UNITED STATES SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C.  20549

                                   FORM 10-Q/A

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

           For the Quarterly Period Ended          December 31, 2003


         Commission File Number ____0-7491_______

                              MOLEX INCORPORATED
            (Exact name of registrant as specified in its charter)

             Delaware                                  36-2369491
   (State or other jurisdiction                   (I.R.S. Employer
   of incorporation or organization)             Identification No.)

2222 Wellington Court, Lisle, Illinois                  60532
(Address of principal executive offices)              (Zip Code)

Registrant's telephone number, including area code:  630-969-4550



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  ________


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


Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date (applicable only to corporate
registrants).  At December 31, 2003:


	    	Common Stock         	    100,423,567 shares

		Class A Common Stock 	     89,879,851 shares

		Class B Common Stock	         94,255 shares






                              MOLEX INCORPORATED

                                     INDEX



PART I - FINANCIAL INFORMATION

  Item 1.  Financial Statements

           Condensed Consolidated Balance Sheets --                       2
           December 31, 2003 and June 30, 2003
           Condensed Consolidated Statements of Income --                 3
           Three and Six Months Ended December 31, 2003 and 2002

           Condensed Consolidated Statements of Cash Flows --             4
           Six Months Ended December 31, 2003 and 2002

           Notes to Condensed Consolidated Financial Statements           5

  Item 2.  Management's Discussion and Analysis of Results
           of Operations and Financial Condition                         11

  Item 3.  Quantitative and Qualitative Disclosure About
           Market Risk                                                   13

  Item 4.  Controls and Procedures                                       14


PART II - OTHER INFORMATION



  Item 2. Changes in Securities and Use of Proceeds                      15

  Item 5. Other Information                                              15

  Item 6. Exhibits and Reports on Form 8-K                               18


SIGNATURES                                                               20




                                       1






PART I. FINANCIAL INFORMATION

Item 1. FINANCIAL STATEMENTS



                              MOLEX INCORPORATED
                    CONDENSED CONSOLIDATED BALANCE SHEETS
                                (In thousands)

              ASSETS                              December 31,      June 30,
                                                      2003            2003
                                                    _________      _________
                                                   (unaudited)
CURRENT ASSETS:
 Cash and cash equivalents                         $  157,443     $  178,976
 Marketable securities                                170,109        171,235
 Accounts receivable - net                            490,395        396,780
 Inventories                                          216,386        179,256
 Other current assets                                  45,362         35,866
                                                    _________      _________
   Total current assets                             1,079,695        962,113

PROPERTY, PLANT AND EQUIPMENT - NET                 1,027,870      1,007,948

GOODWILL                                              160,743        160,732
OTHER ASSETS                                          221,846        204,097
                                                    _________      _________
                                                   $2,490,154     $2,334,890
                                                    _________      _________
      LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
 Accounts payable                                  $  203,926     $  175,815
 Accrued expenses                                     125,665        117,994
 Other current liabilities                             58,809         62,339
                                                    _________      _________
   Total current liabilities                          388,400        356,148

OTHER NON-CURRENT LIABILITIES                           6,470          6,123
ACCRUED PENSION AND POSTRETIREMENT BENEFITS            64,675         58,430
LONG-TERM DEBT                                         10,731         13,137
OBLIGATIONS UNDER CAPITAL LEASES                        3,175          3,731
MINORITY INTEREST                                       1,295            753

SHAREHOLDERS' EQUITY
 Common stock                                          10,712         10,680
 Paid-in capital                                      364,417        341,530
 Retained earnings                                  2,067,204      2,003,440
 Treasury stock                                      (463,280)      (437,234)
 Deferred unearned compensation                       (41,134)       (32,094)
 Cumulative translation and
  other adjustments                                    77,489         10,246
                                                    _________      _________
   Total shareholders' equity                       2,015,408      1,896,568
                                                    _________      _________
                                                   $2,490,154     $2,334,890
                                                    _________      _________

The accompanying notes are an integral part of these condensed consolidated
 financial statements.




                                       2





                              MOLEX INCORPORATED
                 CONDENSED CONSOLIDATED STATEMENTS OF INCOME
              (Unaudited - In thousands except per share data)



                                       THREE MONTHS ENDED         SIX MONTHS ENDED
                                          December 31,              December 31,
                                       ___________________       ___________________
                                         2003       2002           2003        2002
                                       ________   ________       _________   ________
                                                                 
NET REVENUE                            $548,982   $454,609      $1,045,745   $923,855

COST OF SALES                           368,129    308,215         695,511    617,905
                                       ________   ________       _________   ________
 Gross Profit                           180,853    146,394         350,234    305,950

SELLING, GENERAL AND
 ADMINISTRATIVE EXPENSES:
  Selling                                48,845     40,547          93,261     81,424
  General and Administrative             81,429     72,619         162,985    152,210
                                       ________   ________       _________   ________
  Total selling, general and
   administrative expenses              130,274    113,166         256,246    233,634

 Income from operations                  50,579     33,228          93,988     72,316

OTHER INCOME (EXPENSE):
 Gain on sale of affiliate stock         10,363          -          10,363          -
 Impairment and write-down of
  investments                            (4,986)         -          (4,986)         -
 Interest, net                            1,089      3,927           2,324      4,937
 Other income (expense)                    (352)        (5)         (1,018)      (588)
                                       ________   ________       _________   ________
   Total other income (expense)           6,114      3,922           6,683      4,349

INCOME BEFORE INCOME TAXES
 AND MINORITY INTEREST                   56,693     37,150         100,671     76,665
INCOME TAXES AND MINORITY INTEREST       15,477      8,962          27,393     18,515
                                       ________   ________       _________   ________
NET INCOME                             $ 41,216   $ 28,188      $   73,278   $ 58,150
                                       ________   ________       _________   ________
EARNINGS PER COMMON SHARE:
  BASIC                                $   0.22   $   0.15      $     0.38   $   0.30
  DILUTED                              $   0.21   $   0.15      $     0.38   $   0.30



WEIGHTED AVERAGE COMMON
 SHARES OUTSTANDING:
  BASIC                                 190,459    192,002         190,599    192,462
  DILUTED                               192,450    193,312         192,462    193,863


CASH DIVIDENDS PER COMMON SHARE        $  0.025   $  0.025      $    0.050   $  0.050


The accompanying notes are an integral part of these condensed consolidated
 financial statements.







                                       3





                              MOLEX INCORPORATED
              CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                          (Unaudited - In thousands)

                                                          SIX MONTHS ENDED
                                                            December 31,
                                                        ___________________
                                                          2003       2002
                                                        ________   ________
CASH AND CASH EQUIVALENTS, Beginning of Period          $178,976   $213,477

 OPERATING ACTIVITIES:
  Net income                                              73,278     58,150
  Add (deduct) non-cash items included
   in net income -
    Depreciation and amortization                        109,599    111,225
    Amortization of deferred unearned compensation         6,210      6,562
    Other charges to net income                           (1,921)     3,845

  Changes in assets and liabilities, excluding
   effects of foreign currency adjustments -
    Accounts receivable                                  (72,384)     8,399
    Inventories                                          (29,359)     2,395
    Other current assets                                  (5,793)     6,742
    Accounts payable                                      16,848    (25,673)
    Accrued expenses                                       2,186     (2,548)
    Other liabilities                                     (4,626)   (15,154)
                                                         _______    _______
     CASH PROVIDED FROM OPERATING ACTIVITIES              94,038    153,943

 INVESTING ACTIVITIES:
    Capital expenditures                                 (83,939)   (79,724)
    Proceeds from sale of property, plant
     and equipment                                         2,265      1,165
    (Increase)decrease in marketable securities            1,126    (31,868)
    Other investing activities                            (3,363)   (18,499)
                                                         _______    _______
     CASH USED FOR INVESTING ACTIVITIES                  (83,911)  (128,926)

 FINANCING ACTIVITIES:
    Net decrease in debt                                  (3,062)    (1,729)
    Principal payments on capital lease obligations       (2,569)    (3,839)
    Cash dividends paid                                   (9,535)    (9,640)
    Purchase of treasury stock                           (25,406)   (45,001)
    Reissuance of treasury stock                           1,022        707
    Exercise of stock options                              4,946      4,066
                                                         _______    _______
     CASH USED FOR FINANCING ACTIVITIES                  (34,604)   (55,436)

EFFECT OF EXCHANGE RATE CHANGES ON CASH
   AND CASH EQUIVALENTS                                    2,944     12,265
                                                         _______    _______
CASH AND CASH EQUIVALENTS, End of Period                $157,443   $195,323
                                                         _______    _______

The accompanying notes are an integral part of these condensed consolidated
 financial statements.

                                      4






                              MOLEX INCORPORATED
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)


(1) Basis of Presentation

Molex Incorporated manufactures electronic components, including electrical and
fiber optic interconnection products and systems; switches; integrated
products; and application tooling in 58 plants in 19 countries.

The unaudited financial statements have been prepared from the Company's books
and records and reflect all adjustments that, in the opinion of management, are
necessary for a fair presentation of information for the interim periods
presented.  The condensed consolidated financial statements have been prepared
pursuant to the rules and regulations of the Securities and Exchange Commission
and therefore, do not include all information and footnote disclosures included
in the annual consolidated financial statements.  These financial statements
should be read in conjunction with the consolidated financial statements and
notes thereto included in the Molex Incorporated 2003 Annual Report to
Shareholders and the 2003 Annual Report on Form 10-K.  The results of
operations for the interim periods should not be considered indicative of
results to be expected for the full year.

Certain reclassifications have been made to the prior year's financial
statements to conform to the fiscal year 2004 classifications.


(2) Earnings Per Common Share

The reconciliation of basic average common shares outstanding to dilutive
average common shares outstanding is as follows (in thousands):


                                     Three Months Ended  Six Months Ended
                                       December 31,        December 31,
                                     __________________  __________________
                                       2003      2002      2003      2002
                                     ________  ________  ________  ________

Weighted average shares
 outstanding - basic                  190,459   192,002   190,599   192,462


Dilutive effect of stock options        1,991     1,310     1,863     1,401
                                     ________  ________  ________  ________

Weighted average shares
 outstanding - diluted                192,450   193,312   192,462   193,863
                                     ________  ________  ________  ________



(3) Comprehensive Income

Total comprehensive income is summarized as follows (in thousands):


                                     Three Months Ended   Six Months Ended
                                        December 31,        December 31,
                                     __________________  __________________
                                       2003      2002      2003      2002
                                     ________  ________  ________  ________

Net Income                            $41,216   $28,188  $ 73,278   $58,150
Foreign currency
 translation adjustments               45,234    33,991    66,932    18,115
Unrealized gain (loss) on
 available-for-sale securities             69       (11)      311       (88)
                                     ________  ________  ________  ________

Total comprehensive income            $86,519   $62,168  $140,521   $76,177
                                     ________  ________  ________  ________




                                       5




                              MOLEX INCORPORATED
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)

4) New Accounting Pronouncements

The Financial Accounting Standards Board (FASB) has issued Staff Position (FSP)
No. 106-1, "Accounting and Disclosure Requirements Related to the Medicare
Prescription Drug, Improvement and Modernization Act of 2003 (The "Act")."
The purpose of this FSP is to permit a one-time election to defer recognition
of the effects of the Act until the FASB issues accounting guidance, and to
provide disclosure guidance based on that election.  Molex has elected to defer
recognition of the effects of the Act until accounting guidance is provided by
the FASB.


5) Inventories

Inventories are valued at the lower of first-in, first-out cost or market.
Inventories, net of reserves, consist of the following (in thousands):


                                               December 31,       June 30,
                                                  2003              2003
                                               ___________      __________

Raw Materials                                   $ 30,719         $ 26,155

Work in Process                                   78,372           63,807

Finished Goods                                   107,295           89,294
                                               ___________      __________

                                                $216,386         $179,256
                                               ___________      __________







                                       6



















                              MOLEX INCORPORATED
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)

6) Stock Option Plans

As permitted by Statement of Financial Accounting Standards (SFAS) No. 123,
"Accounting for Stock-Based Compensation", the Company has elected to account
for its stock-based compensation programs according to the provisions of
Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to
Employees."  Had the Company elected to apply the provisions of SFAS No. 123
regarding recognition of compensation expense to the extent of the calculated
fair value of stock options granted, the effects on reported net income and
earnings per share would have been as follows (in thousands, except per share
data):



                                    Three Months Ended     Six Months Ended
                                       December 31,          December 31,
                                    __________________    _________________
                                     2003        2002       2003      2002
                                    _______    _______    _______   _______

Net Income, as reported             $41,216    $28,188    $73,278   $58,150

Add: Stock-based compensation
 expense included in reported
 net income, net of tax               2,338      2,494      4,534     4,988

Deduct: Total stock-based
 compensation expense
 determined under fair value
 method for all awards,
 net of tax                          (4,545)    (4,274)    (8,095)   (8,548)
                                    _______    _______    _______   _______

Pro forma net income                $39,009    $26,408    $69,717   $54,590
                                    _______    _______    _______   _______

Earnings per share:
   Basic                            $  0.22    $  0.15    $  0.38   $  0.30
   Diluted                             0.21       0.15       0.38      0.30


Pro forma earnings per share:
   Basic                            $  0.20    $  0.14    $  0.37   $  0.28
   Diluted                             0.20       0.14       0.37      0.28





7) Other Charges

During the fourth quarter of fiscal 2003, the Company recorded a pretax charge
of $40.1 million ($28.6 million, net of a tax benefit of $11.5 million). This
charge included $23.1 million relating to write-offs of manufacturing assets
and facilities, $11.9 million for severance costs related to a workforce
reduction of 537 people and $5.1 million for the write-off of investments.
Some employment reductions occurred during fiscal 2003, and all remaining
employment reductions occurred in the first half of fiscal 2004. Most severance
payments will continue for up to a year.

During the fourth quarter of fiscal 2001 and the second quarter of fiscal 2002,
the Company recorded charges for severance and other termination benefits of
$46.4 million associated with global workforce reductions of approximately
1,750 employees.  At December 31, 2003, $1.4 million of severance payments
related to these workforce reduction actions remained in the consolidated
balance sheet.

                                       7


                              MOLEX INCORPORATED
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)


The change in the accrued severance balance is summarized as follows
(in thousands):


                                June 2003   Dec. 2001  June 2001
                                 Charge      Charge     Charge       Total
                                _________   _________  _________   _________

Balance at June 30, 2003         $10,126     $ 1,831    $  757     $ 12,714
 Charges to expense                    -           -         -            -
 Cash payments                    (2,086)       (484)     (316)      (2,886)
                                _________   _________  _________   _________

Balance at September 30, 2003      8,040       1,347       441        9,828
 Charges to expense                    -           -         -            -
 Cash payments                    (1,537)       (337)      (61)      (1,935)
                                _________   _________  _________   _________

Balance at December 31, 2003     $ 6,503     $ 1,010    $  380     $  7,893
                                _________   _________  _________   _________



During the second quarter of fiscal 2004, the Company recorded a pretax charge
of $5.0 million to exit other investments in start-up technologies.



8) Other Income (Expense)

The Company recognized a pretax gain of $10.4 million from the sale of stock of
an affiliate and an equity gain resulting from the IPO completed by this
affiliate.  Molex retains a 20 percent ownership.





                                       8





















                              MOLEX INCORPORATED
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)

9) Segment and Related Information

The Company and its subsidiaries operate in one product segment:  the
manufacture and sale of electronic components.  Management operates the
business by geographic region and information by geographic region is
summarized as follows (in thousands):


                                       Inter-
Three                     Customer     company       Total         Net
Months Ended:             Revenue      Revenue      Revenue      Income
December 31, 2003 -       ________     ________     ________     _______

Americas                  $167,478     $ 41,791     $209,269     $11,346
Far East North             131,283       57,688      188,971      21,597
Far East South             152,665       24,007      176,672      13,033
Europe                      85,395       10,172       95,567      (5,779)
Corporate and Other         12,161       19,363       31,524       1,019
Eliminations                     -     (153,021)    (153,021)          -
                          ________     ________     ________     _______
Total                     $548,982            -     $548,982     $41,216
                          ________     ________     ________     _______

December 31, 2002 -

Americas                  $158,721     $ 25,762     $184,483     $ 7,458
Far East North             100,781       37,470      138,251       9,418
Far East South             114,194        9,719      123,913      15,943
Europe                      70,266        6,787       77,053         622
Corporate and Other         10,647       23,109       33,756      (5,253)
Eliminations                     -     (102,847)    (102,847)          -
                          ________     ________     ________     _______
Total                     $454,609            -     $454,609     $28,188
                          ________     ________     ________     _______



                                       Inter-
Six                       Customer     company       Total         Net
Months Ended:             Revenue      Revenue      Revenue      Income
December 31, 2003 -       ________     ________     ________     _______

Americas                $  318,969     $ 80,660   $  399,629     $21,929
Far East North             247,596      106,381      353,977      35,251
Far East South             295,537       41,535      337,072      30,515
Europe                     159,802       18,537      178,339      (7,382)
Corporate and Other         23,841        6,034       29,875      (7,035)
Eliminations                     -     (253,147)    (253,147)          -
                          ________     ________     ________     _______
Total                   $1,045,745          -     $1,045,745     $73,278
                          ________     ________     ________     _______

December 31, 2002 -

Americas                  $324,518     $ 50,955     $375,473     $16,409
Far East North             203,808       79,058      282,866      21,112
Far East South             230,561       21,770      252,331      33,834
Europe                     143,235       13,736      156,971       1,597
Corporate and Other         21,733        6,047       27,780     (14,802)
Eliminations                     -     (171,566)    (171,566)          -
                          ________     ________     ________     _______
Total                     $923,855            -     $923,855     $58,150
                          ________     ________     ________     _______


Revenue is recognized based on the location of the selling entity.


                                       9


                              MOLEX INCORPORATED
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)

10) Pending Acquisition

On October 28, 2003, Molex announced that it had reached a tentative agreement
to purchase in a cash transaction, the assets and business of Connecteurs
Cinch S.A. and its subsidiaries in India, China and Portugal from the Snecma
Group, its Paris, France based parent.  The parties are working together toward
finalization of a definitive Asset Purchase and Sale Agreement.  Completion of
the transaction, currently expected in late third quarter or early fourth
quarter of fiscal 2004, is subject to receipt of certain regulatory approvals
and to approval by the Board of Directors of Molex and the Board of Directors
of Snecma S.A.







                                       10


































                              MOLEX INCORPORATED

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

RESULTS OF OPERATIONS

Second Quarter Results

Consolidated revenue was $549.0 million for the second quarter ended
December 31, 2003, an increase of $94.4 million, or 20.8 percent, over the
prior year period.  The strengthening of other currencies compared with the
U.S. dollar increased revenue by $28.0 million for the second quarter.

Second quarter customer revenue in the Americas region of $167.5 million
increased 5.5 percent from the prior year quarter based on a broad improvement
in end markets. In the Far East North region (Japan and Korea), customer
revenue for the second quarter was $131.3 million, up 30.3 percent from the
prior year period.  New products, especially for the digital, mobile and
personal electronics markets, drove this growth.  Revenue was also favorably
impacted by foreign currency translation of $12.1 million. Customer revenue
in the Far East South region for the second quarter was $152.7 million, an
increase of 33.7 percent, primarily driven by the digital consumer, personal
computers and mobile phone markets.  In Europe, revenue for the three months
ended December 31, 2003 increased $15.1 million, or 21.5 percent, to $85.4
million. Foreign currency translation, driven by the stronger euro, favorably
impacted sales by $13.1 million.

Gross profit was $180.9 million for the quarter ended December 31, 2003, up
$34.5 million over the prior year quarter.  Gross profit as a percent of
revenue was 32.9 percent for the quarter ended December 31, 2003 compared
with 32.2 percent in the prior year period.  The increase was principally due
to the gross profit impact of the higher sales volume.

Selling and administrative expenses were $130.3 million for the second quarter
as compared with $113.2 million in the prior year.  As a percent of revenue,
selling and administrative expenses for the quarter were 23.7 percent compared
with 24.9 percent in the prior year.

Other income (expense) included a pretax gain of $10.4 million from the sale
of stock of an affiliate and an equity gain resulting from the IPO completed
by this affiliate. Molex retains a 20 percent ownership.  In addition, the
Company recorded a pretax charge of $5.0 million to exit other investments in
start-up technologies. Interest income, net of interest expense, was $1.1
million in the quarter ended December 31, 2003 compared with $3.9 million in
the prior year quarter.  The prior year included an interest benefit from the
favorable closure of corporate tax audits in certain jurisdictions.

The effective tax rate was 27 percent for the quarter ended December 31, 2003
compared with 24 percent in the prior year period as a result of increased
pretax income in jurisdictions with higher tax rates.

Net income for the quarter was $41.2 million, or $0.22 per basic and $0.21 per
diluted share. This compares with $28.2 million, or $0.15 per basic and diluted
share, for the same quarter last fiscal year.  Foreign currency translation
increased net income by $1.0 million for the second quarter.

                                      11

Six Months Results

Consolidated revenue was $1,045.7 million for the first six months ended
December 31, 2003, compared with $923.9 million last year.  The strengthening
of other currencies compared with the U.S. dollar increased revenue by $38.4
million in the first six months of fiscal 2004.

Customer revenue in the Americas region of $319.0 million was down slightly
compared with the prior year revenue of $324.5 million. Year-to-date customer
revenue in the Far East North region increased 21.5 percent to $247.6 million,
as compared with last year's first six months of $203.8 million.  Demand for
new products such as mobile phones, digital still cameras, flat panel displays
and DVDs, was especially strong and foreign currency translation increased
revenue by $12.6 million. In the Far East South region, revenue for the six
months ended December 31, 2003 was $295.5 million, up 28.2 percent over the
prior year period.  Strong demand in the digital consumer, mobile telephone,
and notebook and desktop computer markets drove the increase. In Europe,
revenue was $159.8 million, as compared with $143.2 million in the prior year
period.  Foreign currency translation, driven by the stronger euro, favorably
impacted sales by $22.5 million.

Gross profit was $350.2 million for the six months ended December 31, 2003, up
$44.3 million from the prior year.  The increase was primarily due to leverage
from the higher sales.  Gross profit as a percent of revenue was 33.5 percent
for the six months ended December 31, 2003 compared with 33.1 percent last
year.

Selling and administrative expenses were $256.2 million for the first six
months as compared with $233.6 million for the corresponding period in the
prior year.  As a percent of revenue, selling and administrative expenses for
the first half of fiscal 2004 were 24.5 percent compared with 25.3 percent in
the prior year.

Other income (expense) included the gain of $10.4 million and charge of $5.0
million related to investment transactions discussed above. Interest income,
net of interest expense, was $2.3 million in the six months ended December 31,
2003 compared with $4.9 million in the prior year period.

The effective tax rate was 27 percent for six months ended December 31, 2003
compared with 24 percent in the prior year period as a result of increased
pretax income in jurisdictions with higher tax rates.

Year-to-date net income was $73.3 million, or $0.38 per basic and diluted
share, a 26.0 percent increase from $58.2 million, or $0.30 per basic and
diluted share, reported for last year's first six months. Foreign currency
translation increased net income by $0.7 million for the six-month period.


FINANCIAL CONDITION AND LIQUIDITY

The Company's long-term financing strategy is to rely on internal sources of
funds for investing in plant, equipment and acquisitions.  Management remains
confident that the Company's liquidity and financial flexibility are adequate
to support both current, as well as future growth.  Molex has historically
used external borrowings only when a clear financial advantage exists.
Long-term debt at December 31, 2003 totaled $10.7 million.

                                      12

Cash provided from operating activities of $94.0 million was down from the
prior year due primarily to an increase in working capital.  A higher level of
revenue in the current year resulted in higher levels of accounts receivable
and inventory than in the prior year. Working capital at December 31, 2003 was
$691.3 million compared with $606.0 million at June 30, 2003.

Cash used for investing activities was $83.9 million, a decrease of $45.0
million from the prior year. Capital expenditures were $83.9 million, an
increase of $4.2 million over the prior year spending of $79.7 million.
Marketable securities decreased $1.1 million in the six months ended
December 31, 2003, as compared with a $31.9 million increase in the same
period of fiscal 2003.

Cash used for financing activities was $34.6 million compared with $55.4
million in the prior period. During the six months ended December 31, 2003,
the Company purchased an aggregate of 995,000 shares of treasury stock at an
aggregate cost of $25.4 million.  This is in accordance with authorization by
the Company's Board of Directors for the purchase of up to $100 million of
Common stock during fiscal 2004.


OUTLOOK

Although visibility remains difficult beyond the third quarter, management
believes that a majority of the Company's global markets continues to improve
and that inventory in the majority of the Company's worldwide sales channels
remains below normal levels.  The level of new orders remains encouraging,
especially in the Far East and the Americas. The Company continues to emphasize
expansion in rapidly growing industry segments, product lines and geographic
regions.  Molex remains committed to providing high quality products and a
full range of services to its customers worldwide.

For the third quarter ending March 31, 2004, management is forecasting revenues
in a range of $550 to $560 million.  Based on these revenues, earnings per
share is expected in the range of $0.21 to $0.23.

Due to the uncertainty of the foreign currency exchange markets, Molex cannot
reasonably predict future trends related to foreign currency fluctuations.
Foreign currency fluctuations have impacted the Company's results in the past
and may impact results in the future.


CRITICAL ACCOUNTING POLICIES

See the information concerning the Company's critical accounting policies
included under Management's Discussion of Financial Condition and Results of
Operations in the Company's Annual Report on Form 10-K for the fiscal year
ended June 30, 2003, which is incorporated in this Form 10-Q by reference.


Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company is subject to market risk associated with changes in foreign
currency exchange rates, interest rates and certain commodity prices.  The
Company mitigates its foreign currency exchange rate risk principally through
the establishment of local production facilities in the markets it serves and
invoicing of customers in the same currency as the source of the products.
Molex also monitors its foreign currency exposure in each country and
implements strategies to respond to changing economic and political
environments.  Examples of these strategies include the prompt payment of

                                      13

intercompany balances utilizing a global netting system, the establishment of
contra-currency accounts in several international subsidiaries, development of
natural hedges and occasional use of foreign exchange contracts to protect or
preserve the value of intercompany cash flows. No material foreign exchange
contracts were in use at December 31, 2003 and 2002.

The Company has implemented a formalized treasury risk management policy that
describes the procedures and controls over derivative financial and commodity
instruments.  Under the policy, the Company does not use derivative financial
or commodity instruments for speculative purposes, and the use of such
instruments is subject to strict approval levels by senior officers.
Typically, the use of derivative instruments is limited to hedging activities
related to specific foreign currency cash flows.

The Company's $170.1 million of marketable securities are principally debt
instruments that generate interest income for the Company on temporary excess
cash balances.  These instruments contain embedded derivative features that
enhance the liquidity of the portfolio by enabling the Company to liquidate
the instrument prior to the stated maturity date.  The Company's exposure
related to derivative instrument transactions is, in the aggregate, not
material to the Company's financial position, results of operations or cash
flows.

Interest rate exposure is principally limited to the $170.1 million of
marketable securities owned by the Company and the Company's $10.7 million of
long-term debt.  The Company does not actively manage the risk of interest rate
fluctuations. However, such risk is mitigated by the relatively short-term
nature of its investments - less than twelve months - and the fixed-rate
nature of its long-term debt.

Molex does not have material exposure to off-balance-sheet arrangements,
including special purpose entities and activities that include non-exchange
traded contracts accounted for at fair value.  Due to the nature of its
operations, Molex is not subject to significant concentration risks relating
to customers, products or geographic locations.

The Company monitors the environmental laws and regulations in the countries
in which it operates.  Molex has implemented an environmental program to
reduce the generation of potentially hazardous materials during its
manufacturing process and believes it continues to meet or exceed local
government regulations.


Item 4.  CONTROLS AND PROCEDURES

As of the end of the period covered by this report, the Company conducted an
evaluation, under the supervision and with the participation of the principal
executive officer and principal financial officer, of the Company's disclosure
controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the
Securities Exchange Act of 1934 (the 'Exchange Act')).  Based on this
evaluation, the principal executive officer and principal financial officer
have concluded that the Company's disclosure controls and procedures are
effective to ensure that information required to be disclosed by the Company
in reports that it files or submits under the Exchange Act is recorded,
processed, summarized and reported within the time periods specified in
Securities and Exchange Commission's rules and forms.  There have been no

                                      14

changes in the Company's internal control over financial reporting during the
Company's most recently completed fiscal quarter that has materially affected,
or is reasonably likely to materially  affect, the Company's internal control
over financial reporting.


                         PART II - OTHER INFORMATION

Item 1.   Not Applicable

Item 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS

         On October 24, 2003, the Company issued options to purchase 13,200
         shares of Class A Common Stock to the eight non-employee directors
         of the Company, pursuant to the terms of The 2000 Molex Incorporated
         Incentive Stock Option Plan.  In addition, on October 24, 2003 and
         November 4, 2003, options to purchase 46,000 shares were issued to
         employee directors pursuant to the terms of the plan.  The issuance
         of these options to purchase shares of Class A Common Stock was
         exempt from registration under the Securities Act of 1933, as a
         transaction not involving a public offering under Section 4(2).
         Per the terms of the plan, the option price is the fair market value
         of the stock on the date of grant, and the option term is four to
         ten years from the date of grant.


Items 3-4  Not applicable

Item 5.  OTHER INFORMATION

         a. Cautionary Statement

         This document contains various forward-looking statements. Statements
         that are not historical are forward looking statements and are subject
         to various risks and uncertainties that could cause actual results to
         vary materially from those stated.  Such risks and uncertainties
         include:  economic conditions in various regions, product and price
         competition, raw material prices, foreign currency exchange rates,
         technology changes, patent issues, litigation results, legal and
         regulatory developments, and other risks and uncertainties described
         in documents filed with the Securities and Exchange Commission.


         b.  CORPORATE GOVERNANCE UPDATE

    On January 29, 2004, the Board of Directors adopted changes to its
corporate governance policies and procedures in three general areas:

    1. The Nominating Committee changed its name and mission to include
       corporate governance initiatives and adopted a new charter to reflect
       these changes.

    2. Michelle L. Collins, an independent director, was appointed as the
       third member of the newly constituted Nominating and Corporate
       Governance Committee.

                                      15


    3. Certain corporate governance policies were adopted, many of which
       formalized the corporate governance environment already in place.

1.  RECONSITITUTED NOMINATING AND CORPORATE GOVERNANCE COMMITTEE

    The revised charter, (see Exhibit 99) incorporates the following changes:

    * In addition to recommending Board nominees, the Committee will review
      issues and developments relating to corporate governance and make
      recommendations to the Board on how best to implement any new
      initiatives.

    * The revised charter makes it clearer that the Committee is responsible
      for assessing the effectiveness of the Board and its different
      committees.

    * The minimum number of members of the Committee is increased from two to
      three.

    * The revised charter makes it clearer that the Committee is responsible
      for recommending who should serve on the different committees of the
      Board.

    * In view of the latest SEC and NASD rules changes, the Committee will be
      responsible for developing policies and procedures regarding how
      shareholders may interact with the Board for the purpose of submitting
      nominations.

    * The Chairman of the Committee will lead the executive sessions of the
      Board when management is absent.

    * The Committee will be responsible for overseeing that corporate
      executive succession planning is reviewed with the Board annually.

2.  MICHELLE L. COLLINS APPOINTED TO THE NOMINATING AND CORPORATE GOVERNANCE
    COMMITTEE

    Michelle L. Collins, who has served on Molex's Board of Directors since
February 2003, became the third member of the newly constituted Nominating and
Corporate Governance Committee.  Ms. Collins is a managing director of Svoboda
Collins LLC, a private equity firm. She currently serves on the board of
directors of CDW Corporation and Coldwater Creek, Inc.

3.  NEWLY FORMALIZED CORPORATE GOVERNANCE POLICIES

    The Board of Directors adopted the following policies:

    * BOARD SERVICE LIMITATION - Because of the increasing demands of board
      service, the number of public company boards of directors on which any
      director or executive officer may serve will be restricted. This is to
      ensure that each of the members of this Board and the executive officers
      will have enough time to devote to the interests of this Corporation. In

                                      16

      addition to board service with Molex, the following policies were adopted
      for each person listed below:

      o Outside directors shall be limited to service on three other public
        company boards of directors.

      o The CEO and COO shall be limited to service on two other public
        company boards of directors.

      o All other executive officers, except the Chairman or any Co-Chairman,
        shall be limited to service on one other public company board of
        directors subject to the approval of the Molex Board of Directors.

    * RESIGNATION UPON CHANGE OF EMPLOYMENT - A director's change of employment
      might affect an individual's qualifications or desirability for Board
      membership. Accordingly, upon change of employment, a director will be
      required to submit his or her resignation to the Board of Directors.

    * ATTENDANCE AT MEETINGS - It was decided to formalize a policy that has
      always been implied that directors are expected to attend the annual
      stockholder meetings, the board of directors meetings and his or her
      committee meetings. This is to ensure that the individual members of
      the Board can discharge his or her respective duties and obligations
      and address any issues and questions first hand.

    * RATIFICATION OF INDEPENDENT AUDITORS - In the future, the Corporation
      will seek stockholder ratification of the independent auditors at the
      annual stockholders' meeting.

    * EXECUTIVE OFFICER STOCK OWNERSHIP GUIDELINES - New executive officer
      stock ownership guidelines shall be instituted. This is to show the
      investors that top management has a suitable and substantial equity
      stake in the Corporation. With respect to officers, stock ownership
      guidelines are usually expressed in terms of the ratio of the value of
      the stock ownership to the base salary. At this time, the 9 officers
      (excluding the Krehbiel Family) have a stock ownership ratio that ranges
      from under 1 to over 14. A ratio of at least 2 times the base salary is
      adopted with certain exceptions. Only two officers currently do not
      comply, but they would fall under one of the exceptions noted below.
      The exceptions to the ownership guidelines would include

      o someone who is retiring within 3 years; or

      o someone who is new to Molex or his or her corporate executive officer
        position will have 5 years to achieve the ratio; or

      o special circumstances, e.g., someone who, in the opinion of the
        Committee, would suffer hardship.

    * DIRECTOR STOCK OWNERSHIP GUIDELINES - Like the executive officers, the
      outside directors should also have stock ownership guidelines. These are
      expressed in terms of number of shares. The outside directors are able to
      participate in the ownership or its equivalent either by acquiring Molex
      stock in the open market, by exercising stock options that are granted
      annually and/or by participating in the deferred compensation plan that
      pays in cash based on the value of phantom stock units that track the

                                      17

      price of Molex stock. It was decided that each director should own at
      least 500 shares of Molex stock or phantom stock units after 3 years of
      service and 1,000 shares after 6 years of service. The only exception to
      the ownership guidelines is special circumstances, e.g., someone who, in
      the opinion of the Committee, would suffer hardship.

    * BOARD SIZE - Currently, the By-Laws of the Corporation call for the size
      of the Board to be a number chosen by the Board that is not less than 6
      or more than 15. As a matter of current policy, the number of directors
      will be not less than 12 or more than 15. This size gives the Board an
      opportunity to have a number of directors to accommodate a sufficient
      representation of inside directors while maintaining the overall
      independence of the Board. In addition, this size affords the ability to
      have a broad cross section of the types of business and personal
      experiences that would be an asset to Molex while not making the Board
      too large that its effectiveness might be compromised.

    * TERM LIMITS AND RETIREMENT - The pros and cons of limiting the term that
      a director may serve on the Board or adopting a strict retirement age
      were considered. It was decided that the experience acquired over a long
      tenure with Molex outweighs any potentially negative consequences. Molex
      is in a specialized global industry that is not easily understood. The
      experience obtained at Molex over a prolonged period through different
      business cycles in the marketplace is an extremely valuable asset.

    * SHAREHOLDER COMMUNICATIONS AND NOMINATIONS - It is recognized that there
      is no legal compulsion to give access to shareholders - only the
      disclosure of whether we do and the procedures for doing so. It was
      decided to address this matter in June or July 2004 prior to the next
      Annual Stockholders' Meeting.







Item 6.  EXHIBITS AND REPORTS ON FORM 8-K

     a.  Exhibits

         31 Rule 13a-14(a)/15d-14(a) Certifications

         31.1 Section 302 certification by Chief Executive Officer
         31.2 Section 302 certification by Chief Financial Officer

         32 Section 1350 Certifications

         32.1 Section 906 certification by Chief Executive Officer
         32.2 Section 906 certification by Chief Financial Officer


         99   Corporate Governance and Nominating Committee Charter

                                      18

     b.  A Report on Form 8-K was filed on:

         October 15, 2003 containing:

         1) A press release announcing its results of operations for the
            first fiscal quarter ended September 30, 2003






                                      19








                                 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.




                                           MOLEX INCORPORATED
                                          --------------------
                                              (Registrant)





Date  February 17, 2004                 /s/ DIANE S. BULLOCK
      -----------------                 --------------------
                                         Diane S. Bullock
                                         Vice President, Treasurer
                                         and Chief Financial Officer


Date  February 17, 2004                 /s/ LOUIS A. HECHT
      -----------------                 --------------------
                                         Louis A. Hecht
                                         Corporate Secretary and
                                         General Counsel












                                      20