UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549


                                    FORM 8-K


                                 CURRENT REPORT


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


                                 July 22, 2004
                -------------------------------------------------
                Date of Report (Date of earliest event reported)


                            HEADWATERS INCORPORATED
              -----------------------------------------------------
             (Exact name of Registrant as specified in its charter)


           Delaware                       0-27808                 87-0547337
 -------------------------------- ------------------------  --------------------
 (State or other jurisdiction of  (Commission File Number)      (IRS Employer
         incorporation)                                      Identification No.)


                   10653 South River Front Parkway, Suite 300
                             South Jordan, UT 84095
                   ------------------------------------------
                    (Address of principal executive offices)
                                   (Zip Code)


                                 (801) 984-9400
               ---------------------------------------------------
              (Registrant's telephone number, including area code)


                                 Not Applicable
          -------------------------------------------------------------
          (Former name or former address, if changed since last report)



This Current Report on Form 8-K contains forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995 regarding future
events and our future results that are based on current expectations, estimates,
forecasts, and projections about the industries in which we operate and the
beliefs and assumptions of our management. Forward-looking statements include
Headwaters' expectations as to the managing and marketing of coal combustion
products, operations of facilities utilizing alternative fuel technologies, the
marketing of synthetic fuels, the availability of tax credits, the availability
of feed stocks, the receipt of licensing fees, royalties, and product sales
revenues, the development, commercialization, and financing of new technologies
and other strategic business opportunities and acquisitions, including without
limitation, other information about Headwaters. Actual results may vary
materially from such expectations. Words such as "expects," "anticipates,"
"targets," "goals," "projects," "believes," "seeks," "estimates," variations of
such words and similar expressions are intended to identify such forward-looking
statements. In addition, any statements that refer to projections of our future
financial performance, our anticipated growth and trends in our businesses, and
other characterizations of future events or circumstances, are forward-looking.
For a discussion of the factors that could cause actual results to differ from
expectations, please see the captions entitled "Forward-looking Statements" and
"Risk Factors" in Item 7 of our Form 10-K for the year ended September 30, 2003,
and the Risk Factors described in Item 5 of our Form 8-K dated May 25, 2004 and
in our Form S-3 filed on July 20, 2004. There can be no assurance that our
results of operations will not be adversely affected by such factors. Unless
legally required, we undertake no obligation to revise or update any
forward-looking statements for any reason. Readers are cautioned not to place
undue reliance on these forward-looking statements, which speak only as of the
date of the applicable report.


Item 7: Financial Statements and Exhibits.

         (c)      The following exhibit is included herewith:

                  99       Press release announcing Headwaters' results for the
                           quarter ended June 30, 2004

Item 12: Results of Operations and Financial Condition.

On July 22, 2004, we issued our June 2004 quarterly earnings press release. A
copy of that press release is attached hereto as Exhibit 99. Pursuant to
Securities and Exchange Commission Release No. 33-8216 dated March 27, 2003, the
information provided in Exhibit 99 is being furnished under Item 12 of Form 8-K.
The information in Exhibit 99 shall not be deemed "filed" for purposes of
Section 18 of the Securities Exchange Act of 1934, as amended, and is not
incorporated by reference into any filing of Headwaters, whether made before or
after the date hereof, regardless of any general incorporation language in such
filing.

In the press release, we use the terms "EBITDA" and "current ratio." These
financial measures are widely accepted financial indicators used by certain
investors and financial analysts to assess and compare financial performance,
and EBITDA is an integral part of Headwaters' debt covenants.



                                   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.


                                              HEADWATERS INCORPORATED
                                              Registrant


Date:  July 22, 2004                          /s/ Kirk A. Benson
                                              ---------------------------------
                                              Kirk A. Benson
                                              Chief Executive Officer
                                              (Principal Executive Officer)