BE AEROSPACE, INC.


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549



                                    FORM 10-Q

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

                For the quarterly period ended November 27, 1999



                           Commission File No. 0-18348



                               BE AEROSPACE, INC.

             (Exact name of registrant as specified in its charter)





         Delaware                                        06-1209796
(State of Incorporation)                   (I.R.S. Employer Identification No.)



                            1400 Corporate Center Way
                         Wellington, Florida 33414-2105
                    (Address of principal executive offices)



                                 (561) 791-5000
              (Registrant's telephone number, including area code)



         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[ ]

     The  registrant  has one class of common  stock,  $.01 par value,  of which
24,872,948 shares were outstanding as of January 5, 2000.






PART I - FINANCIAL INFORMATION
Item 1.  Financial Statements

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                    (Dollars in thousands, except share data)



                                                                            November 27,          February 27,
                                                                                   1999                  1999
                                                                             (Unaudited)
ASSETS
                                                                                            
Current assets:
     Cash and cash equivalents                                             $     32,429           $    39,500
     Accounts receivable - trade, less allowance for doubtful
          accounts of $2,921 (November 27, 1999)
          and $2,633 (February 27, 1999)                                        121,746               140,782
     Inventories, net                                                           136,179               119,247
     Other current assets                                                        32,738                14,086
                                                                           ------------           -----------
         Total current assets                                                   323,092               313,615
                                                                           ------------           -----------

Property and equipment, net                                                     151,226               138,730
Intangibles and other assets, net                                               424,756               451,954
                                                                           ------------           -----------
                                                                           $    899,074           $   904,299
                                                                           ============           ===========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
     Accounts payable                                                      $     69,355           $    63,211
     Accrued liabilities                                                        110,548                97,065
     Current portion of long-term debt                                           13,837                 9,916
                                                                           ------------           -----------
          Total current liabilities                                             193,740               170,192
                                                                           ------------           -----------

Long-term debt                                                                  599,086               583,715
Other liabilities                                                                29,983                34,519

Stockholders' equity:
     Preferred stock, $.01 par value; 1,000,000 shares
          authorized; no shares outstanding                                           -                     -
     Common stock, $.01 par value; 50,000,000 shares authorized;
          24,872,948 (November 27, 1999) and 24,602,915
          (February 27, 1999) shares issued and outstanding                         249                   246
     Additional paid-in capital                                                 249,170               245,809
     Accumulated deficit                                                       (164,980)             (124,077)
     Accumulated other comprehensive loss                                        (8,174)               (6,105)
                                                                            -----------            ----------
          Total stockholders' equity                                             76,265               115,873
                                                                            -----------            ----------
                                                                            $   899,074            $  904,299
                                                                            ===========            ==========



See accompanying notes to condensed consolidated financial statements.




           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
                  (Dollars in thousands, except per share data)




                                                              Three Months Ended                      Nine Months Ended
                                                        November 27,        November 28,       November 27,      November 28,
                                                               1999                1998               1999              1998
                                                                                                     
Net sales                                                $  164,578         $   195,751         $  541,505       $   492,094

Cost of sales                                               166,586             120,141            406,589           305,004
                                                         ----------          ----------         ----------       -----------
Gross profit (loss)                                          (2,008)             75,610            134,916           187,090

Operating expenses:

     Selling, general and administrative                     27,253              21,674             70,576            58,715
     Research, development and engineering                   16,740              16,085             40,265            40,827
     Amortization                                             6,147               6,624             17,699            16,038
     Acquisition-related expenses                                 -                   -                  -            79,155
                                                         ----------         -----------         ----------       -----------
     Total operating expenses                                50,140              44,383            128,540           194,735
                                                         ----------         -----------         ----------       -----------
Operating earnings (loss)                                   (52,148)             31,227              6,376            (7,645)

Equity in losses of unconsolidated subsidiary                     -                   -              1,289                 -

Interest expense, net                                        13,890              11,370             39,707            27,816
                                                         ----------          ----------         ----------       -----------
Earnings (loss) before income taxes                         (66,038)             19,857            (34,620)          (35,461)

Income taxes                                                      -               3,376              6,283             7,428
                                                         ----------         -----------         ----------       -----------
Net earnings (loss)                                     $   (66,038)        $    16,481         $  (40,903)      $   (42,889)
                                                        ===========         ===========         ==========       ===========
Basic net earnings (loss) per common share              $     (2.66)        $       .61         $    (1.65)      $     (1.72)
                                                        ===========         ===========         ==========       ===========
Diluted net earnings (loss) per common share            $     (2.66)        $       .59         $    (1.65)      $     (1.72)
                                                        ===========         ===========         ==========       ===========



See accompanying notes to condensed consolidated financial statements.





           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                             (Dollars in thousands)


                                                                                       Nine Months Ended
                                                                                November 27,       November 28,
                                                                                       1999               1998
                                                                                              
Cash flows from operating activities:
     Net loss                                                                   $   (40,903)        $  (42,889)
     Adjustments to reconcile net loss to net cash flows
          provided by (used in) operating activities:
              Acquisition-related expenses                                                -             79,155
              Depreciation and amortization                                          31,863             29,278
              Deferred income taxes                                                    (172)               (73)
              Non-cash employee benefit plan contributions                            1,586              1,701
              Changes in operating working capital,  net of effects from
              acquisitions:
                Accounts receivable                                                  19,041             (8,815)
                Inventories                                                         (17,307)           (57,511)
                Other current assets                                                 (3,547)             2,201
                Payables, accruals and current taxes                                 14,578              4,301
                                                                                -----------         ----------
     Net cash flows provided by operating activities                                  5,139              7,348
                                                                                -----------         ----------
Cash flows from investing activities:
      Capital expenditures                                                          (27,457)           (27,786)
      Change in intangible and other assets                                          (6,622)           (16,185)
      Acquisitions, net of cash acquired                                                 -            (351,647)
                                                                                -----------         ----------
Net cash flows used in investing activities                                         (34,079)          (395,618)
                                                                                -----------         ----------
Cash flows from financing activities:
     Net borrowings under bank credit facilities                                     20,341             83,270
     Proceeds from issuance of long-term debt                                            -             200,000
     Proceeds from issuances of stock, net of expenses                                1,759              4,453
     Principal payments on long-term debt                                                -             (30,097)
                                                                                -----------         ----------
Net cash flows provided by financing activities                                      22,100            257,626
                                                                                -----------         ----------
Effect of exchange rate changes on cash flows                                          (231)               507
                                                                                -----------         ----------
Net decrease in cash and cash equivalents                                            (7,071)          (130,137)

Cash and cash equivalents, beginning of period                                       39,500            164,685
                                                                                -----------         ----------
Cash and cash equivalents, end of period                                        $    32,429         $   34,548
                                                                                ===========         ==========
Supplemental disclosures of cash flow information:
Cash paid during period for:
       Interest, net                                                            $    46,078         $   19,937
       Income taxes, net                                                        $     2,163         $    2,017
Schedule of non-cash transactions:
       Fair market value of assets acquired in acquisitions                     $         -         $  414,854
       Cash paid for businesses acquired in acquisitions                        $         -         $  353,583
       Liabilities assumed and accrued acquisition costs
             incurred in connection with acquisitions                           $         -         $   71,100


See accompanying notes to condensed consolidated financial statements.




NOTES TO  CONDENSED  CONSOLIDATED  FINANCIAL  STATEMENTS
NOVEMBER  27, 1999 AND NOVEMBER 28, 1998
(UNAUDITED - DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

Note 1.    Basis of Presentation

                  The  condensed   consolidated   financial   statements  of  BE
           Aerospace,  Inc. and its wholly-owned  subsidiaries (the "Company" or
           "B/E") have been prepared by the Company and are  unaudited  pursuant
           to  the  rules  and   regulations  of  the  Securities  and  Exchange
           Commission.    Certain   information   related   to   the   Company's
           organization,    significant   accounting   policies   and   footnote
           disclosures  normally  included in financial  statements  prepared in
           accordance with generally  accepted  accounting  principles have been
           condensed or omitted.  In the opinion of management,  these unaudited
           condensed  consolidated  financial  statements  reflect all  material
           adjustments   (consisting  only  of  normal  recurring   adjustments)
           necessary for a fair  presentation  of the results of operations  and
           statements of financial  position for the interim periods  presented.
           These results are not necessarily indicative of a full year's results
           of  operations.  Certain  reclassifications  have  been  made  to the
           financial   statements   to  conform  to  the   November   27,   1999
           presentation.

                  Although the Company  believes that the  disclosures  provided
           are adequate to make the information presented not misleading,  these
           unaudited interim condensed  consolidated financial statements should
           be  read in  conjunction  with  the  audited  consolidated  financial
           statements and notes thereto  included in the Company's Annual Report
           on Form 10-K for the fiscal year ended February 27, 1999.

Note 2.    Acquisitions and Disposition

                  On April 13, 1998,  the Company  completed its  acquisition of
           Puritan-Bennett Aero Systems Co. ("PBASCO") for approximately $67,900
           in cash and the assumption of  approximately  $9,200 of  liabilities,
           including related  acquisition costs and certain  liabilities arising
           from the acquisition. PBASCO is a manufacturer of commercial aircraft
           oxygen  delivery  systems and "WEMAC"  air valve  components  and, in
           addition,  supplies  overhead  lights  and  switches,  crew masks and
           protective breathing devices for both commercial and general aviation
           aircraft.

                  On April 21, 1998, the Company acquired  substantially  all of
           the assets of Aircraft  Modular  Products  ("AMP") for  approximately
           $117,300  in cash and the  assumption  of  approximately  $12,800  of
           liabilities,   including   related   acquisition  costs  and  certain
           liabilities  arising from the  acquisition.  AMP is a manufacturer of
           cabin  interior  products  for general  aviation  (business  jet) and
           commercial-type  VIP  aircraft,  providing  a broad line of  products
           including seating, sidewalls,  bulkheads,  credenzas, closets, galley
           structures,  lavatories,  tables and sofas,  along with related spare
           parts.

                  On August 7, 1998,  the  Company  acquired  all of the capital
           stock of SMR Aerospace,  Inc. and its affiliates,  SMR Developers LLC
           and SMR Associates (together,  "SMR") for an aggregate purchase price
           of approximately $141,500 in cash and the assumption of approximately
           $32,600  of  liabilities,  including  related  acquisition  costs and

           certain  liabilities  arising from the acquisition.  The Company paid
           for the  acquisition  of SMR by issuing four million shares (the "SMR
           Shares")  of Company  stock  (then  valued at  approximately  $30 per
           share) to the former  stockholders  of SMR and paying  them $2,000 in
           cash.  The Company also paid  $22,000 in cash to the  employee  stock
           ownership  plan ("ESOP") of a subsidiary of SMR Aerospace to purchase
           the minority equity interest in such subsidiary held by the ESOP. The
           Company  agreed  to  register  for  sale  the  SMR  Shares  with  the
           Securities and Exchange Commission. If the net proceeds from the sale
           of the shares,  which  included the $2,000 in cash already paid,  was
           less than $120,000, the Company agreed to pay such difference in cash
           to the  selling  stockholders.  Because of the  market  price for the
           Company's  common stock and the Company's  payment  obligation to the
           selling   stockholders   described  above,  the  Company  decided  to
           repurchase the SMR Shares with approximately $118,000 of the proceeds
           from  the  sale  of 9  1/2%  Senior  Subordinated  Notes  instead  of
           registering the shares for sale (the $118,000 payment  represents the
           net proceeds of $120,000 the Company was obligated to pay the selling
           stockholders, less the $2,000 in cash the Company already paid them).

                  SMR   provides   design,    integration,    installation   and
          certification   services  for  commercial   aircraft  passenger  cabin
          interiors.  SMR  provides a broad  range of  interior  reconfiguration
          services that allow airlines to change the size of certain  classes of
          service, modify and upgrade the seating, install telecommunications or
          entertainment options, relocate galleys, lavatories, and overhead bins
          and  install  crew  rest  compartments.  SMR  is  also a  supplier  of
          structural  design  and  integration   services,   including  airframe
          modifications for passenger-to-freighter conversions. In addition, SMR
          provides a variety of niche products and components  that are used for
          reconfigurations   and  conversions.   SMR's  services  are  performed
          primarily on an  aftermarket  basis and its  customers  include  major
          airlines such as United Airlines, Japan Airlines, British Airways, Air
          France,  Cathay  Pacific  and  Qantas,  as well as  Airborne  Express,
          Federal Express and Boeing.

                  On September 3, 1998, the Company acquired  substantially  all
          of the  galley  equipment  assets and  certain  property  and  assumed
          related  liabilities of C.F. Taylor Interiors Limited and acquired the
          common stock of C.F.  Taylor  (Wokingham)  Limited  (collectively  "CF
          Taylor"), both wholly owned subsidiaries of EIS Group PLC, for a total
          cash purchase price of approximately $25,100,  subject to adjustments,
          and the assumption of approximately $16,500 of liabilities,  including
          related  acquisition  costs and certain  liabilities  arising from the
          acquisition.  CF Taylor is a manufacturer of galley equipment for both
          narrow- and wide-body  aircraft,  including  galley  structures,  crew
          rests and related spare parts.

                  As a result of the  acquisitions  of PBASCO,  AMP and SMR, the
          Company  recorded a charge  aggregating  $79,155 for the  write-off of
          acquired in-process  research and development and  acquisition-related
          expenses associated with these and other transactions.

                  The Company  determined  that these projects ranged from 25% -
          95%  complete at  November  27,  1999 and  estimates  that the cost to
          complete  these projects will  aggregate  approximately  $5,300 and be
          incurred over a three year period.

                  The acquisitions of PBASCO,  AMP, SMR and CF Taylor (the "1999
          Acquisitions") have been accounted for using purchase accounting.

                  On February 25,  1999,  the Company sold a 51% interest in its
          In-Flight  Entertainment  ("IFE")  subsidiary  (the  "IFE  Sale") to a
          wholly-owned  subsidiary  of Sextant  Avionique SA for an initial sale
          price of $62,000 (subject to adjustment based on the actual results of
          operations  during the two years  following the IFE Sale). As a result
          of the IFE Sale, the Company  accounted for its remaining 49% interest
          in IFE using the equity method of accounting.

                  On October  5,  1999,  the Company  completed the sale of its
          remaining 49% equity interest in IFE to Sextant.  Total  consideration
          for 100% of its equity interest in IFE,  intra-entity  obligations and
          for the  provision  of  marketing,  product and  technical  consulting
          services  will  range  from  a  minimum  of  $93,600  up  to  $123,300
          (inclusive of the $62,000  received in February 1999 for the sale of a
          51% interest in IFE).  Terms of the agreement  provide for the Company
          to receive payments of  approximately  $15,800 on the first and second
          anniversary  of the closing of this  transaction.  The third and final
          payment  will be based on the actual  sales and  booking  performances
          over the period from March 1, 1999 to December 31,  2001.  The Company
          intends  to  use  the  proceeds  from  this   transaction   to  reduce
          indebtedness.  There was no gain or loss on the sale of the 49% equity
          interest and any ultimate gain on the sale of the 51% equity  interest
          is dependent on the actual results of operations  during the two years
          following the IFE Sale.

Note 3.    Comprehensive Income (Loss)

                 Comprehensive  income  (loss) is  defined  as all  changes in a
          company's net assets except changes  resulting from  transactions with
          shareholders.  It differs from net income (loss) in that certain items
          currently  recorded to equity would be a part of comprehensive  income
          (loss).   The   following   table  sets  forth  the   computation   of
          comprehensive income (loss) for the periods presented:



                                                              Three Months Ended               Nine Months Ended
                                                          ---------------------------     --------------------------
                                                          November 27,    November 28,    November 27,   November 28,
                                                                 1999            1998            1999           1998
                                                                 ----            ----            ----           ----
                                                                                            

                 Net earnings (loss)                       $  (66,038)      $  16,481      $  (40,903)     $ (42,889)
                 Other comprehensive income:
                 Foreign exchange translation adjustment          385            (606)         (2,069)          (191)
                                                           ----------       ---------      ----------      ---------
                 Comprehensive income (loss)               $  (65,653)      $  15,875      $  (42,972)     $ (43,080)
                                                           ==========       =========      ==========      =========




Note 4.   Segment Reporting

                  The Company is organized based on  customer-focused operating
          groups  operating in a single segment.  Each group reports its results
          of  operations  and  makes  requests  for  capital   expenditures  and
          acquisition  funding to the Company's chief operation  decision-making
          group.  This  group  is  presently  comprised  of  the  Chairman,  the
          President and the Chief Executive  Officer,  and the Corporate  Senior
          Vice President of Administration  and Chief Financial  Officer.  Under
          this  organizational  structure,  the Company's  operating groups were
          aggregated into two reportable  segments:  the Aircraft Cabin Interior
          Products and Services segment and the In-Flight Entertainment segment.
          The Aircraft Cabin Interior Products and Services segment ("ACIPS") is
          comprised of four operating  groups:  the Seating  Products Group, the
          Interior  Systems Group, the Flight  Structures and Integration  Group
          and the Services Group,  each of which have separate  management teams
          and infrastructures dedicated to providing a full range of products to
          their  commercial and general  aviation  operator  customers.  Each of
          these groups  demonstrates  similar economic  performance and utilizes
          similar  distribution methods and manufacturing  processes.  Customers
          are supported by a single worldwide  after-sale service  organization.
          As  described  in Note 2, the  Company  sold a 51%  interest in IFE on
          February 25, 1999 and its  remaining 49% interest in IFE on October 5,
          1999. IFE was a separate,  reportable  segment.  The Company evaluates
          the  performance of its operating  segments based  primarily on sales,
          gross profit  before  special  costs and charges,  operating  earnings
          before special costs and charges, and working capital management.

                The  following   table  presents   sales  and  other   financial
           information  by  business  segment for the three month and nine month
           periods ended:



                                                    Three Months Ended        Nine  Months Ended
                                                    November 27, 1999         November 27, 1999
                                                    ------------------        ------------------
                                                                 ACIPS                    ACIPS
                                                                 -----                    -----
                                                                            
                Net sales                                  $   164,578               $  541,505
                Gross profit (loss)                             (2,008)                 134,916
                Operating earnings (loss)
                  as reported                                  (52,148)                   6,376
                Operating earnings before
                  special costs and charges                     20,152                   78,676
                Working capital                                129,352                  129,352







                                   Three Months Ended                          Nine Months Ended
                                   November 28, 1998                           November 28, 1998
                             -------------------------------           ---------------------------------
                             ACIPS         IFE        TOTAL            ACIPS           IFE         TOTAL
                             -----         ---        -----            -----           ---         -----

                                                                              
Net sales                $ 180,576    $ 15,175     $ 195,751        $ 432,565     $ 59,529      $ 492,094
Gross profit                72,557       3,053        75,610          169,796       17,294        187,090
Operating earnings (loss)
  as reported               34,103      (2,876)       31,227            4,224      (11,869)        (7,645)
Operating earnings (loss)
  before special costs
  and charges               34,103      (2,876)       31,227           75,839       (4,329)        71,510
Working capital            195,427      30,307       225,734          195,427       30,307        225,734



Note 5.  Earnings (Loss) Per Common Share

                 Basic net earnings  (loss) per common  share is computed  using
          the weighted  average  common  shares  outstanding  during the period.
          Diluted net earnings  (loss) per common share is computed by using the
          average  share price during the period when  calculating  the dilutive
          effect of stock options.  Shares outstanding for the periods presented
          were as follows:


                                                              Three Months Ended                   Nine Months Ended
                                                        -----------------------------        ----------------------------
                                                        November 27,      November 28,       November 27,     November 28,
                                                                1999             1998               1999             1998
                                                                ----             ----               ----             ----

                                                                                                   
         Weighted average common shares outstanding           24,835          27,195             24,757            24,946
         Dilutive effect of employee stock                        -              571                  -
                                                          ----------      ----------         ----------        ----------
         Diluted shares outstanding                           24,835          27,766             24,757            24,946
                                                          ==========      ==========         ==========        ==========



Note 6.  Restructuring Charge

                 During the fourth quarter of fiscal 1999, the Company began to
          implement a  restructuring  plan designed to lower its cost  structure
          and improve its  long-term  competitive  position.  This plan includes
          consolidating  seven  facilities  reducing the total number from 21 to
          14, reducing its employee base by approximately  8% and  rationalizing
          its  product  offerings.  The  restructuring  costs  and  charges  are
          comprised of $61,089  related to impaired  inventories  and  property,
          plant and equipment as a result of the  rationalization of its product
          offerings,   plus  severance  and  related   separation  costs,  lease
          termination and other costs of $4,949. The Company anticipates that it
          will be substantially  complete with this  restructuring by the end of
          the current fiscal year.


                The  assets  impacted  by  this  program  include   inventories,
          factories, warehouses, assembly operations,  administration facilities
          and machinery and equipment.

                The  following   table   summarizes   the   utilization  of  the
restructuring accrual:


                                                                Balance at                       Balance at
                                                             Feb. 27, 1999       Utilized     Nov. 27, 1999
                                                             ----------------------------------------------
                                                                                        
          Severance, lease termination and other costs            $  4,298          1,895           $ 2,403
          Impaired inventories, property and equipment              19,911         11,323             8,588
                                                             ----------------------------------------------
                                                                  $ 24,209         13,218           $10,991
                                                             ==============================================





Note 7.  Cost of Sales and Operating Expenses

               During the latter part of fiscal 1999 and throughout fiscal 2000,
         the  Company's  operating  results  have been  negatively  impacted  by
         operating  inefficiencies  at its seating products group. The operating
         inefficiencies  have  resulted  in  delayed  deliveries  to  customers,
         increased re-work of seating products, claims for warranty,  penalties,
         out of sequence charges, substantial increases in air freight and other
         expedite-related  costs.  Late  customer  deliveries  have  resulted in
         certain airlines diverting seating programs to other  manufacturers and
         the  deferral  of other  seating  programs.

               During the current quarter,  the Company  incurred  approximately
         $22,500 of costs associated with claims for penalties,  out of sequence
         charges and  warranties  related to its poor  delivery  performance  as
         described  above.  All of these costs have been included as a component
         of cost of sales in the accompanying statement of operations.

               During the three  months ended  November  27,  1999,  the Company
         completed a review of its  businesses,  and has decided to  discontinue
         certain   product   and   service   offerings.    This   product   line
         rationalization  will reduce the number of  facilities  by two,  and is
         expected to result in a headcount  reduction of approximately  700. The
         total cost of this product and service line rationalization is expected
         to be  approximately  $35,700,  of which $32,600 was accrued during the
         current quarter.  Approximately $29,800 of this accrual was included in
         cost of  sales  with  the  balance  charged  to  selling,  general  and
         administrative  expenses in the  accompanying  statement of operations.
         The  balance of this charge of  approximately  $3,100 is expected to be
         included as a component of cost of sales  during the fourth  quarter of
         this fiscal year.


               The following  summarizes the penalties,  out of sequence  claims
         and product line  rationalization  charges included in the accompanying
         statement of operations:


                                                                   Cost of      Operating
                                                                     Sales       Expenses        Total
                                                                     -----      --------         -----

                                                                                     
         Penalties, warranty and out of sequence claims           $ 22,500             -      $ 22,500
         Product and service line rationalization costs-cash         4,900         2,800         7,700
         Product and service line rationalization costs-non cash    24,900             -        24,900
                                                                  --------        ------      --------
                      Total special costs                         $ 52,300        $2,800      $ 55,100
                                                                  ========        ======      ========




Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

              The following discussion and analysis addresses the results of the
       Company's  operations  for the three months ended  November 27, 1999,  as
       compared to the  Company's  results of  operations  for the three  months
       ended  November 28, 1998.  The discussion and analysis then addresses the
       results of the Company's  operations  for the nine months ended  November
       27, 1999, as compared to the Company's results of operations for the nine
       months  ended  November  28,  1998.  The  discussion  and  analysis  then
       addresses the liquidity and financial  condition of the Company and other
       matters.

              For comparability  purposes, the  Company has provided additional
       pro forma  information  giving  effect to each of the  acquisitions  (the
       "1999  Acquisitions")  and  disposition  (the  "IFE  Sale")  the  Company
       completed  during  fiscal  1999,  exclusive  of  any  acquisition-related
       expenses, as if they all occurred at the beginning of the year.

       THREE MONTHS ENDED  NOVEMBER 27, 1999,  AS COMPARED TO THE RESULTS OF
       OPERATIONS FOR THE THREE MONTHS ENDED NOVEMBER 28, 1998

              Net sales for the  three-month  period ended  November 27, 1999 of
       $164,578  were  $31,173  and 15.9%  less than sales of  $195,751  for the
       comparable  period in the prior year.  The decrease in sales is primarily
       due to the impact of the sale of the  Company's  IFE  business.  On a pro
       forma basis,  sales  decreased by $15,998,  or 8.9%.  The decrease in pro
       forma sales is  primarily  due to a lower  level of seating,  service and
       galley structures revenues.

              Gross profit  (loss) was $(2,008) or (1.2)% of sales for the three
       months ended November 27, 1999.  This was $77,618,  or 102.7%,  less than
       the  comparable  period in the prior year of $75,610,  which  represented
       38.6% of sales.  The  decrease in gross  profit in the current  period is
       primarily  attributable to the poor performance of the Company's  seating
       products group.

              During the latter part of fiscal 1999 and throughout  fiscal 2000,
       the Company's  operating  results were  negatively  impacted by operating
       inefficiencies   at   its   seating   products   group.   The   operating
       inefficiencies   have  resulted  in  delayed   deliveries  to  customers,
       increased  re-work of seating products,  claims for warranty,  penalties,
       out of sequence charges,  substantial  increases in air freight and other
       expedite-related costs. Late customer deliveries have resulted in certain
       airlines  diverting  seating  programs  to  other  manufacturers  and the
       deferral of other seating programs.

              The current  quarter's  decrease  in  revenues,  coupled  with the
       operating  inefficiencies  described above have  negatively  impacted the
       current quarter's results of operations by approximately  $17,200,  which
       has  been  presented  as a  component  of cost  of  sales  and  operating
       expenses. In addition, claims for penalties, out of sequence charges, and
       warranties  related to its poor delivery  performance  during the current
       period  aggregating  approximately  $22,500,  were  incurred  during  the
       quarter  and  been  included  as a  component  of  cost of  sales  in the
       accompanying  statement  of  operations.   Further,  during  the  current



       quarter,  the Company announced that it will discontinue  certain product
       and service offerings. This product and service line rationalization will
       reduce the number of  facilities  by two,  and is expected to result in a
       headcount  reduction of approximately 700. The total cost of this product
       and service line rationalization is expected to be approximately $35,700,
       of which $32,600 was accrued  during the current  quarter.  Approximately
       $29,800 of this  accrual  was  included in cost of sales with the balance
       charged  to  selling,   general  and   administrative   expenses  in  the
       accompanying  statement  of  operations.  The  balance of this  charge of
       approximately $3,100 is expected to be included as a component of cost of
       sales during the fourth quarter of this fiscal year.

              The aggregate impact of these operating inefficiencies, penalties,
       and product line rationalization  costs was to increase cost of sales and
       operating  expenses by approximately  $72,300 during fiscal 2000.  Future
       margin  expansion  will  largely  depend on the  success  of the  seating
       business   in   four   areas:    achieving   planned   efficiencies   for
       recently-introduced products, optimizing its manufacturing processes with
       the new management  information  system,  successfully  implementing lean
       manufacturing  techniques  and  rationalizing  facilities  and personnel.
       While management  expects its seating operations to improve over the next
       six months, there can be no assurance that the improvements will occur or
       that the future negative impact of operational inefficiencies will not be
       material.

              While  management  expects its seating  operations to improve over
       the next six months, there can be no assurance that the improvements will
       occur or that the negative impact of operational  inefficiencies will not
       be material.

              Selling, general and administrative expenses were $27,253 or 16.6%
       of sales for the current  quarter ended  November 27, 1999 as compared to
       $21,674 or 11.1% of sales in the prior  year.  The  increase  in selling,
       general and administrative  expenses is primarily attributable to product
       and service line rationalization costs and related expenses.

              Research,  development  and  engineering  expenses were $16,740 or
       10.2% of sales for the three months ended  November 27, 1999, an increase
       of $655 over the  comparable  period in the prior year of $16,085 or 8.2%
       of sales. Research,  development and engineering expenses as a percent of
       sales  increased  during  the  current  quarter   primarily  due  to  the
       inefficiencies at the Company's seating products group.

              The Company  generated an operating loss of $(52,148),  or (31.7)%
       of sales as compared to  operating  earnings of $31,227 or 16% during the
       comparable  period in the prior year.  The operating  loss in the current
       period is the  result of the  manufacturing  inefficiencies  and  related
       costs described above.

              Interest  expense,  net was  $13,890  for the three  months  ended
       November 27, 1999, or $2,520 greater than interest expense of $11,370 for
       the comparable period in the prior year. The increase in interest expense
       is due to the increase in the Company's  long-term debt used,  primarily,
       to finance the 1999 Acquisitions.

              The loss before income taxes in the current quarter was $(66,038),
       as  compared  to  earnings  before  income  taxes of $19,857 in the prior
       year's  comparable  period.  Due to the current period loss, there was no
       income tax expense for the quarter ended November 27, 1999 as compared to
       $3,376 in the prior year's comparable  period. The Company recorded a net
       loss and net loss per share of $(66,038) and $(2.66) (basic and diluted),
       respectively,  as compared to net  earnings  and diluted net earnings per
       share in the prior year of $16,481 and $.59 respectively.  On a pro forma
       basis,  net  earnings  and net  earnings per share in the prior year were
       $17,561 and $.63 (diluted), respectively.


       NINE MONTHS ENDED  NOVEMBER  27, 1999,  AS COMPARED TO THE RESULTS OF
       OPERATIONS FOR THE NINE MONTHS ENDED NOVEMBER 28, 1998

              Net sales for the fiscal 2000 nine-month period were $541,505,  an
       increase  of  $49,411 or 10.0%  over the  comparable  period in the prior
       year. The year over year increase in sales is primarily attributable to a
       higher level of seating sales in the first half of the year together with
       higher sales of general  aviation and interior  systems  product sales in
       fiscal  2000  over the  prior  year,  offset  by a lower  level of galley
       structures sales and the sale of the IFE business.  On a pro forma basis,
       sales increased by $36,719 or 7.3%.

                Gross profit was  $134,916  (24.9% of sales) for the nine months
       ended  November  27,  1999.  This was  $52,174  or 27.9%,  lower than the
       comparable period in the prior year of $187,090,  which represented 38.0%
       of sales.  The  decrease  in gross  profit in  fiscal  2000 is  primarily
       attributable to the poor  performance of the company's  seating  products
       group as described above.

              During the latter part of fiscal 1999 and throughout  fiscal 2000,
       the Company's  operating  results were  negatively  impacted by operating
       inefficiencies   at   its   seating   products   group.   The   operating
       inefficiencies   have  resulted  in  delayed   deliveries  to  customers,
       increased  re-work of seating products,  claims for warranty,  penalties,
       out of sequence charges,  substantial  increases in air freight and other
       expedite-related costs. Late customer deliveries have resulted in certain
       airlines  diverting  seating  programs  to  other  manufacturers  and the
       deferral of other seating programs.

              The current  quarter's  decrease  in  revenues,  coupled  with the
       operating  inefficiencies  described above have  negatively  impacted the
       current quarter's results of operations by approximately  $17,200,  which
       has  been  presented  as a  component  of cost  of  sales  and  operating
       expenses. In addition, claims for penalties, out of sequence charges, and
       warranties  related to its poor delivery  performance  during the current
       period  aggregating  approximately  $22,500,  were  incurred  during  the
       quarter  and  been  included  as a  component  of  cost of  sales  in the
       accompanying  statement of  operations.  Further,  during the nine months
       ended November 27, 1999, the Company  announced that it will  discontinue
       certain  product and service  offerings.  This  product and service  line
       rationalization  will  reduce the  number of  facilities  by two,  and is
       expected to result in a headcount  reduction  of  approximately  700. The
       total cost of this product and service line  rationalization  is expected
       to be  approximately  $35,700,  of which  $32,600 was accrued  during the
       current  quarter.  Approximately  $29,800 of this accrual was included in
       cost  of  sales  with  the  balance  charged  to  selling,   general  and


       administrative expenses in the accompanying statement of operations.  The
       balance of this charge of approximately $3,100 is expected to be included
       as a component of cost of sales during the fourth  quarter of this fiscal
       year.

             The aggregate impact of these  operating inefficiencies, penalties,
       and product line rationalization  costs was to increase cost of sales and
       operating  expenses by approximately  $72,300 during fiscal 2000.  Future
       margin  expansion  will  largely  depend on the  success  of the  seating
       business   in   four   areas:    achieving   planned   efficiencies   for
       recently-introduced products, optimizing its manufacturing processes with
       the new management  information  system,  successfully  implementing lean
       manufacturing  techniques  and  rationalizing  facilities  and personnel.
       While management  expects its seating operations to improve over the next
       six months, there can be no assurance that the improvements will occur or
       that  the  negative  impact  of  operational  inefficiencies  will not be
       material.

             Selling,  general and  administrative  expenses  during the current
       period were $70,576 or $11,861 higher than the prior year.  Severance and
       other facility  consolidation costs associated with the charges described
       above,  together with increased  operating expenses during the quarter at
       the Company's  seating products group for consultants,  and increased MIS
       training  costs and related  expenses were the principal  reasons for the
       increase.

             Research,  development and engineering  expenses were $40,265 (7.4%
       of sales) for the nine months ended November 27, 1999, a decrease of $562
       over the comparable period in the prior year.

             Amortization expense for the nine months ended November 27, 1999 of
       $17,699 was $1,661  greater  than the amount  recorded in the  comparable
       period in the prior year. The increase is due to the 1999 Acquisitions.

             Based  on  management's  assumptions,  a  portion  of  the  1999
       Acquisitions'  purchase  price was  allocated to  purchased  research and
       development  that had not reached  technological  feasibility  and had no
       future  alternative use. During the first nine months of fiscal 1999, the
       Company  recorded a charge of $79,155 for the  write-off  of the acquired
       in-process research and development and acquisition-related expenses.

             The Company generated  operating earnings of $6,376 (1.2% of sales)
       for the nine months ended  November 27, 1999, as compared to an operating
       loss of $(7,645) in the  comparable  period of the prior year.  Pro forma
       operating earnings for the nine month period in fiscal 1999 were $77,291.


             Interest  expense,  net was  $39,707  for  the  nine  months  ended
       November 27, 1999, or $11,891  greater than  interest  expense of $27,816
       for the comparable period in the prior year and is due to the increase in
       the  Company's  long-term  debt  used,  in  part,  to  finance  the  1999
       Acquisitions.

             The net  loss for the  nine  months  ended  November  27,  1999 was
       $(40,903)  or $(1.65) per share  (diluted),  as compared to a net loss of
       $(42,889) or $(1.72) per share  (diluted),  for the comparable  period in
       the prior year.

       LIQUIDITY AND CAPITAL RESOURCES

             The Company's  liquidity  requirements consist of  working capital
       needs,  on-going capital  expenditures and scheduled payments of interest
       and principal on its indebtedness. B/E's primary requirements for working
       capital have been directly  related to accounts  receivable and inventory
       levels as a result of both acquisitions and revenue growth. B/E's working
       capital was $129,352 as of November 27, 1999,  as compared to $143,423 as
       of February 27, 1999.

             At November 27, 1999, the Company's cash and  cash equivalents were
       $32,429,  as compared to $39,500 at February 27, 1999.  Cash  provided by
       operating  activities  was $5,139 for the nine months ended  November 27,
       1999.  The primary  source of cash during the nine months ended  November
       27,  1999 was  non-cash  charges for  depreciation  and  amortization  of
       $31,863, a decrease in accounts  receivable of $19,041 and an increase in
       payables,  accruals and current taxes of $14,578, offset by a net loss of
       $40,903 and use of cash of $20,854  related to increases  in  inventories
       and other current assets.

             The Company's  capital  expenditures  were  $27,457 and  $27,786
       during the nine months  ended  November  27, 1999 and  November 28, 1998,
       respectively.  The gross increase in capital  expenditures  was primarily
       attributable to (1)  acquisitions  completed  during fiscal 1999, (2) the
       purchase of previously  leased  facilities,  (3) the development of a new
       management  information system to replace the Company's existing systems,
       many of which were inherited in  acquisitions  and (4)  expenditures  for
       plant  modernization.  The Company  anticipates  on-going  annual capital
       expenditures of approximately $28,000 for the next several years.

             The Company has credit  facilities  with  The Chase  Manhattan Bank
      (the "Bank  Credit  Facility").  The Bank  Credit  Facility  consists of a
      $100,000  revolving  credit facility (of which $50,000 may be utilized for
      acquisitions) and an acquisition facility of $34,200. The revolving credit
      facility expires in April 2004 and the acquisition facility is amortizable
      over five years  beginning  in August  1999.  The Bank Credit  Facility is
      collateralized by the Company's  accounts  receivable,  inventories and by
      substantially all of its other personal  property.  Indebtedness under the
      existing  Bank Credit  Facility  consisted  of revolving  credit  facility
      outstanding  borrowings of $19,000 (bearing  interest at LIBOR plus 1%, or
      approximately  6.5%),  letters of credit aggregating  approximately $2,853
      and outstanding borrowings under the acquisition



      facility  aggregating  $34,200  (bearing  interest at LIBOR plus 1.0%,  or
      approximately  7.1%) as of November 27, 1999. The Bank Credit Facility was
      amended on December 21, 1999 and contains customary affirmative covenants,
      negative  covenants and conditions of borrowing,  all of which were met by
      the Company as of November 27, 1999.

              The  Company  believes  that the cash  flow  from  operations  and
      availability  under the Bank Credit  Facility will provide  adequate funds
      for its working  capital  needs,  planned  capital  expenditures  and debt
      service  requirements  through the term of the Bank Credit  Facility.  The
      Company  believes  that  it will be able  to  refinance  the  Bank  Credit
      Facility prior to its termination, although there can be no assurance that
      it will be able to do so. The  Company's  ability to fund its  operations,
      make planned capital  expenditures,  make scheduled payments and refinance
      its  indebtedness  depends on its future  operating  performance  and cash
      flow, which, in turn, are subject to prevailing economic conditions and to
      financial,  business  and  other  factors,  some of which are  beyond  its
      control.

       Deferred Tax Assets

              The Company has established a valuation  allowance  related to the
       utilization  of its deferred  tax assets  because of  uncertainties  that
       preclude it from determining that it is more likely than not that it will
       be able to generate  taxable  income to realize  such  assets  during the
       operating loss carryforward  period, which begins to expire in 2011. Such
       uncertainties include recent cumulative losses by the Company, the highly
       cyclical nature of the industry in which it operates, economic conditions
       in Asia which is impacting the airframe  manufacturers  and the airlines,
       the Company's high degree of financial  leverage,  risks  associated with
       the implementation of its integrated management information system, risks
       associated with its seat  manufacturing  operations and risks  associated
       with  the  integration  of  acquisitions.   The  Company  monitors  these
       uncertainties,  as well as other  positive and negative  factors that may
       arise  in the  future,  as it  assesses  the  necessity  for a  valuation
       allowance for its deferred tax assets.

       Year 2000 Costs

              The "Year 2000" ("Y2K")  issue is the result of computer  programs
       using two digits rather than four to define the applicable year.  Because
       of this  programming  convention,  software,  hardware  or  firmware  may
       recognize  a date using "00" as the year 1900  rather than the year 2000.
       Use of  non-Y2K  compliant  programs  could  result in  system  failures,
       miscalculations  or errors  causing  disruptions  of  operations or other
       business  problems,  including,  among others,  a temporary  inability to
       process  transactions  and invoices or engage in similar normal  business
       activities.

       B/E  Technology   Initiatives   Program.   The  Company  has  experienced
       substantial  growth as a result of having completed 15 acquisitions since
       1989.  Essentially  all of the  acquired  businesses  were  operating  on
       separate  information  systems,  using  different  hardware  and software
       platforms.  In fiscal  1997,  the  Company  analyzed  its  systems,  both
       pre-existing  and acquired,  for Y2K compliance  with a view to replacing
       non-compliant systems and creating an integrated Y2K compliant system. In
       addition,  the Company has developed a  comprehensive  program to address
       the Y2K issue with respect to the following non-system areas: (1) network
       switching, (2) the Company's non-information  technology systems (such as



       buildings,  plant,  equipment and other  infrastructure  systems that may
       contain embedded microcontroller  technology) and (3) the status of major
       vendors, third-party network service providers and other material service
       providers  (insofar  as  they  relate  to  the  Company's  business).  As
       explained below,  the Company's  efforts to assess its systems as well as
       non-system  areas related to Y2K compliance  involve:  (1) a wide-ranging
       assessment  of the Y2K  problems  that may  affect the  Company,  (2) the
       development  of  remedies  to  address  the  problems  discovered  in the
       assessment phase and (3) testing of the remedies.

       Assessment  Phase.  The Company has identified  substantially  all of its
       major  hardware  and  software  platforms  in use as well as the relevant
       non-system  areas described above. The Company has determined its systems
       requirements on a company-wide  basis and has begun the implementation of
       an enterprise resource planning ("ERP") system, which is intended to be a
       single system  database onto which all the Company's  individual  systems
       will be migrated.  In relation thereto,  the Company has signed contracts
       with  substantially all of its significant  hardware,  software and other
       equipment  vendors and third-party  network service  providers related to
       Y2K compliance.

       Remediation  and Testing  Phase.  In  implementing  the ERP  system,  the
       Company  undertook and has  completed a remediation  and testing phase of
       all internal  systems,  LANs,  WANs and PBXs.  This phase was intended to
       address  potential  Y2K  problems  of the ERP system in  relation to both
       information technology and non-information technology systems and then to
       demonstrate that the ERP software was Y2K compliant.  ERP system software
       was selected and  applications  implemented by a team of internal  users,
       outside system integrator  specialists and ERP application  experts.  The
       ERP system was  tested  between  June 1997 and March 1998 by this team of
       experts.  To date, ten locations  have been fully  implemented on the ERP
       system. This company-wide solution has been deployed in a manner designed
       to meet full implementation for all remaining non-Y2K compliant sites.

       Program to Assess and Monitor Progress of Third Parties.  As noted above,
       B/E has also undertaken an action plan to assess and monitor the progress
       of third-party  vendors in resolving Y2K issues. To date, the Company has
       (1) obtained  guidance from outside  counsel to ensure legal  compliance,
       (2) generated correspondence to each of its third-party vendors to assess
       the Y2K  readiness  of these  vendors and (3)  contracted  a `Vendor Y2K'
       fully  automated  tracking  program to track all  correspondence  to/from
       vendors,  to track timely responses via an automatic  computer  generated
       `trigger'  to  provide  an  electronic  folder  for  easy  reference  and
       retention and to  specifically  track  internally  identified  `critical'
       vendors.   The  Company  is  also   currently   developing   an  internal
       consolidated  database of the Company's vendors.  To date,  approximately
       90% of the  Company's  critical  vendors have  responded.  The Company is
       directly  contacting  those  vendors  who  have  not  responded  and will
       evaluate the  feasibility  of  establishing  second source parts to other
       vendors, where possible.

       Contingency  Plans. The Company is analyzing  contingency plans to handle
       the worst-case Y2K scenarios that the Company  believes  reasonably could
       occur and, if necessary,  intends to develop a timetable  for  completing
       such contingency plans.


       Costs  Related to the Y2K Issue.  The Company has incurred  approximately
       $41,000 in costs related to the  implementation of the ERP system and for
       routine  replacement  of hardware  and  software.  The Company  currently
       estimates the total ERP implementation,  including routine replacement of
       hardware and software,  will cost approximately  $49,000 and a portion of
       the costs  have and will be  capitalized  to the extent  permitted  under
       generally accepted accounting principles.

       Risks Related to the Y2K Issue. The Company's efforts to be Y2K compliant
       are  intended  to minimize  the  adverse  effects of the Y2K issue on the
       Company's  business and operations.  Difficulties in implementing the ERP
       system or failure by the Company to fully implement the ERP system or the
       failure of its major vendors,  third-party network service providers, and
       other  material  service  providers and  customers to adequately  address
       their  respective  Y2K  issues in a timely  manner  would have a material
       adverse  effect on  the Company's  business,  results of  operations  and
       financial  condition.  The  Company's  capital  requirements  may  differ
       materially  from  the  foregoing  estimate  as a  result  of  regulatory,
       technological and competitive developments (including market developments
       and new opportunities) in the Company's industry.

       Fiscal 1999 Acquisitions

             During fiscal 1999, the Company  completed four major  acquisitions
       and two  smaller  transactions.  In  April  1998,  the  Company  acquired
       Puritan-Bennett  Aero Systems Co., a manufacturer of commercial  aircraft
       oxygen  systems,  "WEMAC"  air  valve  components,  overhead  lights  and
       switches,  crew masks and protective  breathing  devices for both general
       aviation and  commercial  aircraft.  Also during April 1998,  the Company
       acquired  Aircraft  Modular  Products,  a  manufacturer  of business  jet
       seating,  cabinetry and structures.  In August 1998, the Company acquired
       SMR Aerospace,  Inc. and its affiliates,  which is a leading  supplier of
       design,  integration,  installation  and  certification  services for the
       reconfiguration  of aircraft allowing an airline to modify or upgrade the
       seating arrangements, install telecommunications,  move galley structures
       or modify overhead  containers or sidewalls,  etc. SMR also  manufactures
       and  installs  crew  rest  compartments,  and  performs  the  engineering
       required to make structural modifications and supplies the kits necessary
       for the conversion of passenger to freighter aircraft. In September 1998,
       the  Company  acquired  CF  Taylor,  a  leading  manufacturer  of  galley
       equipment  for both  narrow  and  wide-body  aircraft,  including  galley
       structures, crew rests.

       Fiscal 1999 Disposition

               In  February  1999,  the  Company  sold  a 51%  interest  in  its
       In-Flight  Entertainment  subsidiary  (the "IFE Sale") to a  wholly-owned
       subsidiary  of Sextant  Avionique SA for an initial sale price of $62,000
       (subject to adjustment  based on the actual results of operations  during
       the two  years  following  the IFE  Sale).  See  Note 2 to the  unaudited
       interim condensed  consolidated financial statements for the period ended
       November 27, 1999.


       Fiscal 2000 Disposition

       On October 5, 1999,  the Company  announced  that it had entered  into an
       agreement to sell its  remaining  49% equity  interest in IFE to Sextant.
       Total  consideration  for 100% of its equity interest in IFE, and for the
       provision of marketing,  product and technical  consulting  services will
       range from a minimum of $83,300 up to $123,300  (inclusive of the $62,000
       received  in  February  1999 for the sale of a 51%  interest in IFE - see
       Note 2).  Terms of the  agreement  provide  for the  Company  to  receive
       payments of approximately  $15,800 on the first and second anniversary of
       the  closing of this  transaction.  The third and final  payment  will be
       based on the actual sales and booking  performances  over the period from
       March 1, 1999 to  December  31,  2001.  The  Company  intends  to use the
       proceeds from this transaction to reduce indebtedness.

       Fiscal 1999 Restructuring Plan

             During the fourth  quarter of fiscal  1999,  the  Company  began to
       implement a  restructuring  plan designed to lower its cost structure and
       improve  its   long-term   competitive   position.   This  plan  includes
       eliminating seven of its principal facilities,  reducing the total number
       from 21 to 14, reducing its employee base by approximately  eight percent
       and rationalizing  its product  offerings.  The Company  identified seven
       facilities,  four domestic and three in Europe,  for  consolidation.  The
       consolidation  activities  commenced  during the first  quarter of fiscal
       2000 and will be  substantially  complete by the end of the fiscal  year.
       When  fully  implemented,  management  expects  that  this  program  will
       generate pretax savings of approximately $15,000 - $20,000 annually.

             The  worldwide  reduction  in  facilities,  personnel  and  product
       offerings  is  expected  to aid the  Company  in  several  ways.  It will
       strengthen  the  global  business  management  focus on the core  product
       categories,  achieve a more effective leveraging of resources and improve
       the Company's ability to rapidly react to changing  business  conditions.
       The  rationalization of product  offerings,  which was brought about as a
       result  of the 1999  Acquisitions  and the large  number  of new  product
       introductions during the past year, will provide an on-going benefit of a
       generally lower cost structure.

             The assets impacted by this program include factories,  warehouses,
       assembly operations,  administration facilities,  machinery and equipment
       and inventories. Management anticipates that the Company will continue to
       incur  pressure  on its gross  margins  during  the  upcoming  year as it
       achieves learning-curve  efficiencies associated with the introduction of
       new  products  in volume  for the  first  time and as it  implements  its
       integrated management information system throughout the Company, and such
       costs could be material.

       Seating Manufacturing Inefficiencies

             During the latter part of fiscal 1999 and  throughout fiscal  2000,
       the Company's  operating  results were  negatively  impacted by operating
       inefficiencies   at   its   seating   products   group.   The   operating
       inefficiencies   have  resulted  in  delayed   deliveries  to  customers,
       increased  re-work of seating products,  claims for warranty,  penalties,
       out of sequence charges,  substantial  increases in air freight and other
       expedite-related costs. Late customer deliveries have resulted in certain
       airlines  diverting  seating  programs  to  other  manufacturers  and the
       deferral of other seating programs.


              The current  quarter's  decrease  in  revenues,  coupled  with the
       operating  inefficiencies  described above have  negatively  impacted the
       current quarter's results of operations by approximately  $17,200,  which
       has  been  presented  as a  component  of cost  of  sales  and  operating
       expenses. In addition, claims for penalties, out of sequence charges, and
       warranties  related to its poor delivery  performance  during the current
       period  aggregating  approximately  $22,500,  were  incurred  during  the
       quarter  and  been  included  as a  component  of  cost of  sales  in the
       accompanying  statement  of  operations.   Further,  during  the  current
       quarter,  the Company announced that it will discontinue  certain product
       and service offerings. This product and service line rationalization will
       reduce the number of  facilities  by two,  and is expected to result in a
       headcount  reduction of approximately 700. The total cost of this product
       and service line rationalization is expected to be approximately $35,700,
       of which $32,600 was accrued  during the current  quarter.  Approximately
       $29,800 of this  accrual  was  included in cost of sales with the balance
       charged  to  selling,   general  and   administrative   expenses  in  the
       accompanying  statement  of  operations.  The  balance of this  charge of
       approximately $3,100 is expected to be included as a component of cost of
       sales during the fourth quarter of this fiscal year.

              The aggregate impact of these operating inefficiencies, penalties,
       and product line rationalization  costs was to increase cost of sales and
       operating  expenses by approximately  $72,300 during fiscal 2000.  Future
       margin  expansion  will  largely  depend on the  success  of the  seating
       business   in   four   areas:    achieving   planned   efficiencies   for
       recently-introduced products, optimizing its manufacturing processes with
       the new management  information  system,  successfully  implementing lean
       manufacturing  techniques  and  rationalizing  facilities  and personnel.
       While management  expects its seating operations to improve over the next
       six months, there can be no assurance that the improvements will occur or
       that  the  negative  impact  of  operational  inefficiencies  will not be
       material.

       Dependence upon Conditions in the Airline Industry

               The  Company's  principal  customers  are the world's  commercial
       airlines.  As a result, the Company's business is directly dependent upon
       the conditions in the highly cyclical and competitive  commercial airline
       industry.  In the late 1980s and early 1990s,  the world airline industry
       suffered a severe  downturn,  which resulted in record losses and several
       air carriers seeking  protection under bankruptcy laws. As a consequence,
       during  such  period,  airlines  sought to  conserve  cash by reducing or
       deferring scheduled cabin interior refurbishment and upgrade programs and
       by  delaying  purchases  of  new  aircraft.  This  led  to a  significant
       contraction in the commercial  aircraft cabin interior  products industry
       and a decline in our business and  profitability.  Since early 1994,  the
       airlines have experienced a turnaround in operating results,  leading the
       domestic airline  industry to record  operating  earnings during calendar
       years 1995 through 1998.  This financial  turnaround  has, in part,  been
       driven by record



       load factors,  rising fare prices and declining fuel costs.  The airlines
       have  substantially  improved their balance sheets through cash generated
       from operations and the sale of debt and equity securities.  As a result,
       the  levels  of  airline  spending  on  refurbishment  and  new  aircraft
       purchases  have expanded.  However,  due to the volatility of the airline
       industry and the current general economic and financial  turbulence,  the
       current  profitability  of the airline  industry may not continue and the
       airlines  may not be able to maintain or increase  expenditures  on cabin
       interior products for either existing fleet or new aircraft.

              In  addition,  the  airline  industry is  undergoing  a process of
       consolidation and significantly increased competition. Such consolidation
       could  result in a reduction  of future  aircraft  orders as  overlapping
       routes are eliminated and airlines seek greater  economies through higher
       aircraft  utilization.  Increased airline  competition may also result in
       airlines seeking to reduce costs by promoting  greater price  competition
       from airline cabin interior  products  manufacturers,  thereby  adversely
       affecting our revenues and margins.

              Recently, turbulence in the financial and currency markets of many
       Asian  countries  has led to  uncertainty  with  respect to the  economic
       outlook for these countries. Although not all carriers have been affected
       by the current  economic  events in the Pacific  Rim,  certain  carriers,
       including  non-Asian  carriers that have substantial Asian routes,  could
       cancel or defer their existing orders. In addition,  Boeing has announced
       that in light of the  continued  severe  economic  conditions in Asia, it
       will be  substantially  scaling back  production  of a number of aircraft
       types, including particularly wide-body aircraft which require up to five
       times the dollar  content for B/E's  products as compared to  narrow-body
       aircraft.

              This report  includes  forward-looking  statements  which  involve
       risks and  uncertainties.  The  Company's  actual  experience  may differ
       materially from that anticipated in such  statements.  Factors that might
       cause such a difference include,  but are not limited to, those discussed
       in the Company's most recent proxy statement and "Risk Factors" contained
       in Exhibit 99 of the Company's  Annual Report on Form 10-K for the fiscal
       year ended  February 27, 1999, as well as future events that may have the
       effect of reducing  the  Company's  available  operating  income and cash
       balances,  such as unexpected operating losses, delays in the integration
       of the Company's acquired businesses, conditions in the airline industry,
       customer delivery requirements,  new or expected refurbishments,  capital
       expenditures,  cash expenditures related to possible future acquisitions,
       delays  in the  implementation  of the  Company's  integrated  management
       information system, labor disputes involving the Company, its significant
       customers  or airframe  manufacturers,  delays or  inefficiencies  in the
       introduction of new products or fluctuations in currency exchange rates.

Item 3.  Quantitative and Qualitative Disclosures about Market Risk

              During the nine months  ended  November  27,  1999,  there were no
       material  changes to the  disclosure  about  market risk  included in the
       Company's  Annual Report on Form 10-K for the fiscal year ended  February
       27, 1999.





PART II - OTHER INFORMATION

Item 1.  Legal Proceedings                                      Not applicable.

Item 2.  Changes in Securities                                  Not applicable.

Item 3.  Defaults Upon Senior Securities                        Not applicable.

Item 4.  Submission of Matters to a Vote of Security Holders    Not applicable.


Item 5.  Other Information                                      None.

Item 6.  Exhibits and Reports on Form 8-K

a.       Exhibits

         1.   Exhibit 10.8a         Amendment No. 1 to the Chase Manhattan Bank
                                    credit facility

         2.   Exhibit 10.8b         Amendment No. 2 to the Chase Manhattan Bank
                                    credit facility

         3.   Exhibit 10.8c         Agreement with Thomson-CSF Sextant, Inc.
                                    for the sale of a 49% interest in the
                                    Company's In-Flight Entertainment ("IFE")
                                    business

         4.   Exhibit 27            Financial Data Schedule for the nine months
                                    ended November 27, 1999

         b.   Reports on Form 8-K

         1.   March 3, 1999         Sale of a 51% interest in the Company's IFE
                                    business

         2.   March 12, 1999        Sale of a 51% interest in the Company's IFE
                                    business

         3.   November 18, 1999     Resignation of Paul E. Fulchino, President
                                    and Chief Operating Officer





      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.



                                               BE AEROSPACE, INC.


Date:  January 7, 2000                         By: /s/ Robert J. Khoury
                                               --------------------------------
                                               President and
                                               Chief Executive Officer



Date:  January 7, 2000                         By: /s/ Thomas P. McCaffrey
                                               -----------------------------
                                               Corporate Senior Vice President
                                               of Administration and Chief
                                               Financial Officer