VALHI, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)

                                 (In thousands)




               ASSETS                                                            December 31,       September 30,
                                                                                     2004               2005
                                                                                  ---------          -----------
                                                                                (Restated)         (Unaudited)

 Current assets:
                                                                                                
   Cash and cash equivalents                                                      $  267,829          $  170,379
   Restricted cash equivalents                                                         9,609               3,715
   Marketable securities                                                               9,446               9,920
   Accounts and other receivables                                                    217,931             226,898
   Refundable income taxes                                                             3,330               1,339
   Receivable from affiliates                                                          5,484                 815
   Inventories                                                                       263,414             274,931
   Prepaid expenses and other                                                         12,342              15,352
   Deferred income taxes                                                               9,705              12,855
                                                                                  ----------          ----------

       Total current assets                                                          799,090             716,204
                                                                                  ----------          ----------

 Other assets:
   Marketable securities                                                             256,770             260,882
   Investment in affiliates                                                          189,726             247,422
   Receivable from affiliate                                                          10,000               8,000
   Loans and other receivables                                                       119,452             120,528
   Unrecognized net pension obligations                                               13,518              12,994
   Goodwill                                                                          354,051             359,607
   Other intangible assets                                                             3,189               3,646
   Deferred income taxes                                                             239,521             178,553
   Other                                                                              52,326              54,709
                                                                                  ----------          ----------

       Total other assets                                                          1,238,553           1,246,341
                                                                                  ----------          ----------

 Property and equipment:
   Land                                                                               38,493              38,199
   Buildings                                                                         234,152             219,699
   Equipment                                                                         894,023             822,527
   Mining properties                                                                  20,277              17,289
   Construction in progress                                                           21,557              25,252
                                                                                  ----------          ----------
                                                                                   1,208,502           1,122,966
   Less accumulated depreciation                                                     555,707             544,479
                                                                                  ----------          ----------

       Net property and equipment                                                    652,795             578,487
                                                                                  ----------          ----------

                                                                                  $2,690,438          $2,541,032
                                                                                  ==========          ==========





                                            VALHI, INC. AND SUBSIDIARIES

                                       CONSOLIDATED BALANCE SHEETS (CONTINUED)

                                                   (In thousands)




    LIABILITIES AND STOCKHOLDERS' EQUITY                                         December 31,       September 30,
                                                                                     2004               2005
                                                                                 ------------       -------------
                                                                                  (Restated)         (Unaudited)

 Current liabilities:
                                                                                                
   Current maturities of long-term debt                                           $   14,412          $      839
   Accounts payable                                                                  109,158              85,747
   Accrued liabilities                                                               131,119             159,168
   Payable to affiliates                                                              11,607              11,415
   Income taxes                                                                       21,196              14,395
   Deferred income taxes                                                              24,170               1,008
                                                                                  ----------          ----------

       Total current liabilities                                                     311,662             272,572
                                                                                  ----------          ----------

 Noncurrent liabilities:
   Long-term debt                                                                    769,525             714,125
   Accrued pension costs                                                              77,360              70,311
   Accrued OPEB costs                                                                 34,988              32,511
   Accrued environmental costs                                                        55,450              46,651
   Deferred income taxes                                                             198,577             211,116
   Other                                                                              41,061              37,406
                                                                                  ----------          ----------

       Total noncurrent liabilities                                                1,176,961           1,112,120
                                                                                  ----------          ----------

 Minority interest                                                                   157,936             154,231
                                                                                  ----------          ----------

 Stockholders' equity:
   Common stock                                                                        1,242               1,209
   Additional paid-in capital                                                        111,048             109,809
   Retained earnings                                                                 976,300             966,527
   Accumulated other comprehensive income:
     Marketable securities                                                             5,449               4,863
     Currency translation                                                             45,561              15,975
     Pension liabilities                                                             (57,779)            (57,779)
   Treasury stock                                                                    (37,942)            (37,942)
                                                                                  ----------          ----------

       Total stockholders' equity                                                  1,043,879           1,002,109
                                                                                  ----------          ----------

                                                                                  $2,690,438          $2,541,032
                                                                                  ==========          ==========




Commitments and contingencies (Notes 11 and 13)





                                            VALHI, INC. AND SUBSIDIARIES

                                          CONSOLIDATED STATEMENTS OF INCOME

                                        (In thousands, except per share data)

                                                     (Unaudited)



                                                                Three months ended               Nine months ended
                                                                  September 30,                   September 30,
                                                               -------------------              ---------------
                                                              2004            2005             2004             2005
                                                              ----            ----             ----             ----
                                                           (Restated)                       (Restated)

 Revenues and other income:
                                                                                               
   Net sales                                              $ 336,714       $342,204       $  987,753        $1,042,895
   Other, net                                                 7,667         11,789           34,456            57,834
   Equity in earnings of:
     Titanium Metals Corporation
      ("TIMET")                                              11,529         15,037           14,910            47,628
     Other                                                    2,426          2,540            2,541             2,361
                                                          ---------       --------       ----------        ----------

                                                            358,336        371,570        1,039,660         1,150,718
                                                          ---------       --------       ----------        ----------
 Costs and expenses:
   Cost of sales                                            262,160        259,955          775,795           771,840
   Selling, general and administrative                       49,638         52,974          152,174           161,597
   Interest                                                  15,224         16,757           45,884            52,413
                                                          ---------       --------       ----------        ----------

                                                            327,022        329,686          973,853           985,850
                                                          ---------       --------       ----------        ----------

     Income before income taxes                              31,314         41,884           65,807           164,868

 Provision for income taxes (benefit)                        12,288         22,767         (286,823)           71,366

 Minority interest in after-tax earnings                      2,699            601           54,574            10,647
                                                          ---------       --------       ----------        ----------

     Income from continuing operations                       16,327         18,516          298,056            82,855

 Discontinued operations                                        219           -                 409              (272)
                                                          ---------       --------       ----------        ----------

     Net income                                           $  16,546       $ 18,516       $  298,465        $   82,583
                                                          =========       ========       ==========        ==========

 Basic earnings per share:
   Income from continuing operations                      $     .14       $   .16        $     2.48        $      .70
   Discontinued operations                                     -             -                -                  -
                                                          ---------       -------        ----------        -------

     Net income                                           $     .14       $   .16        $     2.48        $      .70
                                                          =========       =======        ==========        ==========

Diluted earnings per share
  Income from continuing operations                       $     .14       $   .16        $     2.48        $      .69
   Discontinued operations                                     -             -                -                  -
                                                          ---------       -------        ----------        -------

                                                          $     .14       $   .16        $     2.48        $      .69
                                                          =========       =======        ==========        ==========

 Cash dividends per share                                 $     .06       $   .10        $      .18        $      .30
                                                          =========       =======        ==========        ==========

 Shares used in the calculation of per share amounts:
   Basic earnings per common share                          120,196        117,541          120,193           118,597
   Dilutive impact of outstanding stock
    Options                                                     212            361              219               364
                                                          ---------       --------       ----------        ----------

   Diluted earnings per share                               120,408        117,902          120,412           118,961
                                                          =========       ========       ==========        ==========






                          VALHI, INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

                  Nine months ended September 30, 2004 and 2005

                                 (In thousands)

                                   (Unaudited)





                                                                                      2004              2005
                                                                                      ----              ----
                                                                                   (Restated)

                                                                                                  
 Net income                                                                           $298,465          $ 82,583

 Other comprehensive income (loss), net of tax:
   Marketable securities adjustment                                                         30              (586)

   Currency translation adjustment                                                       3,755           (29,586)

   Pension liabilities adjustment                                                          309              -
                                                                                      --------          -----

     Total other comprehensive income (loss), net                                        4,094           (30,172)
                                                                                      --------          --------

       Comprehensive income                                                           $302,559          $ 52,411
                                                                                      ========          ========







                          VALHI, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                  Nine months ended September 30, 2004 and 2005

                                 (In thousands)

                                   (Unaudited)



                                                                                             2004           2005
                                                                                             ----           ----
                                                                                          (Restated)

 Cash flows from operating activities:
                                                                                                      
   Net income                                                                                $ 298,465      $ 82,583
   Depreciation and amortization                                                                58,040        55,981
   Goodwill impairment                                                                               -           864
   Securities transactions, net                                                                     58       (20,213)
   Noncash interest expense                                                                      1,978         2,367
   Benefit plan expense greater than (less than)
    cash funding requirements:
     Defined benefit pension plans                                                                 486        (3,916)
     Other postretirement benefit plans                                                         (2,554)       (2,652)
   Deferred income taxes:
     Continuing operations                                                                    (302,993)       25,872
     Discontinued operations                                                                       374          (577)
   Minority interest:
     Continuing operations                                                                      54,574        10,647
     Discontinued operations                                                                       203          (205)
   Other, net                                                                                    2,835        (1,050)
   Equity in:
     TIMET                                                                                     (14,910)      (47,628)
     Other                                                                                      (2,541)       (2,361)
   Net distributions from:
     Manufacturing joint venture                                                                 9,100         5,100
     Other                                                                                          53           109
   Change in assets and liabilities:
     Accounts and other receivables                                                            (59,472)      (26,953)
     Inventories                                                                                60,873       (36,870)
     Accounts payable and accrued liabilities                                                  (26,547)        6,773
     Accounts with affiliates                                                                    2,169         3,061
     Income taxes                                                                               38,929          (171)
     Other, net                                                                                 (6,801)      (11,407)
                                                                                             ---------      --------

         Net cash provided by operating activities                                             112,319        39,354
                                                                                             ---------      --------

 Cash flows from investing activities:
   Capital expenditures                                                                        (26,484)      (37,527)
   Purchases of:
     TIMET common stock                                                                              -       (17,972)
     Kronos common stock                                                                       (17,057)       (5,482)
     CompX common stock                                                                              -          (707)
     Marketable securities                                                                           -       (19,654)
     Business unit                                                                                   -        (7,342)
   Capitalized permit costs                                                                     (4,894)       (2,260)
   Proceeds from disposal of:
     Business unit                                                                                   -        18,094
     Other property and equipment                                                                3,033           545
     Kronos common stock                                                                             -        19,176
     Marketable securities                                                                           -        11,005
     Interest in Norwegian smelting operations                                                       -         3,542
   Loans to affiliate:
     Loans                                                                                           -       (11,000)
     Collections                                                                                 2,000        17,929
   Cash of disposed business unit                                                                    -        (4,006)
   Change in restricted cash equivalents, net                                                    6,177         5,789
   Other, net                                                                                        1         2,474
                                                                                             ---------      --------

         Net cash used by investing activities                                                 (37,224)      (27,396)
                                                                                             ---------      --------





                          VALHI, INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                  Nine months ended September 30, 2004 and 2005

                                 (In thousands)

                                   (Unaudited)




                                                                                      2004              2005
                                                                                      ----              ----
                                                                                   (Restated)

 Cash flows from financing activities:
   Indebtedness:
                                                                                                 
     Borrowings                                                                       $ 155,361        $  13,678
     Principal payments                                                                (128,219)         (21,840)
     Deferred financing costs paid                                                          (28)             (28)
   Loans from affiliate:
     Loans                                                                               24,409                -
     Repayments                                                                         (29,230)               -
   Valhi dividends paid                                                                 (22,352)         (36,744)
   Distributions to minority interest                                                    (2,232)          (8,522)
   Treasury stock acquired                                                                    -          (58,509)
   Issuance of NL common stock                                                            8,793            2,488
   Issuance of Valhi common stock and other, net                                            581            1,861
                                                                                      ---------        ---------

       Net cash provided (used) by financing activities                                   7,083         (107,616)
                                                                                      ---------        ---------

 Cash and cash equivalents - net change from:
   Operating, investing and financing activities                                         82,178          (95,658)
   Currency translation                                                                       6           (1,792)
 Cash and equivalents at beginning of period                                            103,394          267,829
                                                                                      ---------        ---------

 Cash and equivalents at end of period                                                $ 185,578        $ 170,379
                                                                                      =========        =========


 Supplemental disclosures - cash paid (received) for:
   Interest, net of amounts capitalized                                                $ 36,198        $  39,857
   Income taxes, net                                                                    (19,838)          48,068

   Noncash investing activities:
     Note receivable received upon disposal of
      business unit                                                                    $   -           $   4,179

     Inventories received as partial consideration
      for disposal of interest in Norwegian
      smelting operation                                                                      -            1,897







                          VALHI, INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

                      Nine months ended September 30, 2005

                                 (In thousands)

                                   (Unaudited)



                                                                    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, 2004:
                                                                                               
   As originally reported            $1,242    $85,213    $864,821     $ 88,367    $45,561    $(57,779)   $(37,942)  $  989,483
   Adjustments:
     Effect of TIMET's change
      in accounting                       -          -       7,092            -          -           -           -        7,092

    Prior period adjustment -
      Income tax on Kronos
      distribution                        -     25,835     (25,835)           -          -           -           -            -

     Prior period adjustment -
      Amalgamated Sugar Company LLC
      and other                           -          -     130,222      (83,918)        -            -           -       47,304
                                     ------    -------    --------     --------    -------   ---------    --------   ----------

     Balance, as restated             1,242    111,048     976,300        5,449     45,561     (57,779)    (37,942)   1,043,879

 Net income                               -          -      82,583            -          -        -              -       82,583

 Dividends                                -          -     (36,744)           -          -        -              -      (36,744)

 Other comprehensive income
  (loss), net                          -          -           -            (586)   (29,586)          -        -         (30,172)

 Treasury stock:
   Acquired                               -          -           -            -          -           -     (58,509)     (58,509)
   Retired                              (33)    (2,311)    (56,165)        -             -           -      58,509         -

 Other, net                            -         1,072        -            -          -           -           -           1,072
                                     ------    -------    --------      -------    -------    --------    --------   ----------

 Balance at September 30, 2005       $1,209   $109,809    $965,974      $ 4,863    $15,975    $(57,779)   $(37,942)  $1,002,109
                                     ======   ========    ========      =======    =======    ========    ========   ==========






                          VALHI, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)

Note 1 - Restatements, Organization and basis of presentation and Other:

     Restatements.

     As previously reported,  effective January 1, 2005 TIMET changed its method
of  accounting  for  approximately  40% of its  inventories  from  the  last-in,
first-out   ("LIFO")  method  to  the  specific   identification   cost  method,
representing  all of its  inventories  previously  accounted  for under the LIFO
method.  In accordance  with  accounting  principles  generally  accepted in the
United States of America ("GAAP"),  the Company has  retroactively  restated its
consolidated financial statements to reflect its financial position,  results of
operations and cash flows as if TIMET had accounted for such  inventories  under
the new  method  for all  periods  presented.  As a  result  of this  change  in
accounting  principles by TIMET, the Company's income from continuing operations
in the third quarter and first nine months of 2004 is approximately $239,000 and
$804,000,  respectively,  higher than  previously  reported,  and the  Company's
consolidated  stockholders' equity as of December 31, 2004 is approximately $7.1
million higher than previously reported.

     As disclosed in the Company's Annual Report on Form 10-K for the year ended
December  31,  2004 (the "2004  Annual  Report"),  in January  1997 the  Company
transferred control of the refined sugar operations  previously conducted by the
Company's wholly-owned subsidiary, The Amalgamated Sugar Company, to Snake River
Sugar Company,  an Oregon  agricultural  cooperative formed by certain sugarbeet
growers in  Amalgamated's  areas of  operations.  Pursuant  to the  transaction,
Amalgamated  contributed  substantially all of its net assets to the Amalgamated
Sugar Company LLC, a limited liability  company  controlled by Snake River, on a
tax-deferred  basis in exchange for a non-voting  ownership interest in the LLC.
The cost  basis of the net  assets  transferred  by  Amalgamated  to the LLC was
approximately $34 million. As part of such transaction, Snake River made certain
loans to Valhi  aggregating  $250  million.  Such  loans  from  Snake  River are
collateralized  by the Company's  interest in the LLC. Snake River's  sources of
funds for its loans to Valhi,  as well as for the $14 million it  contributed to
the LLC for its voting interest in the LLC, included cash capital  contributions
by the grower members of Snake River and $180 million in debt financing provided
by Valhi, of which $100 million was subsequently repaid in 1997 when Snake River
obtained  an equal  amount  of  third-party  term  loan  financing.  After  such
repayments,  $80 million  principal  amount of Valhi's loans to Snake River have
remained outstanding since June 30, 1997 through September 30, 2005. See Notes 7
and 9.

     The Company and Snake  River share in  distributions  from the LLC up to an
aggregate of $26.7 million per year (the "base" level),  with a preferential 95%
share going to the Company. To the extent the LLC's distributions are below this
base level in any given  year,  the Company is  entitled  to an  additional  95%
preferential  share of any future annual LLC distributions in excess of the base
level until such shortfall is recovered.  Under certain conditions,  the Company
is entitled to receive  additional cash  distributions from the LLC. The Company
may, at its option,  require the LLC to redeem the Company's interest in the LLC
beginning in 2012, 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.

     The  Company  reports  the  cash  distributions  received  from  the LLC as
dividend  income.  See  Note 8.  The  amount  of such  future  distributions  is
dependent  upon,  among  other  things,  the  future  performance  of the  LLC's
operations. Because the Company receives preferential distributions from the LLC
and has the right to  require  the LLC to redeem its  interest  in the LLC for a
fixed and determinable  amount  beginning at a fixed and determinable  date, the
Company  accounts  for  its  investment  in the  LLC as a debt  security  at its
estimated fair value.

     In 1997 when the Company  obtained  its  interest  in the LLC,  the Company
concluded that the earnings process with respect to the refined sugar operations
contributed by the Company to the LLC was not complete. Accordingly, the Company
did not recognize any gain in earnings.  The Company did treat its investment in
the LLC as equivalent to a SFAS No. 115 debt  security.  Thus, the excess of the
fair value of the  Company's  investment  in the LLC over the $34  million  cost
basis of such  investment was  recognized as a component of other  comprehensive
income, net of applicable deferred income taxes. In estimating the fair value of
the Company's interest in the LLC, the Company  considered,  among other things,
the  outstanding  balance  of  the  Company's  loans  to  Snake  River  and  the
outstanding  balance of the  Company's  loans from Snake River,  with the result
that the estimated  fair value of the Company's LLC  investment was deemed to be
$170 million ever since June 30, 1997. Under this accounting,  the Company would
have  reported a gain in earnings for financial  reporting  purposes at the time
its LLC interest was redeemed,  with a  corresponding  reduction in  accumulated
other income.

     In connection with finalizing the preparation of the Company's consolidated
financial  statements  for the quarter  ended  September  30, 2005,  the Company
re-evaluated  its  original  conclusions  regarding  how  it  accounts  for  its
investment in the LLC. As a result,  the Company has now concluded that a proper
application  of GAAP would have been to  recognize  a gain in  earnings  in 1997
equal to the  difference  between $250 million (the fair value of the  Company's
interest  in the  LLC)  and  the  $34  million  cost  basis  of the  net  assets
contributed to the LLC, net of applicable deferred income taxes. This correction
constitutes a prior period adjustment under GAAP.  Accordingly,  the Company has
retroactively  restated its consolidated  balance sheet at December 31, 2004, as
contained in this Quarterly  Report,  to reflect this correction.  The effect of
this correction on the Company's  December 31, 2004 consolidated  balance sheet,
as contained herein, as compared to such consolidated balance sheet contained in
the 2004 Annual  Report,  is to (i) increase the carrying value of the Company's
investment in the LLC (included as part of noncurrent marketable  securities) by
$80 million,  (ii) increase  noncurrent deferred income tax liabilities by $31.2
million and (iii)  increase  total  stockholders'  equity by $48.8 million (with
retained   earnings   increasing  by  $131.7  million  and   accumulated   other
comprehensive  income  related  to  marketable  securities  decreasing  by $82.9
million).  A similar  balance  sheet  adjustment  would be applicable to Valhi's
previously-reported consolidated balance sheet at December 31, 2003 contained in
the 2004 Annual Report, and each consolidated  balance sheet prior thereto until
June 30,  1997.  This  correction  would have no effect on Valhi's  consolidated
statements  of income  (including  per share  earnings  amounts),  comprehensive
income or cash flows  contained  in the 2004 Annual  Report.  Under this revised
accounting,  the Company  would not be expected to report a gain in earnings for
financial  reporting  purposes at the time its LLC interest is redeemed,  as the
redemption  price of $250 million is expected to equal the carrying value of its
investment in the LLC at the time of  redemption.  As disclosed in the Company's
Current Report on Form 8-K dated November 14, 2005, the Company will file a Form
10-K/A for the year ended December 31, 2004 to also reflect this correction.

     Also  in  connection  with  finalizing  the  preparation  of the  Company's
consolidated  financial statements for the quarter ended September 30, 2005, the
Company  concluded  its net  income  for the year ended  December  31,  2003 was
misstated by $19.1 million,  or $.16 per diluted  share,  and its net income for
the year ended  December  31, 2004 was  misstated by $6.8  million,  or $.05 per
diluted  share  (including  $1.1  million in the third  quarter of 2004 and $1.6
million in the first nine months of 2004), in each case to correct the Company's
accounting for its pro-rata  share of the income tax liability  recognized by NL
Industries,   Inc.,   the  Company's   majority-owned   subsidiary,   upon  NL's
distribution of certain shares of common stock of Kronos Worldwide, Inc. to NL's
stockholders other than the Company.  The Company  previously  accounted for its
pro-rata share of such income taxes as a direct reduction of equity  (additional
paid-in  capital).  The Company has now concluded  that such income taxes should
have been accounted for in the  determination of net income,  as required by the
guidance of SFAS No. 109,  Accounting  for Income Taxes.  This  correction  also
constitutes a prior period adjustment under GAAP.  Accordingly,  the Company has
retroactively  restated its consolidated balance sheet at December 31, 2004, and
its consolidated  statements of income,  comprehensive income and cash flows for
the interim  periods ended September 30, 2004, in each case as contained in this
Quarterly  Report,  to reflect  this  correction.  There is no net effect to the
Company's total stockholders' equity as a result of this correction.

     The following tables show (i) selected  consolidated  statements of income,
comprehensive  income and cash flow data for the three  months  and nine  months
ended  September 30, 2004,  and selected  consolidated  balance sheet data as of
December  31,  2004,  in  each  case  as  reported  before  the  effect  of  the
restatements  discussed above, (ii) adjustments to such  consolidated  financial
statement  data to reflect the aggregate  effect of the  restatements  discussed
above as well as certain  other  immaterial  items and (iii)  such  consolidated
financial  statement  data, as restated to reflect the  aggregate  effect of the
restatements.















                                                    Valhi, Inc. and Subsidiaries
                                           Selected Consolidated Statement of Income Data
                                       Three months and nine months ended September 30, 2004
                                                (In thousands, except per share data)
                                                            (Unaudited)

                                                      Three months ended                             Nine months ended
                                        ------------------------------------------------------------------------------------------
                                            Before        Adjustment    As restated        Before        Adjustment    As restated
                                         restatements                                   restatements
                                        ------------------------------------------------------------------------------------------


Income from continuing operations
   before   income tax and minority
                                                                                                     
   interest                                  $  31,314     $   -          $ 31,314         $  65,807    $   -          $  65,807

Provision for income taxes (benefit)            10,985         1,303        12,288          (288,724)       1,901       (286,823)

Minority interest in after tax earnings          2,915          (216)        2,699            54,883         (309)         54,574
                                           -----------     -----------  ----------         ------------ -----------    ----------

    Income from continuing operations           17,414        (1,087)       16,327           299,648        (1,592)       298,056

Discontinued operations                            219          -              219               409         -               409
                                                ---------  ---------       ---------        --------    ---------      ---------


    Net income                              $   17,633    $   (1,087)     $ 16,546        $  300,057    $   (1,592)    $  298,465
                                            ==========    ===========     ========        ==========    ===========    ==========

Earnings per share:
    Basic net income per share            $     .15      $     (.01)    $     .14         $     2.49     $     (.01)    $     2.48
                                          =========      ==========     =========         ==========     ===========    ==========

    Diluted net income per share          $     .15      $     (.01)    $     .14         $     2.49     $     (.01)    $     2.48
                                          =========      ==========     =========         ==========     ===========    ==========












                          Valhi, Inc. and Subsidiaries
                Selected Consolidated Statement of Cash Flow Data
                       Nine months ended September 30, 2004
                                 (In thousands)
                                   (Unaudited)




                                                                     Before
                                                                  restatements        Adjustment         As restated
                                                                   ---------          ---------         -----------
Items comprising cash flow from operating activities:

                                                                                                
   Net income                                                      $  300,057         $   (1,592)        $  298,465
                                                                   ==========         ===========        ==========

  Minority interest - continuing
   operations                                                       $  54,883           $   (309)         $  54,574
                                                                    =========           =========         =========

  Accounts with affiliates                                              $ 268           $  1,901             $2,169
                                                                        =====           ========             ======













                                                    Valhi, Inc. and Subsidiaries
                                      Selected Consolidated Statements of Comprehensive Income
                                                Nine months ended September 30, 2004
                                                           (In thousands)
                                                            (Unaudited)

                                        ------------------------------------------------------
                                            Before
                                         restatements     Adjustment    As restated
                                        ------------------------------------------------------


                                                                 
Net income                                    $300,057    $  (1,592)      $298,465

Other comprehensive income:
  Marketable securities                             30          -               30
  Currency translationa                          3,755          -            3,755
  Pension liabilities                              309          -              309
                                              --------     ---------      --------

     Other comprehensive income                  4,094          -            4,094
                                              --------     ---------      --------

 Comprehensive income                          304,151    $   (1,592)     $302,559
                                               =======    ===========     ========









                          Valhi, Inc. and Subsidiaries
                      Condensed Consolidated Balance Sheet
                                December 31, 2004
                                 (In thousands)
                                   (Unaudited)



                                              Before
                                           restatements            Adjustment           As restated
                                        --------------------   --------------------    ---------------

                                                                                    
Current assets                                     $799,090                $  -              $799,090

Marketable securities                               176,770                 80,000            256,770

Property and equipment, net                         652,795                   -               652,795

Other noncurrent assets                             981,783                   -               981,783
                                        --------------------   --------------------    ---------------

                                                 $2,610,438                $80,000         $2,690,438
                                        ====================   ====================    ===============


Current liabilities                                $311,662               $   -              $311,662

Deferred income taxes                               165,577                 33,000            198,577

Other noncurrent liabilities                        978,384                   -               978,384

Minority interest                                   158,240                  (304)            157,936

Stockholders' equity                                996,575                 47,304          1,043,879
                                        --------------------   --------------------    ---------------

                                                 $2,610,438                $80,000         $2,690,438
                                        ====================   ====================    ===============

Components of stockholders' equity:
  Common stock at par                                $1,242                $  -                $1,242
  Paid in capital                                    85,213                 25,835            111,048
  Retained earnings                                 871,913                104,387            976,300
  Accumulated other
    comprehensive income :
      Marketable securities                          88,367               (82,918)              5,449
      Foreign currency                               45,561                   -                45,561
      Pension liabilities                          (57,779)                   -               (57,779)
  Treasury stock                                   (37,942)                   -               (37,942)
                                        --------------------   --------------------    ---------------

                                                   $996,575                $47,304         $1,043,879
                                        ====================   ====================    ===============



     In addition, and as previously reported, during the fourth quarter of 2004,
Kronos Worldwide,  Inc.  determined that it should have recognized an additional
$17.3 million net deferred income tax benefit during the second quarter of 2004.
The results of  operations  for the nine months ended  September  30,  2004,  as
presented  herein,  reflect this  additional  second quarter income tax benefit,
which  aggregated  $14.8  million,  or $.13 per diluted  share,  net of minority
interest.

     Organization and basis of presentation.

     The   consolidated   balance   sheet  of  Valhi,   Inc.  and   Subsidiaries
(collectively,  the  "Company")  at December  31, 2004 has been derived from the
Company's audited consolidated  financial statements at that date (as more fully
described above). The consolidated  balance sheet at September 30, 2005, and the
consolidated  statements of income,  comprehensive income,  stockholders' equity
and cash flows for the interim  periods ended  September 30, 2004 and 2005, have
been prepared by the Company,  without  audit,  in accordance  with GAAP. In the
opinion of management,  all  adjustments,  consisting  only of normal  recurring
adjustments,  necessary to state  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 2004 Annual Report.

     Contran Corporation holds, directly or through subsidiaries,  approximately
92% of Valhi's outstanding common stock at September 30, 2005. 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. Consequently, Mr. Simmons, may be deemed to control such
companies.

     Other.

     As disclosed in the 2004 Annual Report,  the Company currently 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. See Note 16. 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 2004, and
following the cash  settlement of certain stock options held by employees of NL,
NL and the Company  commenced  accounting for NL's remaining stock options using
the variable  accounting  method  because NL could not overcome the  presumption
that it would not similarly cash settle its remaining  stock options.  Under the
variable accounting method, the intrinsic value of all unexercised stock options
(including  those with an exercise  price at least equal to the market  price on
the date of grant) are accrued as an expense  over their  vesting  period,  with
subsequent  increases  (decreases) in the market price of the underlying  common
stock resulting in additional  compensation  expense (income).  Net compensation
expense  recognized  by the  Company  in  accordance  with  APBO No. 25 was $1.1
million  and $2.2  million in the third  quarter  and first nine months of 2004,
respectively,  and net compensation expense (income) was $700,000 and ($600,000)
in the third quarter and first nine months of 2005, respectively.

     The following  table presents what the Company's  consolidated  net income,
and  related  per share  amounts,  would have been in the 2004 and 2005  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
Statement of Financial  Accounting  Standards  ("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,
                                                                2004           2005           2004           2005
                                                                ----           ----           ----           ----
                                                             (Restated)                    (Restated)
                                                                     (In millions, except per share amounts)

                                                                                               
 Net income as reported                                        $16.5          $18.5         $298.5         $82.6

 Adjustments, net of applicable income tax effects and minority interest:
   Stock-based employee compensation
    expense determined under APBO No. 25
   Stock-based employee compensation                              .6             .3            1.2           (.3)
    expense determined under APBO No. 123                        (.2)           (.1)           (.6)          (.2)
                                                               -----          -----         ------         -----

 Pro forma net income                                          $16.9          $18.7         $299.1         $82.1
                                                               =====          =====         ======         =====

 Basic net income per share:
   As reported                                                 $ .14          $ .16         $ 2.48         $ .70
   Pro forma                                                     .14            .16           2.49           .69

Diluted net income per share:
   As reported                                                 $ .14          $ .16         $ 2.48         $ .69
   Pro forma                                                     .14            .16           2.48           .69



Note 2 -       Business segment information:

                              % owned by Valhi at
  Business segment                Entity                  September 30, 2005

  Chemicals             Kronos Worldwide, Inc.                      93%
  Component products    CompX International Inc.                    68%
  Waste management      Waste Control Specialists LLC              100%
  Titanium metals       TIMET                                       41%

     The Company's  ownership of Kronos  includes 57% held directly by Valhi and
36% held  directly by NL  Industries,  Inc.,  an 83%-owned  subsidiary of Valhi.
During the first nine months of 2005, NL sold  approximately  470,000  shares of
Kronos common stock in market  transactions  for an aggregate of $19.2  million,
and Valhi  purchased  approximately  169,000  shares of Kronos  common  stock in
market transactions for an aggregate of $5.5 million. See Note 8.

     The Company's  ownership of CompX is held principally by CompX Group,  Inc,
an 82.4%-owned  subsidiary of NL. TIMET owns the remaining 17.6% of CompX Group.
CompX Group's sole asset  consists of shares of CompX common stock  representing
approximately  83% of the total  number  of CompX  shares  outstanding,  and the
percentage  ownership of CompX shown above includes NL's  ownership  interest in
CompX Group  multiplied by CompX Group's  ownership  interest in CompX,  or 68%.
During the first nine months of 2005, NL purchased 47,900  additional  shares of
CompX common stock in market  transactions,  representing  approximately  .3% of
CompX's outstanding common share, for an aggregate of approximately $707,000.

     The  Company's  ownership of TIMET  includes 37% owned  directly by Tremont
LLC, a wholly-owned  subsidiary of Valhi,  and 4% owned  directly by Valhi.  The
Combined  Master  Retirement  Trust, a trust  sponsored by Contran to permit the
collective  investment  by certain  master  trusts which fund  certain  employee
benefits  plans  sponsored  by Contran and certain of its  affiliates,  owned an
additional 11% of TIMET's outstanding common stock at September 30, 2005. During
the  first  nine  months  of  2005,  Valhi  purchased  approximately  1  million
additional  shares of TIMET  common  stock (as  adjusted for the 2:1 stock split
discussed in Note 7) in market transactions for approximately $18.0 million.

     TIMET  owns an  additional  3% of  CompX,  .5% of NL and  less  than .1% of
Kronos,  and TIMET accounts for such CompX, NL and Kronos shares, as well as its
shares of CompX Group, as  available-for-sale  marketable  securities carried at
fair  value  (with the fair value of TIMET's  shares of CompX  Group  determined
based on the fair value of the  underlying  CompX  shares held by CompX  Group).
Because the  Company  does not  consolidate  TIMET,  the shares of CompX  Group,
CompX,  NL and Kronos owned by TIMET are not considered as part of the Company's
consolidated investment in such companies.

     In August 2005,  CompX completed the  acquisition of a components  products
business for aggregate cash consideration of $7.3 million, net of cash acquired.
The purchase  price has been  allocated  among the tangible and  intangible  net
assets acquired based upon a preliminary  estimate of the fair value of such net
assets.  The pro forma effect on the Company's  results of  operations  assuming
such acquisition had been completed as of January 1, 2005 is not material.

     Chemicals  operating  income,  as  presented  below,  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.




     


     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. A summary of sales
and operating  income for the Company's  business  segments  during the 2004 and
2005 interim  periods,  and other items included in the  determination of income
before income taxes, are presented in the table below.



                                                            Three months ended             Nine months ended
                                                              September 30,                 September 30,
                                                             2004          2005           2004           2005
                                                             ----          ----           ----           ----
                                                          (Restated)                   (Restated)
                                                                              (In millions)

 Net sales:
                                                                                           
   Chemicals                                              $286.1          $292.1       $845.1          $  895.7
   Component products                                       46.3            47.1        136.1             139.7
   Waste management                                          4.4             3.0          6.6               7.5
                                                          ------          ------       ------          --------

     Total net sales                                      $336.8          $342.2       $987.8          $1,042.9
                                                          ======          ======       ======          ========

 Operating income:
   Chemicals                                              $ 25.8          $ 35.5       $ 84.2          $  134.2
   Component products                                        4.9             4.9         12.5              13.8
   Waste management                                          (.5)           (2.8)        (7.3)             (9.1)
                                                          ------          ------       ------          --------

     Total operating income                                 30.2            37.6         89.4             138.9

 Equity in:
   TIMET                                                    11.5            15.0         14.9              47.6
   Other                                                     2.4             2.6          2.5               2.4
 General corporate items:
   Interest and dividend income                              8.5             9.4         25.4              28.9
   Securities transaction gains, net                         -               -            -                20.2
   Insurance recoveries                                      -               1.2           .5               2.4
   Gain on disposal of fixed assets                          -               -             .6             -
   General expenses, net                                    (6.1)           (7.2)       (21.6)            (23.1)
 Interest expense                                          (15.2)          (16.7)       (45.9)            (52.4)
                                                          ------          ------       ------          --------

     Income before income taxes                           $ 31.3          $ 41.9       $ 65.8          $  164.9
                                                          ======          ======       ======          ========



Note 3 -       Marketable securities:



                                                                               December 31,       September 30,
                                                                                  2004                 2005
                                                                                 --------            ---------
                                                                                (Restated)
                                                                                       (In thousands)

 Current assets (available-for-sale):
                                                                                                
   Restricted debt securities                                                     $  9,446            $  9,428
   Other debt securities                                                              -                    492
                                                                                  --------            --------

                                                                                  $  9,446            $  9,920
                                                                                  ========            ========

 Noncurrent assets (available-for-sale):
   The Amalgamated Sugar Company LLC                                              $250,000            $250,000
   Restricted debt securities                                                        6,725               2,682
   Other debt securities and common stocks                                              45               8,200
                                                                                  --------            --------

                                                                                  $256,770            $260,882
                                                                                  ========            ========


     As discussed in Note 1, the carrying  value of the Company's  investment in
The Amalgamated Sugar Company LLC at December 31, 2004, as presented herein, has
been restated. See Note 1 for a discussion of this restatement and a description
of the LLC interest.

Note 4 - Accounts and other receivables:



                                                                                December 31,        September 30,
                                                                                   2004                 2005
                                                                                 ---------           ---------
                                                                                       (In thousands)

                                                                                                
 Accounts receivable                                                              $219,764            $227,177
 Notes receivable                                                                    1,993               3,064
 Allowance for doubtful accounts                                                    (3,826)             (3,343)
                                                                                  --------            --------

                                                                                  $217,931            $226,898
                                                                                  ========            ========




Note 5 -       Inventories:



                                                                                December 31,        September 30,
                                                                                   2004                2005
                                                                                 ---------          ----------
                                                                                       (In thousands)

 Raw materials:
                                                                                                
   Chemicals                                                                      $ 45,961            $ 43,933
   Component products                                                                8,193               7,534
                                                                                  --------            --------
                                                                                    54,154              51,467
                                                                                  --------            --------
 In process products:
   Chemicals                                                                        16,612              19,481
   Component products                                                               10,827               9,942
                                                                                  --------            --------
                                                                                    27,439              29,423
                                                                                  --------            --------
 Finished products:
   Chemicals                                                                       131,161             149,752
   Component products                                                                9,696               5,169
                                                                                  --------            --------
                                                                                   140,857             154,921
                                                                                  --------            --------

 Supplies (primarily chemicals)                                                     40,964              39,120
                                                                                  --------            --------

                                                                                  $263,414            $274,931
                                                                                  ========            ========


Note 6 -       Accrued liabilities:



                                                                              December 31,        September 30,
                                                                                  2004                 2005
                                                                                 ---------          ----------
                                                                                       (In thousands)

 Current:
                                                                                                
   Employee benefits                                                              $ 53,295            $ 49,666
   Environmental costs                                                              21,316              21,210
   Deferred income                                                                   5,276               5,809
   Interest                                                                            243              10,377
   Other                                                                            50,989              72,106
                                                                                  --------            --------

                                                                                  $131,119            $159,168
                                                                                  ========            ========

 Noncurrent:
   Insurance claims and expenses                                                  $ 22,718            $ 24,115
   Employee benefits                                                                 5,380               4,879
   Deferred income                                                                   1,427               1,179
   Asset retirement obligations                                                      1,357               1,376
   Other                                                                            10,179               5,857
                                                                                  --------            --------

                                                                                  $ 41,061            $ 37,406
                                                                                  ========            ========







Note 7 - Other assets:



                                                                                December 31,        September 30,
                                                                                   2004                2005
                                                                                  ---------           ----------
                                                                                       (In thousands)

 Investment in affiliates:
   TIMET:
                                                                                                 
     Common stock                                                                  $ 55,425            $115,970
     Preferred stock                                                                    183                 183
                                                                                   --------            --------
                                                                                     55,608             116,153

   TiO2 manufacturing joint venture                                                 120,251             115,151
   Other                                                                             13,867              16,118
                                                                                   --------            --------

                                                                                   $189,726            $247,422
                                                                                   ========            ========

 Loans and other receivables:
   Snake River Sugar Company:
     Principal                                                                     $ 80,000            $ 80,000
     Interest                                                                        38,294              36,687
   Other                                                                              3,151               6,905
                                                                                   --------            --------
                                                                                    121,445             123,592

   Less current portion                                                               1,993               3,064
                                                                                   --------            --------

   Noncurrent portion                                                              $119,452            $120,528
                                                                                   ========            ========

 Other noncurrent assets:
   IBNR receivables                                                                $ 11,646            $ 14,157
   Waste disposal site operating permits                                              9,269              12,449
   Deferred financing costs                                                          10,933               8,886
   Refundable insurance deposit                                                       2,483                   -
   Restricted cash equivalents                                                          494                 576
   Other                                                                             17,501              18,641
                                                                                   --------            --------

                                                                                   $ 52,326            $ 54,709
                                                                                   ========            ========



     At September 30, 2005, the Company held  approximately 14 million shares of
TIMET with a quoted  market price of $39.56 per share,  or an  aggregate  market
value of $554 million.  Such share ownership  reflects the effect of a 2:1 stock
split TIMET  effected in September  2005. At September 30, 2005,  TIMET reported
total  assets of $840.8  million  and  stockholders'  equity of $508.3  million.
TIMET's  total assets at September  30, 2005  include  current  assets of $490.7
million,  property and  equipment of $245.3  million,  marketable  securities of
$48.6 million and investment in joint  ventures of $24.2 million.  TIMET's total
liabilities at September 30, 2005 include current liabilities of $209.5 million,
accrued OPEB and pension costs  aggregating  $87.2 million and long-term debt of
$10.7 million. During the first nine months of 2005, TIMET reported net sales of
$529.0 million,  operating  income of $107.6 million and income  attributable to
common  stockholders  of $104.8  million  (2004 - net  sales of $364.9  million,
operating income of $25.2 million and income attributable to common stockholders
of $27.4 million). See Note 1.

     In October  2005,  the Company and Snake River  entered  into an  agreement
pursuant  to which,  among  other  things,  Snake  River  agreed to make a $94.8
million  prepayment  on its loan payable to Valhi ($80 million of which would be
applied to principal and the remainder to accrued interest), in return for which
Valhi agreed to forgive and cancel all remaining  amounts Snake River  otherwise
owed Valhi under such loan.  Snake River  subsequently  made such  prepayment to
Valhi.  Accordingly,  in the fourth quarter of 2005 Valhi will recognize a $21.6
million charge to earnings  related to the accrued interest on its loan to Snake
River that was  forgiven  and  cancelled  by Valhi in October.  See Note 1 for a
further  discussion  of the  Company's  loan to Snake  River and  various  other
relationships between the Company and Snake River.

Note 8 - Other income:



                                                                                        Nine months ended
                                                                                           September 30,
                                                                                      2004              2005
                                                                                      ----              ----
                                                                                          (In thousands)

 Securities earnings:
                                                                                                   
   Dividends and interest                                                              $25,402           $28,854
   Securities transactions, net                                                            (58)           20,213
                                                                                       -------           -------

                                                                                        25,344            49,067

 Contract dispute settlement                                                             6,289                 -
 Insurance recoveries                                                                      495             2,431
 Currency transactions, net                                                               (649)            3,493
 Other, net                                                                              2,977             2,843
                                                                                       -------           -------

                                                                                       $34,456           $57,834
                                                                                       =======           =======



     Securities  transaction  gains in the  first  nine  months  of 2005  relate
primarily to (i) NL's $14.7 million pre-tax gain from the sale of  approximately
470,000  shares of Kronos  common  stock in market  transactions  for  aggregate
proceeds of $19.2  million and (ii) Kronos'  $5.4 million  pre-tax gain from the
sale of its  passive  interest in a Norwegian  smelting  operation,  which had a
nominal  carrying  value  for  financial  reporting   purposes,   for  aggregate
consideration of approximately  $5.4 million  consisting of cash of $3.5 million
and inventory  with a value of $1.9 million.  Insurance  recoveries in the first
nine  months of 2005  include  $1.2  million  received  by NL in August  2005 in
recovery from certain insolvent former insurance carriers relating to settlement
of excess insurance coverage claims.

Note 9 - Long-term debt:



                                                                                 December 31,        September 30,
                                                                                    2004                 2005
                                                                                   --------           ---------
                                                                                       (In thousands)

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

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

 Subsidiaries:
   Kronos International Senior Secured Notes                                        519,225             457,572
   Kronos European bank credit facility                                              13,622                   -
   Other                                                                              1,090               2,392
                                                                                   --------            --------

                                                                                    533,937             459,964
                                                                                   --------            --------

                                                                                    783,937             714,964

 Less current maturities                                                             14,412                 839
                                                                                   --------            --------

                                                                                   $769,525            $714,125
                                                                                   ========            ========


     As previously reported in the 2004 Annual Report,  Kronos International has
pledged 65% of the common stock or other  ownership  interests of certain of its
first-tier  operating  subsidiaries  as collateral for its Senior Secured Notes.
Such operating  subsidiaries  are Kronos Titan GmbH,  Kronos Denmark ApS, Kronos
Limited and Societe Industrielle Du Titane, S.A.

     During the first nine months of 2005, Kronos repaid an aggregate of euro 10
million  ($12.9  million when repaid) under its European  bank credit  facility.
During the second quarter of 2005, Kronos extended the respective maturity dates
of its European and U.S. credit  facilities each by three years to June 2008 and
September  2008,  respectively,  and in October 2005 Valhi extended the maturity
date of its revolving bank credit facility one year to October 2006.

     See Note 1 for a discussion  of the Company's  loans from Snake River,  and
various other relationships between the Company and Snake River.

Note 10 - Accounts with affiliates:



                                                                                 December 31,        September 30,
                                                                                     2004                2005
                                                                                   --------           ---------
                                                                                       (In thousands)

 Current receivables from affiliates:
   Contran:
                                                                                                  
     Demand loan                                                                    $ 4,929             $  -
     Income taxes                                                                       531                 815
   TIMET                                                                                 24                -
                                                                                    -------             -------

                                                                                    $ 5,484             $   815
                                                                                    =======             =======

 Noncurrent receivable from affiliate -
  loan to Contran family trust                                                      $10,000             $ 8,000
                                                                                    =======             =======

 Payables to affiliates:
   Louisiana Pigment Company                                                        $ 8,844             $ 7,701
   Contran - trade items                                                              2,753               3,657
   Other                                                                                 10                  57
                                                                                    -------             -------

                                                                                    $11,607             $11,415
                                                                                    =======             =======


Note 11 - Provision for income taxes:



                                                                                        Nine months ended
                                                                                          September 30,
                                                                                      2004              2005
                                                                                      ----              ----
                                                                                   (Restated)
                                                                                          (In millions)

                                                                                                
 Expected tax expense                                                               $  23.0           $ 57.7
 Incremental U.S. tax and rate differences on
  equity in earnings of non-tax group companies                                         1.3             11.7
 Loss of German tax attribute                                                          -                17.5
 Non-U.S. tax rates                                                                     (.7)              .1
 Excess of book basis over tax basis of shares of
  Kronos common stock sold                                                             -                 1.7
 Change in deferred income tax valuation allowance                                   (308.4)             -
 Tax contingency reserve adjustment, net                                              (13.1)           (23.5)
 Refund of prior year income taxes                                                     (3.1)             -
 U.S. state income taxes, net                                                            .3              3.8
 Nondeductible expenses                                                                 2.5              3.1
 Income tax related to shares of Kronos common
  stock disbtibuted by NL                                                               1.9               .7
 Other, net                                                                             9.5             (1.4)
                                                                                    -------           ------

                                                                                    $(286.8)          $ 71.4
                                                                                    =======           ======

 Comprehensive provision for income taxes (benefit) allocated to:
   Income from continuing operations                                                $(286.8)          $ 71.4
   Discontinued operations                                                               .3              (.4)
   Additional paid-in capital                                                           1.9               .7
   Other comprehensive income:
     Marketable securities                                                              1.7               .3
     Currency translation                                                               (.1)            (1.6)
     Pension liabilities                                                                 .2              -
                                                                                    -------           ----

                                                                                    $(282.8)          $ 70.4
                                                                                    =======           ======






     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    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,
     2005).  Kronos  filed a protest to this  assessment,  and  believed  that a
     significant  portion of the assessment  was 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,  would
     have aggregated approximately euro 9 million ($11 million).  Kronos filed a
     written  response to the assessment,  and in September 2005 the Belgian tax
     authorities withdrew the assessment.

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.

o    Kronos has received a tax  assessment  from the  Canadian  tax  authorities
     related to the years 1998 and 1999  proposing tax  deficiencies,  including
     interest,  of  approximately  Cdn. $5 million ($4 million).  Kronos filed a
     protest, and in October 2005, the Canadian tax authorities agreed to reduce
     the assessment and settle all issues, including interest, for approximately
     Cdn. $2 million ($1.7 million).

     During the third quarter of 2005,  Kronos reached an agreement in principle
with the German tax authorities regarding such tax authorities' objection to the
value assigned to certain intellectual property rights held by Kronos' operating
subsidiary in Germany.  Under the agreement in principle,  the value assigned to
such  intellectual  property  for  German  income tax  purposes  will be reduced
retroactively,  resulting in a reduction in the amount of Kronos' net  operating
loss  carryforwards  in Germany as well as a future  reduction  in the amount of
amortization  expense attributable to such intellectual  property.  As a result,
Kronos  recognized a $17.5 million  non-cash  deferred income tax expense in the
third quarter of 2005 related to such agreement.  The $23.5 million non-cash tax
contingency  adjustment  income tax  benefit  in the first  nine  months of 2005
relates  primarily to the withdrawal of the Belgium tax authorities'  withdrawal
of its assessment related to 1999 and the Canadian tax authorities' reduction of
one  of  its  assessments,  both  as  discussed  above,  as  well  as  favorable
developments with respect to certain income tax items of NL in the U.S.

     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  and 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.

     Under  GAAP,  a company is  required  to  recognize  a deferred  income tax
liability  with respect to the  incremental  U.S.  taxes (federal and state) and
foreign withholding taxes that would be incurred when undistributed  earnings of
a  foreign  subsidiary  are  subsequently  repatriated,  unless  management  has
determined that those undistributed  earnings are permanently reinvested for the
foreseeable future. Prior to the third quarter of 2005, CompX had not recognized
a  deferred  tax  liability  related  such  incremental   income  taxes  on  the
undistributed earnings of its foreign operations,  as those earnings were deemed
to be permanently reinvested.  GAAP requires a company to reassess the permanent
reinvestment  conclusion  on an  ongoing  basis  to  determine  if  management's
intentions  have changed.  As of September 30, 2005,  and based  primarily  upon
changes in CompX management's strategic plans for its non-U.S. operations, CompX
management has determined that the  undistributed  earnings of such subsidiaries
can no  longer  be  considered  to be  permanently  reinvested,  except  for the
pre-2005 earnings of its Taiwanese  subsidiary.  Accordingly,  and in accordance
with GAAP,  CompX  recognized an aggregate  $9.0 million  provision for deferred
income  taxes  on  the  aggregate   undistributed   earnings  of  these  foreign
subsidiaries.

     In October  2004,  the American  Jobs Creation Act of 2004 was enacted into
law.  The new law  provided for a special 85%  deduction  for certain  dividends
received from a controlled foreign  corporation in 2005. In the third quarter of
2005, the Company  completed its evaluation of this new provision and determined
that it would not benefit from such special  dividends  received  deduction.

Note 12 - Minority interest:



                                                                            December 31,          September 30,
                                                                               2004                   2005
                                                                              --------              --------
                                                                                       (In thousands)

 Minority interest in net assets:
                                                                                              
   NL Industries                                                              $ 69,888              $ 74,031
   Kronos Worldwide                                                             29,569                32,982
   CompX International                                                          49,153                47,145
   Subsidiary of NL                                                              9,250                  -
   Subsidiary of Kronos                                                             76                    73
                                                                              --------              --------

                                                                              $157,936              $154,231
                                                                              ========              ========




                                                                                        Nine months ended
                                                                                          September 30,
                                                                                      2004              2005
                                                                                      ----              ----
                                                                                   (Restated)
                                                                                          (In thousands)

 Minority interest in income - continuing operations:
                                                                                                
   NL Industries                                                                    $32,446           $ 6,606
   Kronos Worldwide                                                                  18,965             4,444
   CompX International                                                                2,551              (473)
   Subsidiary of NL                                                                     574                61
   Subsidiary of Kronos                                                                  38                 9
                                                                                    -------           -------

                                                                                    $54,574           $10,647
                                                                                    =======           =======


     In June 2005, NL's majority-owned  subsidiary,  NL Environmental Management
Services, Inc. ("EMS"), received notices from the three minority shareholders of
EMS indicating they were each exercising their right,  which became  exercisable
on June 1, 2005,  to require EMS to purchase  their shares in EMS as of June 30,
2005  for a  formula-determined  amount  as  provided  in  EMS'  certificate  of
incorporation.  EMS tendered an offer to the three former minority  shareholders
to purchase  their shares of EMS stock for an aggregate  of  approximately  $3.9
million. In accordance with EMS' certificate of incorporation, EMS' offer may be
subject to review by a third party.  In June 2005, EMS set aside $3.9 million in
funds as payment for the shares of EMS, but as of September 30, 2005, the former
minority  shareholders  have not tendered  their  shares,  and  accordingly  the
liability  owed to  these  former  minority  shareholders,  which  has not  been
extinguished for financial reporting purposes as of September 30, 2005, has been
classified as a current liability at such date.  Similarly,  the $3.9 million in
funds which have been set aside are  classified as a current asset at such date.
The  carrying  value  of the  minority  interest  in EMS as  reflected  in  NL's
consolidated  financial  statements  immediately  prior to such  June  30,  2005
purchase date was $9.3 million.

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. 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   or  risk   contribution   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 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.  A number of cases are  inactive  or 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 either the  defendants or the  plaintiffs.  In addition,  various other
cases are pending (in which NL is not a defendant)  seeking  recovery for injury
allegedly  caused by lead  pigment and  lead-based  paint.  Although NL is not a
defendant  in these  cases,  the  outcome  of these  cases may have an impact on
additional cases being filed against NL 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 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  liability in the future in respect of this
pending litigation in view of the inherent  uncertainties  involved in court and
jury rulings in pending and possible future cases. If any such future  liability
were to be incurred,  it could have a material  adverse  effect on the Company's
consolidated financial statements, results of operations and liquidity.

     NL has reached an agreement  with one of its former  insurance  carriers in
which such carrier would  reimburse NL for a portion of its past and future lead
pigment litigation  defense costs,  although the amount which NL will ultimately
recover from such carrier with respect to such defense  costs  incurred by NL is
not yet  determinable.  NL is also  continuing  discussions  with another former
insurance  carrier with respect to recovery of past and future defense costs. In
addition,  during the first nine months of 2005, NL  recognized  $1.2 million of
recoveries  from  certain  insolvent  former  insurance   carriers  relating  to
settlement of excess insurance coverage claims that was received in August 2005.
See Note 8. While NL continues  to seek  additional  recoveries  of past defense
costs as well as an agreement  related to future defense costs,  there can be no
assurance  that NL will be  successful  in  obtaining  reimbursement  for either
defense  costs or  indemnity.  NL has not  considered  any  potential  insurance
recoveries in determining  related accruals for lead pigment litigation matters.
Any such additional  insurance recoveries would be recognized when their receipt
is deemed probable and the amount is determinable.

     Environmental matters and litigation.

     General.  The Company's  operations  are governed by various  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 and  regulations.  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 maintain  compliance  with
applicable environmental laws and regulations at all of its plants and to strive
to improve its environmental performance.  From time to time, the Company may be
subject to environmental regulatory enforcement under U.S. and foreign 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  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, potentially 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. If any such future liability
were to be incurred,  it could have a material  adverse  effect on the Company's
consolidated financial statements, results of operations and liquidity.

     The  Company  records  liabilities  related  to  environmental  remediation
obligations  when  estimated  future  expenditures  are probable and  reasonably
estimable.  Such accruals are adjusted as further  information becomes available
or  circumstances  change.  Estimated  future  expenditures  are  generally  not
discounted to their present value.  Recoveries of  remediation  costs from other
parties, if any, are recognized as assets when their receipt is deemed probable.
At September 30, 2005, no receivables for such recoveries have been recognized.

     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 2005 is presented in the table below.



                                                                                                 Amount
                                                                                             (In thousands)

                                                                                               
 Balance at the beginning of the period                                                           $ 76,766
 Net additions charged to expense                                                                    2,826
 Payments                                                                                          (11,731)
                                                                                                  --------

 Balance at the end of the period                                                                 $ 67,861
                                                                                                  ========

 Amounts recognized in the balance sheet at the end of the period:
   Current liability                                                                              $ 21,210
   Noncurrent liability                                                                             46,651
                                                                                                  --------

                                                                                                  $ 67,861


     NL. 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.  At September 30, 2005, NL
had accrued $58.7 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  $81 million.  NL's  estimates of such  liabilities  have not been
discounted to present value.

     At September  30, 2005,  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.  On  certain  of these  sites  that had
previously  been  inactive,  NL has  received  general  and  special  notices of
liability  from the EPA alleging  that NL, along with other PRPs,  is liable for
past and  future  costs of  remediating  environmental  contamination  allegedly
caused by former  operations  conducted at such sites.  These  notifications may
assert that NL, along with other PRP's,  is liable for past clean-up  costs that
could be material to NL if liability for such amounts ultimately were determined
against NL.

     At December 31, 2004, NL had $8 million in restricted  cash 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.  During
the first  nine  months of 2005,  all of such  restricted  balances  had been so
utilized.  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  ($3.0  million at  September  30, 2005) to cover its share of
probable  and  reasonably   estimable   environmental   obligations   for  these
activities.  Tremont has entered into an agreement with another PRP of this site
that provides for, among other thing,  the interim sharing of remediation  costs
associated with the site pending a final  allocation of costs and an agreed-upon
procedure  through  arbitration  to determine  such final  allocation  of costs.
Tremont has based its accrual for this site based upon the  agreed-upon  interim
cost sharing allocation. Tremont currently expects that the nature and extent of
any final  remediation  measures that might be imposed with respect to this site
will not be known until 2007.  Currently,  no reasonable estimate can be made of
the cost of any such final  remediation  measures,  and accordingly  Tremont has
accrued no amounts at September 30, 2005 for any such cost.  The amount  accrued
at September 30, 2005 represents  Tremont's estimate of the costs to be incurred
through 2007 with respect to the interim remediation measures.

     TIMET. At September 30, 2005, TIMET had accrued  approximately $3.6 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 $6.0 million.

     Other. The Company has also accrued approximately $6.2 million at September
30, 2005 in respect of other environmental cleanup matters. Such accrual is near
the upper end of the range of the  Company's  estimate  of  reasonably  possible
costs for such matters.






     Other litigation.

     Reference  is made to the 2004 Annual  Report 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  500 of these types of cases
involving a total of  approximately  12,500  plaintiffs and their spouses remain
pending.  NL has not accrued any amounts for this litigation  because  liability
that might result to NL, if any, cannot be reasonably estimated. To date, NL has
not been  adjudicated  liable  in any of  these  matters.  Based on  information
available to NL, including facts concerning its historical operations,  the rate
of new claims,  the number of claims from which NL has been  dismissed  and NL's
prior experience in the defense of these matters,  NL believes that the range of
reasonably  possible  outcomes of these  matters  will be  consistent  with NL's
historical costs with respect to these matters (which are not material),  and no
reasonably  possible outcome is expected to involve amounts that are material to
NL. NL has and will continue to vigorously seek dismissal from each claim and/or
a finding of no liability by NL in each case. 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
affiliates  are also  involved  in  various  other  environmental,  contractual,
product  liability,  patent (or  intellectual  property),  employment  and other
claims and disputes incidental to its present and former businesses.  In certain
cases, the Company has insurance  coverage for such items,  although the Company
does not currently  expect any additional  material  insurance  coverage for its
environmental claims. The Company currently believes that the disposition of all
claims and disputes,  individually  or in the aggregate,  and including the lead
pigment litigation and environmental  matters discussed above, should not have a
material  adverse  effect on its  consolidated  financial  position,  results of
operations or liquidity.

     Operating leases.

     As noted in the 2004 Annual  Report,  Kronos'  principal  German  operating
subsidiary,  Kronos  Titan  GmbH,  leases  the land  under its  Leverkusen  TiO2
production  facility pursuant to a lease with Bayer AG that expires in 2050. The
Leverkusen  facility  itself,  which is owned by  Kronos  and  which  represents
approximately  one-third of Kronos' current TiO2 production capacity, is located
within  Bayer's  extensive  manufacturing  complex.  Rent  for  the  land  lease
associated with the Leverkusen facility is periodically established by agreement
with  Bayer for  periods  of at least two years at a time.  The lease  agreement
provides for no formula,  index or other  mechanism to determine  changes in the
rent for such land lease;  rather,  any change in the rent is subject  solely to
periodic  negotiation  between Bayer and Kronos. Any change in the rent based on
such  negotiations is recognized as part of lease expense starting from the time
such  change is agreed upon by both  parties,  as any such change in the rent is
deemed "contingent rentals" under GAAP.






Note 14 - Employee benefit plans:

     Defined  benefit  plans.  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,
                                                                 2004         2005          2004          2005
                                                                 ----         ----          ----          ----
                                                                                (In thousands)

                                                                                              
 Service cost                                                    $ 1,772       $ 1,974     $  4,900       $  5,875
 Interest cost                                                     5,493         5,527       16,445         17,005
 Expected return on plan assets                                   (5,210)       (5,508)     (15,698)       (16,884)
 Amortization of prior service cost                                  140           145          421            449
 Amortization of net transition
  Obligations and assets                                             142           (16)         432            259
 Recognized actuarial losses                                       1,075         1,093        3,235          3,369
                                                                 -------       -------     --------       --------

                                                                 $ 3,412       $ 3,215     $  9,735       $ 10,073
                                                                 =======       =======     ========       ========


     Postretirement benefits other than pensions ("OPEB"). The components of net
periodic OPEB cost are presented in the table below.




                                                                Three months ended          Nine months ended
                                                                   September 30,              September 30,
                                                                 2004         2005          2004          2005
                                                                 ----         ----          ----          ----
                                                                                (In thousands)

                                                                                              
 Service cost                                                    $    57       $    56     $    170       $   165
 Interest cost                                                       658           483        1,977         1,449
 Amortization of prior service credit                               (253)         (231)        (765)         (694)
 Recognized actuarial losses (gains)                                  44          (120)         134          (296)
                                                                 -------       -------     --------       -------

                                                                 $   506       $   188     $  1,516       $   624
                                                                 =======       =======     ========       =======


Note 15 - Discontinued operations:

     As discussed in the 2004 Annual  Report,  in December 2004 CompX's board of
directors  committed to a formal plan to dispose of its Thomas Regout operations
in The  Netherlands.  Such  operations,  which  previously  were included in the
Company's  component  products  operating  segment  (see Note 2), met all of the
criteria  under GAAP to be  classified as an asset held for sale at December 31,
2004,  and  accordingly  the results of  operations  of Thomas  Regout have been
classified as discontinued operations for all periods presented. The Company has
not reclassified  its consolidated  balance sheet as of December 31, 2004 or its
2004 statement of cash flows. In classifying the net assets of the Thomas Regout
operations as an asset held for sale,  the Company  concluded  that the carrying
amount of the net assets of such  operations  exceeded the estimated  fair value
less costs to sell such  operations,  and  accordingly  in the fourth quarter of
2004 the Company  recognized a $6.5 million  impairment charge to write-down its
investment  in the Thomas Regout  operations  to its  estimated  net  realizable
value. Such charge represented an impairment of goodwill.

     In January 2005,  CompX  completed the sale of such operations for proceeds
(net of expenses) of approximately $22.3 million.  The net proceeds consisted of
approximately  $18.1  million  in cash at the  date of sale  and a $4.2  million
principal amount note receivable from the purchaser  bearing interest at a fixed
rate of 7% and payable over four years. The note receivable is collateralized by
a secondary lien on the assets sold and is subordinated  to certain  third-party
indebtedness of the purchaser.  Accordingly,  the Company no longer includes the
results of operations or cash flows of Thomas Regout  subsequent to December 31,
2004 in its consolidated financial statements. The net proceeds from the January
2005 sale of Thomas  Regout  were  approximately  $860,000  (before  income  tax
benefit)  less  than  the net  realizable  value  estimated  at the  time of the
goodwill impairment charge (primarily due to higher expenses associated with the
disposal of the Thomas Regout operations),  and discontinued  operations in 2005
includes a first quarter charge related to such differential  ($272,000,  net of
income tax benefit and minority interest). During the first nine months of 2004,
the Thomas  Regout  operations  reported net sales of $30.5  million,  operating
income of $2.1  million,  interest  expense  of $1.1  million  and net income of
$645,000 ($409,000 to Valhi, net of minority interest).

Note 16 - Accounting principles not yet implemented:

     Inventory costs.  The Company will adopt SFAS No. 151,  Inventory Costs, an
amendment of ARB No. 43,  Chapter 4, for  inventory  costs  incurred on or after
January 1, 2006.  SFAS No. 151 requires that the allocation of fixed  production
overhead costs to inventory shall be based on normal  capacity.  Normal capacity
is not defined as a fixed amount;  rather,  normal capacity refers to a range of
production  levels expected to be achieved over a number of periods under normal
circumstances,  taking into account the loss of capacity  resulting from planned
maintenance  shutdowns.  The amount of fixed overhead  allocated to each unit of
production is not increased as a consequence of idle plant or production  levels
below the low end of normal  capacity,  but instead a portion of fixed  overhead
costs is charged to expense as incurred. Alternatively, in periods of production
above the high end of  normal  capacity,  the  amount  of fixed  overhead  costs
allocated to each unit of  production is decreased so that  inventories  are not
measured above cost.  SFAS No. 151 also clarifies  existing GAAP to require that
abnormal freight and wasted materials (spoilage) are to be expensed as incurred.
The Company  believes its production cost accounting  already  complies with the
requirements  of SFAS No. 151, and the Company does not expect  adoption of SFAS
No. 151 will have a material effect on its consolidated financial statements.

     Stock  options.  As permitted by  regulations  of the SEC, the Company will
adopt SFAS No. 123R,  Share-Based Payment, as of January 1, 2006. SFAS No. 123R,
among other  things,  eliminates  the  alternative  in existing  GAAP to use the
intrinsic value method of accounting for stock-based employee compensation under
APBO No. 25. Upon  adoption of SFAS No.  123R,  the Company  will  generally  be
required to recognize the cost of employee  services received in exchange for an
award of equity  instruments  based on the  grant-date  fair value of the award,
with the cost recognized over the period during which an employee is required to
provide services in exchange for the award (generally, the vesting period of the
award).  No  compensation  cost will be  recognized  in the aggregate for equity
instruments  for  which the  employee  does not  render  the  requisite  service
(generally, if the instrument is forfeited before it has vested). The grant-date
fair value will be estimated using option-pricing models (e.g. Black-Sholes or a
lattice model). Under the transition alternatives permitted under SFAS No. 123R,
the Company  will apply the new  standard to all new awards  granted on or after
January 1, 2006,  and to all awards  existing as of December  31, 2005 which are
subsequently modified, repurchased or cancelled.  Additionally, as of January 1,
2006,  the Company will be required to recognize  compensation  cost  previously
measured under SFAS No. 123 for the portion of any non-vested  award existing as
of December 31, 2005 over the remaining  vesting  period.  Because the number of
non-vested  awards as of December  31, 2005 with  respect to options  granted by
Valhi and its  subsidiaries  and affiliates is not expected to be material,  the
effect of adopting SFAS No. 123R is not expected to be  significant in so far as
it relates to existing  stock  options.  Should  Valhi or its  subsidiaries  and
affiliates,  however,  either grant a  significant  number of options or modify,
repurchase or cancel existing options in the future, the effect on the Company's
consolidated financial statements could be material.






Note 17 - Stockholders' equity:

     In March 2005, the Company's  board of directors  authorized the repurchase
of up to 5.0 million shares of Valhi's common stock in open market transactions,
including block purchases,  or in privately negotiated  transactions,  which may
include  transactions  with affiliates of Valhi. The stock may be purchased from
time to time as market conditions  permit. The stock repurchase program does not
include  specific  price targets or timetables and may be suspended at any time.
Depending  on  market  conditions,  the  program  could be  terminated  prior to
completion.  The  Company  will  use its  cash on hand to  acquire  the  shares.
Repurchased  shares  will be retired  and  cancelled  or may be added to Valhi's
treasury and used for  employee  benefit  plans,  future  acquisitions  or other
corporate purposes.

     On April 1, 2005,  the Company  purchased 2.0 million  shares of its common
stock, at a discount to the then-current  market price,  from Contran for $17.50
per share or an  aggregate  purchase  price of $35.0  million.  Such shares were
purchased under the stock  repurchase  program.  Valhi's  independent  directors
approved  such  purchase.  During  the second and third  quarters  of 2005,  the
Company also  purchased in the aggregate an additional 1.3 million shares of its
common stock under the repurchase program in market or private  transactions for
an  aggregate  of $23.5  million,  including  175,000  shares  purchased  for an
aggregate  of $3.1  million  from The Simmons  Family  Foundation,  a charitable
organization  of which Mr.  Simmons is a trustee,  based on the market  price of
Valhi common stock on the date of purchase.  Valhi  cancelled  these 3.3 million
shares purchased during the second and third quarters of 2005, and the aggregate
$58.5  million  cost was  allocated  to common  stock at par  value,  additional
paid-in capital and retained earnings in accordance with GAAP.

     Prior to and within six months of Contran's  sale of the 2.0 million shares
of Valhi common  stock to Valhi,  Contran had  purchased  shares of Valhi common
stock in market  transactions.  In settlement of any alleged  short-swing profit
derived from these  transactions as calculated  pursuant to Section 16(b) of the
Securities  Exchange Act of 1934,  as amended,  Contran  remitted  approximately
$645,000 to the Company,  which amount,  net of taxes,  has been recorded by the
Company as a capital contribution, increasing additional paid-in capital.







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

RESULTS OF OPERATIONS

General

     The Company reported income from continuing operations of $18.5 million, or
$.16 per diluted  share,  in the third  quarter of 2005 as compared to income of
$16.3 million,  or $.14 per diluted share, in the third quarter of 2004. For the
first  nine  months  of  2005,  the  Company  reported  income  from  continuing
operations of $82.9 million,  or $.69 per diluted  share,  compared to income of
$298.1  million,  or $2.48 per diluted share,  in the first nine months of 2004.
See  Note 1 for a  discussion  of the  effect  of  certain  restatements  to the
Company's results of operation for the 2004 interim periods.

     The  Company's  diluted  earnings  per share  declined  from the first nine
months of 2004 to the first nine months of 2005 as the favorable  effect in 2005
of (i)  higher  chemicals  operating  income,  (ii)  higher  component  products
operating  income,  (iii)  certain  securities  transaction  gains  and (iv) the
Company's  equity  in a  non-operating  gain from the sale of  certain  land and
certain  income tax  benefits  recognized  by TIMET were more than offset by the
favorable effect in 2004 of certain income tax benefits recognized by Kronos and
NL. The  Company  currently  believes  its net income in 2005 will be lower than
2004 due primarily to the effect of these 2004 income tax benefits.

     Income from continuing operations in the first nine months of 2005 includes
(i) gains from NL's sales of shares of Kronos  common  stock of $.05 per diluted
share,  most of which  occurred in the first  quarter,  (ii) gains from  Kronos'
second quarter sale of its passive interest in a Norwegian smelting operation of
$.03 per diluted  share,  (iii) income related to TIMET's second quarter sale of
certain real property adjacent to its Nevada facility of $.02 per diluted share,
(iv) a third  quarter  non-cash  net  income  tax  expense of less than $.01 per
diluted  share  related to the  aggregate  effects of recent  developments  with
respect  to certain  non-U.S.  income  tax  audits of  Kronos,  (principally  in
Germany,  Belgium and  Canada) and NL in the U.S. a change in CompX's  permanent
reinvestment  conclusion regarding certain of its non-U.S.  subsidiaries and (v)
income related to certain  non-cash  income tax benefits  recognized by TIMET of
$.09 per diluted  share.  Income from  continuing  operations  in the first nine
months of 2004 includes (i) a second quarter non-cash income tax benefit related
to the  reversal of Kronos'  deferred  income tax asset  valuation  allowance in
Germany of $1.91 per diluted share,  (ii) a second quarter  non-cash  income tax
benefit  related to the  reversal  of the  deferred  income tax asset  valuation
allowance  related to a subsidiary of NL and the adjustment of estimated  income
taxes due upon the  settlement  of an IRS  audit  aggregating  $.30 per  diluted
share,   (iii)  income  related  to  Kronos'  second  quarter  contract  dispute
settlement  of $.03 per diluted  share and (iv) income  related to the Company's
pro-rata share of TIMET's non-cash,  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.

     As  provided  by the  safe  harbor  provisions  of the  Private  Securities
Litigation  Reform Act of 1995, the Company cautions that the statements in this
filing  relating to matters that are not historical  facts,  including,  but not
limited  to,  statements  found in this Item 2 -  "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.  The factors that could cause actual future results to differ
materially from those described herein are the risks and uncertainties discussed
in this Quarterly  Report and those described from time to time in the Company's
other filings with the SEC include, but are 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 timing and amount of insurance recoveries,
     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 2004
and 2005 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:  decreasing during the first half of 2004,  increasing
during  the last half of 2004 and the first  six  months of 2005 and  decreasing
during the third quarter of 2005.



                                                  Three months ended                Nine months ended     September
                                                     September 30,                              30,
                                                 ---------------------                          ---
                                            2004          2005       % Change      2004           2005      % Change
                                            ----          ----       --------      ----           ----      --------
                                                       (In millions, except percentages)

                                                                                               
 Net sales                                $286.1        $292.1           +2%        $845.1     $895.7           +6%
 Operating income                           25.8          35.5          +37%          84.2      134.2          +59%

 Ti02 operating statistics:
   Percentage change in Ti02 average selling prices:
     Using actual
      foreign currency
      exchange rates                                                     +8%                                   +12%
     Impact of changes in
      foreign currency
      exchange rates                                                     -1%                                    -3%
                                                                        ---                                    ---

     In billing currencies                                               +7%                                    +9%
                                                                        ===                                    ===

   Sales volumes*                          128           119             -7%         383        356             -7%
   Production volumes*                     123           122             -1%         363        371             +2%


* Thousands of metric tons

     Kronos'  sales  increased  $6.0 million  (2%) in the third  quarter of 2005
compared to the third quarter of 2004, and increased  $50.6 million (6%) for the
first nine months of 2005 due  primarily  to the net  effects of higher  average
TiO2 selling  prices,  lower TiO2 selling  volumes and the  favorable  effect of
fluctuations in foreign currency exchange rates, which increased chemicals sales
by  approximately  $2 million in the quarter and $24 million in the year-to-date
period, as further discussed below.  Excluding the effect of fluctuations in the
value of the U.S.  dollar  relative to other  currencies,  Kronos'  average TiO2
selling prices in billing  currencies in the third quarter and first nine months
of 2005 were 7% and 9% higher, respectively,  as compared to the same periods of
2004.  When  translated  from billing  currencies  to U.S.  dollars using actual
foreign  currency  exchange  rates  prevailing  during the  respective  periods,
Kronos'  average TiO2 selling  prices in the third quarter and first nine months
of 2005  increased 8% and 12%,  respectively,  compared to the third quarter and
first  nine  months of 2004.  Kronos'  average  TiO2  selling  prices in billing
currencies in the third quarter of 2005 were 1% lower than the second quarter of
2005.

     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 8% and 12%
increases in Kronos'  average TiO2 selling  prices  during the third quarter and
first nine months of 2005 as compared to the same  periods of 2004 using  actual
foreign currency  exchange rates prevailing  during the respective  periods (the
GAAP measure),  and the 7% and 9% increases,  respectively,  in Kronos'  average
TiO2 selling prices in billing  currencies (the non-GAAP measure) during each of
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).

     Kronos'  TiO2  sales  volumes in each of the third  quarter  and first nine
months of 2005  decreased  7% as  compared  to the same  periods  of 2004,  with
volumes lower in all regions of the world.  Chemicals  operating  income in 2004
includes $6.3 million of income ($3.5 million or $.03 per diluted share,  net of
income taxes and minority  interest)  in the second  quarter  related to Kronos'
settlement  of a contract  dispute  with a customer.  Kronos'  operating  income
comparisons in the first nine months of 2005 were  favorably  impacted by higher
production  levels,  which  increased  2% in the  year-to-date  period.  Kronos'
operating rates were near full capacity in all periods,  and Kronos'  production
volumes  in the first  nine  months of 2005 were a new  record  for Kronos for a
first nine-month period.

     Kronos has  substantial  operations and assets  located  outside the United
States  (particularly  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,  principally  the euro,  other major
European  currencies  and the  Canadian  dollar.  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 by a net $2 million and $24 million in
the third  quarter and first nine months of 2005,  respectively,  as compared to
the same periods of 2004.  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 third quarter and
first nine  months of 2005 as  compared  to the same  periods in 2004.  Overall,
currency  exchange rate  fluctuations  resulted in a net $2 million  increase in
Kronos'  operating  income in the first nine  months of 2005 as  compared to the
first nine months of 2004 (currency  exchange rate  fluctuations  did not have a
significant effect on on the quarter-to-quarter comparison).

     Kronos expects its operating  income in 2005 will be  significantly  higher
than  2004,  due  primarily  to  higher  overall  average  selling  prices  on a
year-to-year  comparison basis.  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.

     On September  22, 2005,  the  chloride-process  TiO2  facility  operated by
Kronos' 50%-owned joint venture, Louisiana Pigment Company ("LPC"),  temporarily
halted  production  due  to  Hurricane  Rita.  Although  storm  damage  to  core
processing facilities was not extensive, a variety of factors, including loss of
utilities,  limited  access and  availability  of employees  and raw  materials,
prevented the resumption of partial operations until October 9, 2005. Operations
are expected to be restored in early November  2005.  The joint venture  expects
the majority of its property  damage and  unabsorbed  fixed costs for periods in
which normal production  levels were not achieved are covered by insurance,  and
Kronos believes insurance will cover its business  interruption  losses (subject
to applicable  deductibles) resulting from its share of the lost production from
LPC.  Kronos'  results  of  operations  in the  third  quarter  of 2005  include
approximately  $1 million of costs related to Hurricane Rita (primarily  Kronos'
share of LPC's unabsorbed  fixed costs) for which no insurance  recovery has yet
been  recognized  as the amounts are not presently  determinable.  The effect on
Kronos'  financial  results  will  depend on the timing and amount of  insurance
recoveries.  Kronos' owned  warehouse and slurry  facilities  located near LPC's
facility were also  temporarily  closed due to the storm, but property damage to
these facilities was not significant.

     Kronos' efforts to debottleneck its production facilities to meet long-term
demand continue to prove  successful.  Such  debottlenecking  efforts  included,
among other things,  the addition of finishing  capacity in the German  facility
and  equipment  upgrades  and  enhancements  in several  locations  to allow for
reduced downtime for maintenance  activities.  Kronos'  production  capacity has
increased by  approximately  30% over the past ten years due to  debottlenecking
programs,  with only moderate capital  expenditures.  Kronos believes its annual
attainable  production  capacity for 2005  (absent the effect of Hurricane  Rita
discussed  above),  is  approximately  500,000 metric tons,  with  approximately
10,000 metric tons additional  capacity expected to be available in 2006 through
its continued debottlenecking efforts.

     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 $12.0  million in the first nine
months of 2004 and $12.6 million in the first nine months of 2005.

Component products



                                                Three months ended                       Nine months ended
                                                   September 30,                          September 30,
                                               ---------------------                    ---------------
                                           2004           2005      % Change      2004         2005       % Change
                                           ----           ----      --------      ----         ----       --------
                                                      (In millions, except percentages)

                                                                                             
 Net sales                              $46.3           $47.1          +2%       $136.1       $139.7          +3%
 Operating income                         4.9             4.9           -%         12.5         13.8         +11%


     Component products sales increased in the third quarter of 2005 as compared
to the third quarter of 2004 due primarily to sales  volumes  associated  with a
components  products  business  acquired  in August  2005 and the net  effect of
fluctuations in currency exchange rates (as discussed  below),  partially offset
by lower  precision  slide  and  ergonomic  products  sales  volumes.  Component
products  sales  increased  in the first nine  months of 2005 as compared to the
same period in 2004 due  primarily to  increases  in selling  prices for certain
products  across  all  segments,  sales  volumes  associated  with the  acquired
business  and the net effect of  fluctuations  in  currency  exchange  rates (as
discussed below),  partially offset by lower sales volumes for certain products.
During  the third  quarter  of 2005,  sales of  precision  slide  and  ergonomic
products were 6% and 5% lower, respectively, as compared to the third quarter of
2004,  while sales of security  products  increased  13%.  During the first nine
months of 2005,  sales of precision slide and ergonomic  products were 3% and 2%
higher, respectively, as compared to the first nine months of 2004, and sales of
security products were 2% higher. The percentage changes in both precision 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.  The results of the business acquired in August 2005,  included as
part of  security  products  results,  were  not  material.  Component  products
operating  income  increased in the first nine months of 2005 as compared to the
same period in 2004 as the  favorable  impact of a continuing  focus on reducing
costs were partially offset by the negative impact of foreign currency  exchange
rate fluctuations (as discussed below).

     CompX has  substantial  operations  and assets  located  outside the United
States in Canada  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 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 of
2005,  relative change in foreign  currency  exchange rates increased  component
products  sales by  approximately  $400,000 as compared to the third  quarter of
2005,  but  decreased  component  products  operating  income  by  approximately
$600,000 ($1.3 million increase and $2.0 million decrease, respectively,  during
the year-to-date period).

     While  demand  has  stabilized  across  most of CompX's  product  segments,
certain customers continue to seek lower-priced Asian sources as alternatives to
CompX's  products.  CompX believes the impact of this will be mitigated  through
its  ongoing   initiatives   to  expand  both  new   products   and  new  market
opportunities.  Asian-sourced  competitive  pricing  pressures  are  expected to
continue to be a challenge.  CompX's  strategy in responding to the  competitive
pricing  pressure  has  included   reducing   production  cost  through  product
reengineering,  improvement in manufacturing  processes or moving  production to
lower-cost facilities,  including CompX's Asian-based  manufacturing facilities.
CompX has also  emphasized  and  focused on  opportunities  where it can provide
value-added  customer  support  services  that  Asian-based   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  pricing  pressures  from Asian
competitors.

     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 and
security products to improve operating results. In addition,  CompX continues to
develop  sources  for  lower  cost  components  for  certain  product  lines  to
strengthen  its  ability  to meet  competitive  pricing  when  practical.  These
actions,  along with other activities to eliminate  excess  capacity,  have been
designed to position  CompX to expand more  effectively  on both new product and
new market opportunities to improve CompX's profitability.

Waste management




                                                             Three months ended            Nine months ended
                                                               September 30,                  September 30,
                                                             2004           2005          2004           2005
                                                             ----           ----          ----           ----
                                                                              (In millions)

                                                                                          
 Net sales                                                 $ 4.4         $ 3.0          $ 6.6         $ 7.5
 Operating loss                                              (.5)         (2.8)          (7.3)         (9.1)


     Waste  management  sales  increased  in the  first  nine  months of 2005 as
compared to the same period of 2004, but its operating  losses also increased in
the 2005 periods as higher operating costs more than offset the effect of higher
utilization of certain waste management services. Waste Control Specialists also
continues  to explore  opportunities  to obtain  certain  types of new  business
(including  disposal and storage of certain  types of waste) that,  if obtained,
could help to further  increase its sales,  and decrease its operating  loss, in
the remainder of 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.
Certain  sectors of the waste  management  industry are  experiencing a relative
improvement  in the  number of  environmental  remediation  projects  generating
wastes. However, efforts on the part of generators to reduce the volume of waste
and/or manage waste onsite at their  facilities  may result in weaker demand for
Waste Control  Specialists'  waste management  services.  Although Waste Control
Specialists  believes demand appears to be improving,  there is continuing 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  low-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 Texas  Commission on  Environmental  Quality ("TCEQ") 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 TCEQ,  and Waste  Control  Specialists  was the only
entity to submit an application for such a disposal license. The application was
declared   administratively   complete  by  the  TCEQ  in  February   2005.  The
regulatorially required merit review has been completed,  and the TCEQ began its
technical review of the application in May 2005. The length of time that it will
take to complete the review and act upon the license  application  is uncertain,
although  Waste Control  Specialists  does not currently  expect the agency will
issue any final decision on the license  application before late 2007. There can
be no assurance that Waste Control  Specialists  will be successful in obtaining
any such license.

     Waste Control  Specialists  applied to the Texas Department of State Health
Services  ("TDSHS") for a license to dispose of byproduct 11.e(2) waste material
in June 2004. Waste Control  Specialists can currently treat and store byproduct
material,  but may not dispose of it. The length of time that TDSHS will take to
review and act upon the license  application  is  uncertain,  but Waste  Control
Specialists  currently  expects  the TDSHS  will issue a final  decision  on the
license  application  sometime during 2006. 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,               September 30,
                                                                 2004         2005          2004          2005
                                                                 ----         ----          ----          ----
                                                                                 (In millions)

 TIMET historical:
                                                                                            
   Net sales                                                   $120.2        $190.0        $364.9       $529.0
                                                               ======        ======        ======       ======

   Operating income:
     Boeing take-or-pay                                        $ 10.1        $  8.3        $ 12.6       $  8.7
     Other                                                        3.3          43.0          12.6         98.9
                                                               ------        ------        ------       ------
                                                                 13.4          51.3          25.2        107.6

   Gain on sale of land                                          -             -             -            13.9
   Gain on exchange of convertible
    preferred securities                                         15.5          -             15.5         -
   Other general corporate, net                                   (.1)          1.3            .8          3.6
   Interest expense                                              (3.1)         (1.1)        (11.5)        (2.7)
                                                               ------        ------        ------       ------
                                                                 25.7          51.5          30.0        122.4

   Income tax benefit (expense)                                    .6         (14.3)          (.7)        (4.8)
   Minority interest                                             -             (1.3)          (.8)        (3.4)
   Dividends on preferred stock                                  (1.1)         (2.8)         (1.1)        (9.4)
                                                               ------        ------        ------       ------

     Net income                                                $ 25.2        $ 33.1        $ 27.4       $104.8
                                                               ======        ======        ======       ======

 Equity in earnings of TIMET                                   $ 11.5        $ 15.0        $ 14.9       $ 47.6
                                                               ======        ======        ======       ======


     TIMET reported  higher sales and operating  income in the third quarter and
first nine months of 2005 as compared to the same periods of 2004 due in part to
higher sales volumes and average selling prices.  TIMET's average selling prices
for melted  products (ingot and slab) increased 66% in the third quarter of 2005
as compared to the third quarter of 2004,  while average selling prices for mill
products  increased  35%.  For the first nine  months of 2005,  TIMET's  average
selling prices for melted and mill products increased 42% and 27%, respectively.
For the third  quarter and first nine months of 2005,  TIMET's  sales volumes of
mill  products  increased  9% and 10%,  respectively,  while  volumes  of melted
products  were 14% and 5% higher,  as a result of  increased  demand  across all
market segments.

     TIMET's operating results in the first quarter of 2004 include $1.9 million
of income  related to a change in TIMET's  vacation  policy.  TIMET's  operating
results  comparisons were favorably  impacted by improved plant operating rates,
which  increased  from 72% in the first nine  months of 2004 to 78% in the first
nine months of 2005, and higher gross margin from the sale of titanium scrap and
other non-mill products. In addition, TIMET's operating results comparisons were
negatively  impacted by higher costs for raw  materials and accruals for certain
performance-based  employee  incentive  compensation  and a $1.2 million noncash
impairment  charge in the first  quarter of 2005  related  to certain  abandoned
manufacturing equipment of TIMET.

     During the second quarter of 2005, TIMET recognized a $13.9 million pre-tax
gain ($2.6 million,  or $.02 per diluted share, net of income taxes and minority
interest  to Valhi)  related to the sale of certain  real  property  adjacent to
TIMET's facility in Nevada. In addition, TIMET periodically reviews its deferred
income tax assets to  determine if future  realization  is more likely than not.
During the first quarter of 2005, due to a change in estimate of TIMET's ability
to utilize  the  benefits of its net  operating  loss  carryforwards,  other tax
attributes and deductible temporary  differences in the U.S. and the U.K., TIMET
determined  that its net deferred  income tax assets in such  jurisdictions  now
meet  the  "more-likely-than-not"  recognition  criteria.  Accordingly,  TIMET's
income tax  benefit in the first nine  months of 2005  includes a $41.1  million
benefit ($11.1 million,  or $.09 per diluted share, net of minority  interest to
Valhi)  related to reversal of the  valuation  allowances  attributable  to such
deferred income tax assets.  TIMET expects the remaining U.S. and U.K. valuation
allowances  (other than with  respect to a  substantial  portion of TIMET's U.S.
capital  loss  carryforward)  aggregating  approximately  $9.0  million  will be
reversed  during  the  fourth  quarter  of  2005 in  accordance  with  the  GAAP
requirements of accounting for income taxes at interim dates. Equity in earnings
of TIMET in the third  quarter of 2004  includes  income of $6.3  million  ($4.1
million,  or  $.03  per  diluted  share,  net  of  income  taxes)  related  to a
nonoperating  gain recognized by TIMET upon the exchange of substantially all of
its  convertible  preferred debt  securities for a new issue of TIMET  preferred
stock.

     Over the past  several  quarters,  TIMET has seen the  availability  of raw
materials  tighten,  and,  consequently,  the prices for such raw material  have
generally increased. TIMET currently expects that a shortage in raw materials is
likely to continue  throughout  2005 and into 2006,  which  could limit  TIMET's
ability to produce enough titanium  products to fully meet customer  demand.  In
addition,  TIMET has certain long-term  agreements that limit TIMET's ability to
pass on all of its increased raw material costs to its customers.

     In July 2005, The Airline Monitor, a leading aerospace publication,  issued
its semi-annual forecast for commercial aircraft deliveries.  Beginning in 2006,
this new forecast increases its estimate of large commercial aircraft deliveries
over the next five years by 460  planes,  including  55 wide  bodies  (wide body
planes  currently  require a higher  percentage of titanium in their  airframes,
engines and other parts than other commercial  aircraft).  This updated forecast
supports TIMET's belief that the titanium industry is in the early stages of the
business cycle and that the current  uptrend will likely  continue  through 2006
and beyond.

     In May 2005,  TIMET announced plans to expand its existing  titanium sponge
facility in Nevada. This expansion, which TIMET currently expects to complete by
the first  quarter of 2007,  will provide the capacity to produce an  additional
4,000  metric tons of sponge  annually,  an increase of  approximately  42% over
current Nevada sponge production capacity levels.

     TIMET  currently  expects its full year 2005 sales  revenue will range from
$740 million to $760 million.  As compared to full year average  selling  prices
for 2004, TIMET currently  expects 2005 average selling prices will increase 45%
to 50% for melted  products and 25% to 30% for mill  products.  TIMET  currently
expects its full year 2005 product  shipments will increase 5% to 10% for melted
products and 10% to 15% for mill products, as compared to full year 2004.

     TIMET's cost of sales is affected by a number of factors including customer
and product mix,  material  yields,  plant operating  rates, raw material costs,
labor and energy costs.  Raw material  costs,  which include  sponge,  scrap and
alloys,  represent the largest portion of TIMET's  manufacturing cost structure.
As  previously   reported,   scrap  and  certain  alloy  prices  have  increased
significantly  from year-ago prices, and increased energy costs also continue to
have a  negative  impact  on gross  margin.  However,  TIMET  has begun to see a
softening of certain alloy costs.

     TIMET  currently  expects  production  volumes will continue to increase in
2005, with overall capacity  utilization expected to approximate 80% in 2005 (as
compared to 75% in 2004).  However,  practical capacity utilization measures can
vary significantly based on product mix.

     TIMET  currently  anticipates  that it will receive  orders from Boeing for
about 3.0 million pounds of product during 2005. At this projected  order level,
TIMET  expects to  recognize  about $17 million of  take-or-pay  income in 2005.
Overall,  TIMET currently  expects its operating income for 2005 will be between
$155  million  and  $165  million,   with  net  income  attributable  to  common
stockholders estimated to be between $140 million and $150 million.

     Effective July 1, 2005,  TIMET amended its long-term  agreement with Boeing
for the purchase and sale of titanium  products.  The new  agreement  expires on
December  31, 2010 and  provides  for,  among other  things,  (i) mutual  annual
purchase  and supply  commitments  by both  parties,  (ii)  continuation  of the
existing  buffer  inventory  program  currently  in place for  Boeing  and (iii)
certain improved product pricing. The new agreement also replaces,  beginning in
2006, the take-or-pay provisions of the previous agreement with an annual makeup
payment early in the following year in the event Boeing  purchases less than its
annual volume commitment in any year. In addition, as part of the new agreement,
Boeing will  provide  support for TIMET's  sponge  production  operations  under
certain circumstances.

     The Company  accounts for its interest in TIMET by the equity  method.  The
Company's  equity in earnings of TIMET  differs  from the amounts  that would be
expected  by   applying   the   Company's   ownership   percentage   to  TIMET's
separately-reported  earnings  because of the effect of amortization of purchase
accounting  adjustments  made by the Company in  conjunction  with the Company's
acquisitions of its interests in TIMET.  Amortization of such basis  differences
generally  increases  earnings  (or  reduces  losses)  attributable  to TIMET as
reported by the Company, and aggregated $3.7 million in the first nine months of
2004 and $3.2 million in the first nine months of 2005.

General corporate and other items

     General corporate interest and dividend income.  General corporate interest
and  dividend  income in the third  quarter  and first  nine  months of 2005 was
higher as compared to the same  periods of 2004 due  primarily to a higher level
of funds  available  for  investment.  A  significant  portion of the  Company's
general corporate interest and dividend income relates to distributions received
from The Amalgamated  Sugar Company LLC and interest income on the Company's $80
million loan to Snake River Sugar Company. See Notes 3 and 7 to the Consolidated
Financial Statements.

     Aggregate  general  corporate  interest and  dividend  income in the fourth
quarter of 2005 is expected to be  significantly  higher than the fourth quarter
of 2004, as the lower level of interest  income on the  Company's  loan to Snake
River,  which was prepaid in October 2005, is expected to be more than offset by
significantly  higher  distributions  from The  Amalgamated  Sugar  Company  LLC
("LLC").  Distributions from the LLC were $17.8 million in the first nine months
of 2004 and $18.7 million in the first nine months of 2005. In October 2005, the
Company and Snake River Sugar Company  amended the Company  Agreement of the LLC
pursuant  to which,  among  other  things,  the LLC is  required  to make higher
minimum  levels of  distributions  to its  members  (including  the  Company) as
compared  to levels  required  under the prior  Company  Agreement,  which would
result in the Company receiving annual  distributions  from the LLC in aggregate
amounts  approximately  $1.8  million  higher  than the  level of  distributions
received  during  calendar  2004.  In  addition,   assuming  certain   specified
conditions  are met (which  conditions  the Company  currently  believes will be
met), the LLC would be required to distribute,  in addition to the distributions
noted in the  preceding  sentence,  additional  amounts that would result in the
Company  receiving at least an additional $25 million during the 15-month period
ending  December 31, 2006 (with over one-half of such amount expected to be paid
during the  fourth  quarter of 2005).  Also in the fourth  quarter of 2005,  the
Company  expects to recognize a $21.6 million charge to earnings  related to the
accrued  interest on the Company's  loan to Snake River that was  forgiven.  See
Note 7 to the Consolidated Financial Statements.

     Securities  transactions.  Net securities  transactions  gains in the first
nine months of 2005 relate  principally  to a $14.7  million  pre-tax gain ($6.6
million,  or $.05 per diluted share, net of income taxes and minority  interest)
related to NL's sale of shares of Kronos  common  stock in market  transactions,
substantially  all of which occurred in the first quarter.  See Notes 2 and 8 to
the Consolidated Financial Statements.

     Security  transaction  gains in 2005 also include a $5.4 million gain ($3.1
million,  or $.03 per diluted share, net of income taxes and minority  interest)
related to Kronos'  second  quarter sale of its passive  interest in a Norwegian
smelting  operation,  which had a nominal carrying value for financial reporting
purposes. See Note 8 to the Consolidated Financial Statements.

     Insurance  recoveries.  NL has reached an agreement  with one of its former
insurance carriers in which such carrier would reimburse NL for a portion of its
past and future lead pigment litigation defense costs, although the amount which
NL will ultimately  recover from such carrier with respect to such defense costs
incurred by NL is not yet determinable.  NL is also continuing  discussions with
another  former  insurance  carrier  with respect to recovery of past and future
defense costs. Insurance recoveries in 2005 includes $1.2 million received by NL
in August 2005 in recovery  from certain  insolvent  former  insurance  carriers
relating to settlement of excess insurance  coverage  claims.  See Note 8 to the
Consolidated  Financial  Statements.  While  NL  continues  to  seek  additional
recoveries  of past  defense  costs as well as an  agreement  related  to future
defense costs, there can be no assurance that NL will be successful in obtaining
reimbursement  for either  defense  costs or  indemnity.  NL has not accrued any
additional  insurance  recoveries and any such additional  insurance  recoveries
would be  recognized  when their  receipt is deemed  probable  and the amount is
determinable.

     General corporate  expenses.  Net general  corporate  expenses in the third
quarter  and first  nine  months of 2005 were  $1.1  million  and $1.5  million,
respectively,  higher  than the same  periods  of 2004.  Net  general  corporate
expenses in  calendar  2005 are  currently  expected to be higher as compared to
calendar 2004, in part due to higher expected litigation and related expenses of
NL in the  fourth  quarter  of  2005.  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 in the future 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   Kronos   International's    ("KII")
euro-denominated Senior Secured Notes (euro 375 million outstanding at September
30,  2005).  Accordingly,  the  reported  amount of interest  expense  will vary
depending  on relative  changes in foreign  currency  exchange  rates.  Interest
expense in the first nine months of 2005 was higher than the same period of 2004
due primarily to the interest  expense  associated  with the additional  euro 90
million  principal  amount of Senior  Secured Notes issued in November  2004. In
addition,  the  increase  in interest  expense  was due to  relative  changes in
foreign currency  exchange rates,  which increased the U.S. dollar equivalent of
interest expense on the euro 285 million  principal amount of KII Senior Secured
Notes  outstanding  during both  periods by  approximately  $1.0  million in the
nine-month period.

     Assuming  interest rates and foreign currency  exchange rates do not change
significantly  from current  levels,  interest  expense in the fourth quarter of
2005 is  currently  expected  to be  higher  than  the same  period  of 2004 due
primarily  to the  effect of the  issuance  of the  additional  euro 90  million
principal amount of KII Senior Secured Notes in November 2004.

     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.  The  Company's  income  tax  expense  in the third  quarter of 2005
includes  the net non-cash  effects of (i) the  aggregate  favorable  effects of
recent  developments  with  respect  to  certain  non-U.S.  income tax audits of
Kronos,  principally in Belgium and Canada, of $12.5 million ($10.8 million,  or
$.09 per diluted share, net of minority interest),  (ii) the favorable effect of
recent  developments  with  respect to  certain  income tax items of NL of $10.8
million ($9.0  million,  or $.08 per diluted share,  net of minority  interest),
(iii) the  unfavorable  effect  with  respect to the loss of certain  income tax
attributes of Kronos in Germany of $17.5  million  ($15.2  million,  or $.13 per
diluted share,  net of minority  interest) and (iv) the unfavorable  effect with
respect  to a change in  CompX's  permanent  reinvestment  conclusion  regarding
certain of its non-U.S.  subsidiaries of $9.0 million ($5.1 million, or $.04 per
diluted share, net of minority interest).

     As  previously  reported,  the  Company's  income tax benefit in the second
quarter of 2004  includes  (i) a $268.6  million  non-cash  income  tax  benefit
($230.2 million,  or $1.91 per diluted share, net of minority  interest) related
to the reversal of a deferred income tax asset valuation allowance  attributable
to Kronos'  income tax  attributes in Germany  (principally  net operating  loss
carryforwards)  and (ii) a $43.7  million  non-cash  income tax  benefit  ($36.4
million,  or $.30 per diluted share, net of minority interest) related to income
tax attributes of a subsidiary of NL.

     At September 30, 2005,  Kronos has the  equivalent of $564 million and $146
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 the 2004 Annual Report, during 2004 Kronos concluded the benefit of
such income tax loss  carryforwards met the  "more-likely-than-not"  recognition
criteria of GAAP, and  accordingly in 2004 Kronos  reversed the deferred  income
tax asset valuation allowance related to such German carryforwards and other net
deductible  temporary  differences  related to  Germany.  Prior to the  complete
utilization  of such  carryforwards,  it is  possible  that  the  Company  might
conclude in the future that the  benefit of such  carryforwards  would no longer
meet the "more-likely-than-not" recognition criteria, at which point the Company
would be required to recognize a valuation  allowance against the then-remaining
tax benefit associated with the carryforwards.

     Minority interest. See Note 12 to the Consolidated Financial Statements.

     Discontinued  operations.   See  Note  15  to  the  Consolidated  Financial
Statements.

     Accounting principles not yet implemented.  See Note 16 to the Consolidated
Financial Statements.






LIQUIDITY AND CAPITAL RESOURCES

Summary

     The  Company's  primary  source of liquidity on an ongoing  short-term  and
long-term 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 may 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 (iv) fund major  capital  expenditures  or the  acquisition  of other  assets
outside the ordinary course of business. Also, the Company may 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,  (iv) pay
dividends or (v) repurchase shares of its common stock.

     At September 30, 2005, the Company's outstanding  third-party  indebtedness
was  substantially  comprised  of (i) Valhi's  $250  million of loans from Snake
River Sugar Company due in 2027,  (ii) Kronos  International's  euro-denominated
Senior Secured Notes (equivalent of $457.6 million  outstanding) due in 2009 and
(iii) $5 million  outstanding under Valhi's revolving bank credit facility,  the
maturity   date  of  which  was  extended  to  October  2006  in  October  2005.
Accordingly,  the Company does not currently expect that a significant amount of
its cash flows from operating  activities generated during 2005 will be required
to be used to repay indebtedness during 2005.

     Based  upon the  Company's  expectations  for the  industries  in which its
subsidiaries  and  affiliates  operate,  and  the  anticipated  demands  on  the
Company's  cash  resources  as  discussed  herein,  the Company  expects to have
sufficient  liquidity  to  meet  its  short-term  obligations  (defined  as  the
twelve-month  period ending  September  30, 2006) and its long-term  obligations
(defined as the remainder of the five-year  period ending December 31, 2009, the
time period for which the Company generally does long-term  budgeting) including
operations,  capital  expenditures,  debt service  current  dividend  policy and
repurchases of its common stock. To the extent that actual  developments  differ
from the  Company's  expectations,  the Company's  liquidity  could be adversely
affected.

Consolidated cash flows

     Operating  activities.  Trends  in cash  flows  from  operating  activities
(excluding the impact of significant asset  dispositions and relative changes in
assets  and  liabilities)  are  generally  similar  to trends  in the  Company's
earnings. 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,   asset
impairment  charges and  unrealized  securities  transactions  gains and losses.
Non-cash  interest  expense  relates  principally  to  Kronos  and  consists  of
amortization of original issue discount or premium on certain  indebtedness  and
amortization of deferred financing costs.

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

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

     Changes in product pricing,  production volumes and customer demand,  among
other things,  can 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 flows 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.  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 the environmental  accrual
is recognized  and the period in which the  remediation  expenditure is actually
made.

     Cash  flows  from  operating   activities  decreased  from  $112.3  million
generated in the first nine months of 2004 to a $39.3  million in the first nine
months of 2005.  This $73.4  million net  decrease is due  primarily  to the net
effects of (i) lower net income of $215.9  million,  (ii) higher net  securities
transaction gains of $20.2 million, (iii) a higher provision for deferred income
taxes of $327.9  million,  (iv) lower minority  interest of $44.3  million,  (v)
higher  equity  in  earnings  of TIMET of $32.7  million,  (vi)  lower  net cash
distributions from the TiO2 manufacturing  joint venture of $4.0 million,  (vii)
higher net cash paid for  income  taxes of $67.9  million,  due in large part to
$34.7 million of income tax refunds received by Kronos in 2004 and a $21 million
payment  by NL in 2005 to  settle a  previously-reported  income  tax  audit and
(viii) $31.0 million  higher use of cash related to relative  changes in working
capital  items  (accounts  receivable,  inventories,  payables  and accruals and
accounts with affiliates).

     Relative  changes in working  capital  assets  and  liabilities  can have a
significant effect on cash flows from operating activities. Kronos' average days
sales outstanding ("DSO") increased from 60 days at December 31, 2004 to 61 days
at September 30, 2005,  due to the timing of  collection on the higher  accounts
receivable  balance at the end of  September.  At September  30,  2005,  Kronos'
average number of days in inventory  ("DII")  increased to 105 days from 97 days
at December 31, 2004 due to the effects of higher  production  volumes and lower
sales  volumes.  CompX's  average  DSO  related  to  its  continuing  operations
increased from 38 days at December 31, 2004 to 43 days at September 30, 2005 due
to timing of collection on the higher accounts  receivable balance at the end of
September.  CompX's average DII related to its continuing operations was 52 days
at December 31, 2004 and 57 days at September 30, 2005.  The increase in CompX's
DII is primarily due to higher raw material prices, primarily steel.

     Valhi  does not have  complete  access to the cash  flows of certain of its
subsidiaries  and  affiliates,  in part due to limitations  contained in certain
credit  agreements as well as the fact that 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 and NL Parent).



                                                                                          Nine months ended
                                                                                           September 30,
                                                                                         2004            2005
                                                                                         ----            ----
                                                                                            (In millions)

Cash provided (used) by operating activities:
                                                                                                 
  Kronos                                                                               $119.8          $ 69.3
  CompX                                                                                  20.8            14.2
  Waste Control Specialists                                                              (6.4)           (5.6)
  NL Parent                                                                               7.1           (27.0)
  Tremont                                                                                 1.1            (2.3)
  Valhi Parent                                                                           24.2            50.3
  Other, net                                                                              (.2)            (.7)
  Eliminations                                                                          (54.1)          (58.9)
                                                                                       ------          ------

                                                                                       $112.3          $ 39.3
                                                                                       ======          ======


     Investing  and  financing  activities.  Approximately  56% of the Company's
consolidated  capital  expenditures  in the first nine  months of 2005 relate to
Kronos,  23% relate to CompX and  substantially  all of the remainder  relate to
Waste  Control  Specialists.  During  the first nine  months of 2005,  (i) Valhi
purchased shares of TIMET common stock in market transactions for $18.0 million,
(ii) NL sold  shares of Kronos  common  stock in market  transactions  for $19.2
million,  (iii) NL purchased shares of CompX common stock in market transactions
for  $707,000,  (iv) Valhi  purchased  shares of Kronos  common  stock in market
transactions  for $5.5 million,  (v) CompX received a net $18.1 million from the
sale of its Thomas Regout operations  (which had  approximately  $4.0 million of
cash at the date of  disposal),  (vi) Valhi  received a net $4.9  million on its
short-term loan to Contran,  (vii) NL collected $2 million on its loan to one of
the Contran family  trusts,  (viii) the Company made net purchases of marketable
securities of $8.6 million,  (ix) Kronos  received $3.5 million from the sale of
its passive interest in a Norwegian smelting operations and (x) CompX acquired a
company  for  an  aggregate  of  $7.3  million.  See  Notes  2,  8 and 15 to the
Consolidated Financial Statements.

     During the first nine months of 2005,  Kronos  repaid an aggregate  euro 10
million  ($12.9  million  when  repaid)  under  its  European  revolving  credit
facility, Kronos borrowed and repaid $8.6 million under its U.S. credit facility
and Valhi borrowed $5 million under its revolving bank credit  facility.  Valhi,
which increased its regular  quarterly  dividend from $.06 per share to $.10 per
share in the first quarter of 2005, paid cash dividends in the first nine months
of 2005 aggregating  $36.7 million.  Distributions  to minority  interest in the
first nine months of 2005 are primarily  comprised of Kronos cash dividends paid
to shareholders  other than Valhi and NL, NL cash dividends paid to shareholders
other than Valhi and CompX dividends paid to  shareholders  other than NL. Valhi
purchased  approximately  3.3 million  shares of its common  stock in market and
other transactions for an aggregate of $58.5 million,  and other cash flows from
financing  activities  in the first  nine  months of 2005  relate  primarily  to
proceeds from the issuance of NL, CompX and Valhi common stock upon exercises of
stock options.

     At September  30, 2005,  unused  credit  available  under  existing  credit
facilities  approximated  $288.0 million,  which was comprised of: CompX - $47.5
million under its revolving  credit  facility;  Kronos - $96.0 million under its
European credit facility,  $36.0 million under its U.S. credit  facility,  $11.0
million  under its  Canadian  credit  facility,  and $4.0  million  under  other
non-U.S.  facilities;  and Valhi - $93.5 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,
neither  Valhi nor any of its  subsidiaries  or  affiliates  are  parties to any
off-balance sheet financing arrangements.

Chemicals - Kronos

     At September 30, 2005,  Kronos had cash,  cash  equivalents  and marketable
debt securities of $66.6 million, including restricted balances of $3.7 million,
and Kronos had  approximately  $147 million  available for  borrowing  under its
U.S., Canadian and European credit facilities.  Based upon Kronos'  expectations
for the TiO2 industry,  Kronos expects to have sufficient  liquidity to meet its
future obligations including operations, capital expenditures,  debt service and
dividends.   To  the  extent  that  actual   developments  differ  from  Kronos'
expectations, Kronos' liquidity could be adversely affected.

     At September 30, 2005, Kronos' outstanding debt was comprised of (i) $457.6
million related to KII's Senior Secured Notes and (ii) approximately $200,000 of
other  indebtedness.  During the second  quarter of 2005,  Kronos  extended  the
respective  maturity dates of its European and U.S.  revolving credit facilities
each by three years to June 2008 and September 2008, respectively.

     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.

     Certain of the Kronos'  sales  generated  by its  non-U.S.  operations  are
denominated in U.S. dollars. Kronos periodically uses currency forward contracts
to manage a very nominal  portion of foreign  exchange rate risk associated with
receivables  denominated  in a  currency  other  than  the  holder's  functional
currency or similar exchange rate risk associated with future sales.  Kronos has
not entered  into these  contracts  for trading or  speculative  purposes in the
past,  nor does Kronos  currently  anticipate  entering into such  contracts for
trading  or  speculative  purposes  in the  future.  Derivatives  used to  hedge
forecasted transactions and specific cash flows associated with foreign currency
denominated  financial assets and liabilities  which meet the criteria for hedge
accounting  are  designated  as cash flow hedges.  Consequently,  the  effective
portion of gains and losses is  deferred  as a component  of  accumulated  other
comprehensive  income and is  recognized in earnings at the time the hedged item
affects  earnings.  Contracts that do not meet the criteria for hedge accounting
are  marked-to-market at each balance sheet date with any resulting gain or loss
recognized in income currently as part of net currency transactions. During 2004
and to  date in  2005,  Kronos  has not  used  hedge  accounting  for any of its
contracts. To manage such exchange rate risk, at September 30, 2005, Kronos held
a series of  contracts,  which  mature  through  December  2005,  to exchange an
aggregate of U.S. $10.0 million for an equivalent  amount of Canadian dollars at
exchange  rates of Cdn. $1.25 to Cdn.  $1.26 per U.S.  dollar.  At September 30,
2005,  the actual  exchange rate was Cdn. $1.18 per U.S.  dollar.  The estimated
fair value of such foreign currency forward  contracts at September 30, 2005 was
not material.

     Kronos  International's  assets  consist  primarily of  investments  in its
operating subsidiaries, and its ability to service its parent level obligations,
including the Senior Secured Notes,  depends in large part upon the distribution
of earnings of its subsidiaries,  whether in the form of dividends,  advances or
payments  on account  of  intercompany  obligation,  or  otherwise.  None of its
subsidiaries   have  guaranteed  the  Senior  Secured  Notes,   although  Kronos
International has pledged 65% of the common stock or other ownership interest of
certain of its first-tier  operating  subsidiaries  as collateral of such Senior
Secured Notes.

     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  available  cash,  issuing  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' consolidated net assets, will fluctuate based upon changes
in currency exchange rates.

NL Industries

     At September 30, 2005, NL (exclusive of CompX) had cash,  cash  equivalents
and marketable debt securities of $66.9 million,  including  restricted balances
of $12.1 million.

     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  addition  to  those  legal  proceedings  described  in  Note  13 to the
Consolidated  Financial  Statements,   various  legislation  and  administrative
regulations  have,  from time to time,  been  proposed  that seek to (i)  impose
various  obligations  on present and former  manufacturers  of lead  pigment and
lead-based  paint with respect to asserted health  concerns  associated with the
use of such products and (ii)  effectively  overturn court decisions in which NL
and other pigment manufacturers have been successful.  Examples of such proposed
legislation  include bills which would permit civil liability for damages on the
basis of market  share,  rather  than  requiring  plaintiffs  to prove  that the
defendant's  product  caused the alleged  damage,  and bills which would  revive
actions  barred  by  the  statute  of  limitations.   While  no  legislation  or
regulations  have been  enacted  to date that are  expected  to have a  material
adverse effect on NL's consolidated financial position, results of operations or
liquidity, enactment of such legislation could have such an effect.

     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 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.

Component products - CompX International

     CompX  received  approximately  $18.1  million  cash (net of  expenses)  in
January 2005 upon the sale of its Thomas Regout  operations in The  Netherlands.
See Note 15 to the Consolidated  Financial  Statements.  CompX believes that its
cash on hand,  together  with  cash  generated  from  operations  and  borrowing
availability under its bank credit facility,  will be sufficient to meet CompX's
liquidity  needs for working  capital,  capital  expenditures  and dividends (if
declared).  To the extent that CompX's actual operating  results or developments
differ from CompX's expectations, CompX's liquidity could be adversely affected.
CompX,  which had suspended its regular quarterly dividend of $.125 per share in
the second  quarter of 2003,  reinstated its regular  quarterly  dividend at the
$.125 per share rate in the fourth quarter of 2004.

     In August 2005,  CompX completed the acquisition of a company for aggregate
cash  consideration  of $7.3 million,  net of cash  acquired.  See Note 2 to the
Consolidated  Financial  Statements.  During the fourth  quarter of 2005,  CompX
expects  to obtain an  extension  of its $47.5  million  revolving  bank  credit
facility,  which  currently  expires  in  January  2006.  CompX  had no  balance
outstanding under such facility at September 30, 2005.

     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
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.  Derivatives  used to  hedge
forecasted transactions and specific cash flows associated with foreign currency
denominated  financial assets and liabilities  which meet the criteria for hedge
accounting  are  designated  as cash flow hedges.  Consequently,  the  effective
portion of gains and losses is  deferred  as a component  of  accumulated  other
comprehensive  income and is  recognized in earnings at the time the hedged item
affects  earnings.  Contracts that do not meet the criteria for hedge accounting
are  marked-to-market at each balance sheet date with any resulting gain or loss
recognized in income currently as part of net currency  transactions.  CompX had
no such foreign currency contracts outstanding at September 30, 2005.

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

Waste management - Waste Control Specialists

     At September 30, 2005, Waste Control  Specialists'  indebtedness  consisted
principally of $21.9 million of borrowings owed to a wholly-owned  subsidiary of
Valhi (December 31, 2004 intercompany  indebtedness - $4.6 million).  During the
first nine months of 2005,  this  subsidiary of Valhi loaned an  additional  net
$17.3  million to Waste  Control  Specialists,  which 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 2005 from such Valhi  subsidiary  under the terms of its
revolving credit facility that matures in March 2006.

TIMET

     At  September  30, 2005,  TIMET had $102 million of borrowing  availability
under its various U.S. and European credit agreements.

     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 May 2005,  TIMET  announced  it plans to expand  its  existing  titanium
sponge  facility in Nevada.  This expansion,  which TIMET  currently  expects to
complete by the first quarter of 2007 and cost an aggregate of $38 million, will
provide  the  capacity  to produce an  additional  4,000  metric  tons of sponge
annually,  an increase of approximately  42% over the current sponge  production
capacity  levels at its Nevada  facility.  Including  an  estimated  $25 million
related to this sponge  expansion,  TIMET current expects its aggregate  capital
expenditures during 2005 will be approximately $72 million.

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

Tremont LLC

     See Note 13 to the  Consolidated  Financial  Statements  for certain  legal
proceedings and environmental matters with respect to Tremont.

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 28.0 million shares of Kronos held by
Valhi at September 30, 2005, Valhi would receive aggregate annual dividends from
Kronos of $28.0 million.  NL, which paid its 2004 regular quarterly dividends of
$.20 per  share in the form of  shares of Kronos  common  stock,  increased  its
regular quarterly dividend in the first quarter of 2005 to $.25 per share, which
also was in the form of shares of Kronos common  stock.  In the second and third
quarters of 2005,  NL paid its regular  quarterly  dividend in the form of cash.
Assuming NL paid its regular quarterly  dividends in the form of cash, and based
on the 40.4 million  shares of NL common  stock held by Valhi at  September  30,
2005,  Valhi would receive  aggregate annual dividends from NL of $40.4 million.
The Company does not currently  expect to receive any  distributions  from Waste
Control Specialists or TIMET during 2005. CompX dividends,  which resumed in the
fourth quarter of 2004, are paid to NL.

     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 generally does not guarantee any indebtedness or other
obligations 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.

     Waste  Control   Specialists  is  required  to  provide  certain  financial
assurances to Texas government agencies with respect to certain  decommissioning
obligations related to its facility in West Texas. Such financial assurances may
be provided by various means,  including a parent company guarantee assuming the
parent meets specified financial tests. In March 2005, Valhi agreed to guarantee
certain  specified  decommissioning  obligations  of Waste Control  Specialists,
currently  estimated by Waste Control Specialists at approximately $3.5 million.
Such  obligations  would  arise  only upon a closure of the  facility  and Waste
Control  Specialists'  failure to perform such activities.  The Company does not
currently  expect  that it will have to  perform  under such  guarantee  for the
foreseeable future.

     In March 2005, the Company's  board of directors  authorized the repurchase
of up to 5.0 million shares of Valhi's common stock in open market transactions,
including block purchases,  or in privately negotiated  transactions,  which may
include  transactions  with affiliates of Valhi. The stock may be purchased from
time to time as market conditions  permit. The stock repurchase program does not
include  specific  price targets or timetables and may be suspended at any time.
Depending  on  market  conditions,  the  program  could be  terminated  prior to
completion.  The  Company  will  use its  cash on hand to  acquire  the  shares.
Repurchased  shares  will be retired  and  cancelled  or may be added to Valhi's
treasury and used for  employee  benefit  plans,  future  acquisitions  or other
corporate  purposes.  On April 1, 2005, the Company purchased 2.0 million shares
of its common  stock,  at a discount  to the  then-current  market  price,  from
Contran for $17.50 per share or an aggregate  purchase  price of $35.0  million.
Such  shares  were  purchased  under  the  stock  repurchase  program.   Valhi's
independent  directors  approved such  purchase.  The Company has also purchased
during the second and third  quarters  of 2005 an  additional  1.3 shares of its
common  stock  under  the  repurchase  program  in  market  transactions  for an
aggregate  of  $23.5  million.  See  Note  17  to  the  Consolidated   Financial
Statements.

     At  September  30, 2005,  Valhi had $15.9  million of parent level cash and
cash  equivalents  and had $5.0 million  outstanding  under its  revolving  bank
credit agreement. In addition, Valhi had $93.5 million of borrowing availability
under its revolving bank credit  facility.  In October 2005,  Valhi extended the
maturity  date of its revolving  bank credit  facility one year to October 2006,
and Valhi  collected an aggregate  $94.8  million  under its loan to Snake River
Sugar Company. See Note 7 to the Consolidated Financial Statements.

     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 2005,  Valhi  currently
expects that  distributions  received  from the LLC in 2005 will exceed 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
allowed Snake River in certain  circumstances  to pay periodic  installments  of
debt service payments (principal and interest) under Valhi's $80 million loan to
Snake  River  prior  to its  scheduled  maturity  in  2007,  and  such  loan was
subordinated to Snake River's  third-party senior debt. During the third quarter
of 2005,  Snake River  prepaid such senior  third-party  senior debt,  and Snake
River subsequently made an aggregate of $5.5 million of debt service payments to
Valhi during the quarter. At September 30, 2005, the accrued and unpaid interest
on the  $80  million  loan to  Snake  River  aggregated  $36.7  million  and was
classified  as a  noncurrent  asset.  The Company  believed it would  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 complete repayment of Snake River's third-party senior debt,
Snake River was required,  under the terms of the Company's loan to Snake River,
to use all of its  available  cash  resources to make debt  service  payments to
Valhi (estimated to be approximately $20 million annually),  including the funds
that Snake River  previously  was using to fund debt service on its  third-party
senior debt. In October 2005, when Valhi agreed to forgive  approximately  $21.6
million of accrued and unpaid  interest in return for Snake River  prepaying  an
aggregate of $94.8 million under its loan from Valhi,  Valhi  considered,  among
other  things,  the present  value of the future  repayment of its loan to Snake
River under the present terms, the income tax benefit relating to forgiveness of
the accrued interest and Valhi's various  alternate  reinvestment  opportunities
with respect to such  prepayment and the returns  thereon.  Consequently,  while
Valhi  continued to believe it would  ultimately  fully  collect all amounts due
under  the  terms of its loan to Snake  River,  Valhi  was  willing  to accept a
discount  under  certain  conditions  (principally,  Snake River's $94.8 million
prepayment).  In October 2005,  Snake River completed a new senior loan facility
that generated funds  sufficient to make the $94.8 million  prepayment to Valhi,
and Valhi  accordingly  forgave the remaining  accrued and unpaid interest.  See
Note 7 to the Consolidated Financial Statements.

     The Company  may, at its  option,  require the LLC to redeem the  Company's
interest in the LLC  beginning in 2012,  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,  if any. 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 income tax purposes, although
the Company  would not be expected  to report a gain in earnings  for  financial
reporting  purposes at the time its LLC interest  was redeemed (as  discussed in
Note 1 to the  Consolidated  Financial  Statements).  However,  because of Snake
River's  ability to call its $250 million loans to Valhi upon  redemption of the
Company's  interest in the LLC, the net cash  proceeds  (after  repayment of the
debt) generated by redemption of the Company's interest in the LLC could be less
than the income taxes that would become payable as a result of the disposition.

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

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

Non-GAAP financial measures

     In an effort to provide investors with additional information regarding the
Company's results of operations as determined by 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.

CONTROLS AND PROCEDURES


     Restatement. In connection with finalizing the preparation of the Company's
consolidated  financial statements for the quarter ended September 30, 2005, the
Company  concluded  its net  income  for the year ended  December  31,  2003 was
misstated by $19.1 million,  or $.16 per diluted  share,  and its net income for
the year ended  December  31, 2004 was  misstated by $6.8  million,  or $.05 per
diluted  share  (including  $1.1  million in the third  quarter of 2004 and $1.6
million in the first nine months of 2004), in each case to correct the Company's
accounting for its pro-rata  share of the income tax liability  recognized by NL
Industries,   Inc.,   the  Company's   majority-owned   subsidiary,   upon  NL's
distribution of certain shares of common stock of Kronos Worldwide, Inc. to NL's
stockholders other than the Company.  The Company  previously  accounted for its
pro-rata share of such income taxes as a direct reduction of equity  (additional
paid-in  capital).  The Company has now concluded  that such income taxes should
have been accounted for in the  determination of net income,  as required by the
guidance of SFAS No. 109, Accounting for Income Taxes. There is no net effect to
the Company's previously-reported total stockholders' equity as a result of this
correction.

     The  guidance set forth in Auditing  Standard  No. 2 of the Public  Company
Accounting  Oversight  Board  states  that a  restatement  of  previously-issued
financial  statements  to reflect the  correction  of a  misstatement  should be
regarded as at least a significant  control deficiency and as a strong indicator
that a material weakness in internal control over financial reporting exists. As
a result of this restatement, the Company has concluded that a material weakness
existed at December 31, 2004 that precludes the Company from concluding that its
internal control over financial reporting was effective as of December 31, 2004,
March 31, 2005, June 30, 2005 or September 30, 2005.

     A material  weakness is a control  deficiency,  or a combination of control
deficiencies,  that  results in a more than  remote  likelihood  that a material
misstatement of the annual or interim financial statements will not be prevented
or detected.  Management  of the Company has now  concluded it lacked  effective
controls  surrounding  the  proper  application  of GAAP as they  relate  to the
accounting for the income tax effect related to NL's  distribution  of shares of
common  stock  of  Kronos  to NL  shareholders  other  than the  Company  in the
preparation of its consolidated financial statements.  Specifically, the Company
did  not  maintain  effective   controls  to  accurately   classify  within  its
consolidated financial statement, the Company's pro-rata share of the income tax
incurred  by NL with  respect to NL's  distribution  of shares of  Kronos.  This
control  deficiency  resulted in the  restatement of the Company's  consolidated
financial  statements  as of December 31, 2003 and December 31, 2004 and for the
years then ended.  Additionally,  if unmitigated,  this control deficiency could
result in a  misstatement  of  income  tax  provisions  that  would  result in a
material misstatement to the Company's annual or interim consolidated  financial
statements that would not be prevented or detected.  Accordingly,  management of
the Company  determined  that this  control  deficiency  constitutes  a material
weakness.

     In order to remediate  this material  weakness,  the Company will institute
enhanced procedures in the fourth quarter of 2005, designed to be performed each
quarter in connection with the Company's preparation and review of its quarterly
provision  for income taxes.  The procedure  will help ensure that GAAP has been
appropriately  applied with respect to the  accurate  classification  within the
consolidated  financial statements of income taxes arising from the distribution
of non-cash  assets by the Company and its  subsidiaries  (which would  include,
among other things,  NL's  distribution of shares of Kronos common stock).  Such
enhanced  procedures will include preparation of a written accounting and income
tax quarter-end  close procedure  related to the proper  classification  of such
income  taxes,  and the addition of an item on the  applicable  quarterly  close
checklist to ensure that the  appropriate  level of personnel have reviewed such
quarter-end  procedures and concluded  that any applicable  provision for income
taxes has been properly classified within the consolidated financial statements.

     Evaluation of Disclosure  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 and
Chief Financial Officer,  have evaluated the Company's  disclosure  controls and
procedures  as of September  30,  2005.  Based upon their  evaluation,  and as a
result of the material weakness  discussed above,  these executive officers have
concluded  that  the  Company's  disclosure  controls  and  procedures  are  not
effective as of the date of such evaluation.

     In coming to the  conclusion  that the  Company's  disclosure  controls and
procedures  were  not  effective  as of  September  30,  2005,  management  also
considered the  restatement  discussed in Note 1 to the  Consolidated  Financial
Statements  related  to the  Company's  accounting  for  its  investment  in The
Amalgamated  Sugar  Company LLC and the  guidance  contained  in the SEC's Staff
Accounting  Bulletin  ("SAB")  No.  99,  Materiality,  paragraphs  36  and 37 of
Accounting Principles Board Opinion ("APBO") No. 20 and paragraph 29 of APBO No.
28. The Company also considered, by analogy, the guidance contained in the SEC's
SAB  Topic  5-F,   Accounting   Changes   Not   Retroactively   Applied  Due  to
Immateriality.  Because (i) the restatement  adjustments did not have a material
impact to the financial statements of prior annual periods presented in the 2004
Annual Report or the financial  statements of prior interim periods presented in
the Company's  Quarterly  Reports on Form 10-Q for the quarters  ended March 31,
2005 and June 30,2005 (the "Interim Form  10-Q's"),  taken as a whole,  (ii) the
impact of the  restatement  adjustments  did not have a  material  impact on the
Company's  consolidated  stockholders'  equity  as of any  prior  annual  period
presented in the 2004 Annual Report or any prior interim period presented in the
Interim   Form   10-Q's  and  (iii)  the   Company   decided   to  restate   its
previously-issued  consolidated  financial statements in part because the impact
of the adjustment which the Company  concluded should have been reported as part
of 1997's  net  income,  if  recorded  in net  income in the period in which the
adjustment  became  known,  would have been  material to such  interim  period's
reported  net income,  management  of the Company  concluded  that this  control
deficiency,  individually or in the aggregate when considered with other control
deficiencies,  does not constitute a material  weakness in internal control over
financial reporting.

     Internal  Control Over  Financial  Reporting.  The Company  also  maintains
internal  control 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.

     As permitted by the SEC, the Company's  assessment of internal control over
financial  reporting  excludes (i) internal control over financial  reporting of
its equity method  investees and (ii) internal  control over the  preparation of
the Company's financial statement schedules required by Article 12 of Regulation
S-X.  However,  the  Company's  assessment  of internal  control over  financial
reporting with respect to the Company's  equity method investees did include our
controls  over the  recording  of  amounts  related to our  investment  that are
recorded in the Company's Consolidated Financial Statements,  including controls
over the selection of accounting methods for our investments, the recognition of
equity method earnings and losses and the determination, valuation and recording
of our investment account balances.

     There has been no change to the Company's  internal  control over financial
reporting  during the  quarter  ended  September  30,  2005 that has  materially
affected,  or is reasonably likely to materially  affect, the Company's internal
control over financial reporting.







Legal Proceedings.

     Reference is made to Note 13 to the Consolidated Financial Statements,  the
2004  Annual  Report and the  Company's  Quarterly  Reports on Form 10-Q for the
quarters  ended  March 31, 2005 and June 30,  2005 for  descriptions  of certain
legal proceedings.

     State of Rhode  Island v. Lead  Industries  Association,  et al.  (Superior
Court of Rhode Island, No. 99-5226).  In September 2005, the state dismissed its
Unfair Trade Practices Act claim against NL without  prejudice.  Trial commenced
on  November  1,  2005 on the  State's  remaining  claims  of  public  nuisance,
indemnity  and unjust  enrichment.  In addition  to  compensatory  and  punitive
damages, the State is seeking abatement of lead pigment from residential housing
in the State.

     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
March 2005, the defendants filed a motion for summary judgment. A new trial date
will not be determined until after the court rules on this motion.

     In re:  Lead Paint  Litigation  (Superior  Court of New  Jersey,  Middlesex
County,  Case Code 702). In August 2005, the appellate  court affirmed the trial
court's  dismissal of all counts except for the state's public  nuisance  count,
which has been  reinstated.  The  defendants  have filed a petition with the New
Jersey  Supreme Court seeking  review of the appellate  court's  decision on the
public nuisance count.

     Liberty Independent School District v. Lead Industries Association,  et al.
(District Court of Liberty County,  Texas,  No. 63,332).  In September 2005, the
plaintiff voluntarily dismissed the case without prejudice.

     Jones v. NL  Industries,  Inc., et al.  (Circuit  Court of LeFlore  County,
Mississippi,  Civil Action No.  2002-0241-CICI).  In September  2005,  the court
reset the trial date for July 2006.

     In  October  2005,  NL was served  with a  complaint  in Evans v.  Atlantic
Richfield  Company,  et. al.  (Circuit  Court,  Milwaukee,  Wisconsin,  Case No.
05-CV-9281).  Plaintiff, a minor, alleges injuries purportedly caused by lead on
the  surfaces  of  premises  in homes  in which  she  resided.  Plaintiff  seeks
compensatory  and  punitive  damages.  NL  intends  to deny all  allegations  of
liability.

     Terry, et al. v. NL Industries, Inc., et al. (United States District Court,
Southern District of Mississippi,  Case No. 4:04 CV 269 PB). In August 2005, the
court  denied  NL's  motion  to  strike  plaintiffs'  fraud  claim  for  lack of
particularity, allowing plaintiffs to re-plead this claim.

     The previously-reported cases Thomas v. Lead Industries Association, et al.
(Circuit Court, Milwaukee, Wisconsin, Case No. 99-CV-6411) and City of Milwaukee
v. NL Industries, Inc. and Mautz Paint (Circuit Court, Civil Division, Milwaukee
County, Wisconsin, Case No. 01CV003066) are both proceeding in the trial court.






Unregistered Sales of Equity Securities and Use of Proceeds; Share Repurchases.

     In March 2005, the Company's  board of directors  authorized the repurchase
of up to 5.0 million shares of Valhi's common stock in open market transactions,
including block purchases,  or in privately negotiated  transactions,  which may
include  transactions  with affiliates of Valhi. The stock may be purchased from
time to time as market conditions  permit. The stock repurchase program does not
include  specific  price targets or timetables and may be suspended at any time.
Depending  on  market  conditions,  the  program  could be  terminated  prior to
completion.  The  Company  will  use its  cash on hand to  acquire  the  shares.
Repurchased  shares  will be retired  and  cancelled  or may be added to Valhi's
treasury and used for  employee  benefit  plans,  future  acquisitions  or other
corporate purposes. See Note 17 to the Consolidated Financial Statements.

     The following table discloses certain information regarding shares of Valhi
common  stock  purchased by Valhi  during the period  covered by this  Quarterly
Report  on Form  10-Q.  All of such  purchases  were made  under the  repurchase
program discussed above, and other than 175,000 shares of its common stock Valhi
purchased  from The Simmons  Family  Foundation in September 2005 for $17.50 per
share,  or an aggregate  purchase  price of $3.1 million,  all of such purchases
were made in open market transactions.



                                                    Average                                      Maximum number of shares
                                                  price paid        Total number of shares      that may yet be purchased
                               Total number       per share,        purchased as part of a              under the
                                 of shares         including          publicly-announced        publicly-announced plan at
     Period                      purchased        commissions                  plan                     end of period
     ------                      ---------     ----------------       ------------------            ---------------

July 1, 2005 to
                                                                                               
  July 31, 2005                           -        $  -                       -                         2,639,700

August 1, 2005 to
 August 31, 2005                    616,000          17.55                  616,000                     2,023,700

September 1, 2005
 to September 30,
 2005                               335,300          17.52                  335,300                     1,688,400