SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

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



For the quarter ended  September 30, 2006        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 (or for such  shorter  period that the  Registrant  was
     required  to file such  reports),  and (2) has been  subject to such filing
     requirements for the past 90 days. Yes X No

     Whether the Registrant is a large  accelerated  filer, an accelerated filer
     or a  non-accelerated  filer (as  defined in Rule 12b-2 of the Act).  Large
     accelerated filer Accelerated filer X non-accelerated filer .

     Whether the  Registrant is a shell company (as defined in Rule 12b-2 of the
     Act).    Yes        No  X .
                  ---       ---



Number of shares of the  Registrant's  common stock  outstanding  on November 1,
2006: 114,201,478.






                          VALHI, INC. AND SUBSIDIARIES

                                      INDEX






                                                                                                     Page
                                                                                                    number

Part I.          FINANCIAL INFORMATION

  Item 1.        Financial Statements.

                 Condensed Consolidated Balance Sheets -
                  December 31, 2005;
                                                                                                   
                   September 30, 2006 (unaudited)                                                      3

                 Condensed Consolidated Statements of Income - Three months and
                  nine months ended September 30, 2005
                  and 2006 (unaudited)                                                                 5

                 Condensed Consolidated Statements of Comprehensive Income -
                  Nine months ended September 30, 2005 and 2006
                   (unaudited)                                                                         6

                 Condensed Consolidated Statements of Cash Flows -
                  Nine months ended September 30, 2005 and 2006
                   (unaudited)                                                                         7

                 Condensed Consolidated Statement of Stockholders' Equity -
                  Nine months ended September 30, 2006
                  (unaudited)                                                                          9

                 Notes to Condensed Consolidated Financial Statements
                  (unaudited)                                                                         10

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

  Item 3.        Quantitative and Qualitative Disclosures About
                  Market Risk                                                                         51

Part II.         OTHER INFORMATION

  Item 1.        Legal Proceedings.                                                                   53

  Item 1A.       Risk Factors.                                                                        55

  Item 2.        Unregistered Sales of Equity Securities and
                  Use of Proceeds; Share Repurchases                                                  55

  Item 6.        Exhibits.                                                                            56



Items  3, 4 and 5 of Part II are  omitted  because  there is no  information  to
report.





                          VALHI, INC. AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                 (In thousands)




               ASSETS                                                            December 31,       September 30,
                                                                                    2005                2006
                                                                                 -----------         -----------
                                                                                                   (unaudited)

 Current assets:
                                                                                                
   Cash and cash equivalents                                                      $  274,963          $  205,534
   Restricted cash equivalents                                                         6,007               7,244
   Marketable securities                                                              11,755              11,273
   Accounts and other receivables, net                                               218,766             273,150
   Refundable income taxes                                                             1,489                 687
   Receivable from affiliates                                                             34                 267
   Inventories, net                                                                  283,157             271,454
   Prepaid expenses and other                                                          9,981              25,983
   Deferred income taxes                                                              10,502               8,935
                                                                                  ----------          ----------

       Total current assets                                                          816,654             804,527
                                                                                  ----------          ----------

 Other assets:
   Marketable securities:
     The Amalgamated Sugar Company LLC                                               250,000             250,000
     Other                                                                             8,705               8,665
   Investment in affiliates                                                          270,632             355,184
   Unrecognized net pension obligations                                               11,916              12,539
   Prepaid pension costs                                                               3,529               5,830
   Goodwill                                                                          361,783             384,411
   Other intangible assets                                                             3,432               4,159
   Deferred income taxes                                                             213,726             227,481
   Other                                                                              61,639              55,399
                                                                                  ----------          ----------

       Total other assets                                                          1,185,362           1,303,668
                                                                                  ----------          ----------

 Property and equipment:
   Land                                                                               37,876              40,769
   Buildings                                                                         220,110             234,509
   Equipment                                                                         827,690             889,298
   Mining properties                                                                  19,969              21,391
   Construction in progress                                                           15,771              29,702
                                                                                  ----------          ----------
                                                                                   1,121,416           1,215,669
   Less accumulated depreciation                                                     545,055             627,122
                                                                                  ----------          ----------

       Net property and equipment                                                    576,361             588,547
                                                                                  ----------          ----------

       Total assets                                                               $2,578,377          $2,696,742
                                                                                  ==========          ==========






                          VALHI, INC. AND SUBSIDIARIES

                CONDENSED CONSOLIDATED BALANCE SHEETS (CONTINUED)

                                 (In thousands)




    LIABILITIES AND STOCKHOLDERS' EQUITY                                         December 31,       September 30,
                                                                                    2005                2006
                                                                                 ------------       -------------
                                                                                                     (unaudited)

 Current liabilities:
                                                                                                
   Current maturities of long-term debt                                           $    1,615          $    1,332
   Accounts payable                                                                  105,650              93,177
   Accrued liabilities                                                               129,429             165,320
   Payable to affiliates                                                              13,754              15,795
   Income taxes                                                                       24,680              19,671
   Deferred income taxes                                                               4,313               1,199
                                                                                  ----------          ----------

       Total current liabilities                                                     279,441             296,494
                                                                                  ----------          ----------

 Noncurrent liabilities:
   Long-term debt                                                                    715,820             778,298
   Accrued pension costs                                                             140,742             139,370
   Accrued OPEB costs                                                                 32,279              30,158
   Accrued environmental costs                                                        49,161              49,355
   Deferred income taxes                                                             400,964             437,088
   Other                                                                              39,328              24,787
                                                                                  ----------          ----------

       Total noncurrent liabilities                                                1,378,294           1,459,056
                                                                                  ----------          ----------

 Minority interest                                                                   125,049             121,038
                                                                                  ----------          ----------

 Stockholders' equity:
   Common stock                                                                        1,207               1,199
   Additional paid-in capital                                                        108,810             108,413
   Retained earnings                                                                 786,268             792,872
   Accumulated other comprehensive income:
     Marketable securities                                                             4,194               3,229
     Currency translation                                                             11,157              30,484
     Pension liabilities                                                             (78,101)            (78,101)
   Treasury stock                                                                    (37,942)            (37,942)
                                                                                  ----------          ----------

       Total stockholders' equity                                                    795,593             820,154
                                                                                  ----------          ----------

       Total liabilities, minority interest and
        stockholders' equity                                                      $2,578,377          $2,696,742
                                                                                  ==========          ==========




Commitments and contingencies (Notes 12 and 15)



     See accompanying Notes to Condensed Consolidated Financial Statements.




                          VALHI, INC. AND SUBSIDIARIES

                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME

                      (In thousands, except per share data)




                                                                Three months ended               Nine months ended
                                                                  September 30,                   September 30,
                                                               -------------------              ---------------
                                                              2005            2006             2005             2006
                                                              ----            ----             ----             ----
                                                                                    (unaudited)

 Revenues and other income:
                                                                                               
   Net sales                                               $342,204       $383,139       $1,042,895        $1,137,011
   Other, net                                                11,789         11,441           57,834            34,584
   Equity in earnings of:
     Titanium Metals Corporation                             15,504         19,242           48,095            61,716
     Other                                                    2,540          4,584            2,361             2,615
                                                           --------       --------       ----------        ----------

     Total revenues and other income                        372,037        418,406        1,151,185         1,235,926
                                                           --------       --------       ----------        ----------

 Costs and expenses:
   Cost of sales                                            259,955        299,388          771,840           880,436
   Selling, general and administrative                       52,974         59,289          161,597           173,218
   Loss on prepayment of debt                                  -              -                -               22,311
   Interest                                                  16,757         15,775           52,413            51,754
                                                           --------       --------       ----------        ----------

     Total costs and expenses                               329,686        374,452          985,850         1,127,719
                                                           --------       --------       ----------        ----------

     Income before income taxes                              42,351         43,954          165,335           108,207

 Provision for income taxes                                  29,377         22,104           88,699            40,156

 Minority interest in after-tax earnings                       (409)         2,236            9,888             7,181
                                                           --------       --------       ----------        ----------

     Income from continuing operations                       13,383         19,614           66,748            60,870

 Discontinued operations                                       -              -                (272)             (147)
                                                           --------       --------       ----------        ----------

     Net income                                            $ 13,383       $ 19,614       $   66,476        $   60,723
                                                           ========       ========       ==========        ==========


 Basic and diluted earnings per share:
   Income from continuing operations                       $   .11        $    .17       $      .56        $      .52
   Discontinued operations                                    -               -                -                 -
                                                           -------        --------       ----------        ----------

     Net income                                            $   .11        $    .17       $      .56        $      .52
                                                           =======        ========       ==========        ==========


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

 Weighted average shares outstanding:
   Basic                                                    117,541        116,113          118,597           116,392
   Outstanding stock options impact                             361            372              364               378
                                                           --------       --------       ----------        ----------

   Diluted                                                  117,902        116,485          118,961           116,770
                                                           ========       ========       ==========        ==========



     See accompanying Notes to Condensed Consolidated Financial Statements.





                          VALHI, INC. AND SUBSIDIARIES

            CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

                  Nine months ended September 30, 2005 and 2006

                                 (In thousands)





                                                                                      2005              2006
                                                                                      ----              ----
                                                                                           (unaudited)

                                                                                                   
 Net income                                                                           $ 66,476           $60,723
                                                                                      --------           -------

 Other comprehensive income (loss), net of tax:
   Marketable securities adjustment                                                       (586)             (965)

   Currency translation adjustment                                                     (23,347)           19,327
                                                                                      --------           -------

     Total other comprehensive income (loss), net                                      (23,933)           18,362
                                                                                      --------           -------

       Comprehensive income                                                           $ 42,543           $79,085
                                                                                      ========           =======




     See accompanying Notes to Condensed Consolidated Financial Statements.




                          VALHI, INC. AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                  Nine months ended September 30, 2005 and 2006

                                 (In thousands)



                                                                                               2005           2006
                                                                                               ----           ----
                                                                                                 (unaudited)

 Cash flows from operating activities:
                                                                                                      
   Net income                                                                                 $ 66,476      $ 60,723
   Depreciation and amortization                                                                55,981        55,941
   Goodwill impairment                                                                             864             -
   Securities transactions, net                                                                (20,213)         (378)
   Loss on prepayment of debt                                                                        -        22,311
   Cash premium paid on Senior Secured Notes                                                         -       (20,898)
   Benefit plan expense less than cash funding requirements:
     Defined benefit pension plans                                                              (3,916)       (2,626)
     Other postretirement benefit plans                                                         (2,652)       (2,384)
   Deferred income taxes:
     Continuing operations                                                                      44,776        20,880
     Discontinued operations                                                                      (577)         (175)
   Minority interest:
     Continuing operations                                                                       9,888         7,181
     Discontinued operations                                                                      (205)         (178)
   Other, net                                                                                    1,317         2,784
   Equity in:
     TIMET                                                                                     (48,095)      (61,716)
     Other                                                                                      (2,361)       (2,615)
   Net distributions from:
     Manufacturing joint venture                                                                 5,100           500
     Other                                                                                         109           339
   Change in assets and liabilities:
     Accounts and other receivables, net                                                       (26,953)      (43,909)
     Inventories, net                                                                          (36,870)       28,829
     Accounts payable and accrued liabilities                                                    6,773        17,657
     Accounts with affiliates                                                                    1,490         1,893
     Income taxes                                                                                 (171)       (5,909)
     Other, net                                                                                (11,407)      (19,398)
                                                                                              --------      --------

         Net cash provided by operating activities                                              39,354        58,852
                                                                                              --------      --------

 Cash flows from investing activities:
   Capital expenditures                                                                        (37,527)      (36,533)
   Purchases of:
     Kronos common stock                                                                        (5,482)      (25,213)
     TIMET common stock                                                                        (17,972)      (18,699)
     CompX common stock                                                                           (707)       (2,278)
     Business unit                                                                              (7,342)       (9,832)
     Marketable securities                                                                     (19,654)      (26,470)
   Capitalized permit costs                                                                     (2,260)       (5,407)
   Proceeds from disposal of:
     Business unit                                                                              18,094             -
     Kronos common stock                                                                        19,176             -
     Marketable securities                                                                      11,005        27,002
     Interest in Norwegian smelting operation                                                    3,542             -
     Other property and equipment                                                                  545             -
   Loans to affiliate, net                                                                       6,929             -
   Cash of disposed business unit                                                               (4,006)            -
   Change in restricted cash equivalents, net                                                    5,789          (994)
   Other, net                                                                                    2,474         3,428
                                                                                              --------      --------

         Net cash used in investing activities                                                 (27,396)      (94,996)
                                                                                              --------      --------





                          VALHI, INC. AND SUBSIDIARIES

           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                  Nine months ended September 30, 2005 and 2006

                                 (In thousands)




                                                                                        2005              2006
                                                                                        ----              ----
                                                                                           (unaudited)

 Cash flows from financing activities:
   Indebtedness:
                                                                                                 
     Borrowings                                                                       $  13,678        $ 722,200
     Principal payments                                                                 (21,840)        (688,276)
     Deferred financing costs paid                                                          (28)          (8,968)
   Dividends paid                                                                       (36,744)         (36,108)
   Distributions to minority interest                                                    (8,522)          (6,658)
   Treasury stock acquired                                                              (58,509)         (18,776)
   NL common stock issued                                                                 2,488                9
   Valhi common and other stock issued, net                                               1,861              519
                                                                                      ---------        ---------

       Net cash used in financing activities                                           (107,616)         (36,058)
                                                                                      ---------        ---------

 Cash and cash equivalents - net change from:
   Operating, investing and financing activities                                        (95,658)         (72,202)
   Currency translation                                                                  (1,792)           2,773
 Cash and equivalents at beginning of period                                            267,829          274,963
                                                                                      ---------        ---------

 Cash and equivalents at end of period                                                $ 170,379        $ 205,534
                                                                                      =========        =========


 Supplemental disclosures:
   Cash paid for:
     Interest, net of amounts capitalized                                              $ 39,857        $  34,967
     Income taxes, net                                                                   48,068           25,029

   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             -



     See accompanying Notes to Condensed Consolidated Financial Statements.




                          VALHI, INC. AND SUBSIDIARIES

            CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

                      Nine months ended September 30, 2006

                                 (In thousands)




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


                                                                                                
Balance at December 31, 2005      $1,207   $108,810    $786,268      $4,194     $11,157     $(78,101)   $(37,942)       $795,593

Net income                             -          -      60,723           -           -            -           -          60,723

Dividends                              -          -     (36,108)          -           -            -           -         (36,108)

Other comprehensive income, net        -          -           -        (965)     19,327            -           -          18,362

Treasury stock:
  Acquired                             -          -           -           -           -            -     (18,776)        (18,776)
  Retired                             (8)      (757)    (18,011)          -           -            -      18,776               -

Other, net                             -        360           -           -           -            -           -             360
                                  ------   --------    --------      ------     -------     --------    --------        --------

Balance at September 30, 2006     $1,199   $108,413    $792,872      $3,229     $30,484     $(78,101)   $(37,942)       $820,154
                                  ======   ========    ========      ======     =======     ========    ========        ========



     See accompanying Notes to Condensed Consolidated Financial Statements.





                          VALHI, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                               September 30, 2006

                                   (unaudited)

Note 1 - Organization and basis of presentation:

     Organization - We are majority owned by Contran Corporation, which directly
or through its subsidiaries  owns  approximately  92% of our outstanding  common
stock at September 30, 2006.  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 (for which Mr.  Simmons is the sole trustee)
or is held directly by Mr. Simmons or other persons or related  companies to Mr.
Simmons. Consequently, Mr. Simmons may be deemed to control Contran and us.

     Basis of  Presentation  -  Consolidated  in this  Quarterly  Report are the
results  of our  majority-owned  and  wholly-owned  subsidiaries,  including  NL
Industries, Inc., Kronos Worldwide, Inc., CompX International, Inc., Tremont LLC
and Waste Control  Specialists LLC ("WCS").  We are also the largest shareholder
of Titanium Metals Corporation  ("TIMET"),  although we own less than a majority
interest  and  therefore  we account for our  investment  by the equity  method.
Kronos (NYSE:  KRO), NL (NYSE: NL), CompX (NYSE: CIX) and TIMET (NYSE: TIE) each
file periodic reports with the Securities and Exchange Commission ("SEC").

     The unaudited Condensed Consolidated Financial Statements contained in this
Quarterly   Report  have  been  prepared  on  the  same  basis  as  the  audited
Consolidated Financial Statements included in our Annual Report on Form 10-K for
the year ended  December  31,  2005 that we filed with the SEC on March 24, 2006
(the  "2005  Annual  Report").  In our  opinion,  we  have  made  all  necessary
adjustments (which include only normal recurring  adjustments) in order to state
fairly, in all material respects, our consolidated  financial position,  results
of operations and cash flows as of the dates and for the periods  presented.  We
have condensed the Consolidated  Balance Sheet at December 31, 2005 contained in
this  Quarterly  Report  as  compared  to  our  audited  Consolidated  Financial
Statements at that date, and we have omitted  certain  information  and footnote
disclosures  (including  those  related  to the  Consolidated  Balance  Sheet at
December  31,  2005)  normally  included  in  financial  statements  prepared in
accordance with accounting principles generally accepted in the United States of
America  ("GAAP").  Our  results of  operations  for the interim  periods  ended
September 30, 2006 may not be  indicative of our operating  results for the full
year.  The  Condensed   Consolidated  Financial  Statements  contained  in  this
Quarterly  Report  should  be read in  conjunction  with our  2005  Consolidated
Financial  Statements  contained in our 2005 Annual  Report.  Certain prior year
amounts have been reclassified to conform to the current year presentation.

     Unless  otherwise  indicated,  references  in this  report to "we," "us" or
"our" refer to Valhi, Inc and its subsidiaries, taken as a whole.


Note 2 - Business segment information:

                                                        Our % ownership at
  Business segment                Entity                September 30, 2006
-------------------     -------------------------       ------------------
  Chemicals             Kronos                                  95%
  Component products    CompX                                   70%
  Waste management      WCS                                    100%
  Titanium metals       TIMET                                   35%

     Our ownership of Kronos includes 59% we hold directly and 36% held directly
by NL. We own 83% of NL.  During the first  nine  months of 2006,  we  purchased
approximately  926,000 shares of Kronos common stock in market  transactions for



an aggregate purchase price of $25.2 million.  We accounted for this purchase as
a step acquisition under the purchase method of accounting.

     Our  ownership  of  CompX  is  primarily   through  CompX  Group,   Inc,  a
majority-owned  subsidiary  of NL. NL owns 82.4% of CompX Group,  and TIMET owns
the  remaining  17.6% of CompX  Group.  CompX  Group's  sole asset is 83% of the
outstanding  common  stock of  CompX.  NL also  owns an  additional  2% of CompX
directly.  During  the first nine  months of 2006,  NL  purchased  approximately
145,000  shares of CompX  common stock in market  transactions  for an aggregate
purchase  price  of $2.3  million.  NL  accounted  for this  purchase  as a step
acquisition under the purchase method of accounting.

     We own 31% of TIMET through a wholly-owned subsidiary,  and we directly own
an  additional  4% of TIMET.  During the first nine months of 2006, we purchased
approximately  607,000  shares of TIMET common  stock for an aggregate  purchase
price of $18.7 million. TIMET owns an additional 3% of CompX, .5% of NL and less
than .1% of Kronos.  Because we do not  consolidate  TIMET,  the shares of CompX
Group,  CompX, NL and Kronos held by TIMET are not considered as owned by us for
financial reporting purposes.



                                                            Three months ended            Nine months ended
                                                              September 30,                 September 30,
                                                         -----------------------      ------------------------
                                                             2005          2006           2005            2006
                                                             ----          ----           ----            ----
                                                                               (In millions)

 Net sales:
                                                                                           
   Chemicals                                              $292.1          $331.6       $  895.7        $  981.0
   Component products                                       47.1            48.8          139.7           146.0
   Waste management                                          3.0             2.7            7.5            10.0
                                                          ------          ------       --------        --------

     Total net sales                                      $342.2          $383.1       $1,042.9        $1,137.0
                                                          ======          ======       ========        ========

 Cost of good sold:
   Chemicals                                              $219.9          $260.0       $  652.3        $  759.9
   Component products                                       36.1            36.0          107.9           109.2
   Waste management                                          4.0             3.4           11.7            11.3
                                                          ------          ------       --------        --------

     Total cost of goods sold                             $260.0          $299.4       $  771.9        $  880.4
                                                          ======          ======       =======-        ========

 Gross margin:
   Chemicals                                              $ 72.2          $ 71.6       $  243.4        $  221.1
   Component products                                       11.0            12.8           31.8            36.8
   Waste management                                         (1.0)           (0.7)          (4.2)           (1.3)
                                                          ------          ------       --------        --------

     Total gross margin                                   $ 82.2          $ 83.7       $  271.0        $  256.6
                                                          ======          ======       ========        ========

 Operating income:
   Chemicals                                              $ 35.5          $ 32.0       $  134.2        $   98.5
   Component products                                        4.9             6.2           13.8            17.0
   Waste management                                         (2.8)           (2.4)          (9.1)           (6.1)
                                                          ------          ------       --------        --------

     Total operating income                                 37.6            35.8          138.9           109.4

 Equity in:
   TIMET                                                    15.5            19.2           48.1            61.7
   Other                                                     2.6             4.6            2.4             2.6
 General corporate items:
   Interest and dividend income                              9.4            10.4           28.9            30.8
   Securities transaction gains, net                         -                .2           20.2              .4
   Insurance recoveries                                      1.2              .1            2.4             2.9
   General expenses, net                                    (7.2)          (10.5)         (23.1)          (25.5)
   Loss on prepayment of debt                                -               -              -             (22.3)
 Interest expense                                          (16.7)          (15.8)         (52.4)          (51.8)
                                                          ------          ------       --------        --------

     Income before income taxes                           $ 42.4          $ 44.0       $  165.4        $  108.2
                                                          ======          ======       ========        ========



     In April  2006,  CompX  completed  an  acquisition  of a  marine  component
products business for aggregate cash consideration of $9.8 million,  net of cash
acquired.  We completed this acquisition to expand the marine component products
business  unit of CompX.  We have  included the results of  operations  and cash
flows  of  the  acquired  business  in  our  Condensed   Consolidated  Financial
Statements  starting in April 2006. The purchase price has been allocated  among
the tangible and  intangible  net assets  acquired based upon an estimate of the
fair  value of such net  assets.  The pro  forma  effect  to us,  assuming  this
acquisition had been completed as of January 1, 2005, is not material.

     Segment  results we report may differ from amounts  separately  reported by
our various  subsidiaries and affiliates due to purchase accounting  adjustments
and related  amortization or differences in the way we define operating  income.
Intersegment sales are not material.

Note 3 - Accounts and other receivables, net:



                                                                                December 31,        September 30,
                                                                                   2005                2006
                                                                                 ---------           ---------
                                                                                      (In thousands)

                                                                                                
 Accounts receivable                                                              $211,156            $273,088
 Notes receivable                                                                    4,267               3,152
 Accrued interest and dividends receivable                                           6,158                  86
 Allowance for doubtful accounts                                                    (2,815)             (3,176)
                                                                                  --------            --------

       Total                                                                      $218,766            $273,150
                                                                                  ========            ========



Note 4 -       Inventories, net:



                                                                               December 31,        September 30,
                                                                                   2005                2006
                                                                               -----------         -------------
                                                                                       (In thousands)

 Raw materials:
                                                                                                
   Chemicals                                                                      $ 52,343            $ 47,865
   Component products                                                                6,725               6,202
                                                                                  --------            --------

       Total raw materials                                                          59,068              54,067
                                                                                  --------            --------

 In-process products:
   Chemicals                                                                        17,959              22,178
   Component products                                                                9,116               9,260
                                                                                  --------            --------

       Total in-process products                                                    27,075              31,438
                                                                                  --------            --------

 Finished products:
   Chemicals                                                                       150,675             132,682
   Component products                                                                6,621               8,103
                                                                                  --------            --------

       Total finished products                                                     157,296             140,785
                                                                                  --------            --------

 Supplies (primarily chemicals)                                                     39,718              45,164
                                                                                  --------            --------

       Total                                                                      $283,157            $271,454
                                                                                  ========            ========



Note 5 - Other assets:



                                                                                December 31,        September 30,
                                                                                    2005                2006
                                                                                  --------             --------
                                                                                       (In thousands)

 Investment in affiliates:
   TIMET:
                                                                                                 
     Common stock                                                                  $138,677            $221,453
     Preferred stock                                                                    183                 183
                                                                                   --------            --------
       Total investment in TIMET                                                    138,860             221,636

   TiO2 manufacturing joint venture                                                 115,308             114,808
   Other                                                                             16,464              18,740
                                                                                   --------            --------

       Total                                                                       $270,632            $355,184
                                                                                   ========            ========


 Other noncurrent assets:
   IBNR receivables                                                                $ 16,735            $  3,542
   Waste disposal site operating permits, net                                        14,133              19,216
   Deferred financing costs                                                           8,278               9,266
   Loans and other receivables                                                        2,502               3,081
   Restricted cash equivalents                                                          382                 401
   Other                                                                             19,609              19,893
                                                                                   --------            --------

       Total                                                                       $ 61,639            $ 55,399
                                                                                   ========            ========


     At September  30, 2006,  we held 56.6 million  shares of TIMET common stock
with a quoted market price of $25.28 per share, or an aggregate  market value of
$1.4 billion.  Our TIMET shares reflect the effects of a two-for-one stock split
TIMET implemented in each of February and May 2006.

     Certain selected financial information of TIMET is summarized below:



                                                                              December 31,        September 30,
                                                                                  2005                2006
                                                                              ------------        -------------
                                                                                        (In millions)


                                                                                              
  Current assets                                                               $550.3               $  717.6
  Property and equipment                                                        253.0                  295.9
  Marketable securities                                                          46.5                   44.4
  Investment in joint ventures                                                   26.0                   34.0
  Other noncurrent assets                                                        31.5                   35.7
                                                                               ------               --------

      Total assets                                                             $907.3               $1,127.6
                                                                               ======               ========


  Current liabilities                                                          $166.9               $  180.3
  Accrued pension and postretirement benefits                                    74.0                   80.5
  Long-term debt                                                                 51.4                   55.3
  Other noncurrent liabilities                                                   39.3                   35.0
  Minority interest                                                              13.5                   18.0
  Stockholders' equity                                                          562.2                  758.5
                                                                               ------               --------

      Total liabilities, minority interest and
       stockholders' equity                                                    $907.3               $1,127.6
                                                                               ======               ========





                                                                          Three months ended           Nine months ended
                                                                             September 30,                September 30,
                                                                          ------------------          -------------------
                                                                          2005          2006          2005           2006
                                                                          ----          ----          ----           ----
                                                                                            (In millions)

                                                                                                       
 Net sales                                                               $190.0       $271.8        $529.0         $859.6
 Cost of sales                                                            134.3        174.0         396.4          547.2
 Operating income                                                          51.7         84.6         108.1          273.3
 Net income attributable to common stockholders                            33.4         52.7         105.1          163.8


Note 6 -       Accrued liabilities:


                                                                                 December 31,        September 30,
                                                                                     2005                2006
                                                                                 ------------        -------------
                                                                                       (In thousands)

 Current:
                                                                                                 
   Employee benefits                                                               $ 48,341            $ 49,106
   Environmental costs                                                               16,565              12,969
   Deferred income                                                                    5,101               7,071
   Interest                                                                           1,067              15,823
   Other                                                                             58,355              80,351
                                                                                   --------            --------

       Total                                                                       $129,429            $165,320
                                                                                   ========            ========

 Noncurrent:
   Insurance claims and expenses                                                   $ 24,257            $ 10,299
   Employee benefits                                                                  4,998               6,631
   Asset retirement obligations                                                       1,381               1,537
   Deferred income                                                                      573                 476
   Other                                                                              8,119               5,844
                                                                                   --------            --------

       Total                                                                       $ 39,328            $ 24,787
                                                                                   ========            ========


Note 7 - Long-term debt:


                                                                                December 31,        September 30,
                                                                                    2005                 2006
                                                                                ------------        -------------
                                                                                       (In thousands)

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

 Subsidiary debt:
   Kronos International:
     6.5% Senior Secured Notes                                                            -             505,241
     8.875% Senior Secured Notes                                                    449,298                   -
   Kronos U.S. bank credit facility                                                  11,500              14,850
   Kronos Canadian bank credit facility                                                   -               4,495
   Other                                                                              6,637               5,044
                                                                                   --------            --------

       Total subsidiary debt                                                        467,435             529,630
                                                                                   --------            --------

       Total debt                                                                   717,435             779,630

       Less current maturities                                                        1,615               1,332
                                                                                   --------            --------

       Total long-term debt                                                        $715,820            $778,298
                                                                                   ========            ========


     Senior  Secured Notes - In May 2006, we redeemed our 8.875% Senior  Secured
Notes at 104.437%% of their aggregate  principal  amount of euro 375 million for


an aggregate of $491.4  million,  including the $20.9  million call premium.  We
funded the  redemption  of our 8.875% Notes  through our April 2006  issuance of
euro 400 million  principal amount of 6.5% Senior Secured Notes due in 2013. Our
6.5% Notes were issued at 99.306% of the principal  amount ($498.5  million when
issued). The covenants, restrictions and collateral requirements of the new 6.5%
Notes are substantially  identical to those of the 8.875% Notes. We recognized a
$22.3 million pre-tax  interest expense charge in the second quarter of 2006 for
the early extinguishment of the 8.875% Senior Secured Notes. The charge includes
the call premium and the write-off of deferred  financing  costs and unamortized
premium on the 8.875% Notes.

     Revolving  Credit  Facilities  - During the first nine  months of 2006,  we
borrowed a net Cdn.  $5.0 million  ($4.5  million when  borrowed)  under Kronos'
Canadian  revolving  credit  facility and a net $3.4 million  under Kronos' U.S.
bank credit  facility.  The average  interest rates on the outstanding  balances
under these facilities at September 30, 2006 were 6.75% and 8.25%, respectively.

Note 8 - Employee benefit plans:

     Defined  Benefit  Plans - The  components of net periodic  defined  benefit
pension cost are presented in the table below.



                                                                   Three months ended          Nine months ended
                                                                      September 30,              September 30,
                                                                   ------------------          ------------------
                                                                    2005         2006          2005          2006
                                                                    ----         ----          ----          ----
                                                                                (In thousands)

                                                                                              
 Service cost                                                    $ 1,974       $ 1,982      $  5,875      $  5,817
 Interest cost                                                     5,527         6,052        17,005        17,807
 Expected return on plan assets                                   (5,508)       (6,465)      (16,884)      (19,136)
 Amortization of prior service cost                                  145           117           449           343
 Amortization of net transition
  obligations and assets                                             (16)          128           259           378
 Recognized actuarial losses                                       1,093         2,303         3,369         6,734
                                                                 -------       -------      --------      --------

       Total                                                     $ 3,215       $ 4,117      $ 10,073      $ 11,943
                                                                 =======       =======      ========      ========


     Postretirement  Benefits - The  components  of net periodic  postretirement
benefit cost are presented in the table below.



                                                                Three months ended          Nine months ended
                                                                   September 30,              September 30,
                                                                ------------------          ------------------
                                                                 2005         2006          2005          2006
                                                                 ----         ----          ----          ----
                                                                                (In thousands)

                                                                                              
 Service cost                                                    $  56          $ 73        $  165        $  215
 Interest cost                                                     483           475         1,449         1,421
 Amortization of prior service credit                             (231)          (90)         (694)         (271)
 Recognized actuarial losses (gains)                              (120)           29          (296)           86
                                                                 -----          ----        ------        ------

       Total                                                     $ 188          $487        $  624        $1,451
                                                                 =====          ====        ======        ======


     Plan Assets Invested in Related  Parties - The Combined  Master  Retirement
Trust ("CMRT") is a collective  investment  trust sponsored by Contran to permit
the collective  investment by certain master trusts which fund certain  employee
benefits  plans  sponsored by Contran and certain of its  affiliates,  including
certain  plans we  maintain.  The CMRT owned 10% of TIMET's  outstanding  common
stock and 0.1% of our outstanding common stock at September 30, 2006. Because we
do not consolidate the CMRT, the shares of TIMET and Valhi owned by the CMRT are
not considered as being owned by us for financial reporting purposes.

     Contributions  - We  expect  our 2006  contributions  for our  pension  and
postretirement  benefit plans to be consistent  with the amounts we disclosed in
our 2005 Annual Report.


Note 9 - Accounts with affiliates:



                                                                                 December 31,        September 30,
                                                                                     2005                2006
                                                                                 ------------        -------------
                                                                                           (In thousands)

 Current receivables from affiliates:
                                                                                                  
   Contran - income taxes, net                                                      $    33             $   267
   Other                                                                                  1                -
                                                                                    -------             -------

       Total                                                                        $    34             $   267
                                                                                    =======             =======

 Current payables to affiliates:
   Louisiana Pigment Company                                                        $ 9,803             $10,674
   Contran - trade items                                                              3,940               5,096
   Other, net                                                                            11                  25
                                                                                    -------             -------

       Total                                                                        $13,754             $15,795
                                                                                    =======             =======


Note 10 - Stockholders' equity:

     In March 2005,  our board of directors  authorized  the repurchase of up to
5.0 million  shares of our common stock in open market  transactions,  including
block  purchases,  or in privately  negotiated  transactions,  which may include
transactions  with our  affiliates or  subsidiaries.  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,  we may  terminate  the program prior to
completion.  We will use cash on hand to acquire the shares.  Repurchased shares
could be retired and  cancelled or may be added to our  treasury  stock and used
for employee benefit plans, future acquisitions or other corporate purposes.

     During the first nine months of 2006,  we purchased  approximately  837,000
shares of our common  stock in market  transactions  for an  aggregate  purchase
price of $18.8 million.  We cancelled these treasury shares, and allocated their
cost to common  stock at par value,  additional  paid-in  capital  and  retained
earnings.

     On November 1, 2006 our board of directors  increased the share  repurchase
authorization  by an additional 5.0 million shares.  Also on November 1, 2006 we
purchased 1.0 million shares,  at a discount to the  then-current  market price,
from our majority  shareholder  Valhi Holding  Company at $23.50 per share or an
aggregate purchase price of $23.5 million.  The independent members of our board
of directors  approved this  purchase.  At November 1, 2006,  approximately  4.6
million shares were available for purchase under the repurchase authorization.

Note 11 - Other income, net:



                                                      Nine months ended
                                                        September 30,
                                                    ----------------------
                                                    2005              2006
                                                    ----              ----
                                                      (In thousands)

 Securities earnings:
                                                               
   Dividends and interest                          $28,854           $30,823
   Securities transactions, net                     20,213               378
                                                   -------           -------

       Total securities earnings                    49,067            31,201

 Currency transactions, net                          3,493            (2,986)
 Insurance recoveries                                2,431             2,864
 Other, net                                          2,843             3,505
                                                   -------           -------

       Total other income, net                     $57,834           $34,584
                                                   =======           =======



     On  October  30,  2006 we  completed  the  sale of  certain  land we own in
Henderson Nevada for net proceeds of $37.8 million.  We will recognize a gain of
$35.3 million ($23.0 million, net of tax) in the fourth quarter of 2006 for this
transaction. The land was not used in any of our operations.

Note 12 - Provision for income taxes:



                                                                                        Nine months ended
                                                                                          September 30,
                                                                                    -------------------------
                                                                                    2005                 2006
                                                                                    ----                 ----
                                                                                          (In millions)

                                                                                                
 Expected tax expense                                                               $ 57.9            $ 37.9
 Incremental U.S. tax and rate differences on
  equity in earnings                                                                  22.0               8.2
 Loss of German tax attribute                                                         17.5               -
 Non-U.S. tax rates                                                                    0.1              (1.4)
 Nondeductible expenses                                                                3.1               3.0
 Excess of book basis over tax basis of shares of
  Kronos common stock sold                                                             1.7               -
 Tax contingency reserve adjustment, net                                             (16.7)             (7.1)
 U.S. state income taxes, net                                                          3.8               1.2
 Canadian tax rate change                                                              -                (1.3)
 Income tax related to shares of Kronos common
  stock distributed by NL                                                              0.7               -
 Other, net                                                                           (1.4)             (0.3)
                                                                                    ------            ------

      Provision for income taxes                                                    $ 88.7            $ 40.2
                                                                                    ======            ======

 Comprehensive provision for income taxes allocated to:
   Income from continuing operations                                                $ 88.7            $ 40.2
   Discontinued operations                                                            (0.4)             (0.2)
   Additional paid-in capital                                                          0.7               -
   Other comprehensive income:
     Marketable securities                                                             0.3               0.8
     Currency translation                                                             (7.8)              6.5
                                                                                    ------            ------

                                                                                    $ 81.5            $ 47.3
                                                                                    ======            ======


     In June 2006,  Canada enacted a 2% reduction in the Canadian federal income
tax rate and the  elimination  of the federal  surtax.  The 2% reduction will be
phased in from 2008 to 2010,  and the federal surtax will be eliminated in 2008.
As a result, during 2006 we recognized a $1.3 million income tax benefit related
to the effect of such reduction on our  previously-recorded  net deferred income
tax liability with respect to Kronos' and CompX's operations in Canada.

     Due to the  favorable  resolution of certain  income tax audits  related to
Kronos'  German and Belgian  operations  during the first six months of 2006, we
recognized a $2.0 million  income tax benefit  related to  adjustments  of prior
year income taxes. Due to an unfavorable  resolution of certain income tax audit
issues  related to our German  operations  during the third  quarter of 2006, we
recognized  a $2.0  million  provision  for income  taxes  related to prior year
income taxes,  which offset the $2.0 million  benefit we recognized in the first
six months of the year.

     Tax authorities are examining certain of our non-U.S.  tax returns and have
or may propose tax deficiencies, including penalties and interest. For example:



o    We previously  received a preliminary  tax assessment  related to 1993 from
     the  Belgian  tax  authorities   proposing  tax  deficiencies  for  Kronos,
     including related interest,  of approximately  euro 6 million.  The Belgian
     tax  authorities  filed a lien on the  fixed  assets  of our  Belgian  TiO2
     operations in connection with their assessment. This lien did not interfere
     with  on-going  operations  at the  facility.  We filed a  protest  to this
     assessment,  and in July 2006 the  Belgian  tax  authorities  withdrew  the
     assessment. The lien was subsequently released.

o    The Norwegian  tax  authorities  previously  notified us of their intent to
     assess tax deficiencies of approximately  kroner 12 million relating to the
     years  1998  through  2000  for  Kronos.   We  objected  to  this  proposed
     assessment,  and in May 2006 the  Norwegian  tax  authorities  withdrew the
     assessment.

     Principally  as a result of the  withdrawal  of the Belgian  and  Norwegian
assessments  discussed  above,  we have  recognized  a $9.2  million  income tax
benefit in the first half of 2006  related to the total  reduction in our income
tax contingency reserve. We increased our income tax contingency reserve by $2.1
million in the third quarter of 2006 primarily as a result of our ongoing income
tax audits in Germany.

     Other U.S. and non-U.S.  income tax examinations  related to our operations
continue, and we cannot guarantee that these tax matters will be resolved in our
favor due to the inherent  uncertainties  involved in settlement initiatives and
court and tax proceedings.  We believe we have adequate  accruals for additional
taxes and  related  interest  expense  which  could  ultimately  result from tax
examinations. We believe the ultimate disposition of tax examinations should not
have a material adverse effect on our consolidated  financial position,  results
of operations or liquidity.

Note 13 - Minority interest:



                                                                              December 31,        September 30,
                                                                                  2005                2006
                                                                              --------              ---------
                                                                                       (In thousands)

 Minority interest in net assets:
                                                                                              
   NL Industries                                                              $ 51,177              $ 53,576
   Kronos Worldwide                                                             28,167                21,698
   CompX International                                                          45,630                45,723
   Subsidiary of Kronos                                                             75                    41
                                                                              --------              --------

       Total                                                                  $125,049              $121,038
                                                                              ========              ========




                                                                                     Nine months ended
                                                                                       September 30,
                                                                               ---------------------------
                                                                               2005                   2006
                                                                               ----                   ----
                                                                                       (In thousands)

 Minority interest in net earnings - continuing operations:
                                                                                              
   NL Industries                                                             $ 5,847                $  2,143
   Kronos Worldwide                                                            4,444                   2,032
   CompX International                                                          (473)                  2,999
   Subsidiary of Kronos                                                           61                       7
   Subsidiary of NL                                                                9                    -
                                                                             -------                --------

       Total                                                                 $ 9,888                $  7,181
                                                                             =======                ========



Note 14 - Discontinued operations:

     Discontinued  operations relates to CompX's former Thomas Regout operations
located in the  Netherlands.  Prior to December 2004, the Thomas Regout European
operations were classified as held for use. In December 2004, the CompX board of
directors adopted a formal disposal plan which resulted in the  reclassification
of the operations to held for sale. We determined  that the goodwill  associated
with the assets held for sale was partially  impaired,  based upon the estimated
realizable  value (or fair value less costs to sell) of the net assets disposed.
In determining the estimated realizable value of the Thomas Regout operations as
of December 31, 2004,  when we classified it as held for sale, we used the sales
price inherent in the definitive agreement reached with the purchaser in January
2005 and our estimate of the related  transaction  costs (or costs to sell).  In
January  2005, we completed the sale of Thomas Regout for net proceeds that were
approximately  $864,000 less than previously  estimated (primarily due to higher
expenses  associated  with  the  sale).  These  additional  expenses  reflect  a
refinement of our previous estimate of the realizable value of the Thomas Regout
operations and accordingly we recognized a further impairment of goodwill.  As a
result,  discontinued  operations  for the first nine months of 2005  includes a
charge for the additional expenses ($272,000, net of tax and minority interest).
Discontinued operations in 2006 represents an expense of $500,000 ($147,000, net
of  tax  and  minority   interest)   for  our  change  in  estimate  of  certain
indemnification  obligations  we had  to the  purchaser  of  the  Thomas  Regout
operations.

Note 15 - 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. We, other former  manufacturers of lead pigments for
use in paint and lead-based  paint, and the Lead Industries  Association  (which
discontinued business operations prior to 2005) have been named as defendants in
various legal proceedings  seeking damages for personal injury,  property damage
and governmental  expenditures allegedly caused by the use of lead-based paints.
Certain of these  actions have been filed by or on behalf of states,  large U.S.
cities or their public housing  authorities  and school  districts,  and certain
others have been asserted as class actions. These lawsuits seek recovery under a
variety of theories,  including public and private  nuisance,  negligent product
design,  negligent  failure  to warn,  strict  liability,  breach  of  warranty,
conspiracy/concert of action, aiding and abetting,  enterprise liability, market
share   or  risk   contribution   liability,   intentional   tort,   fraud   and
misrepresentation,  violations of state consumer protection  statutes,  supplier
negligence and similar claims.

     The plaintiffs in these actions  generally seek to impose on the defendants
responsibility for lead paint abatement and health concerns  associated with the
use of lead-based  paints,  including damages for personal injury,  contribution
and/or  indemnification  for medical expenses,  medical monitoring  expenses and
costs for  educational  programs.  A number of cases are  inactive  or have been
dismissed or  withdrawn.  Most of the remaining  cases are in various  pre-trial
stages.  Some are on appeal  following  dismissal or summary judgment rulings in
favor of either the defendants or plaintiffs.  In addition,  various other cases
are pending  (in which NL is not a  defendant)  seeking  recovery  for  injuries
allegedly  caused by lead pigment and  lead-based  paint.  Although we are not a
defendant  in these  cases,  the  outcome  of these  cases may have an impact on
pending cases and cases that might be filed against us in the future.

     We believe these actions are without merit,  and intend to continue to deny
all  allegations  of wrongdoing  and liability and to defend against all actions



vigorously. We have never settled any of these cases, nor have any final adverse
judgments  been entered  against us. We have not accrued any amounts for pending
lead pigment and lead-based  paint  litigation.  We cannot  reasonably  estimate
liability,  if any, that may result. We cannot assure you that we will not incur
liability  in the future as a result of pending  litigation  due to the inherent
uncertainties  involved in court and jury rulings in pending and possible future
cases.  If future  liabilities  are incurred,  it could have a material  adverse
effect on our  Consolidated  Financial  Statements,  results of  operations  and
liquidity.

     In one of  these  lead  pigment  cases  (State  of  Rhode  Island  v.  Lead
Industries Association), a trial before a Rhode Island state court jury began in
September  2002 on the question of whether lead pigment in paint on Rhode Island
buildings is a public  nuisance.  In October  2002,  the trial judge  declared a
mistrial  in the  case  when  the jury was  unable  to  reach a  verdict  on the
question,  with the jury  reportedly  deadlocked  4-2 in defendants'  favor.  In
November  2005,  the State of Rhode  Island  began a retrial  of the case on the
State's claims of public nuisance,  indemnity and unjust  enrichment.  Following
the State's  presentation  of its case,  the trial court  dismissed  the State's
claims of indemnity and unjust enrichment. The public nuisance claim was sent to
the jury in February 2006,  and the jury found that we and two other  defendants
substantially  contributed  to the creation of a public  nuisance as a result of
the collective  presence of lead pigments in paints and coatings on buildings in
Rhode Island. The jury also found that we and the two other defendants should be
ordered to abate the public  nuisance.  Following  the jury  verdict,  the trial
court  dismissed  the  State's  claim  for  punitive  damages.  The scope of the
abatement remedy will be determined by the judge. The extent, nature and cost of
such  remedy  are not  currently  known and will be  determined  only  following
additional  proceedings  before the trial court.  Various matters remain pending
before the trial  court,  including  our motion to dismiss and other  post-trial
motions  which  were  argued in August  2006.  We intend to appeal  any  adverse
judgment which the trial court may enter against us.

     The Rhode  Island  case is  unique  in that this is the first  time that an
adverse  verdict in the lead pigment  litigation has been entered against us. We
believe there are a number of  meritorious  issues which can be appealed in this
case;  therefore we currently believe it is not probable that we will ultimately
be found  liable in this  matter.  In addition,  we cannot  reasonably  estimate
potential  liability,  if any,  with  respect to this and the other lead pigment
litigation.  However,  legal proceedings are subject to inherent  uncertainties,
and we cannot  assure you that any appeal would be  successful.  Therefore it is
reasonably  possible we could in the near term  conclude  that it is probable we
have  incurred  some  liability in this Rhode Island matter that would result in
recognizing a loss  contingency  accrual.  The potential  liability could have a
material  adverse  impact on net income for the interim or annual  period during
which  such  liability  is  recognized,  and a  material  adverse  impact on our
financial  condition  and  liquidity.  Various  other  cases  in  which we are a
defendant are also pending in other jurisdictions,  and new cases could be filed
against us, the  resolution of which could also result in  recognition of a loss
contingency  accrual that could have a material adverse impact on our net income
for the interim or annual period during which such liability is recognized,  and
a material  adverse impact on our financial  condition and liquidity.  We cannot
reasonably estimate the potential impact on our results of operations, financial
condition or liquidity related to these matters.

Environmental matters and litigation

     General - Our  operations  are governed by various  environmental  laws and
regulations.  Certain  of our  businesses  are  and  have  been  engaged  in the
handling,  manufacture  or use of substances or compounds that may be considered
toxic or hazardous within the meaning of applicable  environmental laws. As with



other companies engaged in similar  businesses,  certain of our past and current
operations  and  products  have the  potential to cause  environmental  or other
damage.  We have  implemented  and  continue to implement  various  policies and
programs  in an  effort to  minimize  these  risks.  Our  policy is to  maintain
compliance  with  applicable  environmental  laws and  regulations at all of our
plants  and to strive to improve  our  environmental  performance.  From time to
time, we may be subject to environmental  regulatory  enforcement under U.S. and
foreign statutes,  the resolution of which typically  involves the establishment
of compliance programs.  Future developments,  such as stricter  requirements of
environmental  laws  and  enforcement  policies,   could  adversely  affect  our
production,  handling,  use, storage,  transportation,  sale or disposal of such
substances.  We believe  all of our plants are in  substantial  compliance  with
applicable environmental laws.

     Certain properties and facilities used in our 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,  we have been named as a defendant,
potentially  responsible  party ("PRP") or both,  pursuant to the  Comprehensive
Environmental  Response,  Compensation  and  Liability  Act,  as  amended by the
Superfund Amendments and Reauthorization Act ("CERCLA"),  and similar state laws
in various  governmental  and private  actions  associated  with waste  disposal
sites,  mining  locations,  and facilities we or our  predecessors  currently or
previously  owned,  operated  or used,  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 we may be jointly and severally liable
for these costs,  in most cases we are 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:

     o    complexity and differing interpretations of governmental regulations,
     o    number  of  PRPs  and  their  ability  or  willingness  to  fund  such
          allocation of costs,
     o    financial  capabilities  of the PRPs and the allocation of costs among
          them,
     o    multiplicity of possible solutions; and
     o    number of 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 costs among PRPs,  solvency of other PRPs,
the results of future  testing and analysis  undertaken  with respect to certain
sites or a determination that we are potentially  responsible for the release of
hazardous  substances at other sites, could cause our expenditures to exceed our
current estimates.  Because we may be jointly and severally liable for the total
remediation cost at certain sites,  the amount we are ultimately  liable for may
exceed our accruals due to, among other things, reallocation of costs among PRPs
or the  insolvency  of one or more PRPs.  We cannot assure you that actual costs
will not  exceed  accrued  amounts  or the  upper end of the range for sites for
which  estimates have been made, and we cannot assure you that costs will not be
incurred for sites where no estimate presently can be made. Further,  additional
environmental  matters may arise in the  future.  If we were to incur any future
liability,  this  could  have a  material  adverse  effect  on our  consolidated
financial position, results of operations and liquidity.

     We record liabilities related to environmental remediation obligations when
estimated future expenditures are probable and reasonably  estimable.  We adjust



our  environmental  accruals as further  information  becomes available to us or
circumstances   change.   We  generally  do  not  discounted   estimated  future
expenditures  to their present value due to the uncertainty of the timing of the
pay out. We recognize  recoveries of remediation  costs from other  parties,  if
any, when their receipt is deemed probable. At September 30, 2006, there were no
receivables for recoveries.

     We do not know and cannot  estimate the exact time frame over which we will
make  payments  for our  accrued  environmental  costs.  The timing of  payments
depends upon a number of factors including the timing of the actual  remediation
process; this in turn depends on factors outside of our control. At each balance
sheet date,  we estimate the amount of our accrued  environmental  costs we will
pay within the next 12 months. We classify this estimate as a current liability,
and we  classify  the  remaining  accrued  environmental  costs as a  noncurrent
liability on our Consolidated Balance Sheet.

         Changes in the accrued environmental costs during the first nine months
of 2006 are as follows:



                                                                                           Amount
                                                                                       --------------
                                                                                       (In thousands)

                                                                                        
 Balance at the beginning of the period                                                    $65,726
 Additions charged to expense, net                                                           3,840
 Payments, net                                                                              (7,242)
                                                                                           -------

 Balance at the end of the period                                                          $62,324
                                                                                           =======

 Amounts recognized in the Consolidated Balance Sheet at the end of the period:
   Current liability                                                                       $12,969
   Noncurrent liability                                                                     49,355
                                                                                           -------

       Total                                                                               $62,324
                                                                                           =======


     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.  At September
30, 2006, NL had accrued $51.5 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 for sites for which NL  believes  it is  currently  possible  to
estimate  costs is  approximately  $78 million,  including the amount  currently
accrued. NL has not discounted these estimates to present value.

     At September  30, 2006,  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 NL
actually had any association with the site, or if NL had an association with the
site, the nature of its  responsibility,  if any, for the  contamination  at the
site and the extent of contamination. NL cannot estimate when enough information
will become  available  to allow it to estimate a range of loss.  The timing and
availability  of  information  on these sites is dependent on events  outside of
NL's control,  such as when the party alleging liability provides information to
NL. On certain  previously  inactive sites, NL has received  general and special
notices of liability  from the EPA alleging  that NL, along with other PRPs,  is
liable  for past and future  costs of  remediating  environmental  contamination
allegedly   caused  by  former   operations   conducted  at  the  sites.   These
notifications  may assert  that NL,  along with other  PRPs,  is liable for past
clean-up costs.  These costs could be material to us if NL were ultimately found
liable.

     Tremont - Prior to 2005, Tremont, another of our wholly-owned subsidiaries,
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 had
entered into an agreement with Halliburton  Energy Services,  Inc.,  another PRP
for this site that provides  for,  among other  things,  the interim  sharing of
remediation  costs  associated with the site pending a final allocation of costs
and an agreed-upon  procedure  through  arbitration with the first hearing to be
held in February 2007 to determine the final allocation of costs. On December 9,
2005, Halliburton and DII Industries,  LLC, another PRP of this site, filed suit
in the United States District Court for the Southern District of Texas,  Houston
Division,   Case  No.  H-05-4160,   against  NL,  Tremont  and  certain  of  its
subsidiaries,  M-I,  L.L.C.,  Milwhite,  Inc.  and  Georgia-Pacific  Corporation
seeking:

     o    to recover response and remediation costs incurred at the site,
     o    a declaration of the parties'  liability for response and  remediation
          costs incurred at the site,
     o    a declaration of the parties'  liability for response and  remediation
          costs to be incurred in the future at the site; and
     o    a  declaration  regarding  the  obligation  of  Tremont  to  indemnify
          Halliburton and DII for costs and expenses attributable to the site.

     On December  27, 2005,  a  subsidiary  of Tremont  filed suit in the United
States  District  Court  for the  Western  District  of  Arkansas,  Hot  Springs
Division, Case No. 05-6089, against Georgia-Pacific, seeking to recover response
costs it has incurred and will incur at the site.  Subsequently,  plaintiffs  in
the  Houston  litigation  agreed to stay that  litigation  by  entering  into an
amendment  with NL,  Tremont and its  affiliates  to the  arbitration  agreement
previously  agreed upon for resolving the  allocation of costs at the site.  The
subsidiary of Tremont has also agreed with Georgia  Pacific to stay the Arkansas
litigation  pending further  developments in the Houston  litigation,  where the
court  recently  agreed to stay the plaintiffs  claims  against  Tremont and its
subsidiaries,  and denied  Tremont's  motions to dismiss  and to stay the claims
made by M-I,  Milwhite  and Georgia  Pacific.  Tremont has accrued for this site
based upon the  agreed-upon  interim cost sharing  allocation.  Tremont has $3.0
million  accrued  at  September  30,  2006 which  represents  the  probable  and
reasonably  estimable  costs to be  incurred  through  2008 with  respect to the
interim remediation measures. Tremont currently expects it will be at least 2008
before the nature and extent of any final remediation measures for this site are
known.  Tremont has not accrued costs for any final remediation measures at this
site because no  reasonable  estimate  can  currently be made of the cost of any
final remediation measures.

     TIMET - At September 30, 2006, TIMET had accrued approximately $2.0 million
for  environmental  cleanup  matters,  principally  related to their facility in
Nevada. The upper end of the range of reasonably possible costs related to these
matters, including the current accrual, is approximately $4.2 million.

     Other - We have also accrued  approximately  $7.8 million at September  30,
2006 for other environmental cleanup matters related to us. This accrual is near
the upper end of the range of our estimate of reasonably possible costs for such
matters.

Other litigation

     NL  has  been  named  as  a  defendant  in  various   lawsuits  in  several
jurisdictions,  alleging personal injuries as a result of occupational  exposure
primarily to products manufactured by some of their former operations containing
asbestos,  silica and/or mixed dust.  Approximately  500 of these types of cases



remain pending,  involving a total of approximately  10,700 plaintiffs and their
spouses.  We have not accrued any  amounts  for this  litigation  because of the
uncertainty of liability and inability to reasonably estimate the liability,  if
any. To date, we have not been adjudicated liable in any of these matters. Based
on information available to us, including:

     o    facts concerning our historical operations,
     o    the rate of new claims,
     o    the number of claims from which we have been dismissed; and
     o    our prior experience in the defense of these matters.

We believe the range of reasonably  possible  outcomes for these matters will be
consistent  with our historical  costs (which are not  material),  and we do not
expect any reasonably  possible  outcome would involve amounts that are material
to us. We have and will continue to vigorously  seek  dismissal  from each claim
and/or a finding of no liability for us in each case. In addition,  from time to
time, we receive notices  regarding  asbestos or silica claims  purporting to be
brought against our former subsidiaries,  including notices provided to insurers
with which we have  entered into  settlements  extinguishing  certain  insurance
policies. These insurers may seek indemnification from us.

     For a discussion of other legal proceedings to which we are a party,  refer
to the Consolidated  Financial Statements included in our 2005 Annual Report and
in our Quarterly  Reports on Form 10-Q for the quarters  ended March 31 and June
30, 2006.

     As reflected in our 2005 Annual  Report,  Kronos'  Belgian  subsidiary  and
certain of its  employees  were the  subject of civil and  criminal  proceedings
relating to an accident that resulted in two fatalities at our Belgian  facility
in  2000.  In  June  2006,  the  appellate  court  upheld  a  finding  of  civil
responsibility  against the subsidiary,  reduced by  approximately  50% the fine
that had been imposed  against the  subsidiary by the lower court,  and reversed
the finding of  responsibility as it related to the individual Kronos employees.
No appeal was taken of the appellate court's decision.

     In addition to the litigation  described  above,  we and our affiliates are
involved in various other environmental,  contractual, product liability, patent
(or intellectual property),  employment and other claims and disputes incidental
to our  present  and former  businesses.  In certain  cases,  we have  insurance
coverage  for these  items,  although we do not expect any  additional  material
insurance coverage for our environmental claims.

     We  currently   believe  the   disposition  of  all  claims  and  disputes,
individually or in the aggregate,  should not have a material  adverse effect on
our consolidated financial position,  results of operations and liquidity beyond
the accruals we have already provided.

Insurance coverage claims

     For a complete discussion of certain litigation involving us and certain of
our former insurance carriers, refer to the 2005 Annual Report and our Quarterly
Reports  on Form  10-Q for the  quarters  ended  March  31 and  June  30,  2006.
Additional information regarding such litigation, or new litigation, is below.

     Certain  Underwriters at Lloyds,  London v. Millennium Holdings LLC et. al.
(Supreme  Court  of the  State  of New  York,  County  of New  York,  Index  No.
06/60026).  In August 2006, the trial court denied our motion to dismiss, and we
have appealed that decision.

     NL Industries, Inc. v. American Re Insurance Company, et al. (Dallas County
Court at Law,  Texas,  Case No.  CC-06-04523-E).  In September  2006,  the court



stayed  this  proceeding  pending  outcome  of the  appeal  in the two New  York
actions.

     In September 2006, we filed a declaratory judgment action against OneBeacon
and certain other former insurance companies,  captioned NL Industries,  Inc. v.
OneBeacon America Insurance Company,  et al. (Dallas County Court at Law, Texas,
Case No. CC-06-13934-A) seeking interpretation of a Stand-Still Agreement, which
is governed by Texas law. The defendants have filed a motion to consolidate this
case with the NL Industries,  Inc. v. American Re Insurance Company, et al. case
which we filed in April 2006. We intend to oppose consolidation of the cases.

     The issue of whether  insurance  coverage for defense costs or indemnity or
both will be found to exist  for NL's lead  pigment  litigation  depends  upon a
variety of factors,  and we cannot assure you that such insurance  coverage will
be available.  NL has not considered any potential insurance recoveries for lead
pigment or environmental litigation matters in determining related accruals.

Note 16 - Recent accounting pronouncements:

     Inventory Costs - Statement of Financial  Accounting Standards ("SFAS") No.
151,  Inventory  Costs, an amendment of ARB No. 43, Chapter 4, became  effective
for us for inventory  costs  incurred on or after January 1, 2006.  SFAS No. 151
requires that the allocation of fixed production  overhead costs to inventory be
based on normal  capacity of the production  facilities,  as defined by SFAS No.
151. SFAS No. 151 also  clarifies the  accounting  for abnormal  amounts of idle
facility  expense,  freight handling costs and wasted material,  requiring those
items be recognized as  current-period  charges.  Our existing  production  cost
policies complied with the requirements of SFAS No. 151,  therefore the adoption
of SFAS No. 151 did not affect our Consolidated Financial Statements.

     Stock  Options - We adopted  the fair value  provisions  of SFAS No.  123R,
Share-Based   Payment,  on  January  1,  2006  using  the  modified  prospective
application  method.  SFAS No. 123R,  among other  things,  requires the cost of
employee  compensation paid with equity  instruments to be measured based on the
grant-date  fair value.  That cost is then  recognized  over the vesting period.
Using the  modified  prospective  method,  we will apply the  provisions  of the
standard to all new equity  compensation  granted  after January 1, 2006 and any
existing  awards vesting after January 1, 2006. The number of non-vested  equity
awards issued by us or our subsidiaries as of December 31, 2005 is not material.
Prior to the adoption of SFAS No. 123R we accounted for our equity  compensation
in accordance  with APBO No. 25,  Accounting for Stock Issued to Employees.  Our
subsidiary NL accounted  for their equity  awards under the variable  accounting
method  whereby the equity  awards were  revalued  based on the current  trading
price at each  balance  sheet date.  We now account for these  awards  using the
liability method under SFAS No. 123R,  which is  substantially  identical to the
variable  accounting  method we previously  used.  We recorded net  compensation
income for stock-based  employee  compensation of approximately  $0.6 million in
the first nine  months of 2005,  and we  recorded  net  compensation  expense of
approximately  $0.7  million  in the third  quarter  of 2005.  We  recorded  net
compensation  income of  approximately  $0.4 million in the first nine months of
2006.  We  recorded  no  material  compensation  income or  expense in the third
quarter of 2006. If we or our subsidiaries  grant a significant number of equity
awards or modify, repurchase or cancel existing equity awards in the future, the
amount of equity compensation  expense in our Consolidated  Financial Statements
could be material.

     Effective  January 1, 2006,  SFAS No.  123R  requires  the cash  income tax
benefit  we  receive  from  the  exercise  of stock  options  in  excess  of the
cumulative income tax benefit previously recognized for GAAP financial reporting
purposes (which for us did not represent a significant  amount in the first nine
months of 2006) to be  reflected  as a  component  of cash flows from  financing
activities in our Consolidated Financial Statements. SFAS No. 123R also requires



certain  expanded  disclosures  regarding equity  compensation,  and we provided
these expanded disclosures in our 2005 Annual Report.

     Uncertain  Tax  Positions  - In the second  quarter  of 2006 the  Financial
Accounting  Standards Board ("FASB") issued FASB  Interpretation No. ("FIN") 48,
Accounting  for Uncertain Tax Positions,  which will become  effective for us on
January  1,  2007.  FIN 48  clarifies  when  and how  much of a  benefit  we can
recognize in our Consolidated  Financial  Statements for certain positions taken
in our income tax returns under SFAS No. 109,  Accounting for Income Taxes,  and
enhances the disclosure  requirements  for our income tax policies and reserves.
Among other things,  FIN 48 will prohibit us from  recognizing the benefits of a
tax position  unless we believe it is  more-likely-than-not  our  position  will
prevail with the applicable tax authorities and limits the amount of the benefit
to the largest  amount for which we believe the  likelihood  of  realization  is
greater  than  50%.  FIN 48 also  requires  companies  to accrue  penalties  and
interest on the difference  between tax positions taken on their tax returns and
the amount of benefit recognized for financial  reporting purposes under the new
standard.  Our current income tax accounting policies comply with this aspect of
the new standard.  We will also be required to  reclassify  any reserves we have
for uncertain tax positions from deferred income tax liabilities, where they are
currently recognized,  to a separate current or noncurrent liability,  depending
on the nature of the tax position. We are currently evaluating the impact of FIN
48 on our  Consolidated  Financial  Statements,  and we expect to  finalize  our
analysis in the fourth quarter of 2006.

     Planned Major  Maintenance  Activities - In September 2006, the FASB issued
FASB Staff  Position  ("FSP")  No.  AUG  AIR-1,  Accounting  for  Planned  Major
Maintenance  Activities,  which will become  effective  for us in January  2007,
although  early  adoption  is  permitted.  Under FSP No. AUG AIR-1  accruing  in
advance for major maintenance is no longer permitted.  Companies that previously
accrued in advance for major maintenance  activities will be required to restate
retroactively  their  financial  statements  to  reflect a  permitted  method of
expense for all periods presented.  In the past our Chemicals Segment accrued in
advance  for  planned  major  maintenance.  We will  restate  retroactively  our
financial statements in the fourth quarter of 2006 to reflect the direct expense
method of accounting.  The adoption of the FSP will have the following effect on
our previously reported net income for the periods indicated:



                                                              Increase (decrease)
                                                                 in net income
                                                          -------------------------
                                                             2005              2006
                                                             ----              ----
 Quarter Ended:                                                  (In millions)

                                                                      
 March 31                                                  $ .9                $ .5
 June 30                                                    (.5)                (.2)
 September 30                                                -                  (.1)
 December 31                                                (.3)                na
                                                           ----                ----

       Total                                               $ .1                $ .2
                                                           ====                ====


     Quantifying  Financial  Statement  Misstatements  - In the third quarter of
2006 the SEC issued Staff  Accounting  Bulletin ("SAB") No. 108 expressing their
views regarding the process of quantifying  financial  statement  misstatements.
The SAB is effective for us no later than the fourth quarter of 2006.  According
to SAB 108 both the "rollover" and "iron curtain"  approaches must be considered
when evaluating a misstatement for materiality. This is referred to as the "dual
approach." For companies that have previously evaluated misstatements under one,
but not both,  of these  methods,  SAB 108  provides  companies  with a one-time
option to record the cumulative  effect of their prior unadjusted  misstatements
in a manner  similar to a change in  accounting  principle  in their 2006 annual
financial   statements  if  (i)  the   cumulative   amount  of  the   unadjusted



misstatements  as of January 1, 2006  would  have been  material  under the dual
approach to their  annual  financial  statements  for 2005 or (ii) the effect of
correcting  the  unadjusted  misstatements  during 2006 would cause those annual
financial statements to be materially  misstated under the dual approach.  We do
not expect the adoption of SAB 108 will have a material effect on our previously
reported consolidated financial position or results of operations at the date of
adoption for us and our consolidated subsidiaries. TIMET is still evaluating the
impact, if any, that SAB 108 will have on its Consolidated Financial Statements

     Fair Value  Measurements - In September 2006, the FASB issued SFAS No. 157,
Fair Value Measurements,  which will become effective for us on January 1, 2007.
SFAS No. 157 generally  provides a consistent,  single fair value definition and
measurement techniques for GAAP pronouncements.  SFAS No. 157 also establishes a
fair value hierarchy for different measurement techniques based on the objective
nature of the inputs in various valuation methods. We will be required to ensure
all of our fair  value  measurements  are in  compliance  with SFAS No. 157 on a
prospective  basis beginning in the first quarter of 2007. In addition,  we will
be required to expand our disclosures  regarding the valuation methods and level
of inputs we utilize in the first quarter of 2007. The adoption of this standard
will not have a material effect on our Consolidated Financial Statements.

     Pension and Other Postretirement Plans - In September 2006, the FASB issued
SFAS No.  158,  Employers'  Accounting  for  Defined  Benefit  Pension and Other
Postretirement  Plans.  SFAS  No.  158  requires  us to  recognize  an  asset or
liability for the over or under funded status of each of our individual  defined
benefit pension and  postretirement  benefit plans on our  Consolidated  Balance
Sheets. We will recognize through other comprehensive  income prior unrecognized
gains and losses and prior service costs or credits,  net of tax, as of December
31, 2006 that we currently  amortize  through net  periodic  benefit  cost.  All
future  changes in the funded status of these plans will be  recognized  through
comprehensive  income,  net of tax  (either  net  income or other  comprehensive
income). We will also provide certain new disclosures related to these plans. In
addition, we currently use September 30 as a measurement date for certain of our
pension and  postretirement  benefit  plans,  but under this standard we will be
required to use December 31 as the  measurement  date for all of our plans.  The
measurement date requirement of SFAF No. 158 will become effective for us by the
end of 2008 and  provides  two  alternate  transition  methods;  we have not yet
determined which transition method we will select. This standard does not change
the existing recognition and measurement  requirements that determine the amount
of periodic benefit cost recognized in net income.

     The asset and liability  recognition  and disclosure  requirements  of this
standard  will  become  effective  for us as of  December  31,  2006 and will be
adopted  prospectively.  We will not complete the 2006  assessment of the funded
status of our pension and postretirement  benefit plans until after December 31,
2006. At December 31, 2005, our pension and post  retirement  benefit plans were
under funded by $218.4 million in the aggregate, and we had a net $174.4 million
liability  recognized on our Consolidated  Balance Sheet related to these plans.
Our 2006 funded  status will be based in part on certain  actuarial  assumptions
that we cannot yet  determine  and  differences  between the actual and expected
return on plan assets during the year.  Therefore,  we are not able to determine
the impact this standard  will have on our  Consolidated  Financial  Statements;
however  we  believe  the net effect of  adopting  SFAS No. 158 will  reduce our
stockholders' equity at December 31, 2006. In addition,  our investment in TIMET
and out  stockholders'  equity  will be affected  by our  pro-rata  share of the
effect to TIMET from adopting this  standard,  and TIMET believes the net effect
of  adopting  SFAS No. 158 will  reduce  their  stockholders'  equity.  The full
disclosure   of  the  funded   status  of  our  defined   benefit   pension  and
postretirement benefit plans at December 31, 2005 can be found in Note 16 to our
2005 Annual Report.



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

RESULTS OF OPERATIONS

Business Overview

     We are primarily a holding company. We operate through our wholly-owned and
majority-owned  subsidiaries,  including NL Industries,  Inc., Kronos Worldwide,
Inc., CompX  International,  Inc., Tremont LLC and Waste Control Specialists LLC
("WCS").  We are also the largest  shareholder  of Titanium  Metals  Corporation
("TIMET") although we own less than a majority interest.  Kronos (NYSE: KRO), NL
(NYSE:  NL), CompX (NYSE:  CIX) and TIMET (NYSE: TIE) each file periodic reports
with the Securities and Exchange Commission ("SEC").

     We have three consolidated operating segments:

     o    Chemicals - Our  chemicals  segment is operated  through our  majority
          ownership of Kronos.  Kronos is a leading global producer and marketer
          of value-added titanium dioxide pigments ("TiO2").  TiO2 is used for a
          variety of manufacturing  applications,  including  plastics,  paints,
          paper and other industrial products.

     o    Component  Products - We operate in the  component  products  industry
          through  our  majority   ownership  of  CompX.   CompX  is  a  leading
          manufacturer of precision ball bearing slides,  security  products and
          ergonomic   computer   support  systems  used  in  office   furniture,
          transportation,  tool storage and a variety of other industries. CompX
          has  recently  entered  the  performance  marine  components  industry
          through the acquisition of two performance marine manufacturers.

     o    Waste Management - WCS is our  wholly-owned  subsidiary which owns and
          operates a West Texas facility for the processing,  treatment, storage
          and  disposal  of  hazardous,  toxic  and  certain  types of low level
          radioactive  waste.  WCS is in the  process  of  obtaining  regulatory
          authorization to expand its low-level and mixed low-level  radioactive
          waste handling capabilities.

     In addition, we account for our 35% less than majority interest in TIMET by
the equity method. TIMET is a leading global producer of titanium sponge, melted
products  and milled  products.  Titanium  is used for a variety of  commercial,
aerospace,  military, medical and other emerging markets. TIMET is also the only
titanium  producer  with  major  production  facilities  in both of the  world's
principal titanium markets: the U.S. and Europe.

General

     This report contains  forward-looking  statements within the meaning of the
Private Securities  Litigation Reform Act of 1995.  Statements in this Quarterly
Report on Form 10-Q that are not  historical  in nature are  forward-looking  in
nature about our future that are not statements of historical  fact.  Statements
in this  report  including,  but not limited  to,  statements  found in Item 2 -
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations,"  are  forward-looking  statements  that  represent  our beliefs and
assumptions  based on  currently  available  information.  In some cases you can
identify  these  forward-looking   statements  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 we
believe the expectations reflected in forward-looking statements are reasonable,
we do not know if these expectations will be correct. Forward-looking statements
by  their  nature  involve   substantial  risks  and  uncertainties  that  could
significantly  impact  expected  results.  Actual  future  results  could differ
materially  from those  predicted.  While it is not  possible  to  identify  all
factors,  we  continue to face many risks and  uncertainties.  Among the factors
that could  cause our 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 our other filings with the SEC
including, but not limited to, the following:

     o    Future supply and demand for our products,
     o    The extent of the  dependence of certain of our  businesses on certain
          market  sectors  (such as the  dependence of TIMET's  titanium  metals
          business on the commercial aerospace industry),
     o    The  cyclicality  of certain of our  businesses  (such as Kronos' TiO2
          operations and TIMET's titanium metals operations),
     o    The impact of certain long-term contracts on certain of our 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 TiO2in
          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 our 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    Possible  disruption of our business or increases in the cost of doing
          business resulting from terrorist activities or global conflicts,
     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, natural disasters, fires, explosions,  unscheduled or
          unplanned downtime and transportation interruptions),
     o    The timing and amounts of insurance recoveries,
     o    Our ability to renew or refinance credit facilities,
     o    The extent to which our  subsidiaries  were to become unable to pay us
          dividends,
     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  compliance  with
          emission and discharge  standards for existing and new facilities,  or
          new developments regarding environmental  remediation at sites related
          to our former operations),
     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 and Tremont), and
     o    Possible future litigation.

     Should one or more of these risks  materialize (or the consequences of such
development  worsen),  or should the  underlying  assumptions  prove  incorrect,
actual  results  could differ  materially  from those  currently  forecasted  or
expected.  We  disclaim  any  intention  or  obligation  to update or revise any
forward-looking statement whether as a result of changes in information,  future
events or otherwise.

Income From Continuing Operations Overview

Quarter Ended  September  30, 2005  Compared to the Quarter Ended  September 30,
2006 -

     We reported income from continuing operations of $19.6 million, or $.17 per
diluted share, in the third quarter of 2006 compared to income of $13.4 million,
or $.11 per diluted share,  in the third quarter of 2005.  Our diluted  earnings
per share  increased  from 2005 to 2006  primarily  due to the net effects of:

     o    lower effective  income tax rate in 2006 primarily due to an unusually
          high provision in 2005 related to audit  developments in our Chemicals
          Segment's  operations  in Germany,  Belgium and Canada and a change in
          the permanent reinvestment  conclusion for certain earnings of certain
          foreign subsidiaries of our Component Products Segment;
     o    higher equity in earnings from TIMET in 2006;
     o    higher  general  expenses  of NL in  2006  as a  result  of  increased
          litigation costs; and
     o    lower  operating  income from our segments in 2006, as improvements in
          operating  income from our  Component  Products  and Waste  Management
          Segments were more than offset by a decline in operating income at our
          Chemicals Segment.

     Our income from  continuing  operations  in 2005  includes  (net of tax and
minority interest, as applicable):
     o    a non-cash  income tax  expense of $.05 per diluted  share  related to
          developments  in certain  income  tax  audits at NL and our  Chemicals
          Segment and a change in the  permanent  reinvestment  conclusions  for
          earnings of certain  foreign  subsidiaries  of our Component  Products
          Segment; and
     o    income  of $.01 per  diluted  share  related  to  certain  income  tax
          benefits recognized by TIMET.


         Our income from continuing operations in 2006 includes (net of tax and
minority interest):

     o    income  tax  expense  of  $.02  per  diluted   share  related  to  the
          unfavorable  resolution  of certain  income tax issues  related to our
          Chemicals Segment's German operations.

Nine Months Ended September 30, 2005 Compared to the Nine Months Ended September
30, 2006 -

     We reported income from continuing operations of $60.9 million, or $.52 per
diluted  share,  in the first nine  months of 2006  compared  to income of $66.7
million,  or $.56 per  diluted  share,  in the first  nine  months of 2005.  Our
diluted  earnings per share  declined from 2005 to 2006 due primarily to the net
effects of:

     o    a charge in 2006 from the  redemption  of our  8.875%  Senior  Secured
          Notes;
     o    certain securities transaction gains realized in 2005;
     o    lower operating income from our segments, as improvements in operating
          income from our Component Products and Waste Management  Segments were
          more than  offset by a decline in  operating  income at our  Chemicals
          Segment;
     o    lower effective  income tax rate in 2006 primarily due to an unusually
          high provision in 2005 related to audit  developments in our Chemicals
          Segment's  operations  in Germany,  Belgium and Canada and a change in
          the permanent reinvestment  conclusion for earnings of certain foreign
          subsidiaries at our Component Products Segment as well as an aggregate
          income tax benefit recognized by our Chemicals Segment in 2006; and
     o    higher equity in earnings from TIMET in 2006.

         Our income from continuing operations in 2005 includes (net of tax and
minority interest, as applicable):

     o    income related to certain  income tax benefits  recognized by TIMET of
          $.09 per diluted share;
     o    gains  from NL's  sales of shares of Kronos  common  stock of $.05 per
          diluted share;
     o    a gain from the sale of our passive  interest in a Norwegian  smelting
          operation of $.02 per diluted share;
     o    income  related to TIMET's sale of certain real  property  adjacent to
          its Nevada operations of $.02 per diluted share;
     o    income  of  $.01  per  diluted  share  related  to  certain  insurance
          recoveries recognized by NL; and
     o    a non-cash  income tax  expense of $.05 per diluted  share  related to
          developments  in certain  income  tax  audits at NL and our  Chemicals
          Segment  and a change in the  permanent  reinvestment  conclusion  for
          earnings of certain  foreign  subsidiaries  of our Component  Products
          Segment.

     Our income from  continuing  operations  in 2006  includes  (net of tax and
minority interest, as applicable):
     o    a charge  related to the redemption of our 8.875% Senior Secured Notes
          of $.09 per diluted share;



     o    net income  tax  benefit of $.05 per  diluted  share at our  Chemicals
          Segment  related to the net effect of the withdrawal of certain income
          tax   assessments   previously  made  by  Belgian  and  Norwegian  tax
          authorities,  the favorable  resolution  of certain  income tax issues
          related to our German and Belgian  operations  and the  enactment of a
          reduction  in  Canadian   federal  income  tax  rates  offset  by  the
          unfavorable  resolution of certain other income tax issues  related to
          our German operations; and
     o    income  of  $.01  per  diluted  share  related  to  certain  insurance
          recoveries recognized by NL.

The third  quarter  and the first nine month  amounts  are more fully  discussed
below.

     We currently  believe net income for the full year 2006 will be higher than
2005,  as the gain from the land we sold in the fourth  quarter of this year and
our higher  equity in  earnings  of TIMET are  expected  to more than offset our
lower expected operating income from our Chemicals  Segment.  See Note 11 to the
Consolidated Financial Statements.

Segment Operating Results - 2005 Compared to 2006 -

Chemicals -

     We consider TiO2 to be a "quality of life" product, with demand affected by
gross  domestic  product  (or "GDP") in various  regions of the world.  Over the
long-term,  we expect demand for TiO2 will grow by 2% to 3% per year, consistent
with our expectations for the long-term growth in GDP.  However,  even if we and
our competitors  maintain consistent shares of the worldwide market,  demand for
TiO2 in any interim or annual  period may not change in the same  proportion  as
the change in GDP, in part due to relative  changes in the TiO2 inventory levels
of our  customers.  We  believe  our  customers'  inventory  levels  are  partly
influenced  by their  expectation  for  future  changes in market  TiO2  selling
prices.

     The factors having the most impact on our reported operating results are:

     o    Our TiO2 average selling prices;
     o    Foreign currency  exchange rates  (particularly  the exchange rate for
          the U.S. dollar relative to the euro and the Canadian dollar);
     o    Our TiO2 sales and production volumes; and
     o    Our manufacturing costs,  particularly  maintenance and energy-related
          expenses.




     The key performance  indicators for our Chemicals  Segment are TiO2 average
selling prices, and TiO2 sales and production volumes.



                                                   Three months ended                 Nine months ended
                                                      September 30,                     September 30,
                                             -----------------------------          --------------------------
                                             2005          2006  % Change         2005       2006   % Change
                                             ----          ----   --------        ----       ----   --------
                                                              (Dollars in millions)

                                                                                     
 Net sales                                 $292.1        $331.6      14 %        $895.7     $981.0     10 %
 Cost of sales                              219.9         260.0      18 %         652.3      759.9     17 %
                                           ------        ------                  ------     ------

 Gross margin                              $ 72.2        $ 71.6      (1)%        $243.4     $221.1     (9)%
                                           ======        ======                  ======     ======

 Operating income                          $ 35.5        $ 32.0     (10)%        $134.2     $ 98.5    (27)%

 Percent of net sales:
   Cost of goods sold                         75%           78%                     73%        77%
   Gross margin                               25%           22%                     27%        23%
   Operating income                           12%           10%                     15%        10%

 TiO2 operating statistics:
   Sales volumes*                             119           132      11 %           356        396     11 %
   Production volumes*                        122           126       3 %           371        383      3 %

 Percent change in net
  sales:
   TiO2 Product pricing                                              (1)%                               - %
   TiO2 Sales volumes                                                11 %                              11 %
   TiO2 product mix                                                   1 %                               - %
   Changes in currency exchange rates                                 3 %                              (1)%
                                                                     --                               ---

                                                                     14 %                              10 %
                                                                    ===                               ===



* Thousands of metric tons

     Net Sales - Our Chemicals  Segment's sales increased  significantly  in the
third  quarter of 2006 compared to the third quarter of 2005 due primarily to an
11% increase in TiO2 sales volumes and the favorable  effect of  fluctuations in
foreign  currency  exchange rates,  which increased  sales by  approximately  $9
million, or 3%, somewhat offset by a 1% decrease in average TiO2 selling prices.
Chemicals  sales also increased  significantly  in the first nine months of 2006
compared to the first nine months of 2005  primarily  due to an 11%  increase in
TiO2 sales  volumes,  somewhat  offset by the  unfavorable  effect of changes in
currency  exchange  rates,  which  decreased  our Chemicals  Segment's  sales by
approximately $11 million, or 1%. We expect selling prices in the fourth quarter
of 2006 to decline slightly from the third quarter of 2006.

     Our Chemicals Segment's sales volumes in the first nine months of 2006 were
a new  record  for us. The  increase  in our TiO2 sales  volumes in 2006 was due
primarily to higher  sales  volumes in the United  States,  Europe and in export
markets, which were partially offset by lower sales volumes in Canada. Our sales
volumes in Canada have been impacted by decreased  demand for TiO2 used in paper
products.  We expect  demand  for TiO2  will  continue  to  remain  high for the
remainder of the year.

     Cost of Sales - Our  Chemicals  Segment's  cost of sales  increased in 2006
primarily due to the impact of higher sales volumes and higher  operating costs.
Cost of sales  as a  percentage  of sales  increased  in 2006  primarily  due to
increases  in raw  material  and  utility  costs  (primarily  energy  costs) and
currency  fluctuations  (primarily  the  Canadian  dollar).  We estimate our raw
material  and utility  costs  increased 4% and 24%,  respectively,  in the third



quarter  of  2006  compared  to the  same  period  last  year  and  5% and  21%,
respectively,  in the first nine months of 2006  compared to 2005.  The negative
impact of the  increase  in raw  materials  and  energy  costs on our  Chemicals
Segment's gross margin and operating  income  comparisons was somewhat offset by
record TiO2 production  volumes which increased 3% in both the third quarter and
first nine months of 2006  compared to the same period of 2005.  We continued to
gain  operational  efficiencies  by enhancing our processes and  debottlenecking
production to meet long-term demand. Our operating rates were near full capacity
in both periods,  and our TiO2 production volumes in the third quarter and first
nine months of 2006 were new records for us.

     Through our  debottlenecking  program,  we added finishing  capacity in our
German  chloride-process  facility  which  along  with  equipment  upgrades  and
enhancements  in  several  locations,  have  allowed us to reduce  downtime  for
maintenance  activities.  Our production capacity has increased by approximately
30% over the past ten years with only moderate capital expenditures.  We believe
our annual attainable TiO2 production capacity for 2006 is approximately 515,000
metric  tons,  with some  additional  capacity  expected to be available in 2007
through our continued debottlenecking efforts.

     Operating  Income - Our Chemicals  Segment's  operating  income declined in
2006  primarily  due to of the  decrease  in  gross  margin  and the  effect  of
fluctuations in foreign  currency  exchange rates.  While our sales volumes were
higher in 2006,  our gross  margin has  decreased as pricing has not improved to
offset the negative  impact of our  increased  operating  costs  (primarily  raw
materials and energy costs).  Changes in currency rates also negatively affected
our gross margin. We estimate the negative effect of changes in foreign currency
exchange rates decreased income from operations by $3 million and $18 million in
the third quarter and first nine months of 2006 compared to 2005.

     Our Chemicals Segment's operating income is net of amortization of purchase
accounting adjustments made in conjunction with our acquisitions of interests in
NL and Kronos. As a result, we recognize  additional  depreciation expense above
the amounts Kronos reports  separately,  substantially  all of which is included
within  cost of goods  sold.  We  recognized  an  additional  $12.6  million  of
depreciation  expense in the first nine months of 2005 and $12.3  million in the
first  nine  months  of 2006,  which  reduced  our  reported  Chemicals  Segment
operating income as compared to amounts reported by Kronos.

     Foreign  Currency  Exchange Rates - Our Chemicals  Segment has  substantial
operations and assets located  outside the United States  (primarily in Germany,
Belgium,  Norway and Canada).  The majority of sales  generated from our foreign
operations are denominated in foreign  currencies,  principally the euro,  other
major  European  currencies  and the  Canadian  dollar.  A portion  of our sales
generated  from our  foreign  operations  are  denominated  in the U.S.  dollar.
Certain raw materials used worldwide, primarily titanium-containing  feedstocks,
are  purchased  in U.S.  dollars,  while  labor and other  production  costs are
purchased  primarily in local  currencies.  Consequently,  the  translated  U.S.
dollar value of our 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 foreign  currency  exchange  rates had the  following
effects on our Chemicals  Segment's  net sales and  operating  income in 2006 as
compared to 2005.






                                                                                Increase (decrease)
                                                                  -----------------------------------------------
                                                                  Three months ended            Nine months ended
                                                                  September 30, 2006           September 30, 2006
                                                                       vs. 2005                     vs. 2005
                                                                  -----------------             -----------------
                                                                                   (In millions)
Impact on:
                                                                                                      
  Net sales                                                                    $ 9                          $(11)
  Operating income                                                              (3)                          (18)


     Other - On September 22, 2005, the chloride-process  TiO2 facility operated
by our 50%-owned joint venture,  Louisiana Pigment Company ("LPC"),  temporarily
halted production due to Hurricane Rita. Although there was minimal storm damage
to  core  processing  facilities,  a  variety  of  factors,  including  loss  of
utilities,  limited  access and  availability  of employees  and raw  materials,
prevented the  resumption of partial  operations  until October 9, 2005 and full
operations  until late 2005. LPC expects the majority of its property damage and
unabsorbed  fixed costs for periods in which normal  production  levels were not
achieved will be covered by insurance,  and we believe  insurance will cover our
lost profits (subject to applicable deductibles) resulting from our share of the
lost  production  at LPC. We and LPC have both filed claims with our  respective
insurers.  We expect to recover  our losses  through  the  insurer in the fourth
quarter of 2006 or early 2007,  although we do not know the amount and timing of
the insurance  recovery yet.  Accordingly,  we have not accrued a receivable for
the  amount of the  insurance  claim  and will not  record  the  claim  until we
finalize  negotiations with the insurer.  The effect on our Chemicals  Segment's
operating results will depend on the timing and amount of insurance recoveries.

     Outlook - We expect our Chemicals  Segment's operating income in the fourth
quarter  of 2006 will  continue  to be lower  than the  fourth  quarter  of 2005
primarily due to continued downward pricing pressures and increased raw material
and energy  costs.  Our  expectations  as to the future of the TiO2 industry are
based upon a number of factors beyond our 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 our  expectations,  our Chemicals  Segment  results of
operations could be unfavorably affected.

Component Products -

     The  key  performance  indicator  for our  Component  Products  Segment  is
operating income margin.



                                                Three months ended                     Nine months ended
                                                   September 30,                         September 30,
                                           -----------------------------      ------------------------------
                                           2005          2006   % Change       2005        2006      % Change
                                           ----          ----   --------       ----        ----      --------
                                                              (Dollars in millions)

                                                                                    
 Net sales                                 $47.1         $48.8      4%         $139.7     $146.0       4%
 Cost of sales                              36.1          36.0      -%          107.9      109.2       1%
                                           -----         -----                 ------     ------

 Gross margin                              $11.0         $12.8     17%         $ 31.8     $ 36.8      16%
                                           =====         =====                 ======     ======

 Operating income                          $ 4.9         $ 6.2     27%         $ 13.8     $ 17.0      23%

 Percent of net sales:
   Cost of goods sold                        77%           74%                    77%        75%
   Gross margin                              23%           26%                    23%        25%
   Operating income                          10%           13%                    10%        12%



     Net Sales - Our Component  Products  Segment's sales increased in the third
quarter and first nine months of 2006 as compared to the third quarter and first
nine months of 2005 mainly due to new sales  volumes  generated  from the August
2005 and April 2006  acquisitions  of two  marine  component  businesses,  which
increased by $2.1 million and $10.4  million in the third quarter and first nine
months of 2006,  respectively,  and increased sales volumes of security products
due to improved demand and the favorable  effects of foreign  currency  exchange
rates.  These  sales  gains  were  offset by lower  sales  volumes  for  certain
furniture  component products resulting from competition from lower-priced Asian
manufacturers.

     Cost of  Sales - Our  Component  Products  Segment's  cost  of  goods  sold
increased in 2006 as compared to 2005 due to the increase in sales volumes. As a
percent  of sales,  Component  Products  cost of goods sold was lower in 2006 as
compared to 2005 primarily due to  improvements in product mix as the decline in
lower-margin  furniture  components  sales  were  offset by  increased  sales of
higher-margin security and our marine component products.

     Operating  Income - Our  Component  Products  Segment's  gross  margin  and
operating  income  increased in 2006  primarily due to the increase in sales and
more favorable product mix as well as decreased operational costs as a result of
a continuous focus on reducing costs across all product lines,  partially offset
by the negative impact of currency exchange rates.

     Foreign  Currency  Exchange  Rates - Our  Component  Products  Segment  has
substantial  operations and assets  located  outside the United States in Canada
and Taiwan.  The majority of sales  generated  from our foreign  operations  are
denominated in the U.S. dollar, with the rest denominated in foreign currencies,
principally  the  Canadian  dollar  and the New Taiwan  dollar.  Most of our raw
materials,   labor  and  other  production  costs  for  foreign  operations  are
denominated  primarily in local  currencies.  Consequently,  the translated U.S.
dollar values of our 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.
Overall,  fluctuations  in foreign  currency  exchange  rates had the  following
effects on our Component  Products  Segment's sales and operating income in 2006
as compared to 2005.



                                                                               Increase (decrease)
                                                                  -----------------------------------------------
                                                                  Three months ended            Nine months ended
                                                                  September 30, 2006           September 30, 2006
                                                                       vs. 2005                     vs. 2005
                                                                  -----------------             -----------------
                                                                                  (In thousands)
Impact on:
                                                                                                   
  Net sales                                                                  $ 265                       $ 1,009
  Operating income                                                            (226)                       (1,178)


     Outlook  -  The  component   product  markets  we  operate  in  are  highly
competitive  in terms of product  pricing and features.  Our Component  Products
Segment's  strategy is to focus on areas where we can provide products that have
value-added,  user-oriented  features which enable our customers to compete more
effectively  in their  markets.  One of the focal  points of our  strategy is to
replace low margin,  commodity  type products  with higher margin  user-oriented
feature  products.  While this  strategy is likely to result in lower volumes in
the short term,  we expect the  long-term  effect will  increase  both sales and
profits.  Additionally,  we believe our focus on collaborating with customers to
identify  solutions and our ability to provide a high level of customer  service



enable us to compete  effectively.  In response to competitive pricing pressure,
we continually focus on reducing production costs through product reengineering,
improvement  in  manufacturing  processes  or moving  production  to lower  cost
facilities.

     Raw  material  prices,  especially  steel,  zinc and copper  continue to be
volatile putting pressure on our Component Products  Segment's  margins.  We are
actively  mitigating  the margin  impact by entering  into raw  material  supply
agreements in order to stabilize  costs for a period of time,  executing  larger
volume  tactical  spot  purchases  at prices that are  expected to be  favorable
compared to future  prices and, if necessary,  passing on cost  increases to our
customers through  surcharges and price increases.  To date we have been able to
effectively  mitigate  the impact of higher raw  material  costs on our margins,
however, we may not be able to achieve these same results in future periods.

Waste Management -



                                                      Three months ended                 Nine months ended
                                                         September 30,                     September 30,
                                                     -------------------                ------------------
                                                     2005           2006                2005          2006
                                                     ----           ----                ----          ----
                                                                          (In millions)

                                                                                         
 Net sales                                           $ 3.0        $ 2.7                $ 7.5         $10.0
 Cost of goods sold                                    4.0          3.4                 11.7          11.3
                                                     -----        -----                -----         -----

 Gross margin                                        $(1.0)       $(0.7)               $(4.2)        $(1.3)
                                                     =====        =====                =====         =====

 Operating loss                                      $(2.8)       $(2.4)               $(9.1)        $(6.1)


     General - We continue to operate our Waste Management facility owned by WCS
on a  relatively  limited  basis  while we  navigate  the  regulatory  licensing
requirements  to receive  permits for the  disposal of byproduct  11.e(2)  waste
material  and for a broad range of  low-level  and mixed  low-level  radioactive
wastes.  We  have  previously  filed  license  applications  for  such  disposal
capabilities  with the applicable Texas state agencies,  but we are uncertain as
to the length of time it will take for the  agencies to complete  their  reviews
and act upon our license applications. We currently believe the applicable state
agency will not issue a final  decision  on our  application  for 11.e(2)  waste
material  until late 2008,  but we do not expect to receive a final  decision on
our application for the low-level and mixed low-level radioactive waste disposal
capability  until  January  2009.  We do not  know if we will be  successful  in
obtaining  these  licenses.  While the approvals for these licenses are still in
process, we currently have permits which allow us 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.

     Net  sales  and  operating  loss - Our  Waste  Management  Segment's  sales
increased  during the first nine months of 2006 compared to 2005,  and our Waste
Management operating loss decreased,  in 2006 as compared to the same periods in
2005 as we  obtained  new  customers  and  existing  customers  increased  their
utilization  of our waste  management  services.  Sales  for the  third  quarter
decreased slightly from the prior year due to lower direct land fill revenue. We
continue to seek to increase our Waste  Management  Segment's sales volumes from
waste streams permitted under our current licenses.

     Outlook - We are also  exploring  opportunities  to obtain certain types of
new business (including disposal and storage of certain types of waste) that, if
obtained,  could help to further increase Waste Management  Segment's sales, and
decrease Waste Management  Segment's  operating  losses, in 2007. Our ability to
achieve  increased Waste Management  Segment's sales volumes through these waste
streams,  together with improved  operating  efficiencies  through  further cost
reductions  and  increased  capacity  utilization,   are  important  factors  in
improving our Waste Management  operating  results and cash flows.  Until we are
able to increase our Waste Management Segment's sales volumes, we expect we wll



continue to generally report  operating losses in our Waste Management  Segment.
While achieving  increased sales volumes could result in operating  profits,  we
currently  do not  believe  we will  report  any  significant  levels  of  Waste
Management operating profit until we have obtained the licenses discussed above.

     We believe WCS can become a viable,  profitable  operation,  even if we are
unsuccessful  in  obtaining  a  license  for the  disposal  of a broad  range of
low-level and mixed low-level radioactive wastes.  However, we do not know if we
will be successful in improving  WCS's cash flows.  We have in the past,  and we
may in the future, consider strategic alternatives with respect to WCS. We could
report a loss in any such strategic transaction.

Equity in earnings of TIMET -



                                                           Three months ended                Nine months ended
                                                             September 30,                     September 30,
                                                     ------------------------------     ---------------------------
                                                     2005         2006     % Change     2005      2006     % Change
                                                     ----         ----     --------     ----      ----     --------
                                                                      (Dollars in millions)

 As reported by TIMET:
                                                                                            
   Net sales                                        $190.0      $271.8       43 %     $529.0     $859.6       62 %
   Cost of sales                                     134.3       174.0       30 %      396.4      547.2       38 %
                                                    ------      ------                ------     ------

   Gross margin                                       55.7        97.8       75 %      132.6      312.4      136 %
   Other operating expenses,  net                      4.0        13.2      230 %       24.5       39.1       60 %
                                                    ------      ------                ------     ------

       Operating income                               51.7        84.6       63 %      108.1      273.3      153 %

   Interest expense                                   (1.1)        (.8)                 (2.7)      (2.4)
   Other, net                                          1.4          .6                  17.5        (.8)
                                                    ------      ------                ------     ------
     Pre-tax income                                   52.0        84.4                 122.9      270.1

   Provision for income taxes                        (14.4)      (28.6)                 (4.9)     (94.7)
   Minority interest                                  (1.3)       (1.6)                 (3.4)      (6.2)
   Dividends on preferred stock                       (2.9)       (1.5)                 (9.5)      (5.4)
                                                    ------      ------                ------     ------

   Net income attributable to
    common stock holders                            $ 33.4      $ 52.7       58 %     $105.1     $163.8       56 %
                                                    ======      ======                ======     ======

 Equity in earnings of TIMET                        $ 15.5      $ 19.2       24 %     $ 48.1     $ 61.7       28 %
                                                    ======      ======                ======     ======

 Percent of net sales:
   Cost of goods sold                                  71%         64%                   75%        64%
   Gross margin                                        29%         36%                   25%        36%
   Operating income                                    27%         31%                   20%        32%

 Shipment volumes (metric tons):
   Melted products                                   1,345       1,275       (5)%      4,120      4,280        4 %
   Mill products                                     2,940       3,150        7 %      9,380     10,575       13 %
                                                    ------      ------                ------     ------

       Total                                         4,285       4,425        3 %     13,500     14,855       10 %
                                                    ======      ======                ======     ======

 Average selling price ($ per kilogram):
   Melted products                                  $23.15      $38.95       68 %     $18.70     $36.45       95 %
   Mill products                                     43.60       59.75       37 %      39.85      56.80       43 %



     Net Sales - We experienced  significant growth in our Titanium Metals sales
and  operating  income  during 2006 as compared to 2005,  as we and the titanium
industry  as a whole have  benefited  from  significantly  increased  demand for
titanium  across all industry  sectors that has driven  melted and mill titanium
prices to  record  levels.  As a result of these  market  factors,  our  average
selling  prices  for melted and  milled  products  in the third  quarter of 2006
increased 68% and 37%, respectively, over the same period in 2005. For the first
nine  months  of 2006,  these  average  selling  prices  increased  95% and 43%,
respectively.

     Our combined volumes of melted and mill product  shipments during the third
quarter of 2006 were  consistent with the volumes of shipments in the prior year
period,  but in response to market  demands,  our product mix shifted  toward an
increased  level of mill  products.  For the first nine months of 2006,  we have
delivered  4% more melted  products and 13% more mill  products  compared to the
2005 period.  In addition,  other product sales have also increased 10% and 32%,
respectively, in the third quarter and first nine months of 2006 compared to the
same  periods  in the prior  year due  principally  to  improved  demand for our
fabrication products.

     Our ability to grow sales  through  sales  volumes  increases is limited by
capacity  constraints.  We  are  currently  producing  at  approximately  88% of
capacity  at the  majority of our  Titanium  Metals  facilities.  As a result of
current production levels,  current demand and future outlook for demand for our
titanium  products,  we have initiated  several  strategic  capital  improvement
projects at our existing  facilities that will add capacity to capitalize on the
anticipated increase in demand. We expect to maintain production levels near 90%
of practical capacity for the remainder of 2006.

     Cost of sales and gross margin - Our cost of sales increased  significantly
in 2006.  A  substantial  portion of the increase in our cost of sales is due to
higher cost of raw materials,  including purchased titanium sponge and purchased
titanium  scrap.  The higher cost of our purchased  sponge is due principally to
our  utilization  in 2005 of lower-cost  sponge we had  purchased  from the U.S.
Defense Logistics Agency  stockpile.  We purchased sponge from the DLA stockpile
since 2000, but the stockpile was fully depleted in 2005. The higher cost of our
purchased  titanium  scrap is due to increased  industry-wide  demand as well as
demand in  non-titanium  markets  that use  titanium as an alloying  agent.  The
impact of market increases in the cost of sponge and scrap was mitigated in part
because  certain  of our  raw  material  purchases  are  subject  to  long  term
agreements.  In addition to the impact of higher raw material costs, our cost of
sales  increased  as  we  increased  our  manufacturing  employee  headcount  by
approximately  170 full  time  equivalents  in the  first  nine  months  of 2006
compared to the 2005 in order to support the  continued  growth of our business.
These negative cost increases  were somewhat  offset by a favorably  product mix
and plant operating rates,  which increased to 88% of practical  capacity in the
first nine months of 2006 from 78% in the first nine months of 2005

     Equity in Earnings of TIMET - Our  Titanium  Metals  comparisons  were also
negatively  impacted in 2006 by a $1.3 million charge we recognized for a change
in estimate of the aggregate liability for worker's compensation bonds issued on
behalf of a former subsidiary of TIMET,  Freedom Forge  Corporation.  During the
second  quarter of 2005, we realized a pre-tax gain of $13.9 million on the sale
of property and during the third quarter of 2005 we recognized a pre-tax gain of
$8.3 million on the Boeing take-or-pay  agreement.  TIMET's effective income tax
rate is  significantly  higher in 2006 as  compared  to 2005,  primarily  due to
TIMET's  reversal  during the first nine months of 2005 of $41.3  million of its
valuation  allowance  attributable  to its U.S.  and U.K.  deferred  income  tax
assets.




     Outlook - We continued to achieve  record  levels for net sales,  operating
income and net income  through  the first nine months of 2006.  These  operating
results were  largely  driven by increased  demand in the  commercial  aerospace
sector and improved production levels.  Capacity constraints for both melted and
mill products in the titanium industry coupled with a relatively short supply of
raw materials also  contributed  to improved  selling prices for both melted and
mill products.  With our plant production  levels near practical  capacity,  our
ability to grow sales  through  volume  increases  depends  upon the  successful
execution of our ongoing  capacity  expansion  plans. We have initiated  several
strategic capital improvement  projects at our existing facilities that will add
capacity  to  capitalize  on the  anticipated  increase  in  demand,  as further
discussed  below.  We are also in the  process of pursuing  additional  capacity
expansion  alternatives  in melting and mill  products  conversion,  which could
provide a significant increase in existing production capabilities.  Our backlog
at September 30, 2006 was $1.0 billion, compared to $870 million at December 31,
2005 and $710 million at September 30, 2005.

     We expect that current  industry-wide  demand trends will continue  through
2011. However,  we are seeing a near-term  adjustment relative to the production
delays for the Airbus  A380  commercial  aircraft.  We do not know the degree to
which our average  selling  prices will  continue to increase as a result of the
expected  continuing  improvement  in demand.  We  currently  expect  production
volumes to remain at current  levels for the  remainder  of 2006,  with  overall
capacity  utilization  expected to approximate 90% of practical capacity for the
full  year  2006  (as  compared  to 80% in  2005).  However,  partical  capacity
utilization  measures  can vary  significantly  based on product mix. We further
anticipate  maintaining  high  production  levels  through  2007,  and  once our
additional electron beam ("EB") cold hearth melt capacity becomes operational in
2008,  we  anticipate  our EB melt  practical  capacity to increase 54% or 8,500
metric tons.

     Our business is more  dependent  on  commercial  aerospace  demand than the
titanium industry as a whole. We monitor various  information  sources including
The Airline Monitor, a leading aerospace  publication,  for commercial aerospace
industry  demand and forecast  information.  In July 2006, The Airline  Monitor,
issued its latest  forecast for commercial  aircraft  deliveries.  This forecast
delays the  expected  delivery  timeline  for  approximately  one percent of the
planes  previously  forecasted for delivery in 2006 and 2007.  However,  with an
increase in expected  deliveries from 2008 through 2010, this forecast  confirms
the  previously   projected  trend  of  increasing  large  commercial   aircraft
deliveries in the five years ending in 2010,  and the current  estimate of 3,800
delivered  aircraft  exceeds  previous  five-year  estimates  by 80 planes.  The
current estimate of large commercial  aircraft  deliveries through 2010 includes
210 Boeing 787 wide  bodies  (which  currently  require a higher  percentage  of
titanium in their  airframes,  engines and other parts than any other commercial
aircraft).  This updated forecast supports our belief that the titanium industry
is in the early  stages of the  business  cycle and that  current  industry-wide
demand trends will likely continue through 2011.

     Raw materials  including titanium sponge,  scrap and alloys,  represent the
largest portion of our manufacturing cost structure.  We expect the availability
of  certain  raw  materials  to  remain  tight in the near term and  improve  as
announced capacity expansion becomes operational in early 2007. Consequently, we
expect the  prices for these raw  materials  to remain  high in 2007.  Increased
energy  costs  also  continue  to have a  negative  impact on gross  margin.  In
addition, we have certain long-term customer agreements that will somewhat limit
our ability to pass on all of our  increased  raw material  costs.  However,  we
expect  that the  impact of higher  average  selling  prices for melted and mill
products  in the  remainder  of 2006 will more than offset  such  increased  raw
materials  costs,  as has been the case to date during 2006. If our raw material
costs  continue  to  increase,  we do not know if we will be able to continue to



increase our average selling prices to completely  offset such increased  costs.
If this were to occur, our gross margins would be negatively impacted.

     Based on the  foregoing,  we  anticipate  TIMET's  full year 2006 net sales
revenue to range from $1.1 billion to $1.2 billion and full year 2006  operating
income to range from $350 million to $365 million.

     Other - We account  for our  interest  in TIMET by the equity  method.  Our
equity in  earnings  in TIMET is net of  amortization  and  purchase  accounting
adjustments  made in conjunction  with our acquisition of our interest in TIMET.
As a result,  our  equity in  earnings  differs  from the  amount  that would be
expected by applying our ownership  percentage to TIMET's stand-alone  earnings.
The net effect of these differences increased our equity in earnings in TIMET by
$3.2 million in the first nine months of 2005 and $3.1 million in the first nine
months of 2006. The  percentage  increases in our equity in earnings of TIMET in
2006 as  compared  to the same  periods  in 2005 are lower  than the  percentage
increases  in  TIMET's  separately-reported  net income  attributable  to common
stockholders  during the same  periods  because we owned a lower  percentage  of
TIMET in 2006 as  compared  to 2005 due to  TIMET's  issuance  of  shares of its
common  stock,  primarily  from the  conversion  of  shares  of its  convertible
preferred  stock into TIMET common stock and the exercise of options to purchase
TIMET common stock held by its employees.

General Corporate Items, Interest Expense,  Provision for Income Taxes, Minority
Interest and Discontinued Operations - 2006 Compared to 2005

     Interest and Dividend  Income - A  significant  portion of our interest and
dividend income in both 2005 and 2006 relates to the  distributions  we received
from The Amalgamated Sugar Company LLC and, in 2005, from the interest income we
earned on our $80 million  loan to Snake River  Sugar  Company  that Snake River
prepaid in October  2005.  We  recognized  dividend  income from the LLC of $6.3
million  and $18.7  million in the third  quarter and first nine months of 2005,
respectively,  compared to $8.1 million and $22.5  million in the third  quarter
and first nine months of 2006.  We also  recognized  interest  income on our $80
million  loan to Snake  River of $1.3  million  and $4.0  million  in the  third
quarter and first nine months of 2005.

     In October 2005,  we and Snake River  amended the Company  Agreement of the
LLC pursuant to which,  among other  things,  the LLC is required to make higher
minimum  levels of  distributions  to its members  (including us) as compared to
levels required under the prior Company Agreement.  Under the new agreement,  we
should receive  aggregate  annual  distributions  from the LLC of  approximately
$25.4 million. In addition, assuming certain specified conditions are met (which
were met during the  fourth  quarter of 2005 and the first nine  months of 2006,
and which we expect will  continue to be met during the  remainder of the 2006),
the LLC would be required to distribute to us at least an additional $25 million
during the 15-month  period ending  December 31, 2006.  This  distribution is in
addition  to  the  $25.4   million   distribution   noted  above.   We  received
approximately  $19 million of this  additional  amount in the fourth  quarter of
2005,  and we expect the LLC will pay us the  remaining  $6 million  during 2006
(including approximately $3.5 million which the LLC has paid us during the first
nine months of the year).  We expect our interest and dividend income for all of
2006 will be lower than  2005,  due to the  one-time  $19  million  in  dividend
distributions we received from the LLC in the fourth quarter of 2005.

     Insurance  Recoveries - NL has reached an agreement with a former insurance
carrier in which the  carrier  will  reimburse  NL for a portion of its past and
future lead pigment  litigation  defense costs. NL received  approximately  $1.1



million  during the first nine  months of 2006 under the  agreement.  We are not
able to determine how much NL will ultimately  recover from the carrier for past
defense  costs  incurred  by NL  because  the  carrier  has  certain  discretion
regarding which past defense costs qualify for reimbursement.

     NL also  received  $1.8 million in insurance  recoveries  in the first nine
months of 2006 in  settlements  with certain of its former  insurance  carriers.
These  settlements,  as well as similar prior settlements NL reached in the past
few years (including $1.2 million in the third quarter of 2005),  resolved court
proceedings  in which NL sought  reimbursement  from  carriers for legal defense
costs and  indemnity  coverage  for  certain  of its  environmental  remediation
expenditures.  We do not expect NL will receive any further  material  insurance
settlements  relating  to  litigation   concerning   environmental   remediation
coverages.

     While NL continues to seek additional insurance recoveries,  we do not know
if NL will be successful in obtaining  reimbursement for either defense costs or
indemnity.  NL has not considered any additional  potential insurance recoveries
in  determining  accruals for lead pigment  litigation  matters.  Any additional
insurance  recoveries  would be recognized  when the receipt is probable and the
amount is determinable.

     Corporate  Expenses,  Net - Corporate  expenses  were $3.3 million and $2.4
million higher in the third quarter and first nine months of 2006, respectively,
compared to the same periods in 2005,  primarily  due to higher  litigation  and
related  expenses  and to higher  environmental  remediation  expenses at NL. We
expect corporate expenses in calendar 2006 will be higher than 2005, in part due
to higher expected litigation and related expenses at NL.

     Obligations for environmental remediation costs are difficult to assess and
estimate,  and it is possible  that actual costs for  environmental  remediation
will  exceed  accrued  amounts or that costs will be  incurred in the future for
sites in which we cannot currently estimate the liability. If these events occur
during the fourth quarter of 2006,  our corporate  expenses would be higher than
our  current  estimates.  See Note 15 to the  Condensed  Consolidated  Financial
Statements.

     Loss on  Prepayment of Debt - In April 2006, we issued our euro 400 million
aggregate  principal  amount of 6.5% Senior Secured Notes due 2013, and used the
proceeds to redeem our euro 375  million  aggregate  principal  amount of 8.875%
Senior Secured Notes in May 2006. As a result of this prepayment,  we recognized
a $22.3 million pre-tax  interest  expense charge in the second quarter of 2006,
representing  the call  premium on the old Notes and the  write-off  of deferred
financing costs and the existing  unamortized premium on the old Notes. See Note
7 to the  Condensed  Consolidated  Financial  Statements.  The  annual  interest
expense on the new 6.5% Notes will be approximately  euro 6 million less than on
the old 8.875% Notes.

     Interest Expense - We have a significant amount of indebtedness denominated
in the euro, primarily through our subsidiary Kronos International  ("KII"). KII
has euro 400 million aggregate principal amount of 6.5% Senior Secured Notes due
in 2013 outstanding (and had the euro 375 million aggregate  principal amount of
8.875% Senior Secured Notes outstanding until May 2006). The interest expense we
recognize  on these  fixed rate Notes  will vary with  fluctuations  in the euro
exchange rate.

     Interest  expense  decreased  $.9 million  from $16.7  million in the third
quarter of 2005 to $15.8 million in the third quarter of 2006.  Interest expense
was lower in the third  quarter of 2006  because we replaced  the 8.875%  Senior



Secured Notes with 6.5% Senior  Secured Notes during the second quarter of 2006.
This interest savings was partially offset by changes in currency exchange rates
in 2006  compared  to 2005.  Interest  expense in the first nine  months of 2006
decreased  slightly  compared to the first nine months of 2005, as the decreased
interest rate on the Notes offset the effect of the 30 days of interest  expense
in April when both  Senior  Secured  Notes were  outstanding  and the changes in
currency exchange rates.

     Assuming  currency  exchange rates do not change  significantly  from their
current levels,  we expect interest  expense will be lower in the fourth quarter
of 2006 as compared to the quarterly  interest  expense in the first nine months
of the year due to the lower interest  expense  associated  with the 6.5% Senior
Secured Notes as compared to the 8.875% Senior Secured Notes.

     Provision  for Income  Taxes - Our income tax expense was $22.1  million in
the third quarter of 2006  compared  $29.4 million in the third quarter of 2005.
For the first nine  months of 2006,  our income tax  expense  was $40.2  million
compared  to $88.7  million in the first nine months of 2005.  The 2005  overall
effective  income  tax  rate  was  unusually  high  due to the  loss of  certain
favorable  income  tax  attributes  in  Germany  and a change  in the  permanent
reinvestment  of earnings  conclusion for certain  foreign  subsidiaries  of our
Component Products Segment. Our income tax expense in 2006 includes:
     o    an income tax benefit of $9.2 million  resulting from the reduction in
          our income tax contingency reserves related to favorable  developments
          of income tax audit issues in Belgium and Norway;
     o    a $2.1 million  provision for income taxes resulting from the increase
          in our  income  tax  contingency  reserve  principally  related to our
          ongoing income tax audits, in Germany;
     o    an  income  tax  benefit  of $2.0  million  related  to the  favorable
          resolution of certain income tax audit issues in Germany and Belgium;
     o    a $2.0 million  provision for income taxes related to the  unfavorable
          resolution of certain income tax audit issues in Germany; and
     o    a $1.3 million benefit  resulting from the enactment of a reduction in
          Canadian income tax rates.

Substantially  all of this  aggregate  income tax benefit was  recognized in the
second  quarter of 2006.  See Note 12 to the  Condensed  Consolidated  Financial
Statements  for a tabular  reconciliation  of our  statutory  tax expense to our
actual tax expense.

     Minority Interest in Continuing  Operations - Minority interest in earnings
declined $2.7 million in the first nine months of 2006 to $7.2 million from $9.9
million in the same period in the prior year,  primarily  due to lower income at
both Kronos and NL, offset in part by higher earnings of CompX. In addition,  we
purchased  additional  shares of Kronos and CompX  common  stock during the last
half of 2005 and the first nine months of 2006 which  increased our ownership of
these  companies  as  compared  to  last  year.  See  Note  13 to the  Condensed
Consolidated Financial Statements.

     Discontinued  Operations -  Discontinued  operations  relates to the former
Thomas  Regout  operations  of CompX  located in the  Netherlands.  Discontinued
operations in 2005 consists of additional  expenses we incurred with the sale of
Thomas  Regout.  Discontinued  operations  in 2006  relates  to a change  in our
estimate of certain  indemnification  obligations we had to the purchaser of the
Thomas Regout. See Note 14 to the Condensed Consolidated Financial Statements.



LIQUIDITY AND CAPITAL RESOURCES

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 our earnings.

     Cash  flows  provided  by our  operating  activities  increased  from $39.4
million  in the first  nine  months of 2005 to $58.9  million  in the first nine
months of 2006.  This  increase in cash  provided  was due  primarily to the net
effects of the following items:

     o    higher  net cash  provided  by changes  in  receivables,  inventories,
          payables  and  accrued  liabilities  in 2006  of  $58.5  million,  due
          primarily to relative changes in Kronos' inventory levels;
     o    lower  consolidated  operating  income in 2006 of $29.5  million,  due
          primarily to the lower earnings in our Chemicals Segment;
     o    lower cash paid for income taxes in 2006 of $23.0 million, due in part
          to  a  $21.0  million  tax  payment  we  made  in  2005  to  settle  a
          previously-reported income tax audit of NL in the U.S.;
     o    the $20.9  million  call  premium we paid in 2006 when we prepaid  our
          8.875% Senior Secured Notes, which GAAP requires to be included in the
          determination of cash flows from operating activities;
     o    lower cash paid for interest in 2006 of $4.9  million,  primarily as a
          result of the May 2006  redemption of our 8.875% Senior  Secured Notes
          (which paid interest  semiannually in June and December) and the April
          2006  issuance  of our  6.5%  Senior  Secured  Notes  (which  will pay
          interest semiannually in April and October starting in October 2006);
     o    lower distributions  received from our Louisiana joint venture of $4.6
          million due to relative  changes in their cash  requirements  in 2006;
          and
     o    lower cash paid for  environmental  remediation  expenditures  of $4.5
          million in 2006.

     Changes in  working  capital  were  affected  by  accounts  receivable  and
inventory changes. Kronos' average days sales outstanding ("DSO") increased from
55 days at December 31, 2005 to 65 days at September  30, 2006 due to the timing
of collection on higher  accounts  receivable  balances at the end of September.
CompX's  average DSO  increased  from 40 days at December 31, 2005 to 43 days at
September 30, 2006 due to timing of collection on the higher accounts receivable
balance at the end of September.  For comparative purposes,  Kronos' average DSO
increased slightly from 60 days at December 31, 2004 to 61 days at September 30,
2005,  and CompX's  average DSO  increased  from 38 days to 43 days,  due to the
timing of collection on their slightly  higher accounts  receivable  balances at
the end of September 2005.

     Kronos' average days sales in inventory  ("DSI") decreased from 102 days at
December  31,  2005 to 87 days at  September  30,  2006,  as their  record  TiO2
production volumes in the first nine months of 2006 was exceeded by their record
TiO2 sales volumes  during the period.  CompX's  average DSI increased  slightly
from 59 days at December 31, 2005 to 60 days at September 30, 2006 due primarily
to their  higher  cost of  commodity  raw  materials  at  September  30, 2006 as
compared to December 31, 2005. For  comparative  purposes,  Kronos'  average DSI
increased  from 97 days at December 31, 2004 to 105 days at  September  30, 2006
because production volumes were higher than sales volumes during the period, and
CompX's  average DSI increased  from 52 days, at December 31, 2004 to 57 days at
September 30, 2005 primarily as a result of lower commodity costs.


     We do not have  complete  access  to the cash  flows of our  majority-owned
subsidiaries,  due in part to limitations contained in certain credit agreements
of our  subsidiaries  and  because we do not own 100% of these  subsidiaries.  A
detail of our consolidated cash flows from operating  activities is presented in
the table below. Intercompany dividends have been eliminated.



                                                                                          Nine months ended
                                                                                           September 30,
                                                                                       ----------------------
                                                                                         2005            2006
                                                                                         ----            ----
                                                                                            (In millions)

Cash provided by (used in) operating activities:
                                                                                                 
  Kronos                                                                               $ 69.3          $ 50.3
  CompX                                                                                  14.2            19.7
  Waste Control Specialists                                                              (5.6)           (1.5)
  NL Parent                                                                             (27.0)           (1.7)
  Tremont                                                                                (2.3)           (1.7)
  Valhi Parent                                                                           50.3            48.6
  Other                                                                                   (.7)           (0.8)
  Eliminations                                                                          (58.8)          (54.0)
                                                                                       ------          ------

      Total                                                                            $ 39.4          $ 58.9
                                                                                       ======          ======


Investing and Financing Activities -

     Our  Chemicals  Segment  accounted for  approximately  $26.8 million of our
consolidated capital expenditures in the first nine months of 2006, $9.1 million
for our Component  Products Segment with  substantially all of the remainder for
our Waste Management Segment.

     We purchased the following  securities  in market  transactions  during the
first nine months of 2006:
     o    shares of Kronos  common  stock for $25.2  million;  o shares of TIMET
          common stock for $18.7 million;
     o    shares of CompX common stock for $2.3 million; and
     o    other marketable securities for a net of $26.5 million.

     In addition, during the first nine months of 2006 we:
     o    sold other marketable securities for $27.0 million;
     o    acquired a marine components  products company for approximately  $9.8
          million; and
     o    capitalized  $5.4 million of  expenditures  related to WCS' permitting
          efforts.

See Note 2 to the Condensed Consolidated Financial Statements.

     In April 2006, we issued euro 400 million aggregate principal amount of our
6.5% Senior  Secured Notes due 2013 ($498.5  million when issued),  and used the
proceeds to redeem our euro 375  million  aggregate  principal  amount of 8.875%
Senior Secured Notes in May 2006 ($470.5 million when redeemed). In addition, we
borrowed a net Cdn.  $5.0 million  ($4.5  million when  borrowed)  under Kronos'
Canadian  revolving  credit  facility and $3.4 million  under  Kronos' U.S. bank
credit facility,  and CompX repaid $1.5 million of its indebtedness.  See Note 7
to the Condensed Consolidated Financial Statements.

     We paid aggregate cash dividends on our common stock of $36.1 million ($.10
per share per  quarter)  in the first nine  months of 2006 to our  shareholders.
Distributions  to  minority  interest  in the  first  nine  months  of 2006  are



primarily  comprised of Kronos cash dividends paid to shareholders other than us
or NL, and CompX dividends paid to shareholders other than NL.

     We  purchased  approximately  837,000  shares of our common stock in market
transactions  for $18.8 million  during the first nine months of 2006. We funded
these purchases with our available cash on hand. We and some of our subsidiaries
issued a nominal amount of common stock upon the exercise of stock options.

Outstanding Debt Obligations

     At September  30,  2006,  our  consolidated  third-party  indebtedness  was
comprised of:
     o    KII's euro 400 million aggregate  principal amount 6.5% Senior Secured
          Notes ($505.2 million at September,  30, 2006, including the effect of
          the unamortized original issue discount) due in 2013,
     o    Our $250 million loan from Snake River Sugar Company due in 2027,
     o    Kronos'  U.S.   revolving   bank  credit   facility   ($14.9   million
          outstanding)  due in 2008,
     o    Kronos'  Canadian bank credit facility ($4.5 million  outstanding) due
          in 2009, and
     o    $5.0 million of other indebtedness.

     We and all of our  subsidiaries  are in  compliance  with  all of our  debt
covenants  at  September  30,  2006.  See Note 7 to the  Condensed  Consolidated
Financial  Statements.   At  September  30,  2006,  only  $1.3  million  of  our
indebtedness  is due within the next  twelve  months,  and  therefore  we do not
currently  expect  we  will  be  required  to use a  significant  amount  of our
available liquidity to repay indebtedness during the next twelve months.

     Certain of our credit agreements  contain  provisions which could result in
the acceleration of indebtedness  prior to its stated maturity for reasons other
than  defaults  for failure to comply with  applicable  covenants.  For example,
certain  credit  agreements  allow the lender to accelerate  the maturity of the
indebtedness  upon a change of  control  (as  defined in the  agreement)  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.


Future Cash Requirements

Liquidity -

     Our primary  source of liquidity on an ongoing basis is our cash flows from
operating  activities and borrowings under various lines of credit and notes. We
generally  use  these  amounts  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 us by
our  subsidiaries) or treasury stock purchases.  From time-to-time we will incur
indebtedness,  generally to (i) fund  short-term  working  capital  needs,  (ii)



refinance existing indebtedness,  (iii) make investments in marketable and other
securities  (including the acquisition of securities  issued by our subsidiaries
and  affiliates) or (iv) fund major capital  expenditures  or the acquisition of
other assets  outside the  ordinary  course of  business.  Occasionally  we sell
assets  outside  the  ordinary  course of  business,  and we  generally  use the
proceeds to (i) repay existing  indebtedness  (including  indebtedness which may
have  been  collateralized  by  the  assets  sold),  (ii)  make  investments  in
marketable and other  securities,  (iii) fund major capital  expenditures or the
acquisition of other assets outside the ordinary  course of business or (iv) pay
dividends.

     We routinely  compare our liquidity  requirements  and alternative  uses of
capital  against the  estimated  future cash flows we expect to receive from our
subsidiaries,  and the estimated sales value of those units. As a result of this
process,  we have 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 our  dividend  policies,  consider the sale of our
interests in our subsidiaries, affiliates, business units, marketable securities
or other  assets,  or take a combination  of these and 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.

     We periodically  evaluate acquisitions of interests in or combinations with
companies  (including  our  affiliates)  that  may or  may  not  be  engaged  in
businesses  related  to our  current  businesses.  We  intend to  consider  such
acquisition  activities in the future and, in connection with this activity, may
consider issuing additional equity securities and increasing indebtedness.  From
time to time, we also evaluate the  restructuring  of ownership  interests among
our respective subsidiaries and related companies.

     Based  upon  our  expectations  of  our  operating  performance,   and  the
anticipated  demands  on our  cash  resources,  we  expect  to  have  sufficient
liquidity to meet our short-term obligations (defined as the twelve-month period
ending  September  30,  2007)  and our  long-term  obligations  (defined  as the
five-year  period  ending  December  31,  2010,  our time  period for  long-term
budgeting).  If actual developments differ from our expectations,  our liquidity
could be adversely affected.

     At September 30, 2006, we had credit available under existing facilities of
$283.3 million, which was comprised of:
     o    $135.0  million  under  Kronos'  various  U.S.  and  non-U.S.   credit
          facilities;
     o    $98.3 million under Valhi's revolving bank credit facility; and
     o    $50.0 million under CompX's revolving credit facility.

At September 30, 2006, TIMET had $157.8 million of borrowing  availability under
its various U.S. and European credit agreements.

     At September 30, 2006, we had an aggregate of $233.1  million of restricted
and unrestricted cash, cash equivalents and marketable  securities.  A detail by
entity is presented in the table below.



                                                                      Amount
                                                                   -------------
                                                                   (In millions)

                                                                   
  Valhi Parent                                                        $ 63.2
  Kronos                                                                92.4
  NL Parent                                                             37.7
  CompX                                                                 25.8
  Tremont                                                               10.0
  Waste Control Specialists                                              4.0
                                                                      ------

Total cash, cash equivalents, and marketable securities               $233.1
                                                                      ======





Capital Expenditures -

     We  intend to  invest a total of  approximately  $67  million  for  capital
expenditures  during 2006.  Capital  expenditures are primarily for improvements
and upgrades to existing facilities. We spent $36.5 million though September 30,
2006.

     TIMET  intends  to invest a total of  approximately  $100  million  to $110
million for capital  expenditures  during 2006,  primarily for  improvements and
upgrades to our existing TIMET  facilities,  including  expansions of sponge and
melting capacity,  and other additions of plant machinery and equipment.  In May
2005, we announced plans to expand TIMET's existing  titanium sponge facility in
Nevada.  This  expansion,  which we  currently  expect to commence  start up and
commissioning  near the end of 2006,  will  provide  the  capacity to produce an
additional  4,000 metric tons of sponge  annually,  an increase of approximately
47% over the current sponge  production  capacity levels at the Nevada facility.
In April 2006, we announced  plans to expand  TIMET's  electron beam cold hearth
melt capacity in Pennsylvania. This expansion, which we currently expect will be
completed  by early 2008,  will have,  depending on product mix, the capacity to
produce an  additional  8,500  metric  tons of melted  products,  an increase of
approximately   54%  over  the  current   production   capacity  levels  at  the
Pennsylvania facility.

Repurchases of our Common Stock -

     We have in the past, and may in the future,  make repurchases of our common
stock in market or privately-negotiated transactions. At November 1, 2006 we had
approximately  4.6 million  shares  available for repurchase of our common stock
under the  authorizations  described  in Note 10 to the  Condensed  Consolidated
Financial Statements.

Dividends -

     Because our operations are conducted  primarily  through  subsidiaries  and
affiliates,  our  long-term  ability  to meet  parent  company  level  corporate
obligations  is  largely   dependent  on  the  receipt  of  dividends  or  other
distributions  from our subsidiaries  and affiliates.  Based on the 29.0 million
shares of Kronos we held at  September  30, 2006 and Kronos'  current  quarterly
dividend rate of $.25 per share,  we would receive  aggregate  annual  dividends
from Kronos of $29.0 million.  NL's current quarterly cash dividend is $.125 per
share,  although in the past NL has paid a dividend in the form of Kronos common
stock.  If NL pays its regular  quarterly  dividends in cash,  based on the 40.4
million  shares we held of NL  common  stock at  September  30,  2006,  we would
receive aggregate annual dividends from NL of $20.2 million. We do not expect to
receive any distributions from WCS or TIMET during 2006.

     Our subsidiaries  have various credit  agreements  which contain  customary
limitations on the payment of dividends, typically a percentage of net income or
cash  flow;  however,  these  restrictions  in the past  have not  significantly
impacted their ability to pay dividends.

Investment in our Subsidiaries and Affiliates and other Acquisitions -

     We have in the past, and may in the future,  purchase the securities of our
subsidiaries  and affiliates or third parties in market or  privately-negotiated
transactions.  We base our purchase decision on a variety of factors,  including
an analysis of the optimal use of our  capital,  taking into  account the market
value  of  the  securities  and  the  relative  value  of  expected  returns  on



alternative  investments.  In connection with these activities,  we may consider
issuing additional equity securities or increasing our indebtedness. We may also
evaluate the  restructuring  of ownership  interests of our businesses among our
subsidiaries and related companies.

     We generally do not guarantee any indebtedness or other  obligations of our
subsidiaries  or  affiliates.  Our  subsidiaries  are  not  required  to  pay us
dividends.  If one or more of our  subsidiaries  were  unable  to  maintain  its
current level of  dividends,  either due to  restrictions  contained in a credit
agreement or to satisfy its liabilities or otherwise, our ability to service our
liabilities or to pay dividends on our common stock could be adversely impacted.
If this were to occur,  we might consider  reducing or eliminating our dividends
or selling  interests in  subsidiaries  or other assets.  If we were required to
liquidate  assets  to  generate  funds to  satisfy  our  liabilities,  we may be
required to sell at what we believe  would be less than the actual value of such
assets.

     WCS  is  required  to  provide  certain   financial   assurances  to  Texas
governmental  agencies  with  respect  to  certain  decommissioning  obligations
related to its facility in West Texas. The financial  assurances may be provided
by various means, including a parent company guarantee assuming the parent meets
specified financial tests. In March 2005, we agreed to guarantee certain of WCS'
specified decommissioning obligations. WCS currently estimates these obligations
at approximately $3.5 million.  Such obligations would arise only upon a closure
of the facility and WCS' failure to perform such activities. We do not currently
expect we will have to perform under this guarantee for the foreseeable future.

     WCS'  primary  source  of  liquidity  currently  consists  of  intercompany
borrowings  from  one of our  wholly-owned  subsidiaries  under  the  terms of a
revolving  credit  facility that matures in March 2007.  WCS borrowed a net $6.2
million  from  our  subsidiary  during  the  first  nine  months  of  2006.  The
outstanding  amount of this intercompany  borrowing,  which is eliminated in our
Condensed Consolidated Financial Statements,  was $10.7 million at September 30,
2006 and $4.6  million at  December  31,  2005.  We expect  that WCS will likely
borrow additional amounts during the remainder of 2006 from our subsidiary.

Investment in The Amalgamated Sugar Company LLC -

     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 we are entitled to a
95% preferential share.  Distributions from the LLC are dependent, in part, upon
the  operations  of the LLC. We record  dividend  distributions  from the LLC as
income when they are declared by the LLC,  which is generally  the same month in
which we receive the distributions,  although distributions may in certain cases
be paid on the first  business  day of the  following  month.  To the extent the
LLC's  distributable  cash is below  this base level in any given  year,  we are
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  2006,  we  expect
distributions  received  from  the LLC in 2006  will  exceed  our  debt  service
requirements under our $250 million loans from Snake River Sugar Company.

     We may,  at our option,  require the LLC to redeem our  interest in the LLC
beginning  in 2012,  and the LLC has the right to redeem our interest in the LLC
beginning  in 2027.  The  redemption  price is  generally  $250 million plus the
amount of certain  undistributed income allocable to us, if any. In the event we
require the LLC to redeem our interest in the LLC,  Snake River has the right to
accelerate  the  maturity of and call our $250  million  loans from Snake River.
Redemption  of our  interest  in the LLC  would  result in us  reporting  income
related to the disposition of our LLC interest for income tax purposes, although
we would not be expected to report a gain in earnings  for  financial  reporting
purposes at the time its LLC interest was  redeemed.  However,  because of Snake




River's  ability to call our $250 million loans from Snake River upon redemption
of our interest in the LLC, the net cash proceeds (after  repayment of the debt)
generated  by the  redemption  of our interest in the LLC could be less than the
income taxes that we would be required to pay as a result of the disposition.

Off-balance Sheet Financing

     We do not have any off-balance  sheet financing  agreements  other than the
operating leases discussed in our 2005 Annual Report.

Commitments and Contingencies

     There have been no material changes in our contractual obligations since we
filed our 2005  Annual  Report,  and we refer you to the  report  for a complete
description of these commitments.

     We are  subject to certain  commitments  and  contingencies,  as more fully
described in Notes 12 and 15 to the Condensed  Consolidated Financial Statements
and in Part II, Item 1 of this Quarterly Report, including

     o    certain income tax examinations which are underway in various U.S. and
          non-U.S. jurisdictions,
     o    certain environmental remediation matters involving NL, Tremont, Valhi
          and TIMET,
     o    certain   litigation   related  to  NL's  former  involvement  in  the
          manufacture of lead pigment and lead-based paint, and
     o    certain other litigation to which we are a party.

     In  addition  to  those  legal  proceedings  described  in  Note  15 to the
Condensed   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  (including  NL) 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.

Recent Accounting Pronouncements

     See Note 16 to the Condensed Consolidated Financial Statements

Critical Accounting Policies

     There have been no changes in the first nine months of 2006 with respect to
our critical  accounting  policies  presented  in  Management's  Discussion  and
Analysis of  Financial  Condition  and Results of  Operation  in our 2005 Annual
Report.



ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

     We are exposed to market risk,  including  foreign currency exchange rates,
interest rates and security prices.  For a discussion of such market risk items,
refer to Part I, Item 7A - "Quantitative and Qualitative Disclosure About Market
Risk" in our 2005 Annual  Report.  There have been no material  changes in these
market risks during the first nine months of 2006.

     We have substantial  operations located outside the United States for which
the  functional  currency is not the U.S.  dollar.  As a result,  our assets and
liabilities,  results of  operations  and cash flows will  fluctuate  based upon
changes in foreign currency exchange rates.

     We  periodically  use  currency  forward  contracts  to manage a portion of
foreign currency exchange rate market risk associated with trade receivables, or
similar  exchange  rate risk  associated  with future  sales,  denominated  in a
currency other than the holder's functional currency.  These contracts generally
relate to our Chemicals and Component Products  operations.  We have not entered
into these contracts for trading or speculative  purposes in the past, nor do we
currently  anticipate  entering into such  contracts for trading or  speculative
purposes in the future.  Some of the  currency  forward  contracts we enter into
meet the criteria for hedge  accounting  under GAAP and are  designated  as cash
flow hedges. For these currency forward contracts, gains and losses representing
the effective  portion of our hedges are deferred as a component of  accumulated
other comprehensive  income, and are subsequently  recognized in earnings at the
time the hedged item affects  earnings.  For the currency  forward  contracts we
enter  into  which  do  not  meet  the   criteria  for  hedge   accounting,   we
mark-to-market  the estimated fair value of such contracts at each balance sheet
date, with any resulting gain or loss recognized in income  currently as part of
net currency transactions.  We had no forward contracts outstanding at September
30, 2006.

ITEM 4.  CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures -

     We  maintain  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 we file or submit to the SEC under the
Securities Exchange Act of 1934, as amended, 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  we are required to disclose in
the  reports  we file or  submit to the SEC  under  the Act is  accumulated  and
communicated to our management,  including our principal  executive  officer and
our 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, our President and Chief Executive  Officer,  and Bobby
D. O'Brien,  our Vice President and Chief Financial Officer,  have evaluated the
design and operations effectiveness of our disclosure controls and procedures as
of September 30, 2006.  Based upon their  evaluation,  these executive  officers
have concluded that our disclosure  controls and procedures were effective as of
September 30, 2006.

Internal Control Over Financial Reporting -

     We also  maintain  internal  control  over  financial  reporting.  The term
"internal  control over  financial  reporting,"  as defined by SEC  regulations,
means a  process  designed  by,  or under  the  supervision  of,  our  principal
executive  and  principal  financial  officers,  or persons  performing  similar



functions,  and  effected  by our  board  of  directors,  management  and  other
personnel,   to  provide  reasonable  assurance  regarding  the  reliability  of
financial  reporting and the  preparation  of financial  statements for external
purposes in accordance  with GAAP,  and includes  those  policies and procedures
that:

     o    pertain  to the  maintenance  of  records  that in  reasonable  detail
          accurately and fairly reflect our transactions and dispositions of our
          assets,
     o    provide  reasonable   assurance  that  transactions  are  recorded  as
          necessary to permit preparation of financial  statements in accordance
          with GAAP,  and that our  receipts and  expenditures  are made only in
          accordance with authorizations of our management and directors, and
     o    provide reasonable  assurance regarding prevention or timely detection
          of  unauthorized  acquisition,  use or  disposition of our assets that
          could have a material effect on our Condensed  Consolidated  Financial
          Statements.

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

Changes in Internal Control Over Financial Reporting -

     There has been no change to our internal  control over financial  reporting
during the quarter ended September 30, 2006 that has materially affected,  or is
reasonably  likely to materially  affect,  our internal  control over  financial
reporting.





                           Part II. OTHER INFORMATION

Item 1.  Legal Proceedings.

     In  addition  to the  matters  discussed  below,  refer  to  Note 15 to the
Condensed  Consolidated  Financial  Statements,  our 2005 Annual  Report and our
Quarterly  Reports  on Form 10-Q for the  quarters  ended  March 31 and June 30,
2006.

     Thomas v. Lead Industries  Association,  et al. (Circuit Court,  Milwaukee,
Wisconsin,  Case No.  99-CV-6411).  In August 2006, the trial court rejected any
claim by the plaintiff other than a failure to warn claim.

     Smith,  et al. v. Lead  Industries  Association,  et al. (Circuit Court for
Baltimore  City,  Maryland,  Case No.  24-C-99-004490).  In September  2006, the
plaintiffs filed a certiorari  petition with the Maryland Court of Appeals,  and
we opposed the petition in October.

     City of Milwaukee v. NL Industries,  Inc. and Mautz Paint  (Circuit  Court,
Civil Division,  Milwaukee County, Wisconsin, Case No. 01CV003066). In September
2006,  the court  removed the case from the January  2007 trial  calendar and in
October 2006, the court set a trial date of May 23, 2007.

     Jones v. NL  Industries,  Inc., et al.  (Circuit  Court of LeFlore  County,
Mississippi,  Civil Action No.  2002-0241-CICI).  In August 2006, the plaintiffs
filed a motion  for a new  trial,  which  was  denied by the  district  court in
October 2006.

     Terry, et al. v. NL Industries, Inc., et al. (United States District Court,
Southern  District of Mississippi,  Case No. 4:04 CV 269 PB). In September 2006,
we informed the court of the result in the Jones case.

     In October  2006,  we were served with a complaint  in Davis v.  Millennium
Holding  LLC,  et al.  (District  Court,  Douglas  County,  Nebraska,  Case  No.
1061-619). Plaintiff alleges injuries purportedly caused by lead on the surfaces
of  various  homes  in  which  he has  resided.  Plaintiff  seeks  punitive  and
compensatory  damages. We intend to deny all liability and to defend against all
of the claims  vigorously.  In October  2006,  we filed a motion to dismiss  the
complaint.

     In October  2006,  we were  served  with a  complaint  in Tyler v.  Sherwin
Williams  Company et al.  (District Court,  Douglas County,  Nebraska,  Case No.
1058-174). Plaintiff alleges injuries purportedly caused by lead on the surfaces
of  various  homes  in  which  he has  resided.  Plaintiff  seeks  punitive  and
compensatory damages, as well as equitable relief to move the plaintiff's family
from a home alleged to contain lead paint.  We intend to deny all  liability and
to defend  against all of the claims  vigorously.  In October  2006,  we filed a
motion to dismiss the complaint.

     In October 2006, we were served with a complaint in City of Akron,  Ohio v.
Sherwin-Williams Company et al.(Court of Common Pleas, Summit County, Ohio, Case
No. CV-2006-106309). The City seeks compensatory and punitive damages, detection
and abatement in residences, schools, hospitals and public and private buildings
within the City  accessible  to  children  and  damages  for funding of a public
education campaign and health screening  programs.  Plaintiff seeks judgments of
joint and several  liability  against the former pigment  manufacturers  and the
Lead  Industries  Association  ("LIA").In  November  2006 at the City of Akron's
request, the court dismissed the complaint without prejudice.



     In October 2006,  we were served with a complaint in City of E.  Cleveland,
Ohio v. Sherwin-Williams  Company et al.(Court of Common Pleas, Cuyahoga County,
Ohio, Case No.  CV06602785).  The City seeks  compensatory and punitive damages,
detection and abatement in residences, schools, hospitals and public and private
buildings  within the City  accessible  to children and damages for funding of a
public  education  campaign  and  health  screening  programs.  Plaintiff  seeks
judgments   of  joint  and  several   liability   against  the  former   pigment
manufacturers and the LIA. We intend to deny all liability and to defend against
all of the claims vigorously.

     In October 2006, we were served with a complaint in City of Lancaster, Ohio
v.  Sherwin-Williams  Company et al.(Court of Common  Pleas,  Fairfield  County,
Ohio, Case No. 2006 CV 01055). The City seeks compensatory and punitive damages,
detection and abatement in residences, schools, hospitals and public and private
buildings  within the City  accessible  to children and damages for funding of a
public  education  campaign  and  health  screening  programs.  Plaintiff  seeks
judgments   of  joint  and  several   liability   against  the  former   pigment
manufacturers and the LIA. We intend to deny all liability and to defend against
all of the claims vigorously.

     In October 2006, we were served with a complaint in City of Toledo, Ohio v.
Sherwin-Williams  Company et al.(Court of Common Pleas, Lucas County, Ohio, Case
No. G-4801-CI-200606040-000).  The City seeks compensatory and punitive damages,
detection and abatement in residences, schools, hospitals and public and private
buildings  within the City  accessible  to children and damages for funding of a
public  education  campaign  and  health  screening  programs.  Plaintiff  seeks
judgments   of  joint  and  several   liability   against  the  former   pigment
manufacturers and the LIA. We intend to deny all liability and to defend against
all of the claims vigorously.

     Brown et. al. v. NL Industries,  Inc. et. al.  (Circuit Court Wayne County,
Michigan,  Case No. 06-602096 CZ). In August 2006, the plaintiffs  amended their
complaint to drop the class  action  allegations,  and are now seeking  recovery
solely on their individual claims.

     Park Hills,  Mo. Site. In August 2006,  Doe Run ceased to negotiate with us
regarding  allocation.  We intend  to pursue  Doe Run for its share of the costs
associated with complying with the Order.

     Donnelly and  Donnelley v. NL  Industries,  Inc.  (United  States  District
Court, Northern District of New York, Case No.  1:06-CV-0851).  In July 2006, we
removed this case to Federal  Court.  In August 2006,  we answered the complaint
and denied all of the plaintiffs' allegations.

     In July 2006, we were served with a complaint in Norampac Industries,  Inc.
v. NL Industries,  Inc.  (United States District Court,  Western District of New
York,  Case No.  06-CV-0479).  The  plaintiff  sued under  CERCLA and New York's
Navigation Law for  contribution  for costs that have been, or will be, expended
by the plaintiff to clean up a former Magnus Metals facility. The complaint also
alleges  common-law  claims for negligence,  public nuisance,  private nuisance,
indemnification,  natural resource damages and declaratory  relief. In September
2006, we denied all liability for, and we intend to defend  vigorously  against,
all of the  claims  raised in the  complaint.  In October  2006,  the matter was
referred to mediation by the court.

     In October  2006,  we entered  into a consent  decree in the United  States
District  Court for the  District  of  Kansas,  in which we  agreed  to  perform
remedial  design and remedial  actions in OU-6,  Waco  Subsite,  of the Cherokee
County  Superfund  Site. We conducted  milling  activities on the portion of the



site which we have agreed to remediate.  We are also sharing responsibility with
other  potentially-responsible  parties for  remediating a tributary that drains
the portions of the site in which the potentially-responsible  parties operated.
We will also  reimburse EPA for a portion of its past and future  response costs
related to the site.

Item 1A. Risk Factors.

     For a discussion of the risk factors  related to our  businesses,  refer to
Part I, Item 1A, "Risk  Factors," in our 2005 Annual report.  There have been no
material changes to such risk factors during the first nine months of 2006.

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

     In March 2005,  our board of directors  authorized  the repurchase of up to
5.0 million  shares of our common stock in open market  transactions,  including
block  purchases,  or in privately  negotiated  transactions,  which may include
transactions  with our affiliates.  We may repurchase our common stock 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,  we may  terminate  the  program  prior to its
completion.  We will use cash on hand to acquire the shares.  Repurchased shares
may be  retired  and  cancelled  or may be  added to our  treasury  and used for
employee  benefit plans,  future  acquisitions or other corporate  purposes.  On
November 1, 2006 the independent members of our board of directors increased the
share repurchase  authorization by an additional 5.0 million shares. See Note 10
to the Condensed Consolidated Financial Statements.

     The following table discloses certain  information  regarding the shares of
our common stock we  purchased  during the third  quarter of 2006.  All of these
purchases were made under the repurchase program in open market transactions.



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

July 1, 2006
 to July 31,
                                                                                                 
 2006                                78,400         $24.50                      78,400                       903,400

August 1, 2006
 to August 31,
 2006                               200,600          26.56                     200,600                       702,800

September 1, 2006
 to September 30,
 2006                                52,200          25.94                      52,200                       650,600
                                    -------                                    -------

                                    331,200                                    331,200
                                    =======                                    =======






Item 6. Exhibits.

               10.1   -       Stock Purchase Agreement,  dated November 1, 2006,
                              between  Valhi,  Inc. and Valhi Holding  Company -
                              incorporated by reference to Exhibit 10.1 - to our
                              Current Report on Form 8-K (File No. 1-5467) dated
                              November 1, 2006

               31.1   -       Certification

               31.2   -       Certification

               32.1   -       Certification





                                   SIGNATURES


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



                                             VALHI, INC.
                                        -----------------------
                                            (Registrant)



Date   November 8, 2006                   By /s/ Bobby D. O'Brien
     --------------------                    ------------------------------
                                             Bobby D. O'Brien
                                             Vice President and Chief Financial
                                             Officer
                                             (Principal Financial Officer)



Date   November 8, 2006                   By /s/ Gregory M. Swalwell
     -------------------                     ------------------------------
                                             Gregory M. Swalwell
                                             Vice President and Controller
                                             (Principal Accounting Officer)