SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 8-K

                                 CURRENT REPORT

                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934

         Date of report (Date of earliest event reported): July 23, 2004

                              ITT INDUSTRIES, INC.
             (Exact name of registrant as specified in its charter)

          Indiana                    1-5627                   13-5158950
      ---------------             --------------           ----------------
      (State or other               Commission               (IRS Employer
      jurisdiction of              File Number)            Identification No.)
      organization)

               4 West Red Oak Lane
               White Plains, New York                            10604
      ----------------------------------------                ----------
      (Address of principal executive offices)                (Zip Code)

       Registrant's telephone number, including area code: (914) 641-2000

          (Former name or former address if changed since last report)

ITEM 9 and ITEM 12. Regulation FD Disclosure and Results of Operations and Financial Condition The following information is furnished pursuant to Item 9 "Regulation FD Disclosure" and Item 12 "Results of Operations and Financial Condition." This information shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act") or incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing. On July 23, 2004, ITT Industries, Inc. issued a press release providing its financial results for the second quarter of 2004 and updating its previously announced full year 2004 guidance. A copy of this press release is attached and incorporated by reference herein as Exhibit 99.1. Exhibit Index (99.1) Press release dated July 23, 2004 issued by ITT Industries, Inc.

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 hereunto duly authorized. ITT INDUSTRIES, INC. By: /s/ Kathleen S. Stolar ----------------------------- Kathleen S. Stolar Its: Vice President, Secretary and Associate General Counsel Date: July 23, 2004

                                                                    Exhibit 99.1

           ITT Industries Second Quarter EPS Up 11 Percent to $1.18@


     * Q2 revenue up 15 percent to $1.65 billion; strong organic growth of 10
       percent

     * Long-term growth opportunities seen for all four segments

     * Continued strong outlook puts FY 2004 EPS guidance near top end of
       $4.40-4.50 range

     * New CEO transition well underway, adhering to successful multi-industry
       strategy


    WHITE PLAINS, N.Y., July 23 /PRNewswire-FirstCall/ -- ITT Industries, Inc.
(NYSE: ITT) today announced second quarter 2004 net income of $112 million, up
12 percent including the net benefit of special items.  Diluted earnings per
share (EPS) for the quarter, including the net benefit of special items, was
$1.18, up $0.12 per share or 11 percent from reported EPS in the second
quarter 2003.  During the second quarter 2004, the company realized a $0.12
per share benefit from several tax items, which was partially offset by other
special items, primarily costs associated with restructuring, of ($0.11) per
share.  The net effect of these special items was a $0.01 increase in reported
EPS for the second quarter.  Adjusting results to exclude the benefit of these
special items, earnings for the second quarter 2004 were $1.17, up 15 percent
over the comparable adjusted figure of $1.02 for the same period in 2003.

    "The strong second quarter, with double digit earnings and organic revenue
growth, makes this the third consecutive quarter to show double digit organic
revenue growth at ITT," said Steve Loranger, President and Chief Executive
Officer of ITT Industries.  "With our current business mix and a seasoned
management team in place, we see many long-term growth opportunities ahead.
In Defense, our products and technical services are right in line with the
priorities of our primary customers in the US and allied nations.  Our water
and wastewater businesses are well-positioned to provide complete treatment
solutions for customers throughout the world.  Our Electronic Components
business continues to show improvement, with orders up 27 percent over the
period last year and an expectation of revenue and margin growth as market
conditions continue to improve, and the Leisure Marine and Motion Control
businesses continue to gain market share through new product introductions and
operational excellence."

    "We are seeing positive signs in the economy, and our orders are ahead of
last year going into the second half of 2004," Loranger said.  "Combined with
our strong first half performance, we now expect to see full year EPS near the
top of the range of $4.40-$4.50."


    Second Quarter Financial Highlights

     * Second quarter 2004 revenues rose 15 percent to $1.65 billion, helped
       by revenue increases in all four business segments, acquisitions and
       the positive impact of foreign currency translation.  Organic revenue,
       which excludes the impact of foreign exchange and acquisitions, grew 10
       percent, marking the third consecutive quarter the company has
       registered double digit organic revenue growth.

     * Segment operating income in the second quarter, including the impact of
       restructuring charges, grew 10 percent over the second quarter 2003 to
       $176.1 million on higher revenue and operational improvements.

     * On June 28, Steve Loranger was named President and Chief Executive
       Officer of ITT Industries and elected a Director of the company.  The
       Board of Directors' search committee named Loranger based on his strong
       track record of leadership at other global multi-industry companies,
       and his direct experience in most of ITT's segments, including defense
       and electronic and industrial components.  He succeeds Lou Giuliano,
       who remains as non-executive Chairman of the Board.  The transition
       process is on track and Loranger will assume the role of Chairman by
       the end of 2004.

     * The company's 2004 year-to-date cash from operations was $58 million,
       up from ($33) million in the first half of 2003.  The improvement is
       due to lower pre-funding of the salaried pension plan, and is partially
       offset by an increased investment in working capital as a result of
       higher revenues.

    Second Quarter Segment Highlights

    Fluid Technology

     * Second quarter 2004 Fluid Technology revenues were $650.9 million, up
       $80.3 million or 14 percent from the second quarter 2003, driven by
       water/wastewater and the industrial pump group, recent acquisitions and
       the positive impact of foreign currency translation.  Organic revenue
       growth in the segment was 5 percent.  Segment operating income was
       $75.7 million, including the impact of restructuring costs.  Start-up
       costs of acquisitions and foreign currency translation/transaction
       impacted the segment's margin by 100 basis points.

     * The company is progressing with its strategy of providing total system
       solutions in water and wastewater treatment, with significant recent
       contract wins in North America, Europe and the Middle East.  Further
       growth is anticipated with the introduction of the company's
       breakthrough Membrane Bio-Reactor (MBR) technology in the wastewater
       treatment market, combining diffused aeration and biological treatment
       with a second stage of membrane filtration.  The new MBR system offers
       greater energy efficiency and ease of use, and is a more cost-effective
       way for municipalities to meet new stricter effluent standards than
       existing MBR systems.

     * The integration of the recently acquired WEDECO business is
       progressing, with strengthening order activity recorded in the second
       quarter.  Most significantly, WEDECO was chosen to provide a UV
       advanced oxidation treatment system for groundwater contaminated with
       rocket fuel additive in California, and was selected to supply UV and
       ozone treatment systems for an 80 million gallon per day advanced water
       treatment system in Arizona.

    Defense Electronics & Services

     * Defense Electronics & Services revenues for the second quarter were
       $530.7 million, up $78.3 million or 17 percent, due to increased sales
       in nearly all of the divisions in the Defense segment.  Operating
       income rose $9.1 million or 20 percent to $55.8 million, and operating
       margin grew 20 basis points.  The Defense backlog now stands at a
       record $3.22 billion.

     * ITT will continue to hold a leadership position in tactical
       communication, building as many tactical radios today as ever, with
       upgrades to SINCGARS, the ramp-up of production in the UK's Bowman
       program, and production of the Federal Aviation Administration's
       ground-to-air radio system.  The company is actively pursuing the US
       Army's next Joint Tactical Radio Systems cluster, known as the Airborne
       Maritime Fixed (AMF) radio contract.

     * ITT's space payload business has supplied all of the key remote sensing
       instruments for the National Weather Service's (NWS) satellites now in
       orbit.  The company is providing an additional advanced instrument for
       the NWS' next generation of polar orbiting satellites.  Additionally,
       the company is competing for several additional contracts on the
       geostationary satellite constellation payloads.  The company plans to
       complete its $725 million acquisition of Kodak's Remote Sensing Systems
       business in the third quarter.  The acquisition, combined with ITT's
       current space payload capabilities, will position ITT Industries to
       address opportunities in the $6 billion science, government and
       commercial remote sensing markets.

     * The Defense segment is on-track to continue showing long-term organic
       revenue growth of 8-10 percent based on its record backlog and strong
       bid activity.

    Motion & Flow Control

     * Motion & Flow Control revenues for the second quarter were $281.3
       million, up $18.6 million or 7 percent on higher volume in the Motion
       Control and Leisure Marine businesses, and the positive impact of
       foreign currency translation.  Organic revenue growth was 3 percent in
       the second quarter.  Operating income was up 11 percent to $41.3
       million, while operating margin increased 60 basis points.

     * The company's Jabsco Leisure Marine unit continues to grow through new
       product introductions, with six new products scheduled to go to market
       in the second half of 2004.  Jabsco expects 25 percent of its revenue
       this year to come from new products, up from 18 percent in 2003.

     * Close collaboration with key customers resulted in a breakthrough new
       product in the company's spa and whirlpool business that could
       eventually lead to $20 million a year in additional revenue.  ITT's new
       pre-plumbed harness for spa manufacturers will begin delivery in the
       third quarter.

     * ITT's friction materials business continues to grow market share
       through efficiency gains.  Its European OEM auto market share has
       doubled over the last five years, and sees additional modest growth
       potential in the European OEM market over the next few years.  To
       supplement that opportunity, the business is also entering the European
       heavy truck and U.S. automotive markets.

    Electronic Components

     * Electronic Components revenues rose $37.7 million or 25 percent to
       $191.4 million.  Organic revenue grew 21 percent in the quarter, on
       strong growth in mobile handsets and military/aerospace.  Orders were
       up 27 percent in the second quarter, driven primarily by mobile
       handsets.  Including the impact of restructuring costs realized in the
       quarter, operating income rose $1.4 million to $3.3 million with a
       corresponding 50 basis point increase in operating margin.  Excluding
       the impact of restructuring, operating income grew $5.8 million to
       $10.4 million, and operating margin increased 240 basis points.

     * Growth continues in all parts of the communications market, as network
       infrastructure investment increases and as the company's Cannon
       connectors and switches gain more content per handset model and
       increase market share.

     * The company's strategy to enter the medical diagnostic market is
       gaining traction.  Second quarter sales for the company's switches and
       connectors in this market segment were up 17 percent and orders were up
       48 percent in the second quarter.

     * ITT Industries continues to grow its connector and switch content in
       the automotive market.  Cannon's new Clip-Lock Connectors are being
       used for harness and engine control panels in several platforms of
       off-road vehicles, and are expected to contribute $6 million in
       full-year revenue in 2004.

    About ITT Industries

    ITT Industries, Inc. (http://www.itt.com) supplies advanced technology
products and services in key markets including: electronic interconnects and
switches; defense communication, opto-electronics, information technology and
services; fluid and water management and other specialty products.
Headquartered in White Plains, NY, the company generated $5.63 billion in 2003
sales.

    In addition to the New York Stock Exchange, ITT Industries stock is traded
on the Midwest, Pacific, London, Paris and Frankfurt exchanges.


    Certain material presented herein consists of forward-looking statements
which involve known and unknown risks, uncertainties and other important
factors that could cause actual results to differ materially from those
expressed in, or implied from, such forward-looking statements.  Such factors
include general economic conditions, foreign currency exchange rates,
competition and other factors all as more thoroughly set forth in Item 1.
Business and Item 7.  Management's Discussion and Analysis of Financial
Condition and Results of Operations -- Forward-Looking Statements in the ITT
Industries, Inc.  Form 10-K Annual Report for the fiscal year ended
December 31, 2003, and other of its filings with the Securities and Exchange
Commission.


    NOTE:  ITT Industries believes that investors' understanding of the
company's operating performance is enhanced by the use of certain non-GAAP
financial measures, including adjusted GAAP net income and adjusted GAAP EPS,
which Management considers useful in providing insight into operating
performance, as it excludes the impact of special items that cannot be
expected to recur on a quarterly basis.  Management also believes that
investors can better analyze the company's revenue growth by utilizing an
organic revenue growth measure that excludes the effect of foreign exchange
translation and the effect of recent acquisitions.  In addition, Management
considers the use of free cash flow to be an important indication of the
company's ability to make acquisitions, fund pension obligations, buy back
outstanding shares and service debt.  Free cash flow, adjusted net income,
adjusted EPS and organic revenue are not financial measures under GAAP, should
not be considered as substitutes for cash from operating activities, EPS, net
income or revenue as defined by GAAP, and may not be comparable to similarly
titled measures reported by other companies.  A reconciliation to the GAAP
equivalents of these non-GAAP measures is set forth in the attached unaudited
financial information.



                    ITT INDUSTRIES, INC. AND SUBSIDIARIES

                   CONSOLIDATED CONDENSED INCOME STATEMENTS
                       (In millions, except per share)
                                 (Unaudited)

                                     Three Months Ended     Six Months Ended
                                            June 30,             June 30,
                                          2004     2003        2004     2003

    Sales and revenues                $1,652.5 $1,438.2    $3,168.4 $2,734.6

    Costs of sales and revenues        1,079.0    949.6     2,086.1  1,796.0
    Selling, general and administrative
     expenses                            237.6    198.6       467.8    398.9
    Research, development and
     engineering expenses                166.7    142.6       311.6    272.2
    Restructuring and asset impairment
     charges                              14.3      5.9        19.0     16.3
    Total costs and expenses           1,497.6  1,296.7     2,884.5  2,483.4

    Operating income                     154.9    141.5       283.9    251.2
    Interest expense (income), net         5.4      5.8         6.5     (9.3)
    Miscellaneous expense                  3.1      2.1         6.7      2.8
    Income from continuing operations
     before income taxes                 146.4    133.6       270.7    257.7
    Income tax expense                    33.7     41.5        69.9     78.9
    Income from continuing operations    112.7     92.1       200.8    178.8
    Discontinued operations, including
     tax income /(exp) of $0.3,
     $(0.2), $(0.1) and $(0.2) in each
     period, respectively                 (0.7)     7.8         0.1      7.8
    Net income                          $112.0    $99.9      $200.9   $186.6

    Earnings Per Share:
    Income from continuing operations:
      Basic                              $1.22    $1.00       $2.18    $1.94
      Diluted                            $1.19    $0.98       $2.13    $1.90
    Discontinued operations:
      Basic                             $(0.01)   $0.08       $  --    $0.08
      Diluted                           $(0.01)   $0.08       $  --    $0.08
    Net income:
      Basic                              $1.21    $1.08       $2.18    $2.02
      Diluted                            $1.18    $1.06       $2.13    $1.98

    Average Common Shares - Basic         92.4     92.0        92.3     92.0
    Average Common Shares - Diluted       94.5     94.0        94.5     93.9


                    ITT INDUSTRIES, INC. AND SUBSIDIARIES

                         CONSOLIDATED BALANCE SHEETS
                                (In millions)

                                                      June 30,   December 31,
                                                         2004           2003
                                                    (Unaudited)
    Assets
    Current Assets:
      Cash and cash equivalents                        $219.5         $414.2
      Receivables, net                                1,213.9          974.6
      Inventories, net                                  632.3          578.5
      Deferred income taxes                              68.1           68.2
      Other current assets                               80.7           70.0
         Total current assets                         2,214.5        2,105.5

    Plant, property and equipment, net                  862.1          893.3
    Deferred income taxes                               375.7          373.3
    Goodwill, net                                     1,793.7        1,629.1
    Other intangible assets, net                        154.1           74.8
    Other assets                                        925.3          861.6
         Total assets                                $6,325.4       $5,937.6

    Liabilities and Shareholders' Equity
    Current Liabilities:
      Accounts payable                                 $733.8         $635.3
      Accrued expenses                                  651.6          653.4
      Accrued taxes                                     271.9          251.9
      Notes payable and current maturities of
       long-term debt                                   359.7          141.5
      Other current liabilities                           2.4            4.5
         Total current liabilities                    2,019.4        1,686.6

    Pension and postretirement benefits               1,403.2        1,403.8
    Long-term debt                                      440.5          460.9
    Other liabilities                                   533.0          538.6
         Total liabilities                            4,396.1        4,089.9

    Shareholders' equity                              1,929.3        1,847.7
         Total liabilities and shareholders' equity  $6,325.4       $5,937.6


                    ITT INDUSTRIES, INC. AND SUBSIDIARIES

                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (In millions)
                                 (Unaudited)

                                                          Six Months Ended
                                                              June 30,
                                                        2004            2003
    Operating Activities
    Net income                                        $200.9          $186.6
    Income from discontinued operations                 (0.1)           (7.8)
    Income from continuing operations                  200.8           178.8

    Adjustments to income from continuing operations:
      Depreciation and amortization                     97.1            93.4
      Restructuring and asset impairment charges        19.0            16.3
    Payments for restructuring                         (17.8)          (10.2)
    Change in receivables                             (195.9)         (132.4)
    Change in inventories                              (37.8)           (8.4)
    Change in accounts payable and accrued expenses     66.5            (3.2)
    Change in accrued and deferred taxes                37.6            49.8
    Change in other current and non-current assets    (104.8)         (214.6)
    Change in other non-current liabilities             (9.1)           (8.9)
    Other, net                                           1.9             6.0

      Net cash - operating activities                   57.5           (33.4)

    Investing Activities
    Additions to plant, property and equipment         (63.5)          (57.7)
    Acquisitions, net of cash acquired                (257.3)          (42.5)
    Proceeds from sale of assets and businesses          4.7             9.5
    Other, net                                           0.3             0.1
      Net cash - investing activities                 (315.8)          (90.6)

    Financing Activities
    Short-term debt, net                               199.6           181.1
    Long-term debt repaid                              (36.2)          (17.0)
    Long-term debt issued                                0.9             0.3
    Repurchase of common stock                        (114.7)          (16.8)
    Proceeds from issuance of common stock              56.4            19.9
    Dividends paid                                     (30.5)          (28.5)
    Other                                               (0.1)            0.1
      Net cash - financing activities                   75.4           139.1


    Exchange Rate Effects on Cash and Cash Equivalents  (7.6)            8.9
    Net Cash - Discontinued Operations                  (4.2)            9.8

    Net change in cash and cash equivalents           (194.7)           33.8
    Cash and cash equivalents - beginning of year      414.2           202.2
    Cash and Cash Equivalents - end of period         $219.5          $236.0


               ITT Industries Non-GAAP Press Release Reconciliation
                       Reported vs. Organic Revenue Growth
                           Second Quarter 2004 & 2003

                                   ($ Millions)

                                                  (As Reported - GAAP)
                                                                        %
                                                              Change Change
                                           Sales &   Sales &    2004   2004
                                          Revenues  Revenues     vs.    vs.
                                           3M 2004   3M 2003    2003   2003

    ITT Industries - Consolidated          1,652.5   1,438.2   214.3    15%

    Fluid Technology                         650.9     570.6    80.3    14%

    Defense Electronics & Services           530.7     452.4    78.3    17%

    Electronic Components                    191.4     153.7    37.7    25%

    Motion & Flow Control                    281.3     262.7    18.6     7%


                                             (As Adjusted - Organic)

                                                                        Adj.
                                Sales &   Acquisition       FX       Sales &
                                Revenues Contribution  Contribution  Revenues
                                3M 2004    3M 2004        3M 2004     3M 2004

    ITT Industries -
     Consolidated               1,652.5      (35.7)         (33.1)    1,583.7

    Fluid Technology              650.9      (35.1)         (18.6)      597.2

    Defense Electronics
     & Services                   530.7        0.0            0.0       530.7

    Electronic Components         191.4        0.0           (5.5)      185.9

    Motion & Flow Control         281.3       (0.6)          (9.1)      271.6


                                    Sales &
                                   Revenues        Change          % Change
                                   3M 2003    Adj. 04 vs. 03    Adj. 04 vs. 03

    ITT Industries - Consolidated   1,438.2         145.5              10%

    Fluid Technology                  570.6          26.6               5%

    Defense Electronics & Services    452.4          78.3              17%

    Electronic Components             153.7          32.2              21%

    Motion & Flow Control             262.7           8.9               3%


             ITT Industries Non-GAAP Press Release Reconciliation
       Segment Operating Income & OI Margin Adjusted for Restructuring
                        Second Quarter of 2004 & 2003

                                 ($ Millions)

                            Q2 2004   Q2 2003     %      Q2 2004   Adjust for
                               As        As   Change 04     As        2004
                           Reported  Reported   vs. 03  Reported Restructuring
    Sales and Revenues:
    Electronic Components    191.4     153.7              191.4

    Operating Margin:
    Electronic Components      1.7%      1.2%               1.7%

    Income:
    Electronic Components      3.3       1.9     73.7%      3.3        7.1



                           Q2 2004   Q2 2003   Adjust for   Q2 2003  % Change
                              As       As         2003         As       Adj.
                          Adjusted  Reported  Restructuring Adjusted 04 vs. 03

    Sales and Revenues:
    Electronic Components   191.4     153.7                   153.7

    Operating Margin:
    Electronic Components     5.4%      1.2%                    3.0%

    Income:
    Electronic Components    10.4       1.9        2.7          4.6     126.1%


              ITT Industries Non-GAAP Press Release Reconciliation
                     Reported vs. Adjusted Net Income & EPS
                          Second Quarter of 2004 & 2003

                       ($ Millions, except EPS and shares)

                                           Q2 2004      Q2 2004      Q2 2004
                                             As                         As
                                          Reported    Adjustments   Adjusted

    Segment Operating Income                 176.1          12.7 #A    188.8


    Interest Income (Expense)                 (5.4)           --        (5.4)
    Other Income (Expense)                    (3.1)           --        (3.1)
    Corporate (Expense)                      (21.2)          1.6 #B    (19.6)

    Income from Continuing Operations
     before Tax                              146.4          14.3       160.7

    Income Tax Items                                       (11.7)#C    (11.7)
    Income Tax Expense                       (33.7)         (4.4)#D    (38.1)

    Total Tax Expense                        (33.7)        (16.1)      (49.8)

    Income from Continuing Operations        112.7          (1.8)      110.9

    Income from Discontinued Operations       (0.7)          0.7 #E      0.0

    Net Income                               112.0          (1.1)      110.9


    Diluted EPS                               1.18         (0.01)       1.17


                            Q2 2003      Q2 2003      Q2 2003        Change
                              As                         As      2004 vs. 2003
                           Reported    Adjustments   Adjusted     As Adjusted

    Segment Operating
     Income                 159. 8         5.6 #F       165.4


    Interest Income
     (Expense)                (5.8)         --           (5.8)
    Other Income (Expense)    (2.1)         --           (2.1)
    Corporate (Expense)      (18.3)        0.3 #G       (18.0)

    Income from Continuing
     Operations
      before Tax             133.6         5.9          139.5

    Income Tax Items                       0.0            0.0
    Income Tax Expense       (41.5)       (1.9)#H       (43.4)

    Total Tax Expense        (41.5)       (1.9)         (43.4)

    Income from Continuing
     Operations               92.1         4.0           96.1

    Income from Discontinued
     Operations                7.8        (7.8)#I         0.0

    Net Income                99.9        (3.8)          96.1          14.8


    Diluted EPS               1.06       (0.04)          1.02         $0.15

    #A - Remove Segment Restructuring Expense of $12.7M
    #B - Remove HQ Restructuring Expense of $1.6M
    #C - Remove Effect of Favorable Tax Items ($11.7M)
    #D - Tax Effect of Adjustments #A and #B
    #E - Remove D.O. Expense of $0.7M
    #F - Remove Segment Restructuring Expense of $5.6M
    #G - Remove HQ Restructuring Expense of $0.3M
    #H - Tax Effect of Adjustments #F and #G
    #I - Remove D.O. Income of ($7.8M)


             ITT Industries Non-GAAP Press Release Reconciliation
                    Reported vs. Adjusted Net Income & EPS
                           Full Year of 2004 & 2003

                                        Full Year 2004 EPS**
                                                                    Full Year
                                      Lower Limit    Upper Limit    2003 EPS**

    As Reported*                             4.43          4.53        4.29

    Adjustments

    Restructuring                            0.14          0.14        0.22

    Interest                                (0.03)        (0.03)      (0.16)

    Tax Settlement                          (0.15)        (0.15)      (0.35)

    Other - Debt Repayment                   0.01          0.01

    Discontinued Operations                  0.00          0.00       (0.14)

    Adjusted Net Income                      4.40          4.50        3.86

    *Amount represents projected figures for full year 2004
    ** Represents diluted EPS


             ITT Industries Non-GAAP Press Release Reconciliation
             Second Quarter 2004 & 2003 Reported vs. Adjusted EPS

                                                   Q2 2004           Q2 2003
                                                    Actual            Actual

    Diluted Earnings Per Share - GAAP                $1.18             $1.06

    Other Adjustments*                               (0.12)            (0.08)

    Restructuring                                     0.11              0.04

    Adjusted Earnings Per Share - NON-GAAP           $1.17             $1.02

    *Please refer to "Reported vs. Adjusted Net Income & EPS First Quarter of
     2004 & 2003" for details on Other Adjustments



SOURCE  ITT Industries, Inc.
    -0-                             07/23/2004
    /CONTACT:  Tom Glover of ITT Industries, Inc., +1-914-641-2160,
tom.glover@itt.com/
    /Web site:  http://www.itt.com /
    (ITT)

CO:  ITT Industries, Inc.
ST:  New York
IN:  UTI FIN CPR ARO
SU:  ERN