SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                   FORM 10-Q/A
                                (Amendment No. 1)


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





For the quarter ended   June  30, 2005           Commission file number 1-5467
                      ------------------                                ------




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




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


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



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




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



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



Number of shares of the Registrant's  common stock outstanding on July 31, 2005:
117,182,478.








Explanatory Note Regarding Amendment No. 1

The Registrant  hereby files this Report on Form 10-Q/A ("Form 10-Q/A") to amend
its Quarterly  Report on Form 10-Q for the quarter ended June 30, 2005, as filed
with the Securities and Exchange Commission ("SEC") on August 5, 2005 ("Original
Form 10-Q"). As discussed in Note 1 to the Consolidated Financial Statements, on
December 22, 2005,  the Registrant  and its audit  committee  concluded that the
Registrant would file this Form 10-Q/A to restate the Registrant's  consolidated
balance  sheet as of December 31, 2004 and June 30, 2005,  and the  Registrant's
consolidated  statements  of  income,   comprehensive  income,  cash  flows  and
stockholders'  equity for the interim  periods  ended June 30, 2004 and 2005, in
each case as contained in the Original Form 10-Q.

As previously disclosed,  in January 1997 the Registrant  transferred control of
the  refined  sugar   operations   previously   conducted  by  the  Registrant'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 the
Registrant   aggregating   $250  million.   Such  loans  from  Snake  River  are
collateralized by the Registrant's interest in the LLC. Snake River's sources of
funds  for its  loans  to the  Registrant,  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 the  Registrant,  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 the
Registrant's loans to Snake River have remained  outstanding since June 30, 1997
through June 30, 2005.

     The Registrant 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 Registrant.  To the extent the LLC's  distributions are below
this base level in any given year,  the  Registrant 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
Registrant is entitled to receive  additional cash  distributions  from the LLC.
The Registrant  may, at its option,  require the LLC to redeem the  Registrant's
interest in the LLC  beginning in 2012,  and the LLC has the right to redeem the
Registrant'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  Registrant.  In the event the Registrant  requires the LLC to redeem the
Registrant's  interest in the LLC,  Snake River has the right to accelerate  the
maturity of and call Registrant's $250 million loans from Snake River.

     The  Registrant  reports the cash  distributions  received  from the LLC as
dividend  income.  The amount of such future  distributions  is dependent  upon,
among other things, the future performance of the LLC's operations.  Because the
Registrant 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 Registrant  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  Registrant
concluded that the earnings process with respect to the refined sugar operations
contributed  by the  Registrant  to the LLC was not complete.  Accordingly,  the
Registrant did not recognize any gain in earnings.  The Registrant 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 Registrant'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 Registrant's  interest in the LLC, the Registrant  considered,
among other things,  the outstanding  balance of the Registrant's loans to Snake
River and the outstanding  balance of the  Registrant's  loans from Snake River,
with the result that the estimated fair value of the Registrant's LLC investment
was deemed to be $170 million ever since June 30, 1997.  Under this  accounting,
the  Registrant  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 Registrant
re-evaluated  its  original  conclusions  regarding  how  it  accounts  for  its
investment in the LLC. As a result,  the  Registrant  has now  concluded  that a
proper  application of accounting  principles  generally  accepted in the United
States of America  ("GAAP")  would have been to  recognize a gain in earnings in
1997  equal to the  difference  between  $250  million  (the  fair  value of the
Registrant'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
Registrant has retroactively  restated its consolidated  financial statements to
reflect this correction.  The effect of this correction on the Registrant's June
30, 2005  consolidated  balance sheet, as contained  herein, as compared to such
consolidated  balance  sheet  contained  in the  Original  Form 10-Q,  is to (i)
increase the carrying value of the Registrant'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 Registrant's  previously-reported consolidated
balance sheet at December 31, 2004 contained in the Original Form 10-Q, and each
consolidated balance sheet prior thereto until June 30, 1997. 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 previously disclosed,  prior to December 2003 Kronos Worldwide, Inc. was
a wholly-owned subsidiary of NL Industries, Inc., a majority-owned subsidiary of
the Registrant. In December 2003, NL completed the distribution of approximately
48.8% of Kronos' common stock on a pro-rata basis to its shareholders, including
Valhi, and during 2004 NL paid each of its four $.20 per share regular quarterly
dividends in the form of shares of Kronos common stock. In its previously-issued
consolidated  financial  statements,  the Registrant  accounted for its pro-rata
share of any current  income tax resulting  from the  distribution  of shares of
Kronos  common  stock to NL's  stockholders  as a direct  charge to  equity.  In
addition, the Registrant has never recognized deferred income taxes with respect
to the excess of the GAAP book basis of its investment in Kronos over the income
tax basis of such shares. The Registrant has now concluded,  among other things,
that (i) a portion of the current income taxes  resulting from the  distribution
of shares of Kronos common stock to NL's shareholders  should be included in the
Registrant's  provision for income taxes  included in the  determination  of net
income and (ii) the  Registrant  should have  commenced  to  recognize  deferred
income taxes with respect to the excess of the GAAP book basis of its investment
in Kronos  over the income tax basis of such shares  starting in December  2003,
concurrent with NL's December 2003 distribution of 48.8% of Kronos' common stock
(the  first  time in which the  Registrant  owned  shares  of Kronos  directly),
including  recognition of such deferred  income taxes with respect to the excess
of the GAAP book basis of its  investment in Kronos over the income tax basis of
such shares that existed as of the date of such December 2003 distribution.

Accordingly, during the Registrant's close process for its fiscal quarter ended
September 30, 2005, the Registrant concluded that:

o    its provision for income taxes included in the determination of income from
     continuing operations was misstated by an aggregate of $39.7 million ($32.4
     million, or $.27 per diluted share, net of minority interest) in the second
     quarter of 2004,  by $42.4  million  ($35.1  million,  or $.30 per  diluted
     share,  net of minority  interest) in the first six months of 2004, by $5.7
     million ($.04 per diluted  share,  net of minority  interest) in the second
     quarter of 2005 and by $10.7 million  ($11.0  million,  or $.09 per diluted
     share, net of minority interest) in the first six months of 2005;
o    its provision for deferred  income taxes included in the  determination  of
     total other  comprehensive  income related to foreign currency  translation
     and pension  liabilities,  net of minority  interest,  was  misstated by an
     aggregate  of $1.0  million in the first six months of 2004 and by $267,000
     in the first six months of 2005;
o    its  provision  for income  taxes  accounted  for as a direct  reduction to
     stockholders'  equity, net of minority interest,  was misstated by $553,000
     in the first six months of 2005; and
o    with respect to its statement of changes in  stockholders'  equity,  and in
     addition to the effect of the items noted above, total stockholders' equity
     was misstated by $121.9 million as of December 31, 2004,

in each case as they related to the  appropriate  provision for income taxes and
related items which should have been  recognized in accordance  with  accounting
principles  generally  accepted  in the  United  States of America  ("GAAP")  as
provided  by  the  guidance  contained  in  Statement  of  Financial  Accounting
Standards No. 109, Accounting for Income Taxes,  principally with respect to the
following items:

o    Deferred  income  taxes with respect to the income tax effect of the excess
     of the GAAP  book  basis  over the  income  tax  basis of the  Registrant's
     investment in Kronos  Worldwide,  Inc., a majority-owned  subsidiary of the
     Registrant;
o    Current  income taxes related to  distributions  of shares of Kronos common
     stock  made  by  NL  Industries,   Inc.,  the  Registrant's  majority-owned
     subsidiary, to NL's stockholders; and
o    Current and deferred income tax provisions related to other items.


     In addition to the above  items,  the Company has also  recognized  another
immaterial  restatement item with respect to the Company's  consolidated balance
sheet at June 30, 2005.

     This  amendment was required to correct for the  aggregate  effect of these
misstatements. See Note 1 to the Consolidated Financial Statements for a summary
of financial statement amounts that are affected by this restatement.  While the
effect   of   these    misstatements   have   no   effect   on   the   Company's
previously-reported  total cash flows from  operating,  investing  and financing
activities,  these  misstatements do have a significant  effect on the Company's
provision for income taxes,  related income tax accounts  (principally  deferred
income taxes) and stockholders' equity.

     The guidance set forth in Auditing  Standards  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  amendment,  the  Registrant  has  concluded  that a  material
weakness  existed at December  31,  2004,  March 31, 2005 and June 30, 2005 that
precludes  the  Registrant  from  concluding  that  its  internal  control  over
financial reporting was effective as of such dates. Therefore,  the Registrant's
previous conclusion that it maintained effective internal control over financial
reporting as of June 30, 2005, as set forth in the Original Form 10-Q,  has been
restated. See Item 4 - "Controls and Procedures."

     For the convenience of the reader, this Form 10-Q/A sets forth the Original
Form 10-Q, as amended hereby,  in its entirety.  However,  this Form 10-Q/A only
amends and  restates  Items 1, 2 and 4 of the Original  Form 10-Q,  in each case
solely as a result of and to reflect the  corrections  discussed  above,  and no
other  information  in the Original Form 10-Q is amended  hereby.  The foregoing
items have not been updated to reflect other events  occurring  after the filing
of the Original Form 10-Q, or to modify or update those disclosures  affected by
other subsequent events. In addition, pursuant to the rules of the SEC, Exhibits
31.1, 31.2 and 32.1 have been updated to contain currently-dated  certifications
of the Registrant's Chief Executive Officer and Chief Financial Officer.






                             VALHI, INC. AND SUBSIDIARIES

                                        INDEX





                                                                         Page
                                                                        number

Part I.          FINANCIAL INFORMATION

  Item 1.        Financial Statements.

                 Consolidated Balance Sheets -
                  December 31, 2004(Restated);
                  June 30, 2005 (Restated and Unaudited)                      3

                 Consolidated Statements of Income -
                  Three months and six months ended
                   June 30, 2004 and 2005 (Restated and Unaudited)            5

                 Consolidated Statements of Comprehensive Income -
                  Six months ended June 30, 2004 and 2005
                  (Restated and Unaudited)                                    6

                 Consolidated Statements of Cash Flows -
                  Six months ended June 30, 2004 and 2005
                 (Restated and Unaudited)                                     7

                 Consolidated Statement of Stockholders' Equity -
                  Six months ended June 30, 2005 (Restated and Unaudited)     9

                 Notes to Consolidated Financial Statements (Unaudited)      10

  Item 2.        Management's Discussion and Analysis of Financial
                  Condition and Results of Operations.                       27

  Item 4.        Controls and Procedures                                     49

Part II.         OTHER INFORMATION

  Item 1.        Legal Proceedings.                                          51

  Item 2.        Unregistered Sales of Equity Securities and
                  Use of Proceeds; Share Repurchases                         51

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

  Item 6.        Exhibits.                                                   52






                           VALHI, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                                  (In thousands)





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

 Current assets:
                                                                                                       
   Cash and cash equivalents                                                      $  267,829          $  148,189
   Restricted cash equivalents                                                         9,609               5,989
   Marketable securities                                                               9,446              12,965
   Accounts and other receivables                                                    217,931             247,446
   Refundable income taxes                                                             3,330               1,635
   Receivable from affiliates                                                          5,531                 236
   Inventories                                                                       263,414             255,650
   Prepaid expenses and other                                                         12,342              10,204
   Deferred income taxes                                                               9,705              10,261
                                                                                  ----------          ----------

       Total current assets                                                          799,137             692,575
                                                                                  ----------          ----------

 Other assets:
   Marketable securities                                                             256,770             261,939
   Investment in affiliates                                                          189,726             235,798
   Receivable from affiliate                                                          10,000               8,000
   Loans and other receivables                                                       119,452             126,080
   Unrecognized net pension obligations                                               13,518              12,703
   Goodwill                                                                          354,051             352,937
   Other intangible assets                                                             3,189               2,892
   Deferred income taxes                                                             239,521             232,641
   Other                                                                              52,326              54,065
                                                                                  ----------          ----------

       Total other assets                                                          1,238,553           1,287,055
                                                                                  ----------          ----------

 Property and equipment:
   Land                                                                               38,493              39,669
   Buildings                                                                         234,152             215,738
   Equipment                                                                         894,023             809,998
   Mining properties                                                                  20,277              16,845
   Construction in progress                                                           21,557              27,234
                                                                                  ----------          ----------
                                                                                   1,208,502           1,109,484
   Less accumulated depreciation                                                     555,707             526,998
                                                                                  ----------          ----------

       Net property and equipment                                                    652,795             582,486
                                                                                  ----------          ----------

                                                                                  $2,690,485          $2,562,116
                                                                                  ==========          ==========






                                            VALHI, INC. AND SUBSIDIARIES

                                       CONSOLIDATED BALANCE SHEETS (CONTINUED)

                                                   (In thousands)





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

 Current liabilities:
                                                                                                       
   Current maturities of long-term debt                                           $   14,412          $      748
   Accounts payable                                                                  109,158              74,972
   Accrued liabilities                                                               131,119             137,785
   Payable to affiliates                                                              11,607              11,674
   Income taxes                                                                       21,196              20,054
   Deferred income taxes                                                              24,170               2,767
                                                                                  ----------          ----------

       Total current liabilities                                                     311,662             248,000
                                                                                  ----------          ----------

 Noncurrent liabilities:
   Long-term debt                                                                    769,525             711,260
   Accrued pension costs                                                              77,360              71,595
   Accrued OPEB costs                                                                 34,988              33,320
   Accrued environmental costs                                                        55,450              52,765
   Deferred income taxes                                                             386,054             407,187
   Other                                                                              41,061              37,203
                                                                                  ----------          ----------

       Total noncurrent liabilities                                                1,364,438           1,313,330
                                                                                  ----------          ----------

 Minority interest                                                                   139,710             141,427
                                                                                  ----------          ----------

 Stockholders' equity:
   Common stock                                                                        1,242               1,219
   Additional paid-in capital                                                        110,978             110,353
   Retained earnings                                                                 812,484             800,776
   Accumulated other comprehensive income:
     Marketable securities                                                             5,449               5,283
     Currency translation                                                             36,380              33,586
     Pension liabilities                                                             (53,916)            (53,916)
   Treasury stock                                                                    (37,942)            (37,942)
                                                                                  ----------          ---------- 

       Total stockholders' equity                                                    874,675             859,359
                                                                                  ----------          ----------

                                                                                  $2,690,485          $2,562,116
                                                                                  ==========          ==========





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             Six months ended
                                                                     June 30,                      June 30,
                                                              2004            2005            2004           2005
                                                              ----            ----            ----           ----
                                                           (Restated)      (Restated)      (Restated)     (Restated)

 Revenues and other income:
                                                                                                  
   Net sales                                              $ 343,362       $359,444       $ 651,039       $700,691
   Other, net                                                17,088         19,408          26,789         46,045
   Equity in earnings of:
     Titanium Metals Corporation
      ("TIMET")                                               2,695         15,790           3,381         32,591
     Other                                                      (21)          (291)            115           (179)
                                                          ---------       --------       ---------       -------- 

                                                            363,124        394,351         681,324        779,148
                                                          ---------       --------       ---------       --------
 Costs and expenses:
   Cost of sales                                            269,949        259,903         513,635        511,885
   Selling, general and administrative                       49,819         54,192         102,536        108,623
   Interest                                                  15,055         17,777          30,660         35,656
                                                          ---------       --------       ---------       --------

                                                            334,823        331,872         646,831        656,164
                                                          ---------       --------       ---------       --------

     Income before income taxes                              28,301         62,479          34,493        122,984

 Provision for income taxes (benefit)                      (260,746)        29,376        (257,315)        59,322

 Minority interest in after-tax earnings                     42,834          4,800          44,627         10,297
                                                          ---------       --------       ---------       --------

     Income from continuing operations                      246,213         28,303         247,181         53,365

 Discontinued operations                                        185           -                190           (272)
                                                          ---------       --------       ---------       -------- 

     Net income                                           $ 246,398       $ 28,303       $ 247,371       $ 53,093
                                                          =========       ========       =========       ========

 Basic earnings per share:
   Income from continuing operations                      $    2.05       $    .24       $    2.06       $    .45
   Discontinued operations                                     -              -              -               -
                                                          ---------       --------       ---------       -----

     Net income                                           $    2.05       $    .24       $    2.06       $    .45
                                                          =========       ========       =========       ========

 Diluted earnings per share:
   Income from continuing operations                      $    2.05      $    .24        $    2.05       $    .44
   Discontinued operations                                     -              -              -               -
                                                          ---------       --------       ---------       -----

     Net income                                           $    2.05       $    .24       $    2.05       $    .44

 Cash dividends per share                                 $     .06       $    .10       $     .12       $    .20
                                                          =========       ========       =========       ========

 Shares used in the calculation of per share amounts:
   Basic earnings per common share                          120,193        118,027         120,192        119,125
   Dilutive impact of outstanding stock
    Options                                                     146            382             222            366
                                                          ---------       --------       ---------       --------

   Diluted earnings per share                               120,339        118,409         120,414        119,491
                                                          =========       ========       =========       ========









                                            VALHI, INC. AND SUBSIDIARIES

                                   CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

                                       Six months ended June 30, 2004 and 2005

                                                   (In thousands)

                                   (Unaudited)




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

                                                                                                       
 Net income                                                                           $247,371           $53,093
                                                                                      --------           -------

 Other comprehensive income (loss), net of tax:
   Marketable securities adjustment                                                      1,713              (166)

   Currency translation adjustment                                                      (6,416)           (2,794)

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

     Total other comprehensive income (loss), net                                       (4,394)           (2,960)
                                                                                      --------           ------- 

       Comprehensive income                                                           $242,977           $50,133
                                                                                      ========           =======









                          VALHI, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                     Six months ended June 30, 2004 and 2005

                                  (In thousands)

                                    (Unaudited)




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

 Cash flows from operating activities:
                                                                                                           
   Net income                                                                                $ 247,371      $ 53,093
   Depreciation and amortization                                                                38,981        37,725
   Goodwill impairment                                                                               -           864
   Securities transactions, net                                                                     25       (20,205)
   Noncash:
     Interest expense                                                                            1,306         1,630
     Defined benefit pension expense                                                               227        (3,079)
     Other postretirement benefit expense                                                       (1,867)       (1,651)
   Deferred income taxes:
     Continuing operations                                                                    (264,781)       19,665
     Discontinued operations                                                                       173          (334)
   Minority interest:
     Continuing operations                                                                      44,627        10,297
     Discontinued operations                                                                        94          (205)
   Other, net                                                                                      895        (1,776)
   Equity in:
     TIMET                                                                                      (3,381)      (32,591)
     Other                                                                                        (115)          179
   Net distributions from:
     Manufacturing joint venture                                                                 8,300           650
     Other                                                                                          53           109
   Change in assets and liabilities:
     Accounts and other receivables                                                            (54,492)      (54,223)
     Inventories                                                                                52,614       (19,572)
     Accounts payable and accrued liabilities                                                  (41,236)      (15,622)
     Accounts with affiliates                                                                   (1,391)        5,832
     Income taxes                                                                               27,492        (1,535)
     Other, net                                                                                  2,001        (5,968)
                                                                                             ---------      -------- 

         Net cash provided (used) by operating activities                                       56,896       (26,717)
                                                                                             ---------      -------- 

 Cash flows from investing activities:
   Capital expenditures                                                                        (13,819)      (25,444)
   Purchases of:
     TIMET common stock                                                                              -       (17,972)
     Kronos common stock                                                                       (16,158)       (3,264)
     CompX common stock                                                                              -          (572)
     Marketable securities                                                                           -       (16,638)
   Capitalized permit costs                                                                     (2,708)       (1,508)
   Proceeds from disposal of:
     Business unit                                                                                   -        18,094
     Kronos common stock                                                                             -        19,176
     Marketable securities                                                                           -         6,012
     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                                                    2,468         3,623
   Other, net                                                                                    2,938           531
                                                                                             ---------      --------

         Net cash used by investing activities                                                 (25,279)      (11,497)
                                                                                             ---------      -------- 






                          VALHI, INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                     Six months ended June 30, 2004 and 2005

                                 (In thousands)

                                   (Unaudited)





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


 Cash flows from financing activities:
   Indebtedness:
                                                                                                       
     Borrowings                                                                       $ 147,220        $      78
     Principal payments                                                                (126,165)         (13,134)
     Deferred financing costs paid                                                          (28)             (28)
   Loans from affiliate:
     Loans                                                                               18,394                -
     Repayments                                                                         (24,430)               -
   Valhi dividends paid                                                                 (14,901)         (24,621)
   Distributions to minority interest                                                    (1,744)          (5,007)
   Treasury stock acquired                                                                    -          (41,822)
   Issuance of NL common stock                                                            8,354            2,693
   Issuance of Valhi common stock and other, net                                            410            1,435
                                                                                      ---------        ---------

       Net cash provided (used) by financing activities                                   7,110          (80,406)
                                                                                      ---------        --------- 

 Cash and cash equivalents - net change from:
   Operating, investing and financing activities                                         38,727         (118,620)
   Currency translation                                                                    (481)          (1,020)
 Cash and equivalents at beginning of period                                            103,394          267,829
                                                                                      ---------        ---------

 Cash and equivalents at end of period                                                $ 141,640        $ 148,189
                                                                                      =========        =========


 Supplemental disclosures - cash paid (received) for:
   Interest, net of amounts capitalized                                                $ 29,560        $  35,559
   Income taxes, net                                                                    (20,489)          36,885

   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

                         Six months ended June 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
                                ------      ---------   --------  ----------  ----------  -----------   -------    ----------
                                         (Restated)    (Restated) (Restated)  (Restated)  (Restated)               (Restated)
 Balance at December 31,
  2004:

                                                                                                  
   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 adjustments        -          25,765   (59,429)  (82,918)     (9,181)      3,863         -         (121,900)
                                  ------     ---------- ---------  -------   ----------                --------  -------------

     Balance, as restated          1,242       110,978   812,484     5,449      36,380     (53,916)     (37,942)      874,675

 Net income (restated)                 -             -    53,093         -           -        -               -        53,093

 Dividends                             -             -   (24,621)        -           -        -               -       (24,621)

 Other comprehensive income
  (loss), net (restated)            -             -         -         (166)     (2,794)          -         -           (2,960





 Treasury stock:
   Acquired                            -             -         -         -           -           -      (41,822)      (41,822)
   Retired                           (24)       (1,618)  (40,180)     -              -           -       41,822          -   

 Other, net                            1           993      -         -           -           -            -              994
                                  ------        ------  --------   -------     -------    --------     --------      --------

 Balance at June 30, 2005 
 (restated)
                                  $1,219     $ 110,353  $800,776    $5,283     $33,586    $(53,916)    $(37,942)    $ 859,359
                                  ======     =========  ========    ======     =======    ========     ========    ==========








                          VALHI, INC. AND SUBSIDIARIES

                     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                    (Unaudited)

Note 1 -       Organization and basis of presentation:


         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 second quarter and first six months of 2004 is approximately $357,000 and
$565,000,  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.  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.  While the additional tax benefit
is not material to the  Company's  second  quarter 2004  results,  the quarterly
results of operations  for 2004, as presented  herein,  reflect this  additional
income tax benefit,  which aggregated $14.8 million,  or $.13 per diluted share,
net of minority interest.


     On December 22, 2005,  the Company and its audit  committee  concluded that
the  Company  would file this  Quarterly  Report on Form  10-Q/A for the quarter
ended June 30, 2005 to restate the  Company's  consolidated  balance sheet as of
December 31, 2004 and June 30, 2005, and the Company's  consolidated  statements
of income,  comprehensive  income,  cash flows and stockholders'  equity for the
interim periods ended June 30, 2004 and 2005.

     As previously disclosed, 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 June 30, 2005.

     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.  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 accounting  principles generally accepted in the United States of
America  ("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 June 30, 2005 consolidated balance sheet 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, 2004, and each consolidated  balance sheet prior thereto until June
30, 1997.  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 previously disclosed,  prior to December 2003 Kronos Worldwide, Inc. was
a wholly-owned subsidiary of NL Industries, Inc., a majority-owned subsidiary of
the Company.  In December 2003, NL completed the  distribution of  approximately
48.8% of Kronos' common stock on a pro-rata basis to its shareholders, including
Valhi, and during 2004 NL paid each of its four $.20 per share regular quarterly
dividends in the form of shares of Kronos common stock. In its previously-issued
consolidated financial statements,  the Company accounted for its pro-rata share
of any current  income tax resulting from the  distribution  of shares of Kronos
common stock to NL's stockholders as a direct charge to equity. In addition, the
Company has never recognized deferred income taxes with respect to the excess of
the GAAP book  basis of its  investment  in Kronos  over the income tax basis of
such  shares.  The Company has now  concluded,  among other  things,  that (i) a
portion of the current income taxes resulting from the distribution of shares of
Kronos  common stock to NL's  shareholders  should be included in the  Company's
provision for income taxes included in the  determination of net income and (ii)
the Company  should have  commenced  to  recognize  deferred  income  taxes with
respect to the excess of the GAAP book basis of its  investment  in Kronos  over
the income tax basis of such shares  starting in December 2003,  concurrent with
NL's December 2003 distribution of 48.8% of Kronos' common stock (the first time
in which the Company owned shares of Kronos directly),  including recognition of
such deferred  income taxes with respect to the excess of the GAAP book basis of
its  investment  in Kronos over the income tax basis of such shares that existed
as of the date of such December 2003 distribution.

     Accordingly,  during the Registrant's  close process for its fiscal quarter
ended September 30, 2005, the Registrant concluded that:

     o    its provision for income taxes included in the determination of income
          from  continuing  operations  was  misstated  by an aggregate of $39.7
          million ($32.4  million,  or $.27 per diluted  share,  net of minority
          interest)  in the second  quarter  of 2004,  by $42.4  million  ($35.1
          million,  or $.30 per diluted share, net of minority  interest) in the
          first six months of 2004, by $5.7 million ($.04 per diluted share, net
          of  minority  interest)  in the  second  quarter  of 2005 and by $10.7
          million ($11.0  million,  or $.09 per diluted  share,  net of minority
          interest) in the first six months of 2005;
     o    its provision for deferred income taxes included in the  determination
          of total  other  comprehensive  income  related  to  foreign  currency
          translation and pension  liabilities,  net of minority  interest,  was
          misstated  by an  aggregate of $1.0 million in the first six months of
          2004 and by $267,000 in the first six months of 2005;
     o    its provision for income taxes accounted for as a direct  reduction to
          stockholders'  equity,  net of minority  interest,  was  misstated  by
          $553,000 in the first six months of 2005; and
     o    with respect to its statement of changes in stockholders'  equity, and
          in  addition  to  the  effect  of  the  items   noted   above,   total
          stockholders'  equity was  misstated by $121.9  million as of December
          31, 2004,

in each case as they related to the  appropriate  provision for income taxes and
related items which should have been  recognized in accordance  with  accounting
principles  generally  accepted  in the  United  States of America  ("GAAP")  as
provided  by  the  guidance  contained  in  Statement  of  Financial  Accounting
Standards No. 109, Accounting for Income Taxes,  principally with respect to the
following items:

     o    Deferred  income  taxes  with  respect to the income tax effect of the
          excess  of the GAAP  book  basis  over  the  income  tax  basis of the
          Registrant's  investment in Kronos  Worldwide,  Inc., a majority-owned
          subsidiary of the Registrant;
     o    Current  income  taxes  related to  distributions  of shares of Kronos
          common  stock  made  by  NL   Industries,   Inc.,   the   Registrant's
          majority-owned subsidiary, to NL's stockholders; and
     o    Current and deferred income tax provisions related to other items.

     On December 22, 2005,  the Company and its audit  committee  concluded that
the Company had failed to properly apply the guidance  contained in SFAS No. 109
in so far as it related to these items.

     In addition to the above  items,  the Company has also  recognized  another
immaterial  restatement item with respect to the Company's  consolidated balance
sheet at June 30, 2005.

     This  amendment was required to correct for the  aggregate  effect of these
misstatements.  While the  effect of these  misstatements  have no effect on the
Company's  previously-reported  total cash flows from  operating,  investing and
financing  activities,  these  misstatements do have a significant effect on the
Company's provision for income taxes,  related income tax accounts  (principally
deferred income taxes) and stockholders' equity.


     The following tables show (i) selected  consolidated  balance sheet data as
of December 31, 2004 and June 30, 2005, and selected consolidated  statements of
income,  comprehensive  income,  stockholders' equity and cash flow data for the
interim  periods ended June 30, 2004 and 2005,  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 this
restatement and (iii) such consolidated financial statement data, as restated to
reflect  the  aggregate  effect of this  restatement.  The  previously  reported
amounts  shown  in  the  table  below  (which  are  before  the  effect  of  the
restatements  discussed  above) are as  reported in the  Original  Form 10-Q and
include the impact of the restatement  discussed above related to TIMET's change
in accounting for its inventories.










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

                                                   December 31, 2004



                                                   Previously
                                                    reported         Adjustments         As restated
                                                                    (In thousands)

 Selected balance sheet items:

                                                                                         
 Noncurrent marketable securities                    $  176,770            $ 80,000        $  256,770
                                                     ==========            ========        ==========

 Total other noncurrent assets                     $  1,158,553            $ 80,000        $1,238,553
                                                   ============            ========        ==========

 Current receivable from affiliates                    $  5,484                $ 47          $  5,531
                                                       ========                ====          ========

 Total current assets                                 $ 799,090                $ 47         $ 799,137
                                                      =========                ====         =========

 Noncurrent deferred income tax liabilities          $  165,577           $ 220,477        $  386,054
                                                     ==========           =========        ==========

 Total noncurrent liabilities                       $ 1,143,961           $ 220,477        $1,364,438
                                                    ===========           =========        ==========

 Minority interest                                    $ 158,240           $ (18,530)         $139,710
                                                      =========           ==========         ========

 Stockholders' equity:
   Common stock                                       $   1,242           $    -            $   1,242
   Additional paid-in capital                            85,213              25,765           110,978
   Retained earnings                                    871,913             (59,429)          812,484
   Accumulated other comprehensive
     income (loss)
     Marketable securities                               88,367             (82,918)            5,449
     Currency translation                                45,561              (9,181)           36,380
     Pension liabilities                                (57,779)              3,863           (53,916)
   Treasury stock                                       (37,942)               -              (37,942)
                                                      ---------           ---------         ---------

   Total stockholders' equity                         $ 996,575         $  (121,900)        $ 874,675
                                                      =========         ============        =========












                                              Valhi, Inc. and Subsidiaries
                                        Selected Consolidated Balance Sheet Data
                                                     June 30, 2005
                                                     (In thousands)
                                                      (Unaudited)

                                                                                    June 30, 2005
                                                 Previously
                                                   reported         Adjustments         As restated
                                                                   (In thousands)

 Selected balance sheet items:

                                                                                        
 Noncurrent marketable securities                   $  181,939            $ 80,000        $  261,939
                                                    ==========            ========        ==========

 Total other noncurrent assets                    $  1,207,055            $ 80,000        $1,287,055
                                                  ============            ========        ==========

 Current receivable from affiliates                     $  189                $ 47            $  236
                                                        ======                ====            ======

 Total current assets                                $ 692,528                $ 47         $ 692,575
                                                     =========                ====         =========

 Accounts payable and accrued
  Liabilities                                       $  132,385            $  5,400        $  137,785
                                                    ==========            =========       ==========


 Total current liabilities                           $ 242,600             $ 5,400         $ 248,000
                                                     =========             =======         =========

 Noncurrent deferred income tax liabilities         $  176,828           $ 230,359        $  407,187
                                                    ==========           =========        ==========

 Total noncurrent liabilities                      $ 1,082,971           $ 230,359        $1,313,330
                                                   ===========           =========        ==========

 Minority interest                                   $ 160,521           $ (19,094)         $141,427
                                                     =========           ==========         ========

 Stockholders' equity:
   Common stock                                      $   1,219           $    -            $   1,219
   Additional paid-in capital                           88,599              21,754           110,353
   Retained earnings                                   871,179             (70,403)          800,776
   Accumulated other comprehensive
     income (loss)
     Marketable securities                              88,201             (82,918)            5,283
     Currency translation                               42,500              (8,914)           33,586
     Pension liabilities                               (57,779)              3,863           (53,916)
   Treasury stock                                      (37,942)               -              (37,942)
                                                     ---------           ---------         ---------

   Total stockholders' equity                        $ 995,977         $  (136,618)        $ 859,359
                                                     =========         ============        =========












                          Valhi, Inc. and Subsidiaries
                 Selected Consolidated Statement of Income Data
                                 (In thousands)
                                   (Unaudited)
                                                      Three months ended                             Six months ended
                                                       June 30, 2004                                 June 30, 2004
                                              ----------------------------------            ----------------------

                                          Previously                                   Previously
                                           reported      Adjustments    As restated     reported      Adjustments   As restated
                                        ----------------------------------------------------------------------------------------
                                                                   (In thousands, except per share data)
Income from continuing operations
   before   income tax and minority
                                                                                                           
   interest                                  $  28,301     $   -       $ 28,301        $  34,493    $    -         $  34,493

Provision for income taxes
 (benefit)                                    (300,487)       39,741      (260,746)     (299,709)        42,394    (257,315)

Minority interest in after tax earnings         50,155        (7,321)       42,834        51,968       (7,341)       44,627
                                           -----------    -----------  -------------- ------------------------    ---------

    Income (loss) from
     continuing operations                     278,633       (32,420)      246,213       282,234        (35,053)     247,181

Discontinued operations                            185          -              185           190         -             190
                                              -----------  ---------           ----     --------    ---------     --------

    Net income (loss)                      $   278,818     $ (32,420)     $246,398    $  282,424    $ (35,053)     $ 247,371
                                           ===========     ==========     ========    ==========    ==========     =========

Earnings per share:
    Basic net income per share            $     2.32     $    (.27)    $     2.05    $     2.35     $    (.29)     $    2.06
                                          ==========     ============  ==========    ==========     ==========     =========

    Diluted net income per share          $     2.32     $    (.27)    $     2.05    $     2.35     $    (.30)     $    2.05
                                          ==========     ============  ==========    ==========     ==========     =========

Weighted average shares used:
    Basic                                      120,193                    120,193       120,192                      120,192
    Diluted                                    120,339                    120,339       120,414                      120,414













                          Valhi, Inc. and Subsidiaries
                 Selected Consolidated Statement of Income Data
                                 (In thousands)
                                   (Unaudited)
                                                      Three months ended                             Six months ended
                                                       June 30, 2005                                 June 30, 2005
                                              ----------------------------------            ----------------------

                                          Previously                                     Previously
                                           reported      Adjustments    As restated       reported      Adjustments    As restated
                                        -------------------------------------------------------------------------------------------
                                                                   (In thousands, except per share data)
Income from continuing operations
   before   income tax and minority
                                                                                                           
   interest                                  $  62,479     $   -       $ 62,479           $  122,984    $    -         $ 122,984

Provision for income taxes                      23,626         5,750        29,376            48,599         10,723         59,322

Minority interest in after tax earnings          4,814           (14)        4,800            10,046         251         10,297
                                            ----------       ----------- ------------     ------------- -----------   ---------

    Income (loss) from
     continuing operations                      34,039        (5,736)       28,303            64,339        (10,974)     53,365

Discontinued operations                           -             -               -               (272)        -            (272)
                                             ---------     ---------            --              -----   ---------     ---------

    Net income (loss)                       $   34,039      $ (5,736)      $28,303          $ 64,067    $ (10,974)     $ 53,093
                                            ==========      =========      =======          ========    ==========     ========

Earnings per share:
    Basic net income per share            $     .28      $   (.04)     $     .24         $     .53      $   (.08)      $    .45
                                          =========      ============= =========         =========      =========      ========

    Diluted net income per share          $     .28      $   (.04)     $     .24         $     .53      $   (.09)      $    .44
                                          =========      ============= =========         =========      =========      ========

Weighted average shares used:
    Basic                                   118,027                      118,027           119,125                      119,125
    Diluted                                 118,409                      118,409           119,491                      119,491












                                              Valhi, Inc. and Subsidiaries
                              Selected Consolidated Statement of Comprehensive Income Data
                                                     (In thousands)
                                                      (Unaudited)

                                                                          Six months ended June 30, 2004

                                   Previously
                                                                  reported         Adjustments         As restated
                                                                                  (In thousands)

 Consolidated other comprehensive income:
                                                                                                       
   Net income                                                      $  282,424           $ (35,053)        $ 247,371
                                                                   ==========           ==========        =========

   Other comprehensive income, net of tax:
     Marketable securities adjustment                                   1,713               -                 1,713
     Pension liabilities adjustment                                       309               -                   309
     Currency translation adjustment                                   (7,436)              1,020            (6,416)
                                                                   -----------            -----------     ----------

       Total other comprehensive income                                (5,414)              1,020            (4,394)
                                                                   -----------             ------         ----------

     Comprehensive income                                          $  277,010           $ (34,033)       $  242,977
                                                                   ==========           ==========       ==========






                                                                             Six months June 30, 2005

                                                                  Previously
                                                                  reported         Adjustments         As restated
                                                                                  (In thousands)

 Consolidated other comprehensive income:
                                                                                                       
   Net income (loss)                                                 $ 64,067           $ (10,974)        $  53,093
                                                                     ========           ==========        =========

   Other comprehensive income, net of tax:
     Marketable securities adjustment                                    (166)               -                 (166)
     Currency translation adjustment                                   (3,061)                267            (2,794)
                                                                   -----------             ------------   ----------

       Total other comprehensive income                                (3,227)                267            (2,960)
                                                                       -------             -------        ----------

     Comprehensive income                                           $  60,840          $  (10,707)        $  50,133
                                                                    =========          ===========        =========












                                             Valhi, Inc. and Subsidiaries
                             Selected Consolidated Statement of Stockholders' Equity Data
                                                    (In thousands)
                                                      (Unaudited)

                                                                            Total stockholders equity -
                                                                         Six months ended June 30, 2005

                                                                Previously
                                                                 reported          Adjustments         As restated

                                                                                                       
Balance at December 31, 2004                                        $ 996,575          $(121,900)         $ 874,675

Net income                                                             64,067            (10,974)            53,093
Other comprehensive income, net                                        (3,227)               267             (2,960)
Income tax on distribution                                               (553)               553                  -
Other, net                                                            (60,885)            (4,564)           (65,449)
                                                                  ------------        ------------       -----------

Balance at June 30, 2005                                             $995,977        $  (136,618)         $ 859,359
                                                                     ========        ============         =========











                                             Valhi, Inc. and Subsidiaries
                                  Selected Consolidated Statement of Cash Flow Data
                                                    (In thousands)
                                                     (Unaudited)

                                                                        Six months ended June 30, 2004

                                                               Previously
                                                                 reported          Adjustments        As restated

Items comprising cash flow from operating activities:

                                                                                                       
   Net income                                                      $  282,424          $ (35,053)         $ 247,371
                                                                   ==========          ==========         =========

   Deferred income taxes from continuing operations                 $(306,577)         $  41,796         $ (264,781)
                                                                    ==========         =========         ==========

   Minority interest from continuing operations                     $  51,968          $  (7,341)          $ 44,627
                                                                    =========          ==========          ========

   Accounts with affiliates                                         $  (1,989)          $    598          $  (1,391)
                                                                    ==========          ==========        ==========

   Total cash flow from operating
    activities                                                      $  56,896          $     -            $  56,896
                                                                    =========          =========          =========






                                                                        Six months ended June 30, 2005

                                                                Previously
                                                                 reported          Adjustments        As restated

Items comprising cash flow from operating activities:

                                                                                                       
   Net income (loss)                                                $  64,067        $   (10,974)         $  53,093
                                                                    =========        ============         =========

   Deferred income taxes from continuing operations                  $  9,606        $    10,059           $ 19,665
                                                                     ========        =============         ========

   Minority interest from continuing operations                      $ 10,046             $  251           $ 10,297
                                                                     ========             ======           ========

   Accounts with affiliates                                          $  5,168            $   664           $  5,832
                                                                     ========            =========         ========

   Total cash flow from operating
    activities                                                     $  (26,717)         $     -           $  (26,717)
                                                                   ===========         =========         ===========




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.  The
consolidated balance sheet at June 30, 2005, and the consolidated  statements of
income,  comprehensive  income,  stockholders'  equity  and cash  flows  for the
interim periods ended June 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 Company's  Annual  Report on Form 10-K for the year ended  December 31,
2004 (the "2004 Annual Report").

     Contran Corporation holds, directly or through subsidiaries,  approximately
91% of Valhi's  outstanding common stock at June 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.

     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 nil and
$1.1 million in the second  quarter and first six months of 2004,  respectively,
and net  compensation  income was $1.4  million  and $1.3  million in the second
quarter and first six 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                Six months ended
                                                                    June 30,                         June 30,
                                                             2004             2005            2004            2005
                                                             ----             ----            ----            ----
                                                          (Restated)       (Restated)      (Restated)      (Restated)
                                                                   (In millions, except per share amounts)

                                                                                                  
 Net income as reported                                   $246.4              $28.3         $247.4          $53.1

 Adjustments, net of applicable income tax effects and minority interest:
   Stock-based employee compensation
    expense determined under APBO No. 25
   Stock-based employee compensation                          .1                (.6)            .7            (.6)
    Expense determined under APBO No. 123                    (.3)               (.1)           (.5)           (.1)
                                                          ------              -----         ------          ----- 

 Pro forma net income                                     $246.2              $27.6         $247.6          $52.4
                                                          ======              =====         ======          =====

 Basic net income per share:
   As reported                                            $ 2.05              $ .24         $ 2.06          $ .45
   Pro forma                                                2.05                .23           2.06            .44

 Diluted net income per share:
   As reported                                            $ 2.05              $ .24         $ 2.05          $ .44
   Pro forma                                                2.05                .23           2.06            .44










Note 2 -       Business segment information:

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

     Chemicals Kronos Worldwide, Inc. 93% Component products CompX International
Inc. 68% Waste  management  Waste Control  Specialists  LLC 100% Titanium metals
TIMET 44%

     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 six 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 91,000 shares of Kronos common stock in market
transactions for an aggregate of $3.3 million. See Note 8.

     The  Company's  ownership of CompX is directly  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 six months of 2005, NL purchased  approximately  39,000
additional  shares of CompX  common stock in market  transactions,  representing
approximately  .3% of CompX's  outstanding  common  share,  for an  aggregate of
approximately $572,000.

     The  Company's  ownership of TIMET  includes 40% owned  directly by Tremont
LLC, a wholly-owned  subsidiary of Valhi,  and 4% owned  directly by Valhi.  The
Combined  Master  Retirement  Trust, a trust  established by Valhi 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 12% of TIMET's  outstanding common stock at June 30, 2005. During the
first six months of 2005,  Valhi purchased  514,000  additional  shares of TIMET
common stock 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.

     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.


     In March  2005,  NL paid its first  quarter  2005  $.25 per  share  regular
quarterly  dividend  in the  form of  shares  of  Kronos  common  stock in which
approximately 266,000 shares, or approximately .5% of Kronos' outstanding common
stock,  were distributed to NL  shareholders,  including Valhi, in the form of a
pro-rata  dividend.  NL's  distribution of such shares of Kronos common stock is
taxable to NL,  and NL is  required  to  recognize  a taxable  gain equal to the
difference  between the fair market  value of the shares of Kronos  common stock
distributed  and  NL's  adjusted  tax  basis  in  such  stock  at  the  date  of
distribution. Of the $3.9 million tax liability recognized by NL with respect to
the Kronos shares distributed, $664,000 relates to the Kronos shares distributed
to NL  shareholders  other  than  Valhi and $3.3  million  relates to the Kronos
shares  distributed  to Valhi.  The taxable  gain with  respect to the shares of
Kronos  distributed to Valhi  (approximately  221,000 shares) is deferred at the
Valhi level since  Valhi and NL are members of the same  consolidated  tax group
for U.S.  federal income tax purposes,  and such tax liability is not recognized
in the Company's consolidated financial statements. In accordance with GAAP, the
$664,000 income tax related to the Kronos shares  distributed to NL shareholders
other than Valhi has been  recognized as a component of the Company's  provision
for income taxes in the first six months of 2005. Completion of the distribution
had no other impact on the Company's consolidated financial position, results of
operations  or cash flows.  NL paid its second  quarter 2005  regular  quarterly
dividend in the form of cash.


     Kronos (NYSE:  KRO), NL (NYSE: NL), CompX (NYSE: CIX) and TIMET (NYSE: TIE)
each file periodic reports with the Securities and Exchange  Commission  ("SEC")
pursuant to the Securities Exchange Act of 1934, as amended.




                                                               Three months ended           Six months ended
                                                                      June 30,                    June 30,
                                                               2004          2005          2004          2005
                                                               ----          ----          ----          ----
                                                                                (In millions)

 Net sales:
                                                                                              
   Chemicals                                                  $295.7       $311.7        $559.0        $603.6
   Component products                                           46.2         45.8          89.8          92.6
   Waste management                                              1.4          2.0           2.2           4.5
                                                              ------       ------        ------        ------

     Total net sales                                          $343.3       $359.5        $651.0        $700.7
                                                              ======       ======        ======        ======

 Operating income:
   Chemicals                                                  $ 36.2       $ 55.1        $ 58.4        $ 98.7
   Component products                                            5.1          4.8           7.6           8.9
   Waste management                                             (3.6)        (3.5)         (6.8)         (6.3)
                                                              ------       ------        ------        ------ 

     Total operating income                                     37.7         56.4          59.2         101.3

 Equity in:
   TIMET                                                         2.7         15.8           3.4          32.6
   Other                                                         -            (.3)           .1           (.2)
 General corporate items:
   Interest and dividend income                                  8.4          9.3          16.9          19.5
   Securities transaction gains, net                             -            5.6           -            20.2
   Insurance recoveries                                           .5          1.2            .5           1.2
   Gain on disposal of fixed assets                               .6          -              .6           -
   General expenses, net                                        (6.5)        (7.7)        (15.5)        (15.9)
 Interest expense                                              (15.1)       (17.8)        (30.7)        (35.7)
                                                              ------       ------        ------        ------ 

     Income before income taxes                               $ 28.3       $ 62.5        $ 34.5        $123.0
                                                              ======       ======        ======        ======








Note 3 -       Marketable securities:



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

 Current assets - available for sale:
                                                                                                     
   Restricted debt securities                                                     $  9,446            $ 11,538
   Other debt securities                                                              -                  1,427
                                                                                  --------            --------

                                                                                  $  9,446            $ 12,965
                                                                                  ========            ========

 Noncurrent assets (available-for-sale):                                                                      
   The Amalgamated Sugar Company LLC                                              $250,000            $250,000
   Restricted debt securities                                                        6,725               2,649
   Other debt securities and common stocks                                              45               9,290
                                                                                  --------            --------

                                                                                  $256,770            $261,939
                                                                                  ========            ========





     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,          June 30,
                                                                                  2004                 2005
                                                                          ----    -------     ---      ----
                                                                                       (In thousands)

                                                                                                     
 Accounts receivable                                                              $219,764            $248,570
 Notes receivable                                                                    1,993               1,700
 Allowance for doubtful accounts                                                    (3,826)             (2,824)
                                                                                  --------            -------- 

                                                                                  $217,931            $247,446
                                                                                  ========            ========



Note 5 -       Inventories:



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

 Raw materials:
                                                                                                     
   Chemicals                                                                      $ 45,961            $ 36,955
   Component products                                                                8,193               4,286
                                                                                  --------            --------
                                                                                    54,154              41,241
                                                                                  --------            --------
 In process products:
   Chemicals                                                                        16,612              14,634
   Component products                                                               10,827               9,559
                                                                                  --------            --------
                                                                                    27,439              24,193
                                                                                  --------            --------
 Finished products:
   Chemicals                                                                       131,161             144,743
   Component products                                                                9,696               6,029
                                                                                  --------            --------
                                                                                   140,857             150,772
                                                                                  --------            --------

 Supplies (primarily chemicals)                                                     40,964              39,444
                                                                                  --------            --------

                                                                                  $263,414            $255,650
                                                                                  ========            ========



Note 6 -       Accrued liabilities:



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

 Current:
                                                                                                     
   Employee benefits                                                              $ 53,295            $ 44,307
   Environmental costs                                                              21,316              20,905
   Deferred income                                                                   5,276               1,771
   Interest                                                                            243                 227
   Other                                                                            50,989              65,175
                                                                                  --------            --------

                                                                                  $131,119            $132,385
                                                                                  ========            ========

 Noncurrent:
   Insurance claims and expenses                                                  $ 22,718            $ 23,347
   Employee benefits                                                                 5,380               4,852
   Deferred income                                                                   1,427               1,241
   Asset retirement obligations                                                      1,357               1,349
   Other                                                                            10,179               6,414
                                                                                  --------            --------

                                                                                  $ 41,061            $ 37,203
                                                                                  ========            ========








Note 7 - Other assets:



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

 Investment in affiliates:
   TIMET:
                                                                                                      
     Common stock                                                                  $ 55,425            $102,436
     Preferred stock                                                                    183                 183
                                                                                   --------            --------
                                                                                     55,608             102,619

   TiO2 manufacturing joint venture                                                 120,251             119,601
   Other                                                                             13,867              13,578
                                                                                   --------            --------

                                                                                   $189,726            $235,798
                                                                                   ========            ========

 Loans and other receivables:
   Snake River Sugar Company:
     Principal                                                                     $ 80,000            $ 80,000
     Interest                                                                        38,294              40,890
   Other                                                                              3,151               6,890
                                                                                   --------            --------
                                                                                    121,445             127,780

   Less current portion                                                               1,993               1,700
                                                                                   --------            --------

   Noncurrent portion                                                              $119,452            $126,080
                                                                                   ========            ========

 Other noncurrent assets:
   IBNR receivables                                                                $ 11,646            $ 13,441
   Deferred financing costs                                                          10,933               9,447
   Waste disposal site operating permits                                              9,269              11,792
   Refundable insurance deposit                                                       2,483               2,483
   Restricted cash equivalents                                                          494                 446
   Other                                                                             17,501              16,456
                                                                                   --------            --------

                                                                                   $ 52,326            $ 54,065
                                                                                   ========            ========



     At June 30, 2005,  the Company  held  approximately  7.0 million  shares of
TIMET with a quoted  market price of $56.79 per share,  or an  aggregate  market
value of $397.5 million. At June 30, 2005, TIMET reported total assets of $805.3
million and stockholders' equity of $471.9 million. TIMET's total assets at June
30, 2005 include  current  assets of $445.7  million,  property and equipment of
$242.0 million,  marketable  securities of $49.3 million and investment in joint
ventures of $24.1  million.  TIMET's total  liabilities at June 30, 2005 include
current   liabilities  of  $215.4  million,   accrued  OPEB  and  pension  costs
aggregating  $88.1  million and debt payable to TIMET  Capital  Trust I of $12.0
million. During the first six months of 2005, TIMET reported net sales of $339.0
million,  operating  income of $56.3 million and income  attributable  to common
stockholders  of $71.7  million (2004 - net sales of $244.6  million,  operating
income of $11.7 million and income  attributable to common  stockholders of $2.2
million). See Note 1.



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






Note 8 - Other income:



                                                                                         Six months ended
                                                                                              June 30,
                                                                                      2004              2005
                                                                                      ----              ----
                                                                                          (In thousands)

 Securities earnings:
                                                                                                       
   Dividends and interest                                                              $16,880           $19,503
   Securities transactions, net                                                            (25)           20,205
                                                                                       -------           -------

                                                                                        16,855            39,708

 Contract dispute settlement                                                             6,289                 -
 Insurance recoveries                                                                      495             1,200
 Currency transactions, net                                                                869             3,307
 Other, net                                                                              2,281             1,830
                                                                                       -------           -------

                                                                                       $26,789           $46,045
                                                                                       =======           =======



     Securities  transaction  gains  in the  first  six  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
six months of 2005  relate to NL's  expected  recovery  from  certain  insolvent
former insurance  carriers  relating to settlement of excess insurance  coverage
claims.

Note 9 - Long-term debt:



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

                                                                                                      
 Valhi - Snake River Sugar Company                                                 $250,000            $250,000
                                                                                   --------            --------

 Subsidiaries:
   Kronos International Senior Secured Notes                                        519,225             461,067
   Kronos European bank credit facility                                              13,622                   -
   Other                                                                              1,090                 941
                                                                                   --------            --------

                                                                                    533,937             462,008
                                                                                   --------            --------

                                                                                    783,937             712,008

 Less current maturities                                                             14,412                 748
                                                                                   --------            --------

                                                                                   $769,525            $711,260
                                                                                   ========            ========


     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 six 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.

Note 10 - Accounts with affiliates:




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

 Current receivables from affiliates:
   Contran:
                                                                                                      
     Demand loan                                                                    $ 4,929             $   -  
     Income taxes                                                                       578                 236
   TIMET                                                                                 24                 -
                                                                                    -------             -----

                                                                                     $5,531             $   236
                                                                                     ======             =======

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

 Payables to affiliates:
   Louisiana Pigment Company                                                        $ 8,844             $ 8,255
   Contran - trade items                                                              2,753               3,359
   Other                                                                                 10                  60
                                                                                    -------             -------

                                                                                    $11,607             $11,674
                                                                                    =======             =======



Note 11 - Provision for income taxes:



                                                                                         Six months ended
                                                                                              June 30,
                                                                                      2004              2005
                                                                                      ----              ----
                                                                                   (Restated)        (Restated)
                                                                                          (In millions)

                                                                                                  
 Expected tax expense                                                               $  12.1           $43.0
 Incremental U.S. tax and rate differences on
  equity in earnings                                                                   48.2            11.3
 Non-U.S. tax rates                                                                     (.4)            (.3)
 Income tax on distribution of shares of
  Kronos common stock                                                                    .6              .7
 Excess of book basis over tax basis of shares of
  Kronos common stock sold                                                             -                1.5
 Change in deferred income tax valuation allowance                                   (308.4)             -
 Tax contingency reserve adjustment, net                                              (17.7)             .4
 Refund of prior year income taxes                                                     (3.1)             -
 U.S. state income taxes, net                                                            .3              .9
 Nondeductible expenses                                                                 2.0             2.1
 Other, net                                                                             9.5             (.3)
                                                                                    -------           ----- 

                                                                                    $(257.3)          $59.3
                                                                                    =======           =====

 Comprehensive provision for income taxes (benefit) allocated to:
   Income from continuing operations                                                $(257.3)          $59.3
   Discontinued operations                                                               .2             (.4)
   Additional paid-in capital                                                            .6              .7
   Other comprehensive income:
     Marketable securities                                                             -                 .3
     Currency translation                                                               (1.5)          (1.5)
     Pension liabilities                                                                 .1              -
                                                                                    -------           ----

                                                                                    $(257.9)          $ 58.4
                                                                                    =======           ======








     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 June
          30 31,  2005).  Kronos  has filed a protest  to this  assessment,  and
          believes  that a  significant  portion  of the  assessment  is without
          merit.  The  Belgian  tax  authorities  have filed a lien on the fixed
          assets of Kronos'  Belgian TiO2  operations  in  connection  with this
          assessment.  In April 2003,  Kronos  received a notification  from the
          Belgian tax  authorities  of their  intent to assess a tax  deficiency
          related  to  1999  that,   including  interest,   is  expected  to  be
          approximately  euro 9  million  ($11  million).  Kronos  believes  the
          proposed  assessment is  substantially  without merit,  and Kronos has
          filed a written response.

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

     o    Kronos has received a preliminary tax assessment from the Canadian tax
          authorities   related  to  the  years  1998  and  1999  proposing  tax
          deficiencies,  including  interest,  of Cdn. $5 million ($4  million).
          Kronos has filed a protest and believes a  significant  portion of the
          assessment is without merit.

     No  assurance  can be given  that  these  unresolved  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.






Note 12 - Minority interest:




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

 Minority interest in net assets:
                                                                                                   
   NL Industries                                                              $ 51,662              $ 56,047
   Kronos Worldwide                                                             29,569                36,034
   CompX International                                                          49,153                49,274
   Subsidiary of NL                                                              9,250                  -
   Subsidiary of Kronos                                                             76                    72
                                                                              --------              --------

                                                                              $139,710              $141,427
                                                                              ========              ========





                                                                                         Six months ended
                                                                                              June 30,
                                                                                   (Restated)        (Restated)
                                                                                      2004              2005
                                                                                      ----              ----
                                                                                          (In thousands)

 Minority interest in income - continuing operations:
                                                                                                    
   NL Industries                                                                    $24,335           $ 4,898
   Kronos Worldwide                                                                  18,304             3,877
   CompX International                                                                1,431             1,454
   Subsidiary of NL                                                                     537                61
   Subsidiary of Kronos                                                                  20                 7
                                                                                    -------           -------

                                                                                    $44,627           $10,297
                                                                                    =======           =======


     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.  In accordance with the certificate of incorporation,  EMS made a
determination  in good fait of the amount  payable to the three former  minority
shareholders to purchase their shares of EMS stock,  which amount may be subject
to review by a third party. EMS has set aside funds as payment for the shares of
EMS, but the former minority  shareholders  have not tendered their shares,  and
accordingly  the liability owed to these former  minority  shareholders  has not
been  extinguished  for  financial  reporting  purposes as of June 30, 2005.  In
accordance with GAAP, the amount payable to the former minority shareholders has
been  classified  as a current  liability at June 30, 2005,  and the funds which
have been set aside are classified as a current asset at such date.







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 the defendants. In addition,  various other cases are pending (in which
NL is not a  defendant)  seeking  recovery for injury  allegedly  caused by lead
pigment and lead-based paint. Although NL is not a defendant in these cases, the
outcome  of these  cases may have an  impact on  additional  cases  being  filed
against NL 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 second  quarter of 2005,  NL  recognized  $1.2  million of
expected recoveries from certain insolvent former insurance carriers relating to
settlement of excess insurance coverae claims. 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,
potential  responsible  party  ("PRP") or both,  pursuant  to the  Comprehensive
Environmental  Response,  Compensation  and  Liability  Act,  as  amended by the
Superfund Amendments and Reauthorization Act ("CERCLA"),  and similar state laws
in various  governmental  and private  actions  associated  with waste  disposal
sites, mining locations,  and facilities currently or previously owned, operated
or used by the Company or its subsidiaries,  or their  predecessors,  certain of
which are on the U.S. EPA's Superfund National  Priorities List or similar state
lists.  These  proceedings  seek cleanup costs,  damages for personal  injury or
property damage and/or damages for injury to natural resources. Certain of these
proceedings involve claims for substantial amounts.  Although the Company may be
jointly and severally  liable for such costs,  in most cases it is only one of a
number of PRPs who may also be jointly and severally liable.

     Environmental obligations are difficult to assess and estimate for numerous
reasons including the complexity and differing  interpretations  of governmental
regulations,  the number of PRPs and the PRPs'  ability or  willingness  to fund
such  allocation of costs,  their financial  capabilities  and the allocation of
costs among PRPs,  the  solvency of other  PRPs,  the  multiplicity  of possible
solutions,  and the years of  investigatory,  remedial and  monitoring  activity
required.   In  addition,   the  imposition  of  more  stringent   standards  or
requirements  under  environmental  laws or  regulations,  new  developments  or
changes  respecting  site cleanup  costs or allocation of such costs among PRPs,
solvency of other PRPs,  the results of future  testing and analysis  undertaken
with respect to certain sites or a determination that the Company is potentially
responsible for the release of hazardous substances at other sites, could result
in  expenditures in excess of amounts  currently  estimated by the Company to be
required for such matters. In addition,  with respect to other PRPs and the fact
that the Company may be jointly and severally  liable for the total  remediation
cost at certain  sites,  the Company  could  ultimately be liable for amounts in
excess of its accruals due to, among other things,  reallocation  of costs among
PRPs or the  insolvency  of one or more  PRPs.  No  assurance  can be given that
actual costs will not exceed  accrued  amounts or the upper end of the range for
sites for which  estimates  have been made,  and no assurance  can be given that
costs  will not be  incurred  with  respect  to  sites  as to which no  estimate
presently  can be made.  Further,  there  can be no  assurance  that  additional
environmental matters will not arise in the future. 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 June 30, 2005, no receivables for 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 six months of 2005 is presented in the table below.



                                                                                                 Amount
                                                                                             (In thousands)

                                                                                                    
 Balance at the beginning of the period                                                            $76,766
 Additions charged to expense                                                                        3,494
 Payments                                                                                           (6,590)
                                                                                                   ------- 

 Balance at the end of the period                                                                  $73,670
                                                                                                   =======

 Amounts recognized in the balance sheet at the end of the period:
   Current liability                                                                               $20,905
   Noncurrent liability                                                                             52,765
                                                                                                   -------

                                                                                                   $73,670
                                                                                                   =======


     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 June 30, 2005, NL had
accrued  $64.8  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  $99 million.  NL's  estimates of such  liabilities  have not been
discounted to present value.

     At June 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.

     At June 30, 2005, NL had $3 million in restricted  cash,  cash  equivalents
and marketable debt  securities  held by special  purpose trusts,  the assets of
which  can  only  be  used  to pay for  certain  of  NL's  future  environmental
remediation  and other  environmental  expenditures.  (December  31,  2004 - $10
million).  Use of  such  restricted  balances  does  not  affect  the  Company's
consolidated net cash flows.

     Tremont.  In  July  2000  Tremont,  entered  into  a  voluntary  settlement
agreement  with the Arkansas  Department  of  Environmental  Quality and certain
other PRPs pursuant to which Tremont and the other PRPs will  undertake  certain
investigatory and interim remedial activities at a former mining site located in
Hot Springs County,  Arkansas.  Tremont  currently  believes that it has accrued
adequate  amounts ($2.3 million at June 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 June 30, 2005 for any such cost.  The amount accrued at June 30, 2005
represents  Tremont's  estimate  of the costs to be incurred  through  2007 with
respect to the interim remediation measures.

     TIMET. At June 30, 2005, TIMET had accrued  approximately  $3.5 million for
environmental  cleanup  matters,  principally  related  to TIMET's  facility  in
Nevada. The upper end of the range of reasonably possible costs related to these
matters is approximately $6.0 million.

     Other. The Company has also accrued  approximately $6.6 million at June 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  490 of these types of cases
involving a total of  approximately  14,500  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.  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           Six months ended
                                                                       June 30,                   June 30,
                                                                 2004         2005          2004          2005
                                                                 ----         ----          ----          ----
                                                                                (In thousands)

                                                                                                   
 Service cost                                                    $ 1,459       $ 1,914     $  3,128       $  3,901
 Interest cost                                                     5,455         5,675       10,952         11,478
 Expected return on plan assets                                   (5,222)       (5,632)     (10,488)       (11,376)
 Amortization of prior service cost                                  140           150          281            304
 Amortization of net transition
  obligations                                                        147           135          290            275
 Recognized actuarial losses                                       1,082         1,126        2,160          2,276
                                                                 -------       -------     --------        -------

                                                                 $ 3,061       $ 3,368     $  6,323        $ 6,858
                                                                 =======       =======     ========        =======


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




                                                                Three months ended           Six months ended
                                                                       June 30,                   June 30,
                                                                 2004         2005          2004          2005
                                                                 ----         ----          ----          ----
                                                                                (In thousands)

                                                                                                  
 Service cost                                                    $    56       $    54     $    113       $   109
 Interest cost                                                       879           483        1,539           966
 Amortization of prior service credit                               (477)         (231)        (732)         (463)
 Recognized actuarial losses (gains)                                  45           (34)          90          (176)
                                                                 -------       -------     --------       ------- 

                                                                 $   503       $   272     $  1,010       $   436
                                                                 =======       =======     ========       =======


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, 2003 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 of 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  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 six months of 2004,  the  Thomas  Regout
operations  reported  net  sales  of $20.6  million,  operating  income  of $1.2
million,  interest expense of $762,000 and net income of approximately  $300,000
(approximately $200,000 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 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  quarter of 2005,  the Company also
purchased an additional  360,300 shares of its common stock under the repurchase
program in market transactions for an aggregate of $6.8 million. Valhi cancelled
these 2.4 million  shares during the second  quarter of 2005,  and the aggregate
$41.8  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, 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.





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


RESULTS OF OPERATIONS

General


     The Company reported income from continuing operations of $28.3 million, or
$.24 per diluted  share,  in the second quarter of 2005 as compared to income of
$246.2  million,  or $2.05 per diluted share, in the second quarter of 2004. For
the first six  months of 2005,  the  Company  reported  income  from  continuing
operations of $53.4 million,  or $.44 per diluted  share,  compared to income of
$247.2 million, or $2.05 per diluted share, in the first six months of 2004.

     The Company's diluted earnings per share declined from the first six months
of 2004 to the first six 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, (iv) current and deferred
provisions  for income taxes related to the  Company's  investment in Kronos and
(v) 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 six 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
and (iv) income  related to certain  income tax benefits  recognized by TIMET of
$.08 per diluted  share.  Income  from  continuing  operations  in the first six
months of 2004 includes (i) a second quarter  income tax benefit  related to the
reversal of Kronos' deferred income tax asset valuation  allowance in Germany of
$1.91 per diluted share, (ii) a second quarter 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  $.34 per diluted share and (iii) income
related  to Kronos'  second  quarter  contract  dispute  settlement  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
Quarterly Report on Form 10-Q 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 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

I         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 and
increasing in the last half of 2004 and the first six months of 2005.




                                               Three months ended June 30,              Six months ended June 30,
                                            2004          2005       % Change      2004           2005      % Change
                                                       (In millions, except percentages)

                                                                                               
 Net sales                                $295.7        $311.7         +5%          $559.0     $603.6           +8%
 Operating income                           36.2          55.1        +52%            58.4       98.7          +69%

 Ti02 operating
  statistics:

   Percentage change in Ti02 average selling prices:
     Using actual
      foreign currency
      exchange rates                                                   +15%                                    +14%
     Impact of changes in
      foreign currency
      exchange rates                                                   -4%                                      -4%
                                                                      ----                                     ----

     In billing currencies                                            +11%                                     +10%
                                                                      ====                                     ====

   Sales volumes*                          136           122          -10%           255        237             -7%
   Production volumes*                     122           127           +4%           240        249             +4%


* Thousands of metric tons

     Kronos' sales  increased  $16.0 million (5%) in the second  quarter of 2005
compared to the second quarter of 2004, and increased $44.6 million (8%) for the
first six months of 2005 due 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  $10 million in the  quarter  and $21 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 second quarter and first six months
of 2005 were 11% and 10% 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 second quarter and first six months
of 2005 increased 15% and 14%, respectively,  compared to the second quarter and
first six months of 2004. Reflecting the continued implementation of prior price
increase   announcements,   Kronos'  average  TiO2  selling  prices  in  billing
currencies  in the second  quarter of 2005 were 2% higher than the first 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 15% and 14%
increases in Kronos'  average TiO2 selling  prices during the second quarter and
first six 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 11% and 10% increases,  respectively,  in Kronos' average
TiO2 selling prices in billing  currencies  (the non-GAAP  measure)  during such
periods is due to the effect of changes in foreign currency  exchange rates. The
above table presents in a tabular  format (i) the  percentage  change in Kronos'
average  TiO2  selling  prices  using actual  foreign  currency  exchange  rates
prevailing during the respective periods (the GAAP measure), (ii) the percentage
change in  Kronos'  average  TiO2  selling  prices in  billing  currencies  (the
non-GAAP  measure)  and (iii) the  percentage  change  due to changes in foreign
currency  exchange rates (or the reconciling  item between the non-GAAP  measure
and the GAAP measure).

     Kronos'  TiO2 sales  volumes in the second  quarter and first six months of
2005 decreased 10% and 7%,  respectively,  compared to the same periods of 2004,
with volumes  lower in all regions of the world and with the largest  decline in
Europe. 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 were favorably impacted by higher
production  levels,  which  increased 4% in each of the second quarter and first
six months of 2005 as compared to the same  periods of 2004.  Kronos'  operating
rates were near full capacity in all periods,  and Kronos' production volumes in
the first six months of 2005 were a new record for Kronos for a first  six-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 $10 million and $21 million in
the second  quarter and first six 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 second quarter and
first six  months of 2005 as  compared  to the same  periods  in 2004.  Overall,
currency exchange rate fluctuations  resulted in a net $2 million and $3 million
increase in Kronos'  operating income in the second quarter and first six months
of 2005, respectively, as compared to the second quarter and first six months of
2004.

     Kronos  expects its operating  income in 2005 will be higher than 2004, due
primarily  to  higher  TiO2  average   selling   prices.   The  quarterly  price
improvements  in Kronos'  average selling prices since the third quarter of 2004
are the key to its anticipation  that its operating income in the second half of
2005 will be significantly  higher than the second half of 2004. Kronos' average
selling  prices in the second half of 2005 will likely rise  moderately in North
America as  compared  to the second  quarter of 2005,  reflecting  the  expected
partial implementation of prior selling price increase announcements.  In Europe
and export  markets,  Kronos'  average selling prices in the second half of 2005
will likely  decline from the second  quarter of 2005.  Kronos' TiO2  production
volumes in the second half of 2005 will  likely be similar to those  achieved in
the second half of 2004, and are expected to be below the production  volumes in
the first half of 2005 due primarily to certain  finishing  capacity being taken
temporarily  offline  in  order  to  complete  debottlenecking  projects  at the
Company's Leverkusen, Germany facility. Kronos' TiO2 sales volumes in the second
half of 2005 are  expected  to be lower  than the second  half of 2004,  and are
likely to be  similar  to the sales  volumes  in the first  half of 2005.  While
Kronos  expects  its  operating  income in  calendar  2005  will be higher  than
calendar 2004,  Kronos  expects its operating  income in the second half of 2005
will be below the first  half of 2005.  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.

     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 back-end  finishing  capacity to be able to
process a larger  quantity of the base TiO2 produced and equipment  upgrades and
enhancements 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 is  approximately
500,000 metric tons, with approximately  10,000 metric tons additional  capacity
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 $8.0 million in the first six months
of 2004 and $8.6 million in the first six months of 2005.

Component products



                                            Three months ended June 30,              Six months ended June 30,
                                           2004           2005      % Change      2004         2005       % Change
                                                      (In millions, except percentages)

                                                                                             
 Net sales                              $46.2           $45.8          -1%       $89.8        $92.6           +3%
 Operating income                         5.1             4.8          -6%         7.6           8.9         +17%


     Component  product  sales and  operating  income  were  lower in the second
quarter of 2005 as compared to the second  quarter of 2004 due  primarily to the
net effect of lower sales volumes  partially offset by higher selling prices for
certain  products.  Component  product sales and operating income were higher in
the  first  six  months of 2005 as  compared  to the same  period in 2004 as the
effect of higher selling prices for certain products more than offset the impact
of lower sales volumes for certain products.  During the second quarter of 2005,
sales of  precision  slide  products  were 2% higher than the second  quarter of
2004, while sales of security products declined 5%. Sales of ergonomic  products
in the second quarter of 2005 approximated ergonomic product sales in the second
quarter of 2004. For the first six months of 2005,  sales of precision slide and
ergonomic products increased 9% and 5%, respectively,  compared to the first six
months of 2004,  while sales of security  products  declined 3%. 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.

     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 first six months
of 2005,  currency  exchange  rate  fluctuations  did not  significantly  affect
comparisons with 2004.

     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.  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             Six months ended
                                                                  June 30,                      June 30,
                                                             2004           2005          2004           2005
                                                             ----           ----          ----           ----
                                                                              (In millions)

                                                                                            
 Net sales                                                 $ 1.4         $ 2.0          $ 2.2         $ 4.5
 Operating loss                                             (3.6)         (3.5)          (6.8)         (6.3)


     Waste management sales increased,  and its operating loss declined,  in the
second  quarter and first six months of 2005 as  compared to the second  quarter
and first  six  months of 2004 due to  higher  utilization  of waste  management
services,  offset in part by higher operating costs.  Waste Control  Specialists
also continues to explore  opportunities to obtain certain types of new business
(including  treatment  and storage of certain types of waste) that, if obtained,
could help to further  increase its sales,  and decrease its operating  loss, in
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  expects  the  TDSHS  will  issue a final  decision  on the  license
application  by the end of 2006.  There can be no assurance  that Waste  Control
Specialists will be successful in obtaining any such license.

     Waste Control  Specialists  is continuing its efforts to increase its sales
volumes from waste  streams that conform to  authorizations  it currently has in
place.  Waste Control  Specialists is also continuing to identify  certain waste
streams,  and attempting to obtain  modifications to its current  permits,  that
would allow for treatment,  storage and disposal of additional  types of wastes.
The ability of Waste Control  Specialists to achieve  increased sales volumes of
these waste  streams,  together with  improved  operating  efficiencies  through
further cost  reductions  and  increased  capacity  utilization,  are  important
factors in Waste Control  Specialists'  ability to achieve  improved cash flows.
The Company  currently  believes Waste Control  Specialists can become a viable,
profitable  operation,  even if Waste Control  Specialists  is  unsuccessful  in
obtaining a license for the  disposal  of a broad range of  low-level  and mixed
low-level  radioactive  wastes.  However,  there can be no assurance  that Waste
Control  Specialists' efforts will prove successful in improving its cash flows.
Valhi has in the past, and may in the future,  consider  strategic  alternatives
with respect to Waste Control  Specialists.  There can be no assurance  that the
Company would not report a loss with respect to any such strategic transaction.

Equity in earnings of TIMET



                                                                Three months ended           Six months ended
                                                                       June 30,                   June 30,
                                                                 2004         2005          2004          2005
                                                                 ----         ----          ----          ----
                                                                                 (In millions)

 TIMET historical:
                                                                                               
   Net sales                                                   $124.1        $183.7        $244.6       $339.0
                                                               ======        ======        ======       ======

   Operating income                                            $  8.5        $ 36.9        $ 11.7       $ 56.3
   Gain on sale of land                                           -            13.9           -           13.9
   Other general corporate, net                                    .1           1.5            .9          2.3
   Interest expense                                              (4.1)          (.9)         (8.4)        (1.6)
                                                               ------        ------        ------       ------ 
                                                                  4.5          51.4           4.2         70.9

   Income tax benefit (expense)                                   (.8)        (13.3)         (1.3)         9.5
   Minority interest                                              (.3)         (1.2)          (.7)        (2.1)
   Dividends on preferred stock                                   -            (3.3)          -           (6.6)
                                                               ------        ------        ------       ------ 

     Net income                                                $  3.4        $ 33.6        $  2.2       $ 71.7
                                                               ======        ======        ======       ======

 Equity in earnings of TIMET                                   $  2.7        $ 15.8        $  3.4       $ 32.6
                                                               ======        ======        ======       ======


     TIMET reported higher sales and operating  income in the second quarter and
first six 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 30% in the second quarter of 2005
as compared to the second quarter of 2004, while average selling prices for mill
products  increased  27%.  For the first six  months  of 2005,  TIMET's  average
selling prices for melted and mill products increased 29% and 23%, respectively.
For the second  quarter and first six months of 2005,  TIMET's  sales volumes of
mill  products  increased  15% and 10%,  respectively,  while  volumes of melted
products were 1% higher for both periods.

     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 six months of 2004 to 79% in the first six
months  of  2005.  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 six  months of 2005  includes a $35.6  million
benefit ($9.5 million,  or $.08 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  $14.6  million will be
reversed  ratably  during the second  half of 2005 in  accordance  with the GAAP
requirements of accounting for income taxes at interim dates.

     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).  Deliveries of titanium
generally  precede  aircraft  deliveries by about one year,  and the Company has
already  begun to see the effects of the  increased  build rates from Boeing and
Airbus.

     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
$730 million to $760 million.  As compared to full year average  selling  prices
for 2004, TIMET currently  expects 2005 average selling prices will increase 40%
to 45% for melted products and 25% to 30% for mill products.

     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 mild
softening of such 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
$123  million  and  $138  million,   with  net  income  attributable  to  common
stockholders estimated to between $117 million and $132 million.

     In August 2005,  TIMET  entered into a new  agreement  for the purchase and
sale of titanium  products with Boeing.  The new agreement is to be effective as
of July 1, 2005 and,  unless  extended by the parties,  will expire December 31,
2010. The new agreement,  which supercedes  TIMET's prior agreement with Boeing,
provides for, among other things,  mutual annual purchase and supply commitments
by both parties,  for  continuation  of the existing  buffer  inventory  program
currently in place for Boeing and for certain  improved product pricing over the
levels  applicable  in the  prior  agreement.  In  addition,  the new  agreement
provides for the termination of the prior agreement's  take-or-pay  arrangement,
which would otherwise have continued in effect through the end of 2007, pursuant
to which  commencing  in 2006 Boeing  will be required to make an annual  makeup
payment to TIMET early in the following year in the event Boeing  purchases less
than its annual volume  commitment in any year.  The new agreement also provides
for support of 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 $2.5 million in the first six months of
2004 and $2.3 million in the first six months of 2005.

General corporate and other items

     General corporate interest and dividend income.  General corporate interest
and  dividend  income in the  second  quarter  and first six  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  remainder of 2005 is  currently  expected to be  comparable  to slightly
higher as  compared to the same  periods in 2004,  with  distributions  from The
Amalgamated Sugar Company LLC in 2005 expected to be comparable to the aggregate
amount received in 2004.

     Securities transactions. Net securities transactions gains in the first six
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.  Litigation  settlement gains during the first six months of 2005
relates to $1.2  million of  expected  recoveries  NL  recognized  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 second
quarter  and  first  six  months  of  2005  were  $1.2  million  and   $400,000,
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,  primarily due to higher expected litigation and related expenses
of NL  for  the  remainder  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 June 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 six 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 six-month period.

     Assuming interest rates and foreign currency exchange rates do not increase
significantly from current levels,  interest expense in the remainder of 2005 is
currently  expected to be higher than the same periods 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. As discussed in Note 1 to the Consolidated Financial Statements, the
Company's  consolidated  financial  statements  have  been  restated,  including
significant  changes in the Company's  previously-reported  provision for income
taxes.

     As  previously  reported,  the  Company's  income tax benefit in the second
quarter  of 2004  includes  (i) a $268.6  million  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 $48.5 million income tax benefit ($40.4  million,  or
$.34 per  diluted  share,  net of  minority  interest)  related  to  income  tax
attributes of a subsidiary of NL.

     As previously disclosed, the Company commenced to recognize deferred income
taxes with respect to the excess of the financial reporting carrying amount over
the income tax basis of Valhi's  investment in Kronos beginning in December 2003
following  NL's pro-data  distribution  of shares of Kronos common stock to NL's
shareholders,  including  Valhi.  The aggregate  amount of such deferred  income
taxes included in the Company's  provision for income taxes was $47.0 million in
the first six  months of 2004 and $9.8  million in the first six months of 2005.
In addition, the Company's provision for income taxes in the first six months of
2004 and the first  six  months  of 2005  includes  an  aggregate  $598,000  and
$664,000,  respectively,  for the  current  income  tax  effect  related to NL's
distribution  of such shares of Kronos common stock to NL's  shareholders  other
than Valhi.


     At June 30,  2005,  Kronos  has the  equivalent  of $590  million  and $178
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 net  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. Because the benefit of such
net operating loss carryforwards and other deductible  temporary  differences in
Germany has now been recognized, the Company's effective income tax rate in 2005
is higher than its effective  income tax rate in 2004,  although its current and
future cash income tax rate was not  affected by the  reversal of the  valuation
allowance.  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 June 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 and  (ii)  Kronos  International's  euro-denominated
Senior Secured Notes  (equivalent of $461.1  million  outstanding)  due in 2009.
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 June 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 flow from operations from period
to period, as the income statement impact of such items may occur in a different
period from when the  underlying  cash  transaction  occurs.  For  example,  raw
materials may be purchased in one period, but the payment for such raw materials
may  occur  in a  subsequent  period.  Similarly,  inventory  may be sold in one
period,  but the cash  collection  of the  receivable  may occur in a subsequent
period.  Relative  changes in accounts  receivable  are affected by, among other
things,  the timing of sales and the  collection  of the  resulting  receivable.
Relative changes in inventories,  accounts  payable and accrued  liabilities are
affected by, among other  things,  the timing of raw material  purchases and the
payment  for such  purchases  and the  relative  difference  between  production
volumes and sales volumes.  Relative changes in accrued  environmental costs are
affected  by,  among  other  things,  the  period  in which  recognition  of the
environmental  accrual is  recognized  and the  period in which the  remediation
expenditure is actually made.


     Cash flows from operating activities decreased from $56.9 million generated
in the first six months of 2004 to a $26.7 million of cash used in the first six
months of 2005.  This $83.6  million net  decrease is due  primarily  to the net
effects of (i) lower net income of $194.3  million,  (ii) higher net  securities
transaction gains of $20.2 million, (iii) a higher provision for deferred income
taxes of $283.9  million,  (iv) lower minority  interest of $34.6  million,  (v)
higher  equity  in  earnings  of TIMET of $29.2  million,  (vi)  lower  net cash
distributions from the TiO2 manufacturing  joint venture of $7.7 million,  (vii)
higher net cash paid for income taxes of $57.4  million,  due in large part to a
$20.1 million tax refund received by Kronos in 2004 and a $21 million payment by
NL in 2005 to settle a  previously-reported  income tax audit and  (viii)  $39.1
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 64 days
at June 30,  2005,  due to the  timing  of  collection  on the  slightly  higher
accounts  receivable  balance  at the end of  June.  At June 30,  2005,  Kronos'
average number of days in inventory ("DII") was consistent with its December 31,
2004  average  at 97  days.  CompX's  average  DSO  related  to  its  continuing
operations  increased  from 38 days at December  31, 2004 to 42 days at June 30,
2005 due to timing of  collection  on the slightly  higher  accounts  receivable
balance  at the end of June.  CompX's  average  DII  related  to its  continuing
operations was 52 days at both December 31, 2004 and June 30, 2005.

     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).



                                                                                           Six months ended
                                                                                              June 30,
                                                                                         2004            2005
                                                                                         ----            ----
                                                                                            (In millions)

Cash provided (used) by operating activities:
                                                                                                    
  Kronos                                                                               $ 67.6          $  2.4
  CompX                                                                                  13.7             8.6
  Waste Control Specialists                                                              (4.3)           (3.2)
  NL Parent                                                                               2.9           (24.2)
  Tremont                                                                                  .4            (1.5)
  Valhi Parent                                                                           18.9            27.4
  Other                                                                                   (.4)            (.3)
  Eliminations                                                                          (41.9)          (35.9)
                                                                                       ------          ------ 

                                                                                       $ 56.9          $(26.7)
                                                                                       ======          ====== 



     Investing  and  financing  activities.  Approximately  45% of the Company's
consolidated  capital  expenditures  in the first six  months of 2005  relate to
Kronos,  28% relate to CompX and  substantially  all of the remainder  relate to
Waste  Control  Specialists.  During  the  first six  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  $572,000,  (iv) Valhi  purchased  shares of Kronos  common  stock in market
transactions  for $3.3 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 $10.6 million and (ix) Kronos  received $3.5 million from the sale
of its passive interest in a Norwegian smelting  operations.  See Notes 2, 8 and
15 to the Consolidated Financial Statements.

     During the first six months of 2005,  Kronos  repaid an  aggregate  euro 10
million  ($12.9  million  when  repaid)  under  its  European  revolving  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 six months of 2005  aggregating  $24.6 million.  Distributions to minority
interest in the first six 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 2.4 million shares of its common stock in
market and other transactions for an aggregate of $41.8 million,  and other cash
flows from financing activities in the first six months of 2005 relate primarily
to proceeds  from the issuance of NL, CompX and Valhi common stock upon exercise
of stock options.

     At June 30, 2005,  unused credit available under existing credit facilities
approximated $299.4 million, which was comprised of: CompX - $47.5 million under
its revolving  credit  facility;  Kronos - $95 million under its European credit
facility,  $45 million  under its U.S.  credit  facility,  $11 million under its
Canadian credit facility,  and $4 million under other non-U.S.  facilities;  and
Valhi - $96.9 million under its revolving bank credit facility.

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

Chemicals - Kronos

     At June 30, 2005,  Kronos had cash,  cash  equivalents  and marketable debt
securities of $21.2 million,  including restricted balances of $3.6 million, and
Kronos had  approximately  $155 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 current
dividend  policy.  To the extent that actual  developments  differ from  Kronos'
expectations, Kronos' liquidity could be adversely affected.

     At June 30,  2005,  Kronos'  outstanding  debt was  comprised of (i) $461.1
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 June 30, 2005,  Kronos held a
series of  contracts,  which  mature  through  December  2005,  to  exchange  an
aggregate of U.S. $22.5 million for an equivalent  amount of Canadian dollars at
exchange rates of Cdn. $1.23 to Cdn.  $1.26 per U.S.  dollar.  At June 30, 2005,
the actual  exchange rate was Cdn.  $1.23 per U.S.  dollar.  The estimated  fair
value of such  foreign  currency  forward  contracts  at June  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.

     Based upon  Kronos'  expectations  for the TiO2  industry  and  anticipated
demand  for its cash  resources  as  discussed  herein,  Kronos  expects to have
sufficient  short-term and long-term liquidity to meet its 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.

     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 June 30, 2005, NL (exclusive of CompX) had cash,  cash  equivalents  and
marketable debt securities of $84.3 million,  including  restricted  balances of
$16.2  million.  Of such  restricted  balances,  $3 million  was held by special
purpose trusts,  the assets of which can only be used to pay for certain of NL's
future environmental remediation and other environmental expenditures.  See Note
13 to the Consolidated Financial Statements.

     See Note 11 to the Consolidated Financial Statements for certain income tax
examinations  currently  underway  with  respect to  certain of NL's  income tax
returns,  and see Note 13 to the Consolidated  Financial Statements and Part II,
Item 1,  "Legal  Proceedings"  with  respect to certain  legal  proceedings  and
environmental matters with respect to NL.

     In  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. 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.

     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.  To manage
such  exchange  rate risk,  at June 30,  2005,  CompX held a series of contracts
maturing  through  September  2005 to exchange an aggregate of U.S. $6.5 million
for an equivalent  amount of Canadian dollars at an exchange rates of Cdn. $1.25
to Cdn. $1.26 per U.S.  dollar.  At June 30, 2005, the actual  exchange rate was
Cdn. $1.23 per U.S.  dollar.  The estimated fair value of such foreign  currency
forward contracts at June 30, 2005 is not material.

     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  June  30,  2005,  Waste  Control  Specialists'  indebtedness  consisted
principally of $20.4 million of borrowings owed to a wholly-owned  subsidiary of
Valhi (December 31, 2004 intercompany  indebtedness - $4.6 million).  During the
first six months of 2005,  this  subsidiary of Valhi loaned an additional net of
$15.8  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 a its
revolving credit facility that matures in March 2006.

TIMET

     At June 30, 2005,  TIMET had $110 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 $78 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 27.9 million shares of Kronos held by
Valhi at June 30, 2005,  Valhi would receive  aggregate  annual  dividends  from
Kronos of $27.9 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 quarter 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 June 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
assurance to a Texas government  agency with respect to certain  decommissioning
obligations  related to its facility in West Texas. Such financial assurance 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 $2 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  quarter of 2005 an  additional  360,300  shares of its common
stock under the repurchase  program in market  transactions  for an aggregate of
$6.8 million.

     At June 30,  2005,  Valhi had $22.9  million of parent  level cash and cash
equivalents  and had no amounts  outstanding  under its  revolving  bank  credit
agreement. In addition,  Valhi had $96.9 million of borrowing availability under
its revolving bank credit facility.

     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  approximate its
debt service  requirements  under its $250 million  loans from Snake River Sugar
Company.

     Certain covenants  contained in Snake River's third-party senior debt allow
Snake  River 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 current  scheduled  maturity in 2007,  and such loan is
subordinated  to Snake River's  third-party  senior debt. At June 30, 2005,  the
accrued and unpaid  interest on the $80 million  loan to Snake River  aggregated
$40.9  million and is classified as a noncurrent  asset.  The Company  currently
believes it will ultimately  realize both the $80 million  principal  amount and
the accrued and unpaid interest,  whether through cash generated from the future
operations of Snake River and the LLC or otherwise (including any liquidation of
Snake River or the LLC). Following the currently scheduled complete repayment of
Snake  River's  third-party  senior debt in April 2007,  Valhi  believes it will
receive significant debt service payments on its loan to Snake River as the cash
flows that Snake River  previously would have been using to fund debt service on
its third-party  senior debt ($10.0 million of scheduled payments in 2005), plus
other cash  resources at Snake River would then become  available,  and would be
required, to be used to fund debt service payments on its loan from Valhi. Prior
to the  repayment of the  third-party  senior debt,  Snake River might also make
debt service payments to Valhi, if permitted by the terms of the senior debt, or
if Snake River would refinance with a third party all or a portion of the amount
it owes to Valhi under such $80 million loan.


     The Company  may, at its  option,  require the LLC to redeem the  Company's
interest in the LLC  beginning in 2010,  and the LLC has the right to redeem the
Company's  interest  in the LLC  beginning  in  2027.  The  redemption  price is
generally $250 million plus the amount of certain undistributed income allocable
to the  Company.  In the  event  the  Company  requires  the LLC to  redeem  the
Company's  interest  in the LLC,  Snake  River has the right to  accelerate  the
maturity of and call Valhi's $250 million loans from Snake River.  Redemption of
the Company's  interest in the LLC would result in the Company  reporting income
related to the disposition of its LLC interest for 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 is 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. See page 29.

ITEM 4.  CONTROLS AND PROCEDURES


     Restatement.   As  disclosed  in  Note  1  to  the  Consolidated  Financial
Statements,  the  Company  and its audit  committee  concluded  to  restate  the
Company's consolidated financial statements as of December 31, 2004 and June 30,
2005, and for the interim periods ended June 30, 2004 and 2005.

     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 and June 30, 2005.

     Management's  Consideration of the Restatement.In  coming to the conclusion
that the Company's  disclosure  controls and procedures were not effective as of
June 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 interim or annual
periods  presented,  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  interim or annual  period  presented  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.

     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
President and 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 June 30, 2005. Based upon their evaluation, and as
a result of the material weakness discussed below, these executive officers have
concluded  that  the  Company's  disclosure  controls  and  procedures  are  not
effective as of the date of such evaluation.

     A material  weakness is a control  deficiency,  or a combination of control
deficiencies,  that  results  in more than a remote  likelihood  that a material
misstatement of the annual or interim financial statements will not be prevented
or  detected.  As of June 30,  2005,  the  Company  did not  maintain  effective
controls over the accounting for income taxes,  including the  determination and
reporting of income taxes payable to affiliates,  deferred income tax assets and
liabilities,  deferred income tax asset valuation  allowance,  and the provision
for income taxes. Specifically, the Company did not have adequate personnel with
sufficient knowledge of income tax accounting and reporting.  Additionally,  the
Company did not maintain  effective  controls over the review and  monitoring of
the accuracy,  completeness  and  valuation of the  components of the income tax
provision and related  deferred income taxes as well as the income taxes payable
to  affiliates  resulting  in errors in (i) the  accounting  for the  income tax
effect of the  difference  between  book and income  tax basis of the  Company's
investment  in  Kronos  Worldwide,  Inc.,  a  majority-owned  subsidiary  of the
Company,  (ii) current  income  taxes  related to  distributions  or transfer of
Kronos common stock made by NL Industries,  Inc., a majority-owned subsidiary of
the Company,  to NL's  stockholders  and (iii) current and deferred income taxes
related to other  items,  that were not  prevented  or  detected.  This  control
deficiency  resulted in the  restatement  of the Company's  2002,  2003 and 2004
consolidated   financial   statements  and  2004  and  2005  interim   financial
information.   Additionally,   this  control   deficiency   could  result  in  a
misstatement  of income taxes payable to affiliates,  deferred income tax assets
and  liabilities,  deferred  income  tax  asset  valuation  allowance,  and  the
provision for income taxes 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.


     Remediation.In  order to  remediate  this  material  weakness,  the Company
intends to increase its financial  reporting staff, with particular  emphasis on
obtaining  additional  personnel  with a background in the  financial  reporting
requirements  for  the  determination  of the  provision  for  income  taxes  in
accordance with SFAS No. 109 and related GAAP.  Such  additional  staff could be
employees of the Company  and/or  independent  contractors  hired by the Company
with  qualifications  in the required  area.  As of December 23, 2005,  two such
persons  have been hired.  Management  believes  that the addition of such staff
will help ensure that GAAP has been  appropriately  applied  with respect to the
calculation and classification  within the consolidated  financial statements of
income tax provisions and related current and deferred income tax accounts.

     Changes in Internal  Control Over  Financial  Reporting.  There has been no
change to the Company's  internal  control over financial  reporting  during the
quarter  ended June 30,  2005 that has  materially  affected,  or is  reasonably
likely to materially  affect,  the  Company's  internal  control over  financial
reporting.








                           Part II. OTHER INFORMATION

Item 1.  Legal Proceedings.

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

     Thomas v. Lead Industries  Association,  et al. (Circuit Court,  Milwaukee,
Wisconsin,  Case No.  99-CV-6411).  In July 2005,  the  Wisconsin  Supreme Court
affirmed the appellate  court's  dismissal of plaintiff's  civil  conspiracy and
enterprise  liability  claims and reversed and  remanded the  appellate  court's
dismissal of plaintiff's risk contribution claim.

     State of Rhode  Island v. Lead  Industries  Association,  et al.  (Superior
Court of Rhode Island, No. 99-5226). In June 2005, NL filed a motion for summary
judgment on the state's Unfair Trade Practices Act claim.

     Barker, et al. v. The  Sherwin-Williams  Company,  et al. (Circuit Court of
Jefferson County, Mississippi,  Civil Action No. 2000-587, and formerly known as
Borden, et al. vs. The  Sherwin-Williams  Company,  et al.). With respect to the
eight  plaintiffs  remaining  in  Holmes  County  Mississippi,  three  of  these
plaintiffs  voluntarily  dismissed  their claims without  prejudice in May 2005.
With respect to the two plaintiffs  remaining in Jefferson County,  one of these
plaintiffs voluntarily dismissed his claim without prejudice in May 2005.

     City of Milwaukee v. NL Industries,  Inc. and Mautz Paint  (Circuit  Court,
Civil Division, Milwaukee County, Wisconsin, Case No. 01CV003066). In July 2005,
NL withdrew its petition to the Wisconsin  Supreme  Court seeking  review of the
appellate  court's  ruling in December 2004 that reversed and remanded the trial
court's dismissal of the case.

     Jackson,  et al., v. Phillips  Building  Supply of Laurel,  et al. (Circuit
Court of Jones County,  Mississippi,  Dkt. Co.  2002-10-CV1).  In May 2005,  the
court set a trial date of November 2006.

     Harris County, Texas v. Lead Industries Association, et al. (District Court
of Harris County, Texas, No. 2001-21413). In May 2005, the plaintiff voluntarily
dismissed the case without prejudice.

     City of  Chicago  vs.  American  Cyanamid,  et al.  (Circuit  Court of Cook
County, Illinois, No. 02CH16212). In May 2005, the Illinois Supreme Court denied
plaintiff's  petition seeking review of the appellate court's decision affirming
the dismissal of the case.

     Russell v. NL Industries,  Inc., et al.  (Circuit Court of LeFlore  County,
Mississippi,  Civil  Action  No.  No.2002-0235-CICI).  In May  2005,  the  court
dismissed the case with prejudice.

Item 2.    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 2.0 million shares of its common stock
Valhi purchased from Contran  Corporation in April 2005 for $17.50 per share, or
an aggregate purchase price of $35.0 million, all of such purchases were made in
open market transactions.



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

April 1, 2005 to
                                                                                                    
  April 30, 2005                 2,254,400         $17.73                  2,254,400                      2,745,600

May 1, 2005 to
 May 31, 2005                       18,700         $17.80                     18,700                      2,726,900

June 1, 2005 to
 June 30, 2005                      87,200         $17.51                     87,200                      2,639,700



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

     Valhi's  2005  Annual  Meeting of  Stockholders  was held on May 26,  2005.
Thomas E. Barry, Norman S. Edelcup, W. Hayden McIlroy, Glenn R. Simmons,  Harold
C.  Simmons,  J.  Walter  Tucker,  Jr.  and  Steven L.  Watson  were  elected as
directors,  each receiving votes "For" their election from at least 96.6% of the
119.5 million common shares eligible to vote at the Annual Meeting.

Item 6. Exhibits.

               31.1   -    Certification

               31.2   -    Certification

               32.1   -    Certification.


     The Company  has  retained a signed  original of any of the above  exhibits
that  contains  signatures,  and the Company  will  provide  such exhibit to the
Commission or its staff upon request. Valhi will also furnish, without charge, a
copy of its Code of Business Conduct and Ethics, its Audit Committee Charter and
its Corporate Governance  Guidelines,  each as adopted by the Company's board of
directors,  upon request.  Such requests  should be directed to the attention of
Valhi's  Corporate  Secretary at Valhi's  corporate  offices located at 5430 LBJ
Freeway, Suite 1700, Dallas, Texas 75240.






                               SIGNATURES


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



                                   VALHI, INC.           
                                  (Registrant)



Date   December 23, 2005      By /s/ Bobby D. O'Brien          
     ---------------------       ------------------------------
                                 Bobby D. O'Brien
                                 Vice President and Chief Financial
                                 Officer
                                 (Principal Financial Officer)



Date   December 23, 2005      By /s/ Gregory M. Swalwell       
     ---------------------       ------------------------------
                                 Gregory M. Swalwell
                                 Vice President and Controller
                                 (Principal Accounting Officer)