SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

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





For the quarter ended   September 30, 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 October 31,
2004: 119,477,878.





                          VALHI, INC. AND SUBSIDIARIES

                                      INDEX




                                                                       Page
                                                                      number

Part I.          FINANCIAL INFORMATION

  Item 1.        Financial Statements.

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

                 Consolidated Statements of Income -
                  Three months and nine months ended
                  September 30, 2003 and 2004                            5

                 Consolidated Statements of Comprehensive Income -
                  Nine months ended September 30, 2003 and 2004          7

                 Consolidated Statement of Stockholders' Equity -
                  Nine months ended September 30, 2004                   8

                 Consolidated Statements of Cash Flows -
                  Nine months ended September 30, 2003 and 2004          9


                 Notes to Consolidated Financial Statements              11

  Item 2.        Management's Discussion and Analysis of Financial
                  Condition and Results of Operations.                   31

  Item 4.        Controls and Procedures                                 53

Part II.         OTHER INFORMATION

  Item 1.        Legal Proceedings.                                      55

  Item 6.        Exhibits and Reports on Form 8-K.                       55





                          VALHI, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                                 (In thousands)




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

 Current assets:
                                                                                                
   Cash and cash equivalents                                                      $  103,394          $  185,578
   Restricted cash and cash equivalents                                               19,348               8,612
   Marketable securities                                                               6,147               9,231
   Accounts and other receivables                                                    189,091             242,754
   Refundable income taxes                                                            37,712               1,729
   Receivable from affiliates                                                            317                 138
   Inventories                                                                       293,113             230,541
   Prepaid expenses                                                                   10,635              15,971
   Deferred income taxes                                                              14,435              12,860
                                                                                  ----------          ----------

       Total current assets                                                          674,192             707,414
                                                                                  ----------          ----------

 Other assets:
   Marketable securities                                                             176,941             178,367
   Investment in affiliates                                                          161,818             174,126
   Receivable from affiliate                                                          14,000              12,000
   Loans and other receivables                                                       116,566             118,018
   Unrecognized net pension obligations                                               13,747              13,810
   Goodwill                                                                          377,591             386,280
   Other intangible assets                                                             3,805               3,342
   Deferred income taxes                                                                 351             180,576
   Other                                                                              27,177              30,042
                                                                                  ----------          ----------

       Total other assets                                                            891,996           1,096,561
                                                                                  ----------          ----------

 Property and equipment:
   Land                                                                               35,557              35,431
   Buildings                                                                         217,744             213,792
   Equipment                                                                         805,081             805,525
   Mining properties                                                                  34,330              34,014
   Construction in progress                                                           11,297              28,899
                                                                                  ----------          ----------
                                                                                   1,104,009           1,117,661
   Less accumulated depreciation                                                     465,851             512,860
                                                                                  ----------          ----------

       Net property and equipment                                                    638,158             604,801
                                                                                  ----------          ----------

                                                                                  $2,204,346          $2,408,776
                                                                                  ==========          ==========





                          VALHI, INC. AND SUBSIDIARIES

                     CONSOLIDATED BALANCE SHEETS (CONTINUED)

                                 (In thousands)




    LIABILITIES AND STOCKHOLDERS' EQUITY                                         December 31,       September 30,
                                                                                     2003                2004
                                                                                 ------------       -------------
 Current liabilities:
                                                                                                
   Current maturities of long-term debt                                           $    5,392          $      368
   Accounts payable                                                                  118,781              86,739
   Accrued liabilities                                                               130,091             146,330
   Payable to affiliates                                                              21,454              16,644
   Income taxes                                                                       13,105              15,236
   Deferred income taxes                                                               3,941              23,032
                                                                                  ----------          ----------

       Total current liabilities                                                     292,764             288,349
                                                                                  ----------          ----------

 Noncurrent liabilities:
   Long-term debt                                                                    632,533             658,511
   Accrued pension costs                                                              90,517              87,809
   Accrued OPEB costs                                                                 37,410              35,049
   Accrued environmental costs                                                        61,725              57,336
   Deferred income taxes                                                             294,966             169,193
   Other                                                                              34,908              36,228
                                                                                  ----------          ----------

       Total noncurrent liabilities                                                1,152,059           1,044,126
                                                                                  ----------          ----------

 Minority interest                                                                    99,789             151,878
                                                                                  ----------          ----------

 Stockholders' equity:
   Common stock                                                                        1,340               1,252
   Additional paid-in capital                                                         99,048              91,022
   Retained earnings                                                                 639,463             847,475
   Accumulated other comprehensive income:
     Marketable securities                                                            85,124              85,154
     Currency translation                                                             (3,573)                182
     Pension liabilities                                                             (59,154)            (58,845)
   Treasury stock                                                                   (102,514)            (41,817)
                                                                                  ----------          ----------

       Total stockholders' equity                                                    659,734             924,423
                                                                                  ----------          ----------

                                                                                  $2,204,346          $2,408,776
                                                                                  ==========          ==========




Commitments and contingencies (Notes 11 and 13)




                          VALHI, INC. AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME

                      (In thousands, except per share data)



                                                                Three months ended             Nine months ended
                                                                  September 30,                  September 30,
                                                               2003           2004           2003            2004
                                                               ----           ----           ----            ----

 Revenues and other income:
                                                                                            
   Net sales                                               $295,986       $346,467       $918,765       $1,017,555
   Other, net                                                15,642          7,277         32,465           33,313
                                                           --------       --------       --------       ----------

                                                            311,628        353,744        951,230        1,050,868
                                                           --------       --------       --------       ----------
 Costs and expenses:
   Cost of sales                                            226,097        269,720        707,701          799,380
   Selling, general and administrative                       53,563         50,912        176,950          156,262
   Interest                                                  14,693         15,224         43,822           45,884
                                                           --------       --------       --------       ----------

                                                            294,353        335,856        928,473        1,001,526
                                                           --------       --------       --------       ----------

                                                             17,275         17,888         22,757           49,342
 Equity in earnings of:
   Titanium Metals Corporation ("TIMET")                        185         11,161         (3,695)          13,673
   Other                                                        177          2,426            677            2,541
                                                           --------       --------       --------       ----------

     Income before income taxes                              17,637         31,475         19,739           65,556

 Provision for income taxes (benefit)                         6,328         11,057        (17,044)        (271,477)

 Minority interest in after-tax earnings                      2,447          3,024          8,546           52,577
                                                           --------       --------       --------       ----------

     Income before cumulative effect of
      change in accounting principle                          8,862         17,394         28,237          284,456

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

     Net income                                            $  8,862       $ 17,394       $ 28,823       $  284,456
                                                           ========       ========       ========       ==========






                          VALHI, INC. AND SUBSIDIARIES

                  CONSOLIDATED STATEMENTS OF INCOME (CONTINUED)

                      (In thousands, except per share data)





                                                                Three months ended             Nine months ended
                                                                  September 30,                  September 30,
                                                               2003           2004           2003            2004
                                                               ----           ----           ----            ----

 Basic earnings per share:
   Income before cumulative effect of
                                                                                            
    change in accounting principle                         $    .07       $    .14       $    .23       $     2.37
   Cumulative effect of change in
    accounting principle                                       -              -               .01             -
                                                           --------       --------       --------       ----------

     Net income                                            $    .07       $    .14       $    .24       $     2.37
                                                           ========       ========       ========       ==========

 Diluted earnings per share:
   Income before cumulative effect of
    change in accounting principle                         $    .07       $    .14       $    .23       $     2.36
   Cumulative effect of change in
    accounting principle                                       -              -               .01             -
                                                           --------       --------       --------       ----------

     Net income                                            $    .07       $    .14       $    .24       $     2.36
                                                           ========       ========       ========       ==========

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

 Shares used in the calculation of per share amounts:
   Basic earnings per common share                          120,166        120,196        119,539          120,193
   Dilutive impact of outstanding stock
    Options                                                     201            212            169              219
                                                           --------       --------       --------       ----------

   Diluted earnings per share                               120,367        120,408        119,708          120,412
                                                           ========       ========       ========       ==========







                          VALHI, INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

                  Nine months ended September 30, 2003 and 2004

                                 (In thousands)





                                                                                        2003              2004
                                                                                        ----              ----

                                                                                                  
 Net income                                                                            $28,823          $284,456
                                                                                       -------          --------

 Other comprehensive income (loss), net of tax:
   Marketable securities adjustment                                                      1,423                30

   Currency translation adjustment                                                      23,488             3,755

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

     Total other comprehensive income, net                                              24,652             4,094
                                                                                       -------          --------

       Comprehensive income                                                            $53,475          $288,550
                                                                                       =======          ========








                          VALHI, INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

                      Nine months ended September 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                        -           -          284,456          -           -            -           -        284,456

Dividends                         -           -          (22,352)         -           -            -           -        (22,352)

Other comprehensive income        -           -             -             30        3,755           309        -          4,094

Income tax related to
 shares of Kronos Worldwide
 distributed by NL                -        (1,590)          -             -           -            -           -         (1,590)

Retirement of treasury stock      (89)     (6,516)       (54,092)         -           -            -          60,697        -

Other, net                          1          80           -             -           -            -           -             81
                               ------     -------       --------       -------    -------       -------     --------   --------

Balance at September 30, 2004  $1,252     $91,022       $847,475       $85,154    $   182      $(58,845)   $ (41,817)  $924,423
                               ======     =======       ========       =======    =======      ========    =========   ========








                          VALHI, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                  Nine months ended September 30, 2003 and 2004

                                 (In thousands)





                                                                                             2003           2004
                                                                                             ----           ----


 Cash flows from operating activities:
                                                                                                     
   Net income                                                                                $ 28,823      $ 284,456
   Depreciation and amortization                                                               53,563         58,040
   Securities transactions, net                                                                  (537)            58
   Proceeds from disposal of marketable securities (trading)                                       50              -
   Gain on disposal of fixed assets                                                            (8,259)           (66)
   Noncash:
     Interest expense                                                                           1,744          1,978
     Defined benefit pension expense                                                           (3,402)           486
     Other postretirement benefit expense                                                      (2,850)        (2,554)
   Deferred income taxes                                                                       (3,830)      (285,746)
   Minority interest                                                                            8,546         52,577
   Other, net                                                                                      22          2,901
   Equity in:
     TIMET                                                                                      3,695        (13,673)
     Other                                                                                       (677)        (2,541)
   Cumulative effect of change in accounting principle                                           (586)             -
   Distributions from:
     Manufacturing joint venture, net                                                           2,175          9,100
     Other                                                                                      1,205             53
   Change in assets and liabilities:
     Accounts and other receivables                                                           (30,922)       (59,472)
     Inventories                                                                               25,045         60,873
     Accounts payable and accrued liabilities                                                  (8,092)       (26,547)
     Accounts with affiliates                                                                    (291)           268
     Income taxes                                                                               3,448         38,929
     Other, net                                                                                 4,882         (6,801)
                                                                                             --------       --------

         Net cash provided by operating activities                                             73,752        112,319
                                                                                             --------       --------

 Cash flows from investing activities:
   Capital expenditures                                                                       (32,272)       (31,378)
   Purchases of:
     Kronos common stock                                                                         -           (17,057)
     TIMET common stock                                                                          (976)             -
     TIMET debt securities                                                                       (238)             -
   Proceeds from disposal of fixed assets                                                      11,333          3,033
   Collection of loans to affiliate                                                             2,000          2,000
   Change in restricted cash equivalents, net                                                   1,090          6,177
   Other, net                                                                                   1,949              1
                                                                                             --------       --------

         Net cash used by investing activities                                                (17,114)       (37,224)
                                                                                             --------       --------







                          VALHI, INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                  Nine months ended September 30, 2003 and 2004

                                 (In thousands)




                                                                                      2003              2004
                                                                                      ----              ----

 Cash flows from financing activities:
   Indebtedness:
                                                                                                 
     Borrowings                                                                       $ 22,106         $ 155,361
     Principal payments                                                                (50,596)         (128,219)
     Deferred financing costs paid                                                        (416)              (28)
   Loans from affiliate:
     Loans                                                                              10,086            24,409
     Repayments                                                                        (20,193)          (29,230)
   Valhi dividends paid                                                                (22,347)          (22,352)
   Distributions to minority interest                                                   (5,007)           (2,232)
   Issuance of NL common stock                                                             701             8,793
   Other, net                                                                               49               581
                                                                                      --------         ---------

       Net cash provided (used) by financing activities                                (65,617)            7,083
                                                                                      --------         ---------

 Cash and cash equivalents - net change from:
   Operating, investing and financing activities                                        (8,979)           82,178
   Currency translation                                                                  3,351                 6
 Cash and equivalents at beginning of period                                            94,679           103,394
                                                                                      --------         ---------

 Cash and equivalents at end of period                                                $ 89,051         $ 185,578
                                                                                      ========         =========


 Supplemental disclosures - cash paid (received) for:
   Interest, net of amounts capitalized                                               $ 35,699         $  36,198
   Income taxes, net                                                                   (12,706)          (19,838)








                          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  September  30,  2004,  and  the  consolidated
statements of income,  comprehensive income, stockholders' equity and cash flows
for the interim periods ended September 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 16.

     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
income  recognized by the Company in accordance with APBO No. 25 was $400,000 in
each of the third  quarter and first nine months of 2003,  and net  compensation
cost was $1.1  million  and $2.2  million  in the third  quarter  and first nine
months of 2004,  respectively,  in each case all of which relates to outstanding
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           Nine months ended
                                                                   September 30,               September 30,
                                                                 2003         2004          2003           2004
                                                                 ----         ----          ----           ----
                                                                     (In millions, except per share amounts)

                                                                                             
 Net income as reported                                         $ 8.8         $ 17.4       $28.8         $284.5

 Adjustments, net of applicable income tax effects and minority interest, of
  stock-based employee compensation expense determined under:
   APBO No. 25                                                    (.2)            .6         (.2)           1.2
   SFAS No. 123                                                   (.3)           (.2)       (1.1)           (.6)
                                                                -----         ------       -----         ------

 Pro forma net income                                           $ 8.3         $ 17.8       $27.5         $285.1
                                                                =====         ======       =====         ======

 Basic and diluted net income per share:
   As reported                                                  $ .07         $  .14       $ .24         $ 2.37
   Pro forma                                                      .07            .15         .23           2.37

 Diluted net income per share:
   As reported                                                  $ .07         $  .14       $ .24         $ 2.36
   Pro forma                                                      .07            .15         .23           2.37



Note 2 - Business segment information:

                                   % owned at
  Business segment                Entity                   September 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 34% held directly by Valhi, 49%
held  directly  by  NL  Industries,  Inc.  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  15% of  CompX,  .5% of NL and less  than .1% of
Kronos,   and  TIMET   accounts  for  such  CompX,   NL  and  Kronos  shares  as
available-for-sale  marketable  securities  carried at fair  value.  Because the
Company does not consolidate  TIMET, the shares of CompX, NL and Kronos owned by
TIMET are not  considered  as part of the Company's  consolidated  investment in
such companies. See Note 11.

     During the first  nine  months of 2004,  the  Company  acquired  additional
shares of Kronos common stock in market  transactions  for an aggregate of $17.1
million,  increasing  the  Company's  aggregate  ownership  of  Kronos to 94% at
September  30,  2004.  Also  during the first nine  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 September 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           Nine months ended
                                                                  September 30,              September 30,
                                                               2003          2004          2003          2004
                                                               ----          ----          ----          ----
                                                                                (In millions)

 Net sales:
                                                                                           
   Chemicals                                                  $242.9       $286.1        $762.5        $  845.1
   Component products                                           52.6         56.0         153.3           165.9
   Waste management                                               .5          4.4           3.0             6.6
                                                              ------       ------        ------        --------

     Total net sales                                          $296.0       $346.5        $918.8        $1,017.6
                                                              ======       ======        ======        ========

 Operating income:
   Chemicals                                                  $ 31.7       $ 25.8        $ 94.1       $   84.2
   Component products                                            (.4)         5.8           1.8           14.6
   Waste management                                             (3.1)         (.5)         (8.7)          (7.3)
                                                              ------       ------        ------       --------

     Total operating income                                     28.2         31.1          87.2           91.5

 General corporate items:
   Interest and dividend income                                  8.0          8.2          24.3           24.3
   Gain on disposal of fixed assets                              7.4          -             8.5             .6
   Legal settlement gains, net                                   -            -              .7             .5
   Securities transaction gains, net                             -            -              .5          -
   General expenses, net                                       (11.7)        (6.2)        (54.7)         (21.6)
 Interest expense                                              (14.7)       (15.2)        (43.8)         (45.9)
                                                              ------       ------        ------       --------
                                                                17.2         17.9          22.7           49.4
 Equity in:
   TIMET                                                          .2         11.2          (3.7)          13.7
   Other                                                          .2          2.4            .7            2.5
                                                              ------       ------        ------       --------

     Income before income taxes                               $ 17.6       $ 31.5        $ 19.7       $   65.6
                                                              ======       ======        ======       ========



     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.

     During  the first nine  months of 2004,  NL paid each of its three $.20 per
share regular quarterly dividend in the form of shares of Kronos common stock in
which an aggregate of  approximately  966,000  shares,  or  approximately  2% of
Kronos' outstanding common stock, were distributed to NL shareholders (including
Valhi and Tremont) in the form of pro-rata dividends.  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  and NL's  adjusted  tax  basis in such  stock at the
applicable  date  of  distribution.   With  respect  to  the  shares  of  Kronos
distributed  to  Valhi  and  Tremont   (approximately   806,000  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  aggregated  approximately  $1.9
million.  The  Company's  pro-rata  share  of such tax  liability,  based on the
Company's ownership of NL, is $1.6 million, and in accordance with GAAP has been
recognized  as  a  reduction  of  the  Company's   additional  paid-in  capital.
Completion  of  these  distributions  had  no  other  impact  on  the  Company's
consolidated financial position, results of operations or cash flows.

     Prior to September 24, 2004, the Company's  ownership of CompX was owned by
Valhi and Valcor,  Inc., a  wholly-owned  subsidiary of Valhi.  On September 24,
2004, NL completed the acquisition the Compx shares previously held by Valhi and
Valcor at a purchase price of $16.25 per share, or an aggregate of approximately
$168.6 million. The purchase price was paid by NL's transfer to Valhi and Valcor
of an aggregate  $168.6 million of NL's $200 million  long-term note  receivable
from Kronos  (which  long-term  note is  eliminated  in the  preparation  of the
Company's consolidated financial statements).  The acquisition was approved by a
special committee of NL's board of directors comprised of directors who were not
affiliated with Valhi, and such special  committee  retained their own financial
advisors  who  rendered an opinion to the special  committee  that the  purchase
price was fair,  from a financial  point of view,  to NL. NL's  acquisition  was
accounted for under GAAP as a transfer of net assets among entities under common
control,  and such  transaction  had no  effect  on the  Company's  consolidated
financial statements. See Note 11.

     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,       September 30,
                                                                                   2003                2004
                                                                                  -------             -------
                                                                                       (In thousands)

 Current assets - restricted debt securities
                                                                                                
  (available-for-sale)                                                            $  6,147            $  9,231
                                                                                  ========            ========

 Noncurrent assets (available-for-sale):
   The Amalgamated Sugar Company LLC                                              $170,000            $170,000
   Restricted debt securities                                                        6,870               8,181
   Other common stocks                                                                  71                 186
                                                                                  --------            --------

                                                                                  $176,941            $178,367
                                                                                  ========            ========








Note 4 - Accounts and other receivables:



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

                                                                                                
 Accounts receivable                                                              $191,714            $245,285
 Notes receivable                                                                    2,026               1,748
 Allowance for doubtful accounts                                                    (4,649)             (4,279)
                                                                                  --------            --------

                                                                                  $189,091            $242,754
                                                                                  ========            ========


Note 5 -       Inventories:



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

 Raw materials:
                                                                                                
   Chemicals                                                                      $ 61,960            $ 36,363
   Component products                                                                6,170               7,180
                                                                                  --------            --------
                                                                                    68,130              43,543
                                                                                  --------            --------
 In process products:
   Chemicals                                                                        19,854              16,763
   Component products                                                               10,852              10,757
                                                                                  --------            --------
                                                                                    30,706              27,520
                                                                                  --------            --------
 Finished products:
   Chemicals                                                                       148,047             113,902
   Component products                                                                9,166               8,579
                                                                                  --------            --------
                                                                                   157,213             122,481
                                                                                  --------            --------

 Supplies (primarily chemicals)                                                     37,064              36,997
                                                                                  --------            --------

                                                                                  $293,113            $230,541
                                                                                  ========            ========


Note 6 -       Accrued liabilities:



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

 Current:
                                                                                                
   Employee benefits                                                              $ 48,827            $ 49,717
   Environmental costs                                                              24,956              21,629
   Deferred income                                                                   4,699               6,068
   Interest                                                                            383               8,119
   Other                                                                            51,226              60,797
                                                                                  --------            --------

                                                                                  $130,091            $146,330
                                                                                  ========            ========

 Noncurrent:
   Insurance claims and expenses                                                  $ 13,303            $ 14,276
   Employee benefits                                                                 9,705               9,671
   Deferred income                                                                   1,634                 670
   Asset retirement obligations                                                      1,670               1,663
   Other                                                                             8,596               9,948
                                                                                  --------            --------

                                                                                  $ 34,908            $ 36,228
                                                                                  ========            ========







Note 7 - Other assets:



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

 Investment in affiliates:
   TIMET:
                                                                                                
     Common stock                                                                 $ 20,357            $ 39,340
     TIMET preferred stock                                                               -                 200
     Convertible preferred debt securities                                             265                -
                                                                                  --------            --------
                                                                                    20,622              39,540

   TiO2 manufacturing joint venture                                                129,010             119,911
   Other                                                                            12,186              14,675
                                                                                  --------            --------

                                                                                  $161,818            $174,126
                                                                                  ========            ========

 Loans and other receivables:
   Snake River Sugar Company:
     Principal                                                                    $ 80,000            $ 80,000
     Interest                                                                       33,102              36,996
   Other                                                                             5,490               2,770
                                                                                  --------            --------
                                                                                   118,592             119,766

   Less current portion                                                              2,026               1,748
                                                                                  --------            --------

   Noncurrent portion                                                             $116,566            $118,018
                                                                                  ========            ========

 Other noncurrent assets:
   Deferred financing costs                                                       $ 10,569            $  8,660
   Refundable insurance deposit                                                      1,972               1,972
   Waste disposal site operating permits                                               982               2,524
   Restricted cash equivalents                                                         488                 492
   Other                                                                            13,166              16,394
                                                                                  --------            --------

                                                                                  $ 27,177            $ 30,042
                                                                                  ========            ========


     At September 30, 2004,  the Company held 6.5 million shares of TIMET with a
quoted  market price of $23.46 per share,  or an aggregate  market value of $152
million.  In the third quarter of 2004, TIMET effected a 5:1 split of its common
stock.  Such stock split had no financial  statement impact to the Company,  and
the  Company's  ownership  interest  in TIMET did not  change as a result of the
split.

     At September 30, 2004,  TIMET  reported  total assets of $626.8 million and
preferred and common  stockholders' equity of $173.7 million and $196.4 million,
respectively.  TIMET's total assets at September 30, 2004 include current assets
of $314.5  million,  property  and  equipment of $227.4  million and  intangible
assets of $5.2 million.  TIMET's total liabilities at September 30, 2004 include
current  liabilities of $139.8 million,  long-term  capital lease obligations of
$9.7 million,  accrued OPEB and pension costs aggregating $79.6 million and debt
payable  to TIMET  Capital  Trust I (the  subsidiary  of TIMET  that  issued its
convertible preferred debt securities) of $12.0 million.

     During the first nine months of 2004,  TIMET  reported  net sales of $364.9
million,  operating income of $22.2 million and income before  cumulative effect
of a change  in  accounting  principle  attributable  to  common  stock of $24.4
million (2003 - net sales of $284.7  million,  an operating loss of $8.9 million
and a loss before cumulative effect of a change in accounting principle of $22.7
million).

     In August 2004,  TIMET  completed an exchange offer in which  approximately
3.9 million shares of the  outstanding  convertible  preferred  debt  securities
issued by TIMET  Capital  Trust I (a  wholly-owned  subsidiary  of  TIMET)  were
exchanged  for an aggregate of 3.9 million  shares of a  newly-created  Series A
Preferred Stock of TIMET at the exchange rate of one share of Series A Preferred
Stock for each  convertible  preferred debt security.  Dividends on the Series A
shares  accumulate at the rate of 6 3/4% of their  liquidation  value of $50 per
share,  and are convertible into shares of TIMET common stock at the rate of one
and two-thirds of a share of TIMET common stock per Series A share. The Series A
shares are not mandatorily redeemable, but are redeemable at the option of TIMET
in certain  circumstances.  Valhi exchanged its 14,700 shares of the convertible
preferred debt securities in the exchange offer for 14,700 Series A shares,  and
recognized a nominal gain related to such exchange.

Note 8 - Other income:



                                                                                        Nine months ended
                                                                                          September 30,
                                                                                      2003              2004
                                                                                      ----              ----
                                                                                          (In thousands)

 Securities earnings:
                                                                                                   
   Dividends and interest                                                              $24,327           $24,265
   Securities transactions, net                                                            537               (58)
                                                                                       -------           -------

                                                                                        24,864            24,207


 Disposal of property and equipment                                                      8,259                66
 Contract dispute settlement                                                                 -             6,289
 Legal settlement gains, net                                                               691               495
 Currency transactions, net                                                             (4,990)             (660)
 Other, net                                                                              3,641             2,916
                                                                                       -------           -------

                                                                                       $32,465           $33,313
                                                                                       =======           =======


     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.  Of such $7.3 million,  $1.5 million was paid to Kronos in the second
quarter of 2004,  $1.75 million is due in each of the second quarter of 2005 and
2006 and $2.25  million is due in the second  quarter of 2007.  At September 30,
2004,  the  present  value of the  remaining  amounts  due to be paid to  Kronos
aggregated  approximately  $5.0  million,  of which $1.7  million in included in
accounts receivable and $3.3 million is included in other noncurrent assets.






Note 9 - Long-term debt:



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

 Valhi:
                                                                                                 
   Snake River Sugar Company                                                      $250,000             $250,000
   Bank credit facility                                                              5,000               58,000
                                                                                  --------             --------

                                                                                   255,000              308,000
                                                                                  --------             --------

 Subsidiaries:
   Kronos Worldwide Senior Secured Notes                                           356,136              350,180
   CompX revolving bank credit facility                                             26,000                    -
   Other                                                                               789                  699
                                                                                  --------             --------

                                                                                   382,925              350,879
                                                                                  --------             --------

                                                                                   637,925              658,879

 Less current maturities                                                             5,392                  368
                                                                                  --------             --------

                                                                                  $632,533             $658,511
                                                                                  ========             ========


     In October 2004, the maturity of Valhi's revolving bank credit facility was
extended one year to October 2005.  Accordingly,  the outstanding  balance under
such facility was classified as a noncurrent liability at September 30, 2004.

Note 10 - Accounts with affiliates:



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

 Current receivables from affiliates:
                                                                                                 
   TIMET                                                                          $     50             $   -
   Other                                                                               267                  138
                                                                                  --------             --------

                                                                                  $    317             $    138
                                                                                  ========             ========

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

 Payables to affiliates:
   Contran:
     Demand loan                                                                  $  7,332             $  2,511
     Income taxes                                                                    3,759                2,282
     Trade items                                                                     1,790                3,027
   Louisiana Pigment Company                                                         8,560                8,814
   Other                                                                                13                   10
                                                                                  --------             --------

                                                                                  $ 21,454             $ 16,644
                                                                                  ========             ========








Note 11 - Income tax benefit:



                                                                                        Nine months ended
                                                                                          September 30,
                                                                                      2003              2004
                                                                                      ----              ----
                                                                                          (In millions)

                                                                                                
 Expected tax expense                                                               $  6.9            $  22.9
 Change in deferred income tax valuation allowance, net                               (1.1)            (285.4)
 Tax contingency reserve adjustments, net                                              -                (13.1)
 Refund of prior years income taxes                                                  (24.6)              (3.1)
 Incremental U.S. tax and rate differences on
  equity in earnings of non-tax group companies                                         .5                1.3
 Non-U.S. tax rates                                                                    (.4)               (.4)
 U.S. state income taxes, net                                                          1.0                 .3
 Nondeductible expenses                                                                2.5                2.5
 Other, net                                                                           (1.8)               3.5
                                                                                    ------            -------

                                                                                    $(17.0)           $(271.5)
                                                                                    ======            =======

 Comprehensive provision for income taxes (benefit) allocated to:
   Income before cumulative effect of change
    in accounting principle                                                         $(17.0)           $(271.5)
   Cumulative effect of change in accounting principle                                  .3               -
   Additional paid-in capital                                                          -                  1.9
   Other comprehensive income:
     Marketable securities                                                              .6                1.7
     Currency translation                                                              2.9                (.1)
     Pension liabilities                                                               -                   .2
                                                                                    ------            -------

                                                                                    $(13.2)           $(267.8)
                                                                                    ======            =======


     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  penalties
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 September 30, 2004), and
     NL will be required to recognize  the  remaining  settlement  amount in its
     taxable  income over the  15-year  time period  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) utilized 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  September  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 ("KII"), a wholly-owned  subsidiary of Kronos,  principally during
the 1990's when KII 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.  KII had generated
positive  taxable  income in Germany  for both  German  corporate  and trade tax
purposes  since 2000,  and starting with the quarter ended December 31, 2002 and
for each quarter  thereafter,  KII had cumulative  taxable income in Germany for
the most recent twelve quarters.  However, offsetting this positive evidence was
the fact that 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 the uncertainty
caused by this  negative  evidence,  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 at that time 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 positive evidence to indicate that the downward trend would improve.  If the
price trend continued  downward  throughout all of 2004 (which was a possibility
given  Kronos'  prior  experience),  Kronos  would likely have a taxable loss in
Germany  for 2004.  If the  downward  trend in prices  had  abated,  ceased,  or
reversed at some point during 2004, then Kronos would likely have taxable income
in Germany during 2004. 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 and that it would not be appropriate to
reverse the deferred income tax asset valuation allowance,  given the likelihood
that  Kronos  would  generate  a  taxable  loss  in  Germany  during  2004.  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.  The fact
that Kronos'  selling  prices  started to increase  during the second quarter of
2004,  combined  with the fact that  Kronos and its  competitors  had  announced
additional price increases  (which based on past experience  indicated to Kronos
that some portion of the  additional  price  increases  would be realized in the
marketplace),  provided  additional  positive  evidence  that was not present at
December 31, 2003. Consequently, Kronos' revised projections now reflect taxable
income for Germany in 2004 as well as 2005. Accordingly,  based on all available
evidence,  including  the fact that (i) Kronos had  generated  positive  taxable
income in Germany since 2000,  and starting with the quarter ended  December 31,
2002 and for each  quarter  thereafter,  KII had  cumulative  taxable  income in
Germany  for the most recent  twelve  quarters,  (ii) Kronos was now  projecting
positive  taxable  income in Germany  for 2004 and 2005 and (iii) the German net
operating loss  carryforwards have no expiration date, Kronos concluded that the
benefit of the net operating loss  carryforwards and other German tax attributes
met the  "more-likely-than-not"  recognition  criteria,  and Kronos reversed the
deferred  income tax asset  valuation  allowance  related to Germany.  Given the
magnitude  of the  German net  operating  loss  carryforwards  and the fact that
current  provisions of German law limit the  annualization of net operating loss
carryforwards to 60% of taxable income after the first euro 1 million of taxable
income,  Kronos believes it will take several years to fully utilize the benefit
of such loss carryforwards.  However, given the number of years for which Kronos
has now generated  positive  taxable  income in Germany,  combined with the fact
that the net operating loss  carryforwards were generated during a time when KII
had a significantly higher level of outstanding  indebtednesss than it currently
has outstanding,  and the fact that the net operating loss carryforwards have no
expiration  date,  Kronos  concluded  it was  appropriate  to reverse all of the
valuation allowance related to the net operating loss carryforwards.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 September 30, 2004,
the net operating loss carryforwards for German corporate and trade tax purposes
aggregated the equivalent of $602 million and $244 million, respectively, all of
which have no expiration date.

     In the first quarter of 2003, 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 nine 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 through 1994 tax years. Through September 2004, KII's German
operating  subsidiary  had  received  net  refunds of euro 27.2  million  ($33.6
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.

     Effective  October 1, 2004, NL and TIMET each  contributed  their shares of
CompX common stock to newly-formed  CompX Group, Inc. in return for an 82.4% and
17.6% ownership  interest in CompX Group,  respectively,  and CompX Group became
the  owner of the 83% of CompX  that NL and TIMET  had  previously  owned in the
aggregate.  The CompX  shares are the sole  asset of CompX  Group.  CompX  Group
recorded  the shares of CompX  received  from NL at NL's  carryover  basis.  The
shares of CompX contributed to CompX Group by TIMET will continue to be excluded
from  the  Company's  consolidated  investment  in  CompX.  Effective  with  the
formation of CompX Group, CompX became a member of Contran's consolidated United
States  federal  income tax group (the  "Contran Tax Group").  NL and Valhi were
already members of the Contran Tax Group.






Note 12 - Minority interest:



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

 Minority interest in net assets:
                                                                                              
   NL Industries                                                                $31,262             $ 65,014
   Kronos Worldwide                                                              11,076               25,693
   CompX International                                                           48,424               51,566
   Subsidiary of NL                                                               8,502                9,077
   Subsidiary of Kronos Worldwide                                                   525                  528
                                                                                -------             --------

                                                                                $99,789             $151,878
                                                                                =======             ========




                                                                                        Nine months ended
                                                                                          September 30,
                                                                                      2003              2004
                                                                                      ----              ----
                                                                                          (In thousands)

 Minority interest in income (loss) before cumulative effect of change in
  accounting principle:
                                                                                                
   NL Industries                                                                    $8,438            $17,900
   Kronos Worldwide                                                                    -               31,311
   CompX International                                                                 149              2,754
   Tremont Corporation                                                                (217)              -
   Subsidiary of NL                                                                    115                574
   Subsidiary of Kronos Worldwide                                                       61                 38
                                                                                    ------            -------

                                                                                    $8,546            $52,577
                                                                                    ======            =======


     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.

     Subsidiary of NL. Minority interest in the subsidiary of NL relates 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  that might be
filed against NL in the future.

     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.

     Certain  properties and facilities used in the Company's former businesses,
including  divested  primary  and  secondary  lead  smelters  and former  mining
locations of NL, 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 or 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.

     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 nine months of 2004 is presented in the table below. The amount
shown  in  the  table  below  for  payments   against  the   Company's   accrued
environmental  costs is net of a $1.5  million  recovery  of  remediation  costs
previously expended by NL that was paid to NL by other PRPs in the third quarter
of 2004 pursuant to an agreement entered into by NL and the other PRPs.



                                                                    Amount
                                                                (In thousands)


                                                                 
 Balance at December 31, 2003                                       $86,681
 Net increase charged to income                                         762
 Payments, net                                                       (8,478)
                                                                    -------

 Balance at September 30, 2004                                      $78,965
                                                                    =======

 Amounts recognized in the balance sheet at September 30, 2004:
   Current liability                                                $21,629
   Noncurrent liability                                              57,336
                                                                    -------

                                                                    $78,965


     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 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 September 30,
2004,  NL had  accrued  $71 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 September  30, 2004,  there are  approximately  20 sites for which NL is
unable  to  estimate  a  range  of  costs.   For  these  sites,   generally  the
investigation is in the early stages,  and it is either unknown as to whether or
not NL actually had any association with the site, or if NL had association with
the site, the nature of its responsibility, if any, for the contamination at the
site and the  extent of  contamination.  The  timing on when  information  would
become  available  to NL to allow NL to  estimate a range of loss is unknown and
dependent on events  outside the control of NL, such as when the party  alleging
liability provides information to NL.

     At September 30, 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 net 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  ($1.8  million at  September  30, 2004) to cover its share of
probable  and  reasonably   estimable   environmental   obligations   for  these
activities.  Tremont  currently  expects that the nature and extent of any final
remediation  measures  that might be imposed  with  respect to this site will be
known by 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 September  30, 2004 for any such cost.  The amount  accrued at September  30,
2004 represents Tremont's best estimate of the costs to be incurred through 2006
with respect to the interim remediation measures.

     TIMET.  TIMET and Basic Management,  Inc. ("BMI") entered into an agreement
in 1999  providing  that  upon  BMI's  payment  to TIMET of the cost to  design,
purchase and install a new wastewater neutralization facility necessary to allow
TIMET to stop  discharging  liquid  and solid  effluents  and  co-products  into
settling  ponds located on certain  lands owned by TIMET  adjacent to its Nevada
facility (the "TIMET Pond Property"), TIMET would convey the TIMET Pond Property
to BMI, at no additional cost.  Under this agreement,  BMI would pay 100% of the
first $15.9 million of the cost for this project, and TIMET would pay 50% of the
cost in excess of $15.9 million, up to a maximum payment by TIMET of $2 million.
TIMET and BMI have agreed in principle to a new agreement  that would  supercede
the 1999 agreement  pursuant to which TIMET would transfer to BMI the TIMET Pond
Property and BMI would pay TIMET cash and would assume  substantially all of the
environmental obligations associated with such property. TIMET currently expects
to finalize this agreement  during the fourth quarter 2004. TIMET expects to use
any funds  received  to pay all or  substantially  all of the  expected  cost to
complete  the  wastewater   neutralization  facility  that  is  currently  under
construction.  In the event the new  agreement  is not  completed,  TIMET may be
required to restore some portion of the TIMET Pond  Property to the condition it
was in prior to  TIMET's  use of the  property,  before  returning  title of the
affected property to BMI. TIMET believes  liability it may have, if any, related
to this matter is remote. TIMET is also continuing investigation with respect to
other  environmental  issues associated with the TIMET Pond Property,  including
possible groundwater issues, in the event the agreement is not finalized for any
reason.

     At September  30, 2004,  TIMET had accrued  approximately  $4.5 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 $9.4 million.

     Other. The Company has also accrued approximately $6.4 million at September
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  quarters  ended  March 31,  2004 and June 30,  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
primarily to products manufactured by formerly owned operations of NL containing
asbestos,  silica and/or mixed dust.  Approximately  485 of these types of cases
involving a total of  approximately  25,500  plaintiffs and their spouses remain
pending.  Of these plaintiffs,  approximately 9,200 are represented by six cases
pending in Mississippi  state court and  approximately  5,500 are represented by
four cases that have been removed to federal  court in  Mississippi,  where they
have been,  or are in the process of being,  transferred  to the  multi-district
litigation  pending in the United States District Court for the Eastern District
of  Pennsylvania.  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  addition  to the  litigation  described  above,  the  Company  and  its
subsidiaries  and  affiliates may be involved from time to time in various other
environmental,   contractual,   product   liability,   patent  (or  intellectual
property),  employment and other claims and disputes incidental to their present
and former businesses.  In certain cases, the Company has insurance coverage for
such claims and disputes. 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 matter.

     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 September
30, 2004, TIMET has reimbursed the issuer approximately $1.3 million under these
bonds, and $700,000  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          Nine months ended
                                                                   September 30,               September 30,
                                                                 2003         2004          2003          2004
                                                                 ----         ----          ----          ----
                                                                                (In thousands)

                                                                                             
 Service cost benefits                                           $ 1,337       $ 1,772     $  3,970      $  4,900
 Interest cost on projected benefit
  Obligations                                                      5,020         5,493       14,890        16,445
 Expected return on plan assets                                   (4,751)       (5,210)     (14,981)      (15,698)
 Amortization of prior service cost                                   88           140          263           421
 Amortization of net transition
  Obligations                                                        187           142          542           432
 Recognized actuarial losses                                         599         1,075        1,806         3,235
                                                                 -------       -------     --------      --------

                                                                 $ 2,480       $ 3,412     $  6,490      $  9,735
                                                                 =======       =======     ========      ========


     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          Nine months ended
                                                                   September 30,              September 30,
                                                                 2003         2004          2003          2004
                                                                 ----         ----          ----          ----
                                                                                (In thousands)

                                                                                              
 Service cost                                                    $    39       $    57      $   112       $   170
 Interest cost                                                       706           658        2,111         1,977
 Amortization of prior service credit                               (518)         (253)      (1,556)         (765)
 Recognized actuarial losses (gains)                                  (4)           44           15           134
                                                                 -------       -------      -------       -------

                                                                 $   223       $   506      $   682        $1,516
                                                                 =======       =======      =======        ======


     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. During the third  quarter of 2004,  the Company
determined  that benefits  provided by its two U.S.  plans  (sponsored by NL and
Tremont) are actuarially equivalent to the Medicare Part D benefit and therefore
the Company is eligible  for the federal  subsidy  provided  for by the Medicare
2003 Act for those plans.  The effect of such  subsidy,  which is accounted  for
prospectively from the date actuarial  equivalence was determined,  as permitted
by and in accordance with FASB Staff Position No. 106-2, did not have a material
impact on the applicable accumulated postretirement benefit obligation, and will
not have a material impact on the net periodic OPEB cost going forward.






Note 15 - Stockholders' equity:

     During the third quarter of 2004, the Company  cancelled  approximately 8.9
million  shares of its common stock that  previously  had been held in treasury.
The aggregate $60.7 million cost of such treasury shares was allocated to common
stock  at par  value,  additional  paid in  capital  and  retained  earnings  in
accordance  with GAAP. Such  cancellation  had no impact on the net Valhi shares
outstanding   for  financial   reporting   purposes.   At  September  30,  2004,
approximately  5 million shares of Valhi common stock,  held by  subsidiaries of
Valhi, remain in treasury for financial reporting purposes and are classified as
treasury stock in the Company's  consolidated financial statements in accordance
with GAAP.

Note 16 - 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 $17.4  million,  or $.14 per  diluted
share,  in the third quarter of 2004 compared to net income of $8.8 million,  or
$.07 per diluted share,  in the third quarter of 2003. For the first nine months
of 2004,  the Company  reported  income  before  cumulative  effect of change in
accounting principle of $284.5 million, or $2.36 per diluted share,  compared to
income of $28.2 million,  or $.23 per diluted share, in the first nine months of
2003.

     The  increase in the  Company's  diluted  earnings per share from the third
quarter  and first nine months of 2003  compared to the same  periods in 2004 is
due primarily to the net effects of (i) lower chemicals  operating income,  (ii)
higher  component   products   operating  income,   (iii)  lower   environmental
remediation  and legal  expenses of NL, (iv) higher equity in earnings of TIMET,
(v) the reversal of Kronos' German deferred income tax asset valuation allowance
and (vi) the tax  benefits  related to EMS.  Net income in 2003  includes  (i) a
second  quarter  income tax benefit  relating to the refund of prior year German
income  taxes of $.17 per  diluted  share and (ii)  gains from the  disposal  of
property and  equipment  (principally  related to certain  real  property of NL)
aggregating  $.03 per diluted share in the third quarter ($.04 per diluted share
in the 2003  year-to-date  period).  Net  income in 2004  includes  (i) a second
quarter income tax benefit  related to the reversal of Kronos'  deferred  income
tax asset  valuation  allowance  in Germany of $1.75 per diluted  share,  (ii) a
second quarter income tax benefit related to the reversal of the deferred income
tax asset  valuation  allowance  related to EMS and the  adjustment of estimated
income  taxes due upon the IRS  settlement  related  to EMS of $.30 per  diluted
share,  (iii) income related to Kronos' contract dispute  settlement of $.03 per
diluted share and (iv) income related to the Company's pro-rata share of TIMET's
non-operating  gain from  TIMET's  exchange of its  convertible  preferred  debt
securities  for a new  issue of TIMET  convertible  preferred  stock of $.03 per
diluted  share.  Overall,  the  Company  currently  believes  its net  income in
calendar 2004 will be higher than calendar 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 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,  flat
during  the  second  quarter  of 2003,  decreasing  during  the third and fourth
quarters of 2003 and the first quarter of 2004,  flat during the second  quarter
of 2004 and increasing in the third quarter of 2004.



                                                 Three months ended                      Nine months ended
                                                    September 30,                         September 30,
                                                 -------------------                    ---------------
                                            2003          2004      % Change       2003         2004      % Change
                                            ----          ----      --------       ----         ----      --------
                                                       (In millions, except percentages and volumes)

                                                                                            
 Net sales                                $242.9        $286.1        +18%        $762.5       $845.1        +11%
 Operating income                           31.7          25.8        -18%          94.1         84.2        -10%

 Ti02 data:
   Sales volumes*                          111           128          +16%         350          383           +9%
   Production volumes*                     118           123           +5%         354          363           +3%

   Percentage change in average Ti02 selling prices:
     Using actual
      foreign currency
      exchange rates                                                   +3%                                    +2%
     Impact of changes in
      foreign currency
      exchange rates                                                   -4%                                    -5%
                                                                      ----                                   ----

     In billing currencies                                             -1%                                    -3%
                                                                      ====                                   ====


* Thousands of metric tons

     Kronos'  sales  increased  $43.2 million (18%) in the third quarter of 2004
compared to the third quarter of 2003, and increased  $82.6 million (11%) in the
first nine months of 2004 as the  favorable  effect of  fluctuations  in foreign
currency  exchange rates,  which increased  chemicals sales by approximately $11
million and $46 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 were
1% lower in the third quarter of 2004 than the third  quarter of 2003,  and were
3% lower in the first  nine  months of 2004 as  compared  to the same  period in
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 third quarter of 2004 were 3% higher
than the third  quarter of 2003,  and  increased 2% for the first nine 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 GAAP ("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 3% and 2%
increases in Kronos'  average TiO2 selling  prices  during the third quarter and
first nine 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 1% and 3% 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 billing currencies in the
third quarter of 2004 were 3% higher than the second  quarter of 2004, the first
quarter with an upward trend in selling  prices since the third quarter of 2003.
In June 2004,  Kronos announced  additional price increases of 4 cents per pound
in the U.S., Canadian 6 cents per pound in Canada and euro 120 per metric ton in
Europe,  all of which are targeted to be  implemented  in the fourth  quarter of
2004. In September 2004, Kronos announced  additional price increases of 3 cents
to 6 cents per pound in the U.S., Canadian 4 cents to Canadian 8 cents per pound
in Canada and euro 110 per metric ton in Europe, all of which are in addition to
the  July/August  announced  increases  and are  targeted to be  implemented  in
January  2005.  Kronos is also  targeting to achieve  price  increases in export
markets in the fourth quarter of the year. 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.  The dispute with the customer  concerned the customer's alleged past
failure to purchase the  required  amount of TiO2 from Kronos under the terms of
Kronos' contract with the customer. Under the settlement, the customer agreed to
pay an aggregate of $7.3 million to Kronos through 2007 to resolve such dispute.

     Kronos'  TiO2 sales  volumes in the third  quarter  of 2004  increased  16%
compared  to the  third  quarter  of 2003,  and  volumes  were 9%  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 5% in the third
quarter of 2004 compared to the third  quarter of 2003,  and increased 3% in the
first nine months of 2004.  Kronos'  operating  rates were near full capacity in
both periods,  and Kronos' sales and production volumes in the first nine 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 third  quarter and first nine
months of 2004 by a net amount of  approximately  $11 million  and $46  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 first nine  months of 2004 by $7 million as  compared  to the same
period in 2003, while the effect of currency  exchange rate fluctuations was not
significant in the quarter.

     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 continued to rise during the third quarter
of 2004. Kronos expects it average TiO2 selling prices will continue to increase
during the fourth quarter of the year. Nevertheless,  Kronos expects its overall
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 approximately  $11.1 million in the
first nine months of 2003 and $12.0 million in the first nine months of 2004.

Component products



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

                                                                                            
 Net sales                                $52.6          $56.0          +7%     $153.3        $165.9         +8%
 Operating income (loss)                    (.4)           5.8           n.m.      1.8           14.6      +713%


n.m. = not meaningful

     Component  products  sales were higher in the third  quarter and first nine
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 $1.1 million in the third quarter of 2004
as compared to the third quarter of 2003, and increased sales by $4.5 million in
the first nine months of the year.  Component  products sales  comparisons  were
also impacted by higher sales volumes of security  products and precision  slide
products and the effect of price increases for certain products.

     During the third  quarter  of 2004,  sales of slide and  security  products
increased  11% and 2%,  respectively,  as compared to the third quarter of 2003,
and sales of ergonomic products  increased 8% (year-to-date  increases for slide
and security products of 15% and 3%, respectively, with no significant change in
sales of ergonomic products on a year-to-date  basis). 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  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  $900,000  incurred
during  the first  nine  months of 2003  (mostly  in the first half of the year)
associated  with  the  consolidation  of the two  Canadian  facilities  into one
facility.  In addition,  the  components  products  operating  loss in the third
quarter of 2003 includes a $3.5 million restructuring charge associated with the
implementation of certain headcount reduction at CompX's Netherlands operations.

     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 third  quarter  and first  nine  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 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 Asian  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.  CompX  believes  its
combination of cost control initiatives  together with its value-added  approach
to  development  and  marketing  of  products  helps to  mitigate  the impact of
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 an additional focus on sales of CompX's
higher-margin ergonomic computer support systems to improve operating results.

     Although CompX currently  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            Nine months ended
                                                               September 30,                 September 30,
                                                             2003           2004          2003           2004
                                                             ----           ----          ----           ----
                                                                              (In millions)

                                                                                          
 Net sales                                                 $  .5         $ 4.4          $ 3.0         $  6.6
 Operating loss                                             (3.1)          (.5)          (8.7)           (7.3)


     Waste management sales increased,  and its operating loss declined,  in the
first nine  months of 2004  compared  to the same period of 2003 due to improved
demand for waste  management  services,  offset in part by 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 help to further  increase its sales,  and decrease its operating  loss, in
2004 and 2005.

     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  low-level  radioactive  wastes.
Although sales improved in the third quarter,  the waste management  industry is
still 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
have 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  low-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          Nine months ended
                                                                September 30, 2004            September 30,
                                                                 2003         2004          2003          2004
                                                                 ----         ----          ----          ----
                                                                                 (In millions)

 TIMET historical:
                                                                                            
   Net sales                                                   $ 83.6        $120.2        $284.7       $364.9
                                                               ======        ======        ======       ======

   Operating income (loss):
     Boeing take-or-pay                                        $ 10.1        $ 10.1        $ 12.9       $ 12.6
     Tungsten accrual                                             1.7          -              1.7          -
     LIFO income (expense)                                        3.9          (1.1)          4.5         (3.0)
     Contract termination charge                                 (6.8)         -             (6.8)        -
     Other, net                                                  (7.6)          3.4         (21.2)        12.6
                                                               ------        ------        ------       ------
                                                                  1.3          12.4          (8.9)        22.2

   Gain on exchange of convertible
    preferred debt securities                                     -            15.5           -           15.5
   Other general corporate, net                                   -             (.1)          (.6)          .8
   Interest expense                                              (4.0)         (3.1)        (12.2)       (11.5)
                                                               ------        ------        ------       ------
                                                                 (2.7)         24.7         (21.7)        27.0

   Income for tax benefit (expense)                               (.3)           .6           (.8)         (.7)
   Minority interest                                              -             (.1)          (.2)         (.8)
   Dividends on preferred stock                                   -            (1.1)          -           (1.1)
                                                               ------        ------        ------       ------

     Income (loss) before cumulative
      effect of change in accounting
      principle attributable to
      common stock                                             $ (3.0)       $ 24.1        $(22.7)      $ 24.4
                                                               ======        ======        ======       ======

 Equity in earnings (losses) of TIMET                          $   .2        $ 11.2        $ (3.7)      $ 13.7
                                                               ======        ======        ======       ======


     TIMET's operating results improved in the third quarter of 2004 as compared
to the third quarter of 2003 in part due to the net effects of a 34% increase in
sales  volumes  of mill  products,  a 3%  decrease  in sales  volumes  of melted
products  (ingot and slab) and an 39% increase in melted product average selling
prices. TIMET's sales volumes of mill products and melted products increased 31%
and 12%, respectively,  in the first nine months of 2004 as compared to the same
period in 2003,  while average selling prices for melted products  increased 12%
and selling prices of mill products  decreased 2%. TIMET's mill product  average
selling  prices were  positively  affected by the  weakening of the U.S.  dollar
compared  to the  British  pound  sterling  and the  euro,  and were  negatively
impacted  by changes in  product  mix.  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 market  demands and market share
gains.  The increase in melted product average selling prices was due in part to
a change in product  mix  relative  to a  significant  sale of slab in the third
quarter of 2003, for which selling prices are lower than ingot.

     TIMET's  operating results in the first nine 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 nine
months of 2003 to 72% in the first nine 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 third quarter and first nine months of 2004 by
$5.0 million and $7.5 million,  respectively,  as compared with the same periods
in 2003,  as well as higher  costs for raw  materials  (scrap  and  alloys)  and
energy.  TIMET's  operating  results in the third  quarter of 2003 include (i) a
$6.8 million  charge  related to the  termination  of TIMET's  purchase and sale
agreement with Wyman-Gordon and (ii) a $1.7 million reduction in its accrual for
a  previously-reported  product liability  matter.  TIMET's operating results in
2004 were also negatively affected by higher accruals for incentive compensation
payments  expected  to be paid in 2004,  and  higher  environmental  remediation
expenses (primarily associated with its Nevada production facility).

     In August 2004,  TIMET  completed an exchange offer in which  approximately
3.9 million shares of the  outstanding  convertible  preferred  debt  securities
issued by TIMET  Capital  Trust I (a  wholly-owned  subsidiary  of  TIMET)  were
exchanged  for an aggregate of 3.9 million  shares of a  newly-created  Series A
Preferred Stock of TIMET at the exchange rate of one share of Series A Preferred
Stock for each convertible preferred debt security.  TIMET recognized a non-cash
pre-tax  gain of $15.5  million  related to such  exchange.  The exchange of the
convertible  preferred debt  securities for a new issue of TIMET preferred stock
will result in TIMET  reporting lower interest  expense going forward,  although
the effect on TIMET's  income  attributable  to common  stock of lower  interest
expense will be substantially  offset by dividends accruing on the new preferred
stock.

     TIMET  currently  expects sales  revenues for the full year 2004 will range
from $495  million to $505  million.  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 nine months of 2004).  TIMET's  backlog was
approximately  $400 million at September  30, 2004, up from $320 million at June
30, 2004 and $175 million at September 30, 2003. TIMET's June 2004 and September
2003  backlog  numbers  have been  adjusted to include  contractually  obligated
consignment  orders,  which had previously  been excluded from reported  backlog
figures.

     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 for
scrap precede the increase in scrap  generation by downstream  customers and the
supply chain,  placing  upward  pressure on the market price of scrap.  TIMET is
continuing its efforts to increase prices on its products in order to offset the
effects of increased raw material and energy costs.

     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
1.6 million pounds of product during 2004. At this projected order level,  TIMET
expects  to  recognize  about $22  million  of income in 2004  under the  Boeing
long-term  agreement  take-or-pay  provisions,  including $2.5 million and $10.1
million recognized in the second and third quarters of 2004, respectively.  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 $33
million and $38 million,  and TIMET  currently  expects its full year net income
attributable  to common  stock for 2004 will range  between  $34 million and $39
million.

     The Company  accounts for its interest in TIMET by the equity  method.  The
Company's  equity in earnings of TIMET  differs  from the amounts  that would be
expected  by   applying   the   Company's   ownership   percentage   to  TIMET's
separately-reported  earnings  because of the effect of amortization of purchase
accounting   adjustments   made  by  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 $5.5 million in the first nine months of
2003 and $3.7 million in the first nine months of 2004.

General corporate and other items

     General corporate interest and dividend income.  General corporate interest
and dividend  income in the first nine months of 2004 was comparable to the same
period of 2003.  Aggregate general corporate interest and dividend income during
the fourth quarter of 2004 is currently  expected to approximate the same period
in 2003.

     Gain on disposal of fixed  assets.  The gain on disposal of fixed assets in
2003 relates primarily to the sale of certain real property of NL.

     General corporate  expenses.  Net general  corporate  expenses in the third
quarter and first nine  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
third  quarter and first nine 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  $500,000  during the third  quarter of 2004 as
compared to the third quarter of 2003  (year-to-date  increase of $2.2 million).
Assuming no significant  change in interest rates or foreign  currency  exchange
rates, interest expense in the fourth quarter of 2004 is expected to continue to
be slightly higher than interest expense in the same period of 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 September 30, 2004,  Kronos had the  equivalent of $602 million and $244
million of income tax loss  carryforwards  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  met  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 effective income tax rate in the
third quarter of 2004 was higher than what it would have otherwise been, and the
Company's  future effective income tax rate is expected to continue to be higher
than it otherwise would have been,  although its future cash income tax rate was
not 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.

     In October  2004,  the American  Jobs Creation Act of 2004 was enacted into
law.  The new law  contains  several  provisions  that could impact the Company.
These provisions  provide for, among other things, a special deduction from U.S.
taxable  income  equal to a  stipulated  percentage  of  qualified  income  from
domestic  activities (as defined) beginning in 2005, and a special 85% dividends
received  deduction  for certain  dividends  received  from  controlled  foreign
corporations.  Both of these  provisions  are  complex  and  subject to numerous
limitations.  The Company is still studying the new law, including the technical
provisions  related to the two complex provisions noted above. The effect on the
Company of the new law, if any, has not yet been determined, in part because the
Company has not yet determined  whether its  operations  qualify for the special
deduction  or whether  it would  benefit  from the  special  dividends  received
deduction.

     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  the  subsidiary  of NL  relates  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 16 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 September 30, 2004,  the Company's  third-party  indebtedness  consisted
principally  of (i) Valhi's $250 million of loans from Snake River Sugar Company
due in 2027,  (ii) Valhi's $58 million of borrowings  under its  revolving  bank
credit  facility  due (as  amended  in October  2004) in October  2005 and (iii)
Kronos International's euro-denominated Senior Secured Notes (equivalent of $350
million principal amount outstanding) due in 2009. Accordingly, the Company does
not currently expect that a significant  amount of its cash flows from operating
activities  generated  during the fourth  quarter of 2004 will be required to be
used to repay indebtedness during the remainder of the year.

     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 $73.8 million
in the first nine  months of 2003 to $112.3  million in the first nine months of
2004.  This $38.5  million  increase was due  primarily to the net effect of (i)
higher net income of $255.7  million,  (ii) a larger deferred income tax benefit
of $281.9 million,  (iii) higher  depreciation and amortization  expense of $4.5
million, (iv) higher distributions from Kronos' TiO2 manufacturing joint venture
of $6.9 million,  (v) a $17.4 million improvement in equity in earnings (losses)
of TIMET, (vi) higher minority interest of $44.0 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 $10.6  million and (viii)
higher cash  received  for income  taxes of $7.1  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,  NL Parent and
Tremont LLC).








                                                                                         Nine months ended
                                                                                          September 30,
                                                                                     2003               2004
                                                                                     ----               ----
                                                                                            (In millions)

Cash provided (used) by operating activities:
                                                                                                 
  Kronos                                                                            $ 83.4             $119.8
  CompX                                                                               14.1               20.8
  Valhi Parent                                                                        21.7               24.2
  NL (other than Kronos and CompX)                                                    (8.6)               7.1
  Tremont LLC                                                                          3.1                1.1
  Waste Control Specialists                                                           (4.5)              (6.4)
  Other                                                                               (1.6)               (.2)
  Eliminations                                                                       (33.8)             (54.1)
                                                                                    ------             ------

    Valhi consolidated                                                              $ 73.8             $112.3
                                                                                    ======             ======



     Investing  and  financing  activities.  Approximately  68% of the Company's
consolidated  capital  expenditures  in the first nine  months of 2004 relate to
Kronos,  23% relates to Waste Control  Specialists and  substantially all of the
remainder  relates  to CompX.  During  the  first  nine  months  of 2004,  Valhi
purchased  shares  of  Kronos  common  stock in  market  transactions  for $17.1
million,  and NL collected  $2 million on its loan to one of the Contran  family
trusts.

     During the first nine months of 2004,  Valhi  repaid a net $4.8  million of
its short-term  demand loans from Contran and borrowed a net $53.0 million under
its revolving bank credit facility,  (ii) CompX repaid a net $26.0 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 September  30, 2004,  unused  credit  available  under  existing  credit
facilities  approximated  $232.4 million,  which was comprised of: CompX - $47.5
million under its new revolving credit facility;  Kronos - $95 million under its
European credit  facility,  $8 million under its Canadian credit  facility,  $38
million  under its U.S.  credit  facility  and $3 million  under other  non-U.S.
facilities; and Valhi - $40.9 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 September 30, 2004,  Kronos had cash,  cash  equivalents  and marketable
debt  securities  of  $122.0  million,  including  restricted  balances  of $3.5
million, and Kronos had approximately $144 million available for borrowing under
its U.S., Canadian and European credit facilities.

     At September 30, 2004,  Kronos'  outstanding debt was comprised of (i) $350
million related to KII's Senior Secured Notes and (ii) approximately $300,000 of
other  indebtedness.  In addition,  at September  30, 2004 Kronos had  long-term
notes payable to NL, Valhi and Valcor  aggregating  $200 million and due in 2010
which are  eliminated in the Company's  consolidated  financial  statements.  In
October 2004,  Valcor  distributed to Valhi its $162.5  million note  receivable
from Kronos, and subsequently  Kronos prepaid $100.0 million on the note payable
to Valhi (including accrued interest) principally using available cash on hand.

     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  volumes 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' net assets,  will fluctuate based upon changes in currency
exchange rates.

     In October 2004,  Kronos filed a registration  statement with the SEC for a
proposed  offering  of up to  8.25  million  shares  of its  common  stock.  The
registration statement has not yet been declared effective by the SEC. There can
be no assurance that the registration  statement will be declared effective,  or
if declared effective,  that the offering would be completed. The securities may
not be offered for sale or sold nor may offers to buy be  accepted  prior to the
time the registration statement becomes effective. If the offering is completed,
Kronos would use a portion of the net proceeds  from such  offering to repay the
remaining balance of its long-term note payable to affiliates,  with the balance
of the net proceeds available for Kronos' general corporate purposes,  including
possible acquisitions.

NL Industries

     At September 30, 2004,  NL  (exclusive of Kronos and CompX) had cash,  cash
equivalents  and  marketable   debt  securities  of  $57.7  million,   including
restricted balances of $22.2 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 $31.4 million long-term note receivable from Kronos
due in  2010,  which  is  eliminated  in the  Company's  consolidated  financial
statements.  As discussed above, Kronos has filed a registration  statement with
the SEC for a  proposed  offering  of up to 8.25  million  shares of its  common
stock. Assuming the offering is completed,  Kronos has stated that it intends to
use a portion of the net  proceeds  from such  offering to prepay its  remaining
notes payable to affilites, including the $31.4 million held by NL.

     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
(of which NL  transferred  an aggregate of $168.6 million to Valhi and Valcor in
connection with NL's  acquisition of the shares of CompX common stock previously
held by Valhi and Valcor,  as discussed in Note 2 to the Consolidated  Financial
Statements).  During the first nine  months of 2004,  NL paid its three $.20 per
share regular  quarterly  dividends in the form of shares of Kronos common stock
in which an aggregate of  approximately  966,000 shares,  or approximately 2% of
Kronos' outstanding common stock, were distributed to NL shareholders (including
Valhi and Tremont) in the form of pro-rata dividends.  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  and NL's  adjusted  tax  basis in such  stock at the
applicable  date  of  distribution.   With  respect  to  the  shares  of  Kronos
distributed to Valhi and Tremont (806,000 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  aggregated  approximately  $1.9  million.  The
Company's pro-rata share of such tax liability, based on the Company's ownership
of NL, is $1.6  million,  and in accordance  with GAAP has been  recognized as a
reduction of the  Company's  additional  paid-in  capital.  Completion  of these
distributions  had no  other  impact  on the  Company's  consolidated  financial
position, results of operations or cash flows.

     Following  the second of such  quarterly  dividends  in 2004,  NL no longer
owned a majority of Kronos'  outstanding common stock, and accordingly NL ceased
to  consolidate  Kronos as of July 1, 2004.  However,  the Company  continues to
consolidate  Kronos  since the  Company  continues  to own a majority of Kronos,
either directly or indirectly through NL and Tremont.

     Prior to September 24, 2004, the Company's  ownership of Compx was owned by
Valhi and Valcor.  On September 24, 2004, NL completed the acquisition the Compx
shares  previously  held by Valhi and Valcor at a  purchase  price of $16.25 per
share, or an aggregate of approximately  $168.6 million.  The purchase price was
paid by NL's transfer to Valhi and Valcor of $168.6 million of NL's $200 million
long-term note receivable from Kronos (which long-term note is eliminated in the
preparation of the Company's consolidated  financial statements).  See Note 2 to
the Consolidated Financial Statements.  NL's acquisition was accounted for under
GAAP as a transfer of net assets among entities under common  control,  and such
transaction had no effect on the Company's consolidated financial statements.

     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,  debt service and dividends  for the  foreseeable  future.  To the
extent that CompX's actual operating results or developments differ from CompX's
expectations, CompX's liquidity could be adversely affected. CompX suspended its
regular quarterly  dividend of $.125 per share in the second quarter of 2003. In
the fourth quarter of 2004, CompX resumed its regular quarterly  dividend at the
$.125 per share rate.

     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 September 30, 2004,  CompX held  contracts  maturing
through  November  2004 to exchange an  aggregate  of U.S.  $3.1  million for an
equivalent  amount of Canadian dollars at exchange rates ranging from Cdn. $1.29
to Cdn. $1.31 per U.S.  dollar.  At September 30, 2004 the actual  exchange rate
was Cdn. $1.28 per U.S. dollar. The fair value of such forward contracts was not
significant at September 30, 2004.

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

Waste management - Waste Control Specialists

     At September 30, 2004, Waste Control  Specialists'  indebtedness  consisted
principally of $44.3 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 nine  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 from such Valhi subsidiary.

TIMET

     At  September  30, 2004,  TIMET had $117 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 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.

     In August 2004, TIMET effected a 5:1 split of its common stock.  Such stock
split had no  financial  statement  impact  to the  Company,  and the  Company's
ownership interest in TIMET did not change as a result of the split.

     Prior to  August  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 August 2004,  TIMET  completed an exchange offer in which  approximately
3.9 million shares of the  outstanding  convertible  preferred  debt  securities
issued by TIMET Capital  Trust I were  exchanged for an aggregate of 3.9 million
shares of a newly-created Series A Preferred Stock of TIMET at the exchange rate
of one share of Series A Preferred  Stock for each  convertible  preferred  debt
security.  Dividends on the Series A shares  accumulate at the rate of 6 3/4% of
their  liquidation  value of $50 per share,  and are convertible  into shares of
TIMET common stock at the rate of one and  two-thirds of a share of TIMET common
stock per Series A share.  The Series A shares are not  mandatorily  redeemable,
but are redeemable at the option of TIMET in certain circumstances.

     During  the third  quarter of 2004,  the  President  of the  United  States
approved a petition filed by TIMET to eliminate a special  tariff  exemption for
titanium wrought products  imported into the United States from Russia under the
Generalized System of Preferences ("GSP").  Under the GSP program, the President
has the  authority  to suspend  normal  trade  tariffs on imports of  designated
products from certain  developing  countries.  Normal customs duties on titanium
wrought  products from Russia had been suspended  since 1998.  This action means
that  duties on imports of  titanium  wrought  product  from  Russia,  where one
TIMET's main  competitors  in located,  will return to the normal  tariff of 15%
during the fourth 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.  Any
outstanding  borrowings under the facility,  which matures in December 2004, are
eliminated in Valhi's consolidated financial statements.  At September 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 21.9 million shares of Kronos held by
Valhi and Tremont at September 30, 2004 (16.6  million  shares held by Valhi and
5.3 million share held by Tremont,  a wholly-owned  subsidiary of Valhi),  Valhi
would directly or indirectly  receive  aggregate annual dividends from Kronos of
$21.9 million. NL, which paid regular quarterly cash dividends of $.20 per share
in 2003, has paid its 2004 regular quarterly  dividends of $.20 per share in the
form of shares of Kronos common stock.  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 dividends or
selling interests in subsidiaries or other assets.

     At September 30, 2004, Valhi had $8.7 million of parent level cash and cash
equivalents  and had $58 million  outstanding  under its  revolving  bank credit
agreement. In addition,  Valhi had $40.9 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,  and the maturity  date of the  facility has been  extended one year to
October 2005.

     As noted above,  in  September  2004 NL completed  the  acquisition  of the
shares of CompX common stock  previously  held by Valhi and Valcor.  The purchse
price for  these  shares  was paid by NL's  transfer  to Valhi and  Valcor of an
aggregate  $168.6 million of NL's note receivable from Kronos ($162.5 million to
Valcor and $6.1 million to Valhi). In October 2004, Valcor  distributed to Valhi
its $162.5 million note receivable from Kronos, and subsequently  Kronos prepaid
$100.0  million  on the note  payable  to  Valhi  (including  accrued  interest)
principally  using  available cash on hand.  Valhi used $58 million of such $100
million  to repay the  outstanding  balance  under  its  revolving  bank  credit
facility.  The remainder is available for Valhi's  general  corporate  purposes.
Also as discussed above, Kronos has filed a registration  statement with the SEC
for a  proposed  offering  of up to 8.25  million  shares of its  common  stock.
Assuming the offering is  completed,  Kronos has stated that it intends to use a
portion of the net proceeds  from such  offering to prepay its  remaining  notes
payable to affilites, including the remaining balance of Valhi's note receivable
from Kronos.

     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 September 30, 2004, the accrued and unpaid interest
on the  $80  million  loan  to  Snake  River  aggregated  $37.0  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 September 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  September  30,  2004 that has
materially affected, or is reasonably likely to materially affect, the Company's
system of internal controls over financial reporting.

     Section 404 of the  Sarbanes-Oxley  Act of 2002 will require the Company to
annually  include  a  management  report  on  internal  control  over  financial
reporting  starting  in the  Company's  Annual  Report on Form 10-K for the year
ended  December  31,  2004.  The  Company's  independent  auditors  will also be
required to annually  attest to the Company's  internal  control over  financial
reporting. In order to achieve compliance with Section 404, the Company has been
documenting,   testing  and  evaluating  its  internal  control  over  financial
reporting since 2003,  using a combination of internal and external  resources .
The  process of  documenting,  testing and  evaluating  the  Company's  internal
control over financial reporting under the applicable  guidelines is complex and
time  consuming,  and  available  internal and external  resources  necessary to
assist the  Company in the  documentation  and  testing  required to comply with
Section 404 are limited.  While the Company currently  believes it has dedicated
the appropriate  resources and that it will be able to fully comply with Section
404 in its Annual  Report on Form 10-K for the year ended  December 31, 2004 and
be in a position to conclude that the Company's  internal control over financial
reporting  is  effective  as  of  December  31,  2004,  because  the  applicable
requirements are complex and time consuming,  and because  currently  unforeseen
events or circumstances  beyond the Company's control could arise,  there can be
no  assurance  that the Company  will  ultimately  be able to fully  comply with
Section 404 in its Annual  Report on Form 10-K for the year ended  December  31,
2004 or whether it will be able to conclude that the Company's  internal control
over financial reporting is effective as of December 31, 2004.






                           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  Reports on Form 10-Q for the
quarters  ended  March 31, 2004 and June 30,  2004 for  descriptions  of certain
legal proceedings.

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

     Smith,  et al. v. Lead  Industries  Association,  et al. (Circuit Court for
Baltimore  City,  Maryland,  Case No.  24-C-99-004490).  In September  2004, the
Maryland  Court of  Appeals  granted  plaintiffs'  petition  for  review  of the
appellate court's dismissal of certain of the plaintiffs' claims.

     City of St. Louis v. Lead Industries Association,  et al. (Missouri Circuit
Court 22nd Judicial Circuit, St. Louis City, Cause No. 002-245,  Division 1). In
September 2004, the court amended the scheduling  order and reset the trial date
for January 2006.

     Spring Branch Independent  School District v. Lead Industries  Association,
et al. (District Court of Harris County,  Texas, No.  2000-31175).  The time for
plaintiff's  appeal  of  the  appellate  court's  June  2004  decision  granting
defendants' motion for summary judgment expired in August 2004.

     Jackson,  et al. v. Phillips  Building  Supply of Laurel,  et al.  (Circuit
Court of Jones  County,  Mississippi,  Dkt.  Co.  2002-10-CV1).  In August 2004,
plaintiffs  voluntarily  agreed to sever one of the  plaintiffs,  and defendants
withdrew their motion to sever such plaintiff.

     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
September 2004, the court stayed the case pending an appeal by the tribe related
to sovereign immunity issues.

     In July 2004, the U.S. EPA and NL entered into an  administrative  order on
consent to perform a removal action with respect to the site of a formerly-owned
lead smelting facility located in Collinsville, Illinois.

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

        (a)    Exhibits

               31.1   -    Certification

               31.2   -    Certification

               32.1   -    Certification.

     The Company  has  retained a signed  original of any of the above  exhibits
that  contains  signatures,  and the Company  will  provide  such exhibit to the
Commission or its staff upon request. 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 September 30, 2004.

               August 6,  2004 -  Reported  Items 9 and 12.  August  31,  2004 -
               Reported Items 7.01 and 9.01. September 24, 2004 - Reported Items
               1.01, 2.01, 7.01 and 9.01.






                                   SIGNATURES


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



                                VALHI, INC.
                               (Registrant)



Date   November 8, 2004       By /s/ Bobby D. O'Brien
     --------------------        ------------------------------
                                 Bobby D. O'Brien
                                 Vice President, Chief Financial
                                 Officer and Treasurer
                                 (Principal Financial Officer)



Date   November 8, 2004       By /s/ Gregory M. Swalwell
     --------------------        ------------------------------
                                 Gregory M. Swalwell
                                 Vice President and Controller
                                 (Principal Accounting Officer)