United States
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

           [ X ] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                 SECURITIES EXCHANGE ACT OF 1934 For the fiscal year
                 ended February 24, 2001

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

                           Commission File No. 0-18348

                               BE AEROSPACE, INC.
             (Exact name of registrant as specified in its charter)

Delaware                                                              06-1209796
(State or other jurisdiction                (I.R.S. Employer Identification No.)
of incorporation or organization)

1400 Corporate Center Way, Wellington, Florida                             33414
(Address of principal executive offices)                              (Zip Code)

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

        Securities registered pursuant to Section 12(b) of the Act: None

                    Securities registered pursuant to Section
                                12(g) of the Act:

                          Common Stock, $.01 Par Value
                                (Title of Class)

     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 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 if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best  of  the  registrant's   knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K.[ ] The aggregate  market value of the  registrant's
voting stock held by non-affiliates  was  approximately  $732,100,993 on May 21,
2001  based on the  closing  sales  price of the  registrant's  Common  Stock as
reported on the Nasdaq  National Market as of such date. The number of shares of
the registrant's  Common Stock,  $.01 par value,  outstanding as of May 21, 2001
was 32,063,231 shares.

                       DOCUMENTS INCORPORATED BY REFERENCE

     Certain sections of the  registrant's  Proxy Statement to be filed with the
Commission  in  connection  with the 2001  Annual  Meeting of  Stockholders  are
incorporated by reference in Part III of this Form 10-K.







                                      INDEX

                                     PART I

ITEM 1.   Business ............................................................3

ITEM 2.   Properties .........................................................16

ITEM 3.   Legal Proceedings ..................................................18

ITEM 4.   Submission of Matters to a Vote of Security Holders ................18

                                     PART II

ITEM 5.   Market for the Registrant's Common Equity and Related Stockholder
          Matters ............................................................19

ITEM 6.   Selected Financial Data ............................................20

ITEM 7.   Management's Discussion and Analysis of Financial Condition and
          Results of Operations ..............................................22

ITEM 7a.  Quantitative and Qualitative Disclosures about Market Risk .........36

ITEM 8.   Consolidated Financial Statements and Supplementary Data ...........36

ITEM 9.   Changes in and Disagreements with Accountants on Accounting and
          Financial Disclosure ...............................................36

                                    PART III

ITEM 10.  Directors and Executive Officers of the Registrant .................37

ITEM 11.  Executive Compensation .............................................40

ITEM 12.  Security Ownership of Certain Beneficial Owners and Management......40

ITEM 13.  Certain Relationships and Related Transactions......................40

                                     PART IV

ITEM 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K ...41

          Index to Consolidated Financial Statements and Schedule............F-1






                                     PART I

     In this Form 10-K, when we use the terms the "company,"  "B/E," "we," "us,"
and "our," unless otherwise indicated or the context requires,  we are referring
to BE Aerospace,  Inc. and its consolidated  subsidiaries.  Certain  disclosures
included  in this  Form  10-K  constitute  forward-looking  statements  that are
subject to risks and uncertainty.  See "Management's  Discussion and Analysis of
Financial Condition and Results of Operations--Forward-Looking Statements."

ITEM 1.  BUSINESS

INTRODUCTION

                                   The Company

General

     We are the world's  largest  manufacturer  of cabin  interior  products for
commercial  and  general  aviation  aircraft  and for  business  jets.  We serve
virtually all major  airlines and a wide variety of general  aviation  customers
and airframe  manufacturers.  We believe that we have  achieved  leading  global
market positions in each of our major product categories, which include:

o    commercial  aircraft  seats,  including an  extensive  line of first class,
     business class, tourist class and commuter aircraft seats;

o    a full line of airline food and beverage preparation and storage equipment,
     including coffeemakers, water boilers, beverage containers,  refrigerators,
     freezers, chillers and ovens;

o    both chemical and gaseous commercial aircraft oxygen delivery systems; and

o    business jet and general aviation interior products, including an extensive
     line of executive aircraft seats, indirect overhead lighting systems,
     oxygen, safety and air valve products.

     In  addition,  we design,  develop and  manufacture  a broad range of cabin
interior  structures such as galleys and crew rests,  and provide  comprehensive
aircraft cabin interior  reconfiguration  and passenger to freighter  conversion
engineering services and component kits.

     We have  substantially  expanded the size, scope and nature of our business
as a result  of a number of  acquisitions.  Since  1989,  we have  completed  20
acquisitions,  including four acquisitions  during fiscal 2001, for an aggregate
purchase price of approximately  $770 million in order to position  ourselves as
the preferred global supplier to our customers.

Recent Acquisitions

     Effective  February 24, 2001 we completed the acquisition of four companies
that specialize in  manufacturing  precision-machined  components and assemblies
for the aerospace  industry.  We acquired these  businesses,  Alson  Industries,
Inc., T.L. Windust  Machine,  Inc.,  DMGI, Inc. and Maynard  Precision,  Inc. by
issuing to the  former  stockholders  approximately  2.9  million  shares of our
common  stock,  and paying them $5.3 million in cash.  We also assumed or repaid
indebtedness of the acquired  companies of approximately  $11.8 million,  for an
aggregate purchase price of approximately $70.1 million.  The aggregate purchase
price includes $3.5 million of  consideration,  represented by 187,500 shares of
our common  stock that was funded  into an escrow  account.  The payment of this
consideration is contingent upon the business of one of the companies  achieving
specified  operating  targets  during fiscal 2002. Any proceeds from the sale of
these escrow shares in excess of the earnings  incentive of $3.5 million will be
paid to us.

     The terms of the acquisition  agreements  together  provide for the selling
stockholders  to receive net proceeds from the resale of their shares equal to a
total of approximately $53.1 million.  These stockholders  received the proceeds
from the sale of their shares  pursuant to an  underwritten  offering on May 16,
2001.

     We believe  that these  acquisitions  will enable us to achieve a number of
important strategic objectives, including:

     Positioning the company to become the outsourcing  partner of choice in the
rapidly-growing  business  of  converting  passenger  airliners  to  freighters.
Industry  experts  indicate that the size of the worldwide  freighter fleet will
nearly double over the next twenty years, adding almost 2,600 aircraft. Industry
sources also  estimate that more than 70 percent of that increase is expected to
come from converting commercial passenger jets to use as freighters. The cost to
purchase a new  freighter is  significantly  greater than the cost to convert an
existing aircraft.  The substantially lower capital cost of a converted aircraft
permits the development of economically viable alternatives to the current fleet
of aging  freighter  aircraft.  We benefit  substantially  from the  increase in
passenger to freighter  conversions since we derive significant revenue from our
engineering  design and  certification  services as well as the  manufacture and
assembly of conversion kits. We have a highly skilled engineering services group
which is focused on engineering design,  certification and program management of
aircraft reconfiguration and passenger to freighter conversions.  As a result of
our recent  acquisitions,  we also have the  capability  to  manufacture a broad
range of structural components,  connectors and fasteners. We believe that these
acquisitions,  coupled with our existing capabilities in the reconfiguration and
passenger  to  freighter  conversion  business,  will  position  us to become an
outsourcing partner of choice in this important growth area.

     Broadening and improving our manufacturing  capabilities  company-wide.  We
     believe  these   acquisitions   are  a  significant  step  in  establishing
     manufacturing as a point of differentiation  from our competitors.  Each of
     the newly-acquired  businesses has earned very high ratings for quality and
     on-time  delivery.  One of the acquired  businesses  is the only  precision
     machining  company  in the world  that  holds  The  Boeing  Company's  Gold
     supplier performance rating,  another of the acquired businesses has earned
     Boeing's Silver supplier performance rating and a third has earned Boeing's
     Bronze  supplier   performance  rating.   Among  the  approximately  20,000
     suppliers to Boeing,  less than one tenth of one percent have Gold ratings,
     only one  percent  have  ratings of Silver or better and only four  percent
     have  ratings  of Bronze or better.  We intend to adopt the best  practices
     from these new  businesses  throughout  our  company.  We believe  that the
     adoption of the best practices of these acquired  businesses will assist us
     in more  efficiently  designing  products for  manufacturing,  reducing our
     total manufacturing cycle times, improving quality and lowering costs.

     Participating in the growth opportunity  created by major aircraft original
     equipment  manufacturers'   outsourcing  strategies.  The  major  aerospace
     manufacturers  are increasingly  focusing on their areas of core competency
     -- design, assembly, marketing and finance. As a result, the industry is in
     the  beginning  stages of a widespread  and  accelerating  movement  toward
     outsourcing the  manufacturing  of components and  subassemblies.  Original
     equipment  manufacturers are concentrating  this outsourcing with a smaller
     group of larger  suppliers,  aggressively  paring down their supplier bases
     and  demanding  from  them  superb   quality  and  advanced   manufacturing
     practices.  These  industry  trends,  coupled with the  performance  rating
     systems in place at Boeing and Airbus Industries,  are placing  significant
     pressure on smaller  suppliers to team up with larger entities.  We believe
     there is a  significant  growth  opportunity  for properly  positioned  and
     larger, well-capitalized suppliers, like us, to capture increasingly larger
     amounts of  manufacturing  and assembly  work that will be  outsourced to a
     shrinking supplier base. As a result of these outsourcing and consolidation
     trends, we expect the component manufacturing and assembly business to grow
     at a faster rate than the overall aerospace industry, and we plan to be one
     of the companies that benefits from this growth.

Industry Overview

     The commercial and business jet aircraft cabin interior products industries
encompass a broad range of products and  services,  including  aircraft  seating
products,  passenger  entertainment  and  service  systems,  food  and  beverage
preparation and storage systems, oxygen delivery systems,  lavatories,  lighting
systems,  evacuation  equipment,  overhead  bins,  as well as a wide  variety of
engineering  design,  integration,  installation and certification  services and
maintenance,  upgrade and repair  services.  We estimate  that the  industry had
annual sales in excess of $2.8 billion during fiscal 2001.





     Historically, revenues in the airline cabin interior products industry have
been derived from five sources:

o    retrofit  programs in which airlines  purchase new interior  furnishings to
     overhaul the interiors of aircraft already in service;

o    refurbishment  programs in which airlines purchase  components and services
     to improve the  appearance  and  functionality  of certain  cabin  interior
     equipment;

o    new  installation  programs in which  airlines  purchase  new  equipment to
     outfit a newly delivered aircraft;

o    spare parts; and

o    equipment  to upgrade  the  functionality  or  appearance  of the  aircraft
     interior.

     The  retrofit  and  refurbishment  cycles  for  commercial  aircraft  cabin
interior products differ by product  category.  Aircraft seating typically has a
refurbishment  cycle of one to two years and a  retrofit  cycle of four to eight
years. Galley and lavatory  structures as well as food and beverage  preparation
and storage  equipment  are  periodically  upgraded or  repaired,  and require a
continual flow of spare parts,  but may be retrofitted only once or twice during
the useful life of an aircraft.

     The  various   product  and  service   categories  in  which  we  currently
participate include:*

Commercial Aircraft Products

          Seating  Products.  This is the largest single product category in the
          industry and includes first class,  business class,  tourist class and
          commuter  seats.  We estimate that the aggregate size of the worldwide
          aircraft seat market (including spare parts) during fiscal 2001 was in
          excess of $715  million.  Including  us, there are  approximately  ten
          companies worldwide that supply aircraft seats.

          Interior Systems  Products.  This product category  includes  interior
          systems for both  narrow-body  and wide-body  commercial  aircraft and
          business  jet/VIP  aircraft,  including a wide selection of coffee and
          beverage  makers,  water  boilers,   ovens,  liquid  containers,   air
          chillers,  wine  coolers  and other  refrigeration  equipment,  oxygen
          delivery  systems,  air  valves,  lighting  and  switches,  and  other
          interior  systems  and  components.  We  believe  that we are the only
          manufacturer with a complete line of interior systems products and the
          only  supplier  with  the  capability  to  fully  integrate   overhead
          passenger  service  units  with  either  chemical  or  gaseous  oxygen
          equipment.

          Cabin Interior Structures.  This product category includes the design,
          certification  and  manufacture of crew rest  compartments.  Crew rest
          compartments  are  utilized  by  the  flight  crew  during  long  haul
          international   flights.   A  crew  rest  compartment  is  constructed
          utilizing  lightweight  cabin interior  technology  and  incorporating
          electrical, heating, ventilation and air conditioning and lavatory and
          sleep  compartments.  We are  the  worldwide  leader  in  the  design,
          certification and manufacture of crew rest compartments.  This product
          category  also  includes  galley  structures.  Galley  structures  are
          generally   custom   designed  to   accommodate   the  unique  product
          specifications and features required by a particular  carrier.  Galley
          structures require intensive design and engineering work and are among
          the most  sophisticated  and expensive of an aircraft's cabin interior
          products. We provide a variety of galley structures, closets and class
          dividers, emphasizing sophisticated and higher value-added galleys for
          wide-body aircraft. We also manufacture  lavatories for commercial and
          freighter aircraft.

Business Jet Products

          This product category  includes  executive  aircraft seating products,
          lighting, air valves and oxygen delivery systems as well as sidewalls,
          bulkheads,  credenzas, closets, galley structures,  lavatories, tables
          and sofas.  We are the industry's  leading  manufacturer  with a broad
          product line,  and have the  capability to provide  complete  interior
          packages,  including all design services,  all interior components and
          program management services for executive aircraft interiors.






Engineering Services

          This  product  category   includes   providing   engineering   design,
          integration,  installation and  certification  services to the airline
          industry.   Historically,   the  airlines   have  relied  on  in-house
          engineering  resources or  consultants  to provide such  services.  As
          cabin interiors have become increasingly sophisticated and the airline
          industry  increasingly  differentiated,  the  airlines  have  begun to
          outsource  such  services in order to increase  speed to market and to
          improve  productivity  and reduce costs.  We provide  engineering  and
          structural  components  for the  conversion  of passenger  aircraft to
          freighters,  as well as the manufacture of other structural components
          such  as crew  rest  compartments,  lavatories  and  galleys.  We also
          provide design,  integration,  installation and certification services
          for commercial aircraft passenger cabin interiors,  offering customers
          a broad range of capabilities  including design,  project  management,
          integration, test and certification of reconfigurations for commercial
          aircraft passenger cabin interiors.

     *    We sold a 51% interest in our In-Flight Entertainment ("IFE") business
          during fiscal 1999 and the remaining 49% interest in fiscal 2000.  See
          "Management's  Discussion  and  Analysis of  Financial  Condition  and
          Results of Operations."

     Through  February  27,  1999,  we operated in the (1)  commercial  aircraft
products,  (2) business jet products, (3) engineering services and (4) in-flight
entertainment  segments of the commercial airline and general aviation industry.
Following the sale of our controlling interest in the IFE business,  we operated
in three segments - (1) commercial aircraft products,  (2) business jet products
and (3)  engineering  services.  Revenues  for  similar  classes of  products or
services  within these  business  segments  for the fiscal years ended  February
2001, 2000 and 1999 are presented below:



                                                                          Year Ended
                                                                        (in thousands)
                                                        ------------ --- -------------- -- -------------
                                                            Feb 24,          Feb. 26,           Feb. 27,
                                                               2001             2000               1999
                                                               ----             ----               ----
                                                                                  
Commercial aircraft products:
   Seating products                                        $288,035           $324,878         $296,482
   Interior systems products                                151,633            144,832          137,966
   Cabin interior structures                                 71,614            110,026           94,544
                                                        ------------     --------------    -------------
                                                        ------------     --------------    -------------
                                                            511,282            579,736          528,992
Business jet products                                        86,182             81,096           64,856
Engineering services                                         68,980             62,517           28,700
In-flight entertainment                                           -                  -           78,777
                                                        ------------
                                                        ------------     --------------    -------------
Total Revenues                                             $666,444           $723,349         $701,325
                                                        ============     ==============    =============


Recent Industry Conditions

     Our  principal  customers  are the  world's  commercial  airlines.  Airline
company balance sheets have been substantially  strengthened and their liquidity
significantly  enhanced  over the past  several  years  as a  result  of  strong
profitability, debt and equity financings and a closely managed fleet expansion.
Recently,  however,  increases  in fuel prices and the  softening  of the global
economy  have  negatively  impacted  airline  profitability.  Should the airline
industry suffer a severe downturn, discretionary airline spending, including for
new aircraft  and cabin  interior  refurbishments  and  upgrades,  would be more
closely monitored or even reduced, which could have a material adverse effect on
our business  results of  operations  and  financial  condition.  Other  factors
expected to affect the cabin interior products industry are the following:

               Existing   Installed  Base.   Existing   installed  product  base
               typically generates  continued retrofit,  refurbishment and spare
               parts  revenue as airlines  continue to maintain  their  aircraft
               cabin  interiors.   According  to  industry  sources,  the  world
               commercial  passenger  aircraft fleet consisted of  approximately
               12,500 aircraft as of January 2001, including 3,470 aircraft with
               fewer than 120 seats,  6,470  aircraft  with  between 120 and 240
               seats and 2,540 aircraft with more than 240 seats. Further, based
               on industry  sources,  we estimate that there are currently  over
               10,600  business jets  currently in service.  Based on such fleet
               numbers,  we estimate that the total worldwide  installed base of
               commercial and general aviation aircraft cabin interior products,
               valued at replacement prices, was approximately $23 billion as of
               February 24, 2001.






               Expanding Worldwide Fleet. The expanding worldwide aircraft fleet
               is expected to generate additional revenues from new installation
               programs, while the increase in the size of the installed base is
               expected  to  generate   additional   and   continual   retrofit,
               refurbishment and spare parts revenue.  Worldwide air traffic has
               grown every year since 1946  (except in 1990) and,  according  to
               the  2000  Current  Market   Outlook   published  by  the  Boeing
               Commercial  Airplane Group, or the Boeing Report, is projected to
               grow at a  compounded  average  rate of 4.8%  per  year by  2019,
               increasing annual revenue passenger miles from  approximately 2.0
               trillion in 1999 to approximately 5.0 trillion by 2019. According
               to the Airbus Industrie Global Market Forecast  published in July
               2000, the worldwide installed seat base, which we consider a good
               indicator for  potential  growth in the aircraft  cabin  interior
               products  industry,  is expected to increase  from  approximately
               1.85 million  passenger seats at the end of 1999 to approximately
               4.17 million passenger seats at the end of 2019.

               Rapidly  Growing  Passenger  to  Freighter  Conversion  Business.
               Industry  sources project that air cargo traffic will grow by six
               percent to seven  percent  annually  over the next twenty  years,
               approximately   double  the  forecasted   economic  growth  rate.
               Industry   experts  indicate  that  the  size  of  the  worldwide
               freighter  fleet will nearly  double over the next twenty  years,
               with more than 2,600  aircraft  being added,  taking  retirements
               into  account.  Industry  sources  also  estimate  that almost 70
               percent of that  increase  is  expected  to come from  converting
               commercial passenger jets to use as freighters.

               New Aircraft  Deliveries.  The number of new  aircraft  delivered
               each year is an important  determinant of fleet  expansion and is
               generally regarded as cyclical in nature. New aircraft deliveries
               peaked at 1073 during calendar 1999 including  regional jets. New
               aircraft  deliveries  (including  regional jets) declined to 1043
               aircraft in 2000.  According to the Airline Monitor  published in
               February  2001,  new  deliveries  (including  regional  jets) are
               expected  to  increase to 1259  aircraft  in 2001,  with  average
               annual new aircraft deliveries  (including regional jets) of 1110
               during 2002 through 2005.  Annual  deliveries  over the five-year
               period  ending  calendar 2005 are expected to be 2.0 times to 2.9
               times greater than the lowest level during the last cycle,  which
               ended in 1995.

               Business  Jet  and  VIP  Aircraft  Fleet  Expansion  and  Related
               Retrofit   Opportunities.   General  aviation  and  VIP  airframe
               manufacturers have experienced growth in new aircraft  deliveries
               similar  to  that  which  recently  occurred  in  the  commercial
               aircraft  industry.  According to industry sources,  business jet
               aircraft  deliveries  amounted to 744 units in calendar  1999 and
               758  units in  calendar  2000.  Industry  sources  indicate  that
               approximately  6,437 business jets will be built between 2000 and
               2009 with a value of more than $78 billion.

               Wide-body  Aircraft  Deliveries.   The  trend  towards  wide-body
               aircraft is significant to us because wide-body  aircraft require
               almost five times the dollar  value  content for our  products as
               compared  to  narrow-body  aircraft.   Deliveries  of  wide-body,
               long-haul  aircraft  constitute an increasing  share of total new
               aircraft  deliveries  and  are an  increasing  percentage  of the
               worldwide fleet.  Wide-body  aircraft  represented 17% of all new
               commercial  aircraft  delivered  in  2000,  and are  expected  to
               increase  to  18%  of  new  deliveries  in  2003  and  21% of new
               deliveries in 2004. In addition, according to the Airline Monitor
               average annual  deliveries of wide-body  aircraft during calendar
               2001 to 2004 are  expected to be  approximately  23% greater than
               actual   deliveries  of  such  aircraft   during  calendar  2000.
               Wide-body  aircraft currently carry up to three or four times the
               number of seats as narrow-body aircraft,  and because of multiple
               classes of service,  including  large  first  class and  business
               class  configurations,  our average revenue per seat on wide-body
               aircraft  is  substantially  higher.   Aircraft  cabin  crews  on
               wide-body  aircraft may make and serve  between 300 and 900 meals
               and may brew and serve  more  than  2000  cups of coffee  and 400
               glasses of wine on a single flight.

               Original Equipment  Manufacturers  Outsourcing  Opportunity.  The
               industry  is  in  the  beginning   stages  of  a  widespread  and
               accelerating  movement toward  outsourcing the  manufacturing  of
               components and subassemblies.  Original  equipment  manufacturers
               are concentrating this outsourcing with a smaller group of larger
               suppliers,  aggressively  paring  down their  supplier  bases and
               demanding  from them superb  quality and  advanced  manufacturing
               practices.  As a result of these  outsourcing  and  consolidation
               trends,  we  expect  the  component  manufacturing  and  assembly
               business  to grow at a faster  rate  than the  overall  aerospace
               industry.






               New Product  Development.  The aircraft cabin  interior  products
               companies  are engaged in  intensive  development  and  marketing
               efforts for new  products.  Such  products  include full electric
               "sleeper  seats,"   convertible  seats,  full  face  crew  masks,
               advanced  telecommunications   equipment,   protective  breathing
               equipment,  oxygen-generating  systems,  new  food  and  beverage
               preparation and storage equipment,  kevlar barrier nets, de-icing
               systems, crew rests and cabin management systems.

               Growing Engineering Services Markets.  Historically, the airlines
               have relied primarily on their own in-house engineering resources
               to provide  engineering,  design,  integration  and  installation
               services,  as well as services  related to repairing or replacing
               cabin  interior  products  that have become  damaged or otherwise
               non-functional.  As cabin interior  product  configurations  have
               become  increasingly   sophisticated  and  the  airline  industry
               increasingly  competitive,  the airlines  have begun to outsource
               such services in order to increase  productivity and reduce costs
               and overhead. Outsourced services include:

     o    engineering design, integration, project management,  installation and
          certification services;

     o    modifications and reconfigurations for commercial aircraft; and

     o    services related to the support of product upgrades.

Competitive Strengths

     We believe that we have a strong,  competitive  position  attributable to a
number of factors, including the following:

               Combination of Manufacturing  and Cabin Interior Design Services.
               We have continued to expand our products and services,  believing
               that the airline  industry  increasingly  will seek an integrated
               approach to the design, development,  integration,  installation,
               testing and sourcing of aircraft cabin interiors. We believe that
               we are the only manufacturer of a broad  technologically-advanced
               line  of   cabin   interior   products   with   interior   design
               capabilities.  Based on our  established  reputation for quality,
               service  and  product  innovation  among the  world's  commercial
               airlines,  we  believe  that we are well  positioned  to  provide
               "one-stop  shopping" to these customers,  thereby  maximizing our
               sales  opportunities  and increasing the convenience and customer
               value of the service provided to our customers.

               Technological Leadership/New Product Development. We believe that
               we are a  technological  leader  in our  industry,  with  what we
               believe is the largest  research and development  organization in
               the cabin  interior  products  industry,  currently  comprised of
               approximately   618  engineers.   We  believe  our  research  and
               development effort and our on-site engineers at both the airlines
               and  airframe  manufacturers  enable us to play a leading role in
               developing and introducing  innovative  products to meet emerging
               industry   trends  and  needs  and  thereby  gain  early  entrant
               advantages.

               Proven  Track  Record  of   Acquisition   Integration.   We  have
               demonstrated  the  ability  to make  strategic  acquisitions  and
               successfully  integrate  such acquired  businesses by identifying
               opportunities to consolidate facilities and personnel,  including
               engineering,  manufacturing and marketing activities,  as well as
               rationalizing  product lines. Our acquisition strategy is subject
               to  a  number  of  risks  including  increasing   leverage,   the
               application   of   restrictive   covenants  in  connection   with
               additional debt incurred for any further acquisitions,  the costs
               of  integrating  any  acquired  companies  and  the  creation  of
               significant goodwill.

               Large  Installed  Base.  We believe our large  installed  base of
               products,  estimated  to  be  approximately  $6.3  billion  as of
               February 24, 2001 (valued at replacement  prices), is a strategic
               strength. The airlines tend to purchase spare parts and retrofits
               and  refurbishment  programs  from the  supplier of the  original
               equipment.  As a result,  we expect our large  installed  base to
               generate  continued  retrofit,   refurbishment  and  spare  parts
               revenue as airlines continue to maintain,  evolve and reconfigure
               their aircraft cabin interiors.





Growth Opportunities

     We believe that we have benefited from three major growth trends in the
aerospace industry.

     Increase in Refurbishment and Upgrade Orders. Our substantial installed
     base provides significant on-going revenues from replacements, upgrades,
     repairs and the sale of spare parts. Approximately 60% of our revenues for
     the year ended February 24, 2001 were derived from these aftermarket
     activities. A significant portion of our revenues and operating earnings
     during fiscal 2001 were derived from refurbishment and upgrade programs. We
     believe that we are well positioned to continue to benefit as a result of
     the airlines' improved financial condition and liquidity and the need to
     refurbish and upgrade cabin interiors. See "Recent Industry Conditions."

     Expansion of Worldwide Fleet and Shift Toward Wide-Body Aircraft.  Airlines
     have been taking  delivery of a large  number of new  aircraft  due to high
     load factors and the projected  growth in air travel.  See "Recent Industry
     Conditions."

     Business Jet and VIP Aircraft Fleet Expansion and Related Retrofit
     Opportunities. General aviation and VIP airframe manufacturers have
     experienced growth in new aircraft deliveries similar to that which
     recently occurred in the commercial aircraft industry. According to
     industry sources, executive jet aircraft deliveries amounted to 343 units
     in calendar 1996 and 758 units in calendar 2000. Industry sources indicate
     that executive jet aircraft deliveries should be approximately 709 in
     calendar 2001. Several new aircraft models, and larger business jets,
     including the Cessna Citation Excel, the Boeing Business Jet, Bombardier
     Challenger and Global Express, Gulfstream V, the Falcon 900 and Airbus
     Business Jet, which have been or are expected to be introduced over the
     next several years, are expected to be a significant contributors to new
     general aviation aircraft deliveries going forward. Industry sources
     indicate that approximately 6,437 business jets will be built between 2000
     and 2001 with a value of more than $78 billion, and that the number of
     larger business jets, as described above, as a percentage of total business
     jet deliveries will increase from 27% in calendar year 2000 to 31% in
     calendar year 2001. This is important to our company because the typical
     cost of cabin interior products manufactured for a Cessna Citation is
     approximately $162,500; whereas the same contents for a larger business
     jet, such as the Boeing Business Jet could range up to approximately
     $1,365,200. Advances in engine technology and avionics and the emergence of
     fractional ownership of executive aircraft are also important growth
     factors. In addition, the general aviation and VIP aircraft fleet consists
     of approximately 10,600 aircraft with an average age of approximately 15
     years. As aircraft age or ownership changes, operators retrofit and upgrade
     the cabin interior, including seats, sofas and tables, sidewalls,
     headliners, structures such as closets, lavatories and galleys, and related
     equipment including lighting and oxygen delivery systems. In addition,
     operators generally reupholster or replace seats every five to seven years.
     We believe that we are well positioned to benefit from the retrofit
     opportunities due to:

     o    15-year average age of the executive jet fleet,

     o    operators who have historically  reupholstered their seats may be more
          inclined to replace these seats with lighter  weight,  more modern and
          16G-compliant seating models and

     o    belief that we are the only manufacturer with the capability for cabin
          interior  design  services,  a broad product line for  essentially all
          cabin  interior  products and program  management  services,  for true
          "one-stop shopping."

Business Strategy

     Our  business  strategy is to maintain a  leadership  position  and to best
serve our customers by:

     o    offering the broadest and most  integrated  product lines and services
          in the industry,  including not only new product and follow-on product
          sales, but also design,  integration,  installation and  certification
          services;

     o    pursuing  the  highest   level  of  quality  in  every  facet  of  our
          operations, from the factory floor to customer support;

     o    aggressively  pursuing  initiatives  of continuous  improvement of our
          manufacturing  operations  to reduce cycle time,  lower cost,  improve
          quality and expand our margins;

     o    pursuing a worldwide marketing and product support approach focused by
          airline and general  aviation  airframe  manufacturer and encompassing
          our entire product line; and

     o    pursuing selective strategic acquisitions.

     In addition, due to our recent acquisitions,  we have expanded our business
strategies to better position  ourselves to participate in the large and rapidly
growing  business  of  aircraft   reconfiguration  and  passenger  to  freighter
conversion,  and also to capitalize on two  significant  trends in the aerospace
industry:

     o    major original  equipment  manufacturers  are shrinking their supplier
          base, and

     o    major  original   equipment   manufacturers   are   accelerating   the
          outsourcing of components and sub-assemblies.

Products and Services

Commercial Aircraft Products

Seating Products

     Our company is the world's leading manufacturer of aircraft seats, offering
a wide  selection of first class,  business  class,  tourist  class and commuter
seats.  A typical seat  manufactured  and sold by our company  includes the seat
frame,  cushions,  armrests and tray table,  together with a variety of optional
features  such  as  adjustable  lumbar  supports,   footrests,  reading  lights,
head/neck supports, oxygen masks and telephones. We estimate that as of February
24,  2001 we had an  aggregate  installed  base  of  approximately  1.2  million
aircraft seats valued at replacement prices of approximately $2.7 billion.

     First and Business Classes. Based upon major airlines' program selection
     and orders on hand, we are the leading worldwide manufacturer of
     premium-class seats. Our new line of international first class sleeper
     seats incorporate full electric actuation, electric ottoman, privacy panels
     and side-wall mounted tables. Our recently released business class seats
     incorporate features from over 25 years of seating design. The premium
     business class seats include electrical or mechanical actuation, PC power
     ports, telephones, translating leg rests, adjustable lumbar cushions, 4-way
     adjustable headrests and fiber-optic reading lights. The first and business
     class products are substantially more expensive than tourist class seats
     due to these luxury appointments.

     Convertible Seats. We have developed two types of seats that can be
     converted from tourist class triple-row seats to business class double-row
     seats with minimal conversion complexity. Convertible seats allow airline
     customers the flexibility to adjust the ratio of business class to tourist
     class seats for a given aircraft configuration. This seat is increasing in
     popularity in the European market.

     Tourist Class. We are a leading worldwide manufacturer of tourist class
     seats and believe we offer the broadest such product line in the industry.
     We have designed tourist class seats which incorporate features not
     previously utilized in that class, such as laptop power ports and a number
     of premium comfort features such as footrests, headrests and adjustable
     lumbar systems.

     Commuter (Regional Jet) Seats. We are the leading manufacturer of regional
     aircraft seating in both the United States and worldwide markets. Our
     Silhouette(TM) Composite seats are similar to commercial jet seats in
     comfort and performance but typically do not have as many added comfort
     features. Consequently, they are lighter weight and require less
     maintenance.

     Spares. Aircraft seats require regularly scheduled maintenance in the
     course of normal passenger use. Airlines depend on seat manufacturers and
     secondary suppliers to provide spare parts and kit upgrade programs. As a
     result, a significant market exists for spare parts.

Interior Systems Products

     We are the leading  manufacturer  of  interior  systems  products  for both
narrow- and wide-body aircraft, offering a wide selection of coffee and beverage
makers, water boilers, ovens, liquid containers, refrigeration equipment, oxygen
delivery systems and a variety of other interior components. We estimate that as
of  February  24, 2001 we had an  aggregate  installed  base of such  equipment,
valued at replacement prices, in excess of $970 million.

     Coffee Makers. We are the leading manufacturer of aircraft coffee makers.
     We manufacture a broad line of coffee makers, coffee warmers and water
     boilers, including the Flash Brew Coffee Maker, with the capability to brew
     54 ounces of coffee in one minute, and a Combi(TM) unit which will both
     brew coffee and boil water for tea while utilizing 25% less electrical
     power than traditional 5,000-watt water boilers. We also manufacture a
     cappuccino/espresso maker.

     Ovens. We are the leading supplier of a broad line of specialized ovens,
     including high-heat efficiency ovens, high-heat convection ovens and
     warming ovens. Our newest offering, the DS Steam Oven, represents a new
     method of preparing food in-flight by maintaining constant temperature and
     moisture in the food. It addresses the airlines' need to provide a wider
     range of foods than can be prepared by convection ovens.

     Refrigeration Equipment. We are the worldwide industry leader in the
     design, manufacture and supply of commercial aircraft refrigeration
     equipment. We manufacture a self-contained wine and beverage chiller, the
     first unit specifically designed to rapidly chill wine and beverage
     on-board an aircraft.

     Oxygen Delivery Systems. We are a leading manufacturer of oxygen delivery
     systems for both commercial and general aviation aircraft. We are the only
     manufacturer with the capability to fully integrate overhead passenger
     service units with either chemical or gaseous oxygen equipment. Our oxygen
     equipment has been approved for use on all Boeing and Airbus aircraft and
     is also found on essentially all general aviation and VIP aircraft.

Cabin Interior Structures

     We are a leader in designing and  manufacturing  galley structures and crew
rest compartments. We estimate that as of February 24, 2001, we had an installed
base of such equipment,  valued at replacement  prices,  of  approximately  $866
million.

     Crew Rest Compartments. We are the worldwide leader in the design,
     certification and manufacture of crew rest compartments. Crew rest
     compartments are utilized by the flight crew during long-haul international
     flights. A crew rest compartment is constructed utilizing lightweight cabin
     interior technology and incorporating electrical, heating, ventilation and
     air conditioning and lavatory and sleep compartments.

     Galley Structures. Galley structures are generally custom designed to
     accommodate the unique product specifications and features required by a
     particular carrier. Galley structures require intensive design and
     engineering work and are among the most sophisticated and expensive of the
     aircraft's cabin interior products. We provide a variety of galley
     structures, closets and class dividers, emphasizing sophisticated and
     higher value-added galleys for wide-body aircraft. We also manufacture
     lavatories for commercial and freighter aircraft.

Business Jet Products

     We  entered  the  market  for  business  jet  aircraft  products  with  the
acquisition  of  Aircraft  Modular  Products,  Inc.  ("AMP") in April  1998.  By
combining AMP's presence in the general aviation and VIP aircraft cabin interior
products industry with that of our  Puritan-Bennett  Aero Systems Co. ("PBASCO")
and Aircraft  Lighting  Corporation  ("ALC")  product  lines,  which we acquired
during fiscal 1999, we are now the leading  manufacturer of a broad product line
including a complete line of executive  aircraft seating  products,  fluorescent
lighting,  air  valves  and  oxygen  delivery  systems  as  well  as  sidewalls,
bulkheads, credenzas, closets, galley structures,  lavatories, tables and sofas.
We have the  capability to provide  complete  interior  packages,  including all
design services,  all interior  components and program  management  services for
executive aircraft interiors.  We are the preferred supplier of seating products
and direct and indirect  lighting systems of essentially  every general aviation
airframe  manufacturer.  We  estimate  that as of  February  24,  2001 we had an
aggregate  installed base of such equipment,  valued at replacement  prices,  of
approximately $1.4 billion.

Engineering Services

     Our  engineering  services  operation  is a  leader  in  providing  design,
integration,   installation  and  certification  services  associated  with  the
reconfiguration of commercial aircraft cabin interiors and converting commercial
aircraft to  freighters.  We estimate  that as of February 24,  2001,  we had an
installed base of such equipment, valued at replacement prices, of approximately
$381 million.

     Passenger to Freighter Conversions. We are a leading supplier of structural
     design and integration services, including airframe modifications for
     passenger-to-freighter conversions. We are the leading provider of Boeing
     767 passenger to freighter conversions and have performed conversions for
     Boeing 747-200 Combi, Boeing 747-200 (door only) and Airbus A300 B4
     aircraft. Freighter conversions require sophisticated engineering
     capabilities and very large and complex proprietary parts kits.

     Engineering Design, Integration, Installation and Certification Services.
     We are a leader in providing engineering, design, integration, installation
     and certification services for commercial aircraft passenger cabin
     interiors, offering our customers in-house capabilities to design, project
     manage, integrate, test and certify reconfigurations and modifications for
     commercial aircraft and to manufacture related products, including
     engineering kits and interface components. We provide a broad range of
     interior reconfiguration services which 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.

Research, Development and Engineering

     We work closely with commercial  airlines to improve existing  products and
identify  customers'  emerging needs. Our expenditures in research,  development
and engineering  totaled $49 million,  $54 million and $56 million for the years
ended  February 24, 2001,  February 26, 2000 and February 27, 1999.  We employed
approximately  618  professionals  in the  engineering  and product  development
areas. We believe that we have the largest engineering organization in the cabin
interior products industry, with not only software,  electronic,  electrical and
mechanical   design  skills,   but  also  substantial   expertise  in  materials
composition and custom cabin interior layout design and certification.

Marketing and Customers

     We market and sell our products  directly to  virtually  all of the world's
major airlines and commercial and general aviation  aircraft  manufacturers.  We
market our general aviation products directly to all of the world's business jet
airframe  manufacturers,  modification centers and operators. As of February 24,
2001, our sales and marketing  organization consisted of 110 persons, along with
31  independent  sales  representatives.  Our sales to  non-U.S.  airlines  were
approximately  $280 million for the fiscal year ended  February  24, 2001,  $311
million for the fiscal  year ended  February  26, 2000 and $298  million for the
fiscal  year  ended  February  27,  1999,  or  approximately  42%,  43% and 42%,
respectively, of net sales during such periods.

     Airlines select  manufacturers of cabin interior products  primarily on the
basis of custom design  capabilities,  product quality and performance,  on-time
delivery,  after-sales  customer service,  product support and price. We believe
that our large installed base, our timely  responsiveness in connection with the
custom  design,  manufacture,  delivery  and  after-sales  customer  service and
product  support  of our  products  and our  broad  product  line and  stringent
customer and regulatory requirements all present barriers to entry for potential
new competitors in the cabin interior products market.

     We believe that our integrated  worldwide  marketing  approach,  focused by
airline and encompassing our entire product line, is preferred by airlines.  Led
by a senior  executive,  teams  representing  each product line serve designated
airlines  that  together  accounted  for almost 68% of the purchases of products
manufactured  by our company  during the fiscal year ended  February  24,  2001.
These airline customer teams have developed customer specific strategies to meet
each  airline's  product and service  needs.  We also staff  "on-site"  customer
engineers at major airlines and airframe  manufacturers  to represent our entire
product line and work closely with the customers to develop  specifications  for
each successive generation of products required by the airlines. These engineers
help customers integrate our wide range of cabin interior products and assist in
obtaining the applicable regulatory certification for each particular product or
cabin  configuration.  Through our on-site customer  engineers,  we expect to be
able to more  efficiently  design  and  integrate  products  which  address  the
requirements  of  our  customers.   We  provide  program  management   services,
integrating  all  on-board  cabin  interior  equipment  and  systems,  including
installation  and  Federal  Aviation  Administration   certification,   allowing
airlines to  substantially  reduce costs. We believe that we are one of the only
suppliers in the commercial  aircraft cabin interior  products industry with the
size,  resources,  breadth of product line and global product support capability
to operate in this manner.  We market our general aviation  products directly to
all of the world's general aviation airframe manufacturers, modification centers
and operators.

     Our program management approach requires that a program manager is assigned
to each significant contract. The program manager is responsible for all aspects
of the specific contract,  including management of change orders and negotiation
of related  non-recurring  engineering  charges,  monitoring the progress of the
contract   through  its   scheduled   delivery   dates  and   overall   contract
profitability.  We believe that our customers derive  substantial  benefits from
our program  management  approach,  including better on-time delivery and higher
service  levels.  We also  believe our program  management  approach  results in
better  customer  satisfaction  and  higher  profitability  over  the  in-flight
entertainment of a contract.

     During fiscal 2001,  approximately  86% of our total  revenues were derived
from the airlines  compared  with 82% in fiscal 2000.  Approximately  60% of our
revenues during fiscal 2001 and 61% of our revenues during fiscal 2000 were from
refurbishment,  spares and upgrade programs.  During the year ended February 24,
2001, and for the year ended February 26, 2000, no single customer accounted for
10% of total  revenues.  During the year ended  February 27, 1999,  one customer
accounted for  approximately  13% of our total  revenues,  and no other customer
accounted  for more  than 10% of such  revenues.  The  portion  of our  revenues
attributable  to  particular  airlines  varies  from  year  to year  because  of
airlines' scheduled purchases of new aircraft and for retrofit and refurbishment
programs for their existing aircraft.

Backlog

     We estimate  that our backlog at February 24, 2001 was  approximately  $600
million,  as compared with a backlog of $500 million on November 25, 2000, a low
of $450 million on August 26, 2000 and $470 million on February 26, 2000. Of our
backlog at February 24, 2001,  approximately  66% is  deliverable  by the end of
fiscal  2002;  62% of  our  total  backlog  is  with  North  American  carriers,
approximately  10% is with European carriers and approximately 19% is with Asian
carriers.

Customer Service

     We believe that our  customers  place a high value on customer  service and
product support and that such service is a critical factor in our industry.  The
key elements of such service include:

     o    rapid response to requests for engineering designs,  proposal requests
          and technical specifications;

     o    flexibility with respect to customized features;

     o    on-time delivery;

     o    immediate  availability  of spare parts for a broad range of products;
          and

     o    prompt  attention to customer  problems,  including  on-site  customer
          training.

     Customer service is particularly important to airlines due to the high cost
to the airlines of late delivery, malfunctions and other problems.

Warranty and Product Liability

     We warrant  our  products,  or  specific  components  thereof,  for periods
ranging from one to ten years,  depending  upon product type and  component.  We
generally  establish  reserves for product  warranty expense on the basis of the
ratio of warranty  costs  incurred by the product  over the  warranty  period to
sales of the product.  Actual warranty costs reduce the warranty reserve as they
are incurred.  We periodically  review the adequacy of accrued product  warranty
reserves and  revisions of such  reserves are  recognized in the period in which
such revisions are determined.

     We also carry product liability insurance. We believe that our insurance is
generally sufficient to cover product liability claims.

Competition

     The  commercial  aircraft  cabin  interior  products  market is  relatively
fragmented  with a  number  of  competitors  in each of the  individual  product
categories. Due to the global nature of the commercial industry,  competition in
product categories comes from both U.S. and foreign  manufacturers.  However, as
aircraft cabin interiors have become increasingly  sophisticated and technically
complex,  airlines  have  demanded  higher  levels of  engineering  support  and
customer  service  than many  smaller  cabin  interior  products  suppliers  can
provide.  At the same time, airlines have recognized that cabin interior product
suppliers  must  be  able to  integrate  a wide  range  of  products,  including
sophisticated  electronic  components,  particularly in wide-body  aircraft.  We
believe that the airlines'  increasing demands on their suppliers will result in
a  consolidation  of those suppliers that remain.  We have  participated in this
consolidation  through strategic  acquisitions and internal growth and we intend
to continue to participate in the consolidation.

     Our principal  competitors  for seating  products are Group Zodiac S.A. and
Keiper Recaro GmbH. Our primary  competitors for interior  systems  products are
Britax PLC, JAMCO, Scott Aviation and Intertechnique.  Our principal competitors
in the rapidly growing passenger to freighter conversion business include Boeing
Airplane Services,  Elbe Flugzeugwerko GMBH, a division of EADS, Israel Aircraft
Industries,  Pemco World Air Services and Aeronavili.  Our principal competitors
for other product and service  offerings in our flight  services and engineering
services  include  TIMCO,  JAMCO,  Britax PLC,  and Driessen  Aircraft  Interior
Systems.  The  market for  general  aviation  products  and  services  is highly
fragmented,  consisting of numerous competitors, the largest of which is Decrane
Aircraft Holdings.

Manufacturing and Raw Materials

     Our manufacturing  operations consist of both the in-house manufacturing of
component  parts  and  sub-assemblies  and the  assembly  of our  specified  and
designed  component parts that are purchased from outside  vendors.  We maintain
state-of-the-art  facilities,  and we have an on-going  strategic  manufacturing
improvement  plan  utilizing  lean  manufacturing   processes.  We  expect  that
continuous  improvement from implementation of this plan for each of our product
lines will occur over the next several years and should lower production  costs,
cycle times and  inventory  requirements  and at the same time  improve  product
quality, customer response and profitability.

Government Regulation

     The Federal  Aviation  Administration  prescribes  standards  and licensing
requirements  for aircraft  components,  and licenses  component repair stations
within the United  States.  Comparable  agencies  regulate such matters in other
countries.   We  hold  several   Federal   Aviation   Administration   component
certificates and perform  component  repairs at a number of our U.S.  facilities
under Federal Aviation  Administration  repair station licenses. We also hold an
approval  issued by the UK Civil  Aviation  Authority  to  design,  manufacture,
inspect and test aircraft seating products in Leighton  Buzzard,  England and in
Kilkeel,  Northern  Ireland  and to design,  manufacture,  inspect  and test our
flight  structures and  engineering  services  products in Dafen,  Wales and the
necessary  approvals  to  design,  manufacture,  inspect,  test and  repair  our
interior  systems products in Nieuwegein,  Netherlands and to inspect,  test and
repair products at our service centers throughout the world.

     In March  1992,  the  Federal  Aviation  Administration  adopted  Technical
Standard  Order  C127,  or TSO C127,  requiring  that all seats on  certain  new
generation  commercial aircraft installed after such date be certified to meet a
number of new safety  requirements,  including  an ability  to  withstand  a 16G
force. We understand that the Federal Aviation  Administration plans to adopt in
the near future  additional  regulations which will require that within the next
five years all seats,  including  those on existing  older  commercial  aircraft
which are subject to the Federal Aviation  Administration's  jurisdiction,  will
have to comply with  similar  seat safety  requirements.  We have  developed  32
different  seat  models  that  meet  these  new seat  safety  regulations,  have
successfully  completed thousands of tests to comply with TSO C127 and, based on
our installed  base of 16G seats,  are the  recognized  industry  leader in this
area.

Environmental Matters

     Our  operations  are subject to extensive and changing  federal,  state and
foreign  laws and  regulations  establishing  health and  environmental  quality
standards,  including those governing discharges and pollutants into the air and
water and the management and disposal of hazardous substances and wastes. We may
be subject to liability or penalties for violations of those  standards.  We are
also  subject to laws and  regulations,  such as the Federal  Superfund  law and
similar state statutes,  governing  remediation of  contamination  at facilities
that we  currently or formerly  owned or operated or to which we send  hazardous
substances or wastes for  treatment,  recycling or disposal.  We believe that we
are currently in compliance,  in all material  respects,  with all environmental
laws and regulations.  However, we could become subject to future liabilities or
obligations  as a result of new or more  stringent  interpretations  of existing
laws and regulations. In addition, we may have liabilities or obligations in the
future if we discover any environmental  contamination or liability  relating to
our facilities or operations.

Patents

     We currently  hold 97 United States patents and 47  international  patents,
covering a variety of products.  We believe that the termination,  expiration or
infringement  of one or more of such patents  would not have a material  adverse
effect on our company.

Employees

     As  of  February  24,  2001,   we  had   approximately   4,300   employees.
Approximately  69.2% of these employees are engaged in  manufacturing,  14.4% in
engineering,  research and  development and 16.4% in sales,  marketing,  product
support and general administration. Approximately 18% of our worldwide employees
are  represented by unions.  A labor contract  representing  301 U.S.  employees
expires on May 4, 2003. The labor  contract with the only other domestic  union,
which represents  approximately 2% of our employees,  also runs through the year
2003. We consider our employee relations to be good.









ITEM 2.  PROPERTIES

     As of February 24,  2001,  we had 20 principal  facilities,  comprising  an
aggregate of approximately 1.7 million square feet of space. The following table
describes  the  principal  facilities  and  indicates  the  location,  function,
approximate size and ownership status of each location.



- -------------------------------------- ----------------------------------------------- ------------- ---------------
                                                                                         Facility
                                                                                           Size
              Location                             Products and Function                (Sq. Feet)     Ownership
- -------------------------------------- ----------------------------------------------- ------------- ---------------
Corporate
- -------------------------------------- ----------------------------------------------- ------------- ---------------
                                                                                            
Wellington, Florida                    Corporate headquarters, marketing and sales,          17,700      Owned
                                       customer service and product support,
                                       finance, human resources, legal
- -------------------------------------- ----------------------------------------------- ------------- ---------------
Seating Products
- -------------------------------------- ----------------------------------------------- ------------- ---------------
Litchfield, Connecticut...........     Manufacturing and warehousing, customer
                                       service and product support, research and            147,700      Owned
                                       development, finance and administration

Winston-Salem, North Carolina.....     Manufacturing and warehousing, customer
                                       service and product support, research and            264,800      Owned
                                       development, finance

Leighton Buzzard, England.........     Manufacturing and warehousing, customer
                                       service and product support, finance                 114,000      Owned


Kilkeel, Northern Ireland.........     Manufacturing and warehousing, customer              100,500      Owned
                                       service and product support, finance
- -------------------------------------- ----------------------------------------------- ------------- ---------------
Interior Systems Products
- -------------------------------------- ----------------------------------------------- ------------- ---------------
Delray Beach, Florida.............     Manufacturing and warehousing, research and           52,000      Owned
                                       development, finance and administration

Anaheim, California...............     Manufacturing and warehousing, research and
                                       development, finance                                  98,000      Leased

Lenexa, Kansas....................     Manufacturing and warehousing, customer
                                       service and product support, finance                  80,000      Owned


Nieuwegein, The Netherlands.......     Manufacturing and warehousing, research and
                                       development, finance                                  39,000      Leased

- -------------------------------------- ----------------------------------------------- ------------- ---------------
Cabin Interior Structures
- -------------------------------------- ----------------------------------------------- ------------- ---------------
Jacksonville, Florida.............     Manufacturing and warehousing, research and
                                       development, customer service and product             75,000      Owned
                                       support, finance

Dafen, Wales......................     Manufacturing and warehousing, research and
                                       development, customer service and product             80,000      Owned
                                       support, finance

Long Beach, California............     Manufacturing and warehousing                         34,000      Owned

Fontana, California...............     Manufacturing and warehousing                         23,000      Leased

Compton, California...............     Manufacturing and warehousing                         58,202      Leased

Gardenia, California..............     Manufacturing and warehousing                         33,576      Leased

Vista, California.................     Manufacturing and warehousing                         25,000      Leased
- -------------------------------------- ----------------------------------------------- ------------- ---------------






- -------------------------------------- ----------------------------------------------- ------------- ---------------
                                                                                         Facility
                                                                                           Size
              Location                             Products and Function                (Sq. Feet)     Ownership
- -------------------------------------- ----------------------------------------------- ------------- ---------------
                                                                                            
Business Jet Products
- -------------------------------------- ----------------------------------------------- ------------- ---------------

Miami, Florida....................     Manufacturing and warehousing, research and          106,300      Leased
                                       development, finance                                  52,400      Owned

Holbrook, New York................     Manufacturing and warehousing, research and           20,100      Leased
                                       development, finance

Fenwick, West Virginia............     Manufacturing and warehousing, research and
                                       development, customer service and product            132,600      Owned
                                       support, finance
- -------------------------------------- ----------------------------------------------- ------------- ---------------
Engineering Services
- -------------------------------------- ----------------------------------------------- ------------- ---------------
Arlington, Washington.............     Manufacturing and warehousing, research and
                                       development, customer service and product            130,200      Leased
                                       support, finance and administration
- -------------------------------------- ----------------------------------------------- ------------- ---------------


     We believe that our  facilities  are suitable  for their  present  intended
purposes and adequate for our present and anticipated level of operations.


                  [Remainder of page intentionally left blank]







ITEM 3.  LEGAL PROCEEDINGS

     We are not a party to litigation or other legal proceedings that we believe
could  reasonably be expected to have a material adverse effect on our company's
business, financial condition and results of operations.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     During the last  quarter of the fiscal year  covered by this Form 10-K,  we
did  not  submit  any  matters  to a  vote  of  security  holders,  through  the
solicitation of proxies or otherwise.


                  [Remainder of page intentionally left blank]






                                     PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

     Our common stock is quoted on the Nasdaq  National  Market under the symbol
"BEAV." The following table sets forth, for the periods indicated,  the range of
high and low per share sales prices for the common stock as reported by Nasdaq.



                                                                                       High            Low
                                                                                                  

Fiscal Year Ended February 27, 1999
    First Quarter                                                                   35     3/4           25     3/4
    Second Quarter                                                                  33     3/8           21     1/2
    Third Quarter                                                                   27     1/8           13
    Fourth Quarter                                                                  27     1/4           11     1/2
Fiscal Year Ended February 26, 2000
    First Quarter                                                                   21     1/8           13     1/2
    Second Quarter                                                                  22     1/4           16     1/2
    Third Quarter                                                                   18    3/16            5     3/4
    Fourth Quarter                                                                   9     7/8            6     3/8
Fiscal Year Ended February 24, 2001
    First Quarter                                                                    9                    5     7/8
    Second Quarter                                                                  16     3/8            6     3/8
    Third Quarter                                                                   17     1/4           11   13/16
    Fourth Quarter                                                                  23   15/16           13    1/16


     On May 16, 2001, as part of a 5,750,000  share  offering,  we completed the
sale of  approximately  2.8 million primary shares of common stock at $19.50 per
share.  As  described  in "Recent  Acquisitions"  in Item 1,  approximately  2.9
million  shares of our common stock were issued to the former owners of the four
companies acquired effective February 24, 2001. These shares were sold on behalf
of the  former  owners  as  part  of  the  offering,  for  which  they  received
approximately  $53.1 million. We received  approximately  $50.3 million,  net of
estimated  offering  costs,  from  the  sale of the 2.8  million  shares  by us.
Following this offering we had 32,063,231  shares  outstanding.  On May 21, 2001
the  closing  price of our  common  stock as  reported  by Nasdaq was $23.06 per
share. As of such date, we had 832 shareholders of record,  and we estimate that
there are  approximately  15,500  beneficial owners of our common stock. We have
not paid any cash  dividends  in the past,  and we have no present  intention of
doing so in the  immediate  future.  Our  Board of  Directors  intends,  for the
foreseeable  future,  to retain any earnings to reduce  indebtedness and finance
our future  growth,  but expects to review our dividend  policy  regularly.  The
Indentures pursuant to which our 8 7/8%, 8% and 9 1/2% Senior Subordinated Notes
were issued, permit the declaration or payment of cash dividends only in certain
circumstances described therein.


                  [Remainder of page intentionally left blank]





ITEM 6.  SELECTED FINANCIAL DATA
(In thousands, except per share data)

     During fiscal 1999, we acquired Aerospace Interiors,  Inc., Puritan-Bennett
Aero Systems Co.,  substantially all of the assets of Aircraft Modular Products,
Aerospace  Lighting  Corporation  and SMR Aerospace,  Inc., and its  affiliates.
Effective as of February 24, 2001,  we acquired  Alson  Industries,  Inc.,  T.L.
Windust  Machine,   Inc.,  Maynard   Precision,   Inc.  and  DMGI,  Inc.  ("2001
Acquisitions"). The financial data as of and for the fiscal years ended February
24, 2001,  February 26, 2000,  February 27, 1999, February 28, 1998 and February
22, 1997 have been derived from financial  statements which have been audited by
our independent  auditors.  The following financial  information is qualified by
reference to, and should be read in conjunction  with, our historical  financial
statements,  including notes thereto,  which are included elsewhere in this Form
10-K.




                                                                                  Year Ended
                                                        -----------------------------------------------------------------

                                                        ---------- ------------ ---------------- ---------- -------------
                                                         Feb. 24,     Feb. 26,       Feb. 27,       Feb. 28,     Feb. 22,
                                                         2001 (a)     2000(c)        1999(d),(e)    1998(f)      1997
                                                         ----         ----           ----           ----         ----
                                                                                                
Statements of Operations Data:
Net sales...............................                $666,444     $723,349      $701,325      $487,999      $412,379
Cost of sales...........................                 416,626      543,682       522,875       309,094       270,557
                                                         -------      -------      --------      -------       --------
Gross profit............................                 249,818      179,667       178,450       178,905       141,822
Operating expenses:
  Selling, general and administrative...                  92,541       94,891        83,648        58,622        51,734
  Research, development and engineering.                  48,898       54,004        56,207        45,685        37,083
  Amortization..........................                  23,408       24,076        22,498        11,265        10,607
  Acquisition and initial public offering                  8,276
  costs
  Transaction gain, expenses and other expenses               --           --        53,854         4,664            --
                                                        --------     --------      --------      --------      --------

Operating earnings (loss)...............                  76,695        6,696       (37,757)       58,669        42,398
Equity in losses of unconsolidated subsidiary                 --        1,289            --            --            --
Interest expense, net...................                  54,170       52,921        41,696        22,765        27,167
                                                        --------     --------      --------      --------      --------
Earnings (loss) before income taxes and
  extraordinary item....................                  22,525      (47,514)      (79,453)       35,904        15,231
Income taxes ...........................                   2,253        3,283         3,900         5,386         1,522
                                                        --------     --------      --------      --------      --------
Earnings (loss) before extraordinary item                 20,272      (50,797)      (83,353)       30,518        13,709
Extraordinary item......................                      --           --           --          8,956            --
                                                        --------     --------      --------      --------      --------
Net earnings (loss)...................................  $ 20,272     $(50,797)     $(83,353)     $ 21,562      $ 13,709
                                                        ========     ========      ========      ========      ========
Basic earnings (loss) per share:
Earnings (loss) before extraordinary item               $    .80     $  (2.05)     $  (3.36)     $   1.36 (f)  $    .77

Extraordinary item......................                      --           --            --          (.40)           --
                                                        --------  -----------      --------      --------      --------
Net earnings (loss).....................                $   0.80     $  (2.05)        (3.36)     $    .96  $        .77
                                                        ========     ========      ========      ========      ========

Weighted average common shares..........                  25,359       24,764        24,814        22,442        17,692
Diluted earnings (loss) per share:
Earnings (loss) before extraordinary item               $    .78     $  (2.05)    $   (3.36)     $   1.30    $      .72

Extraordinary item......................                      --           --            --          (.38)           --
                                                        --------  -----------      --------      --------      --------
Net earnings (loss).....................                $   0.78     $  (2.05)     $  (3.36)          .92           .72
                                                        ========     ========      ========      ========      ========

Weighted average common shares..........                  25,889       24,764        24,814        23,430        19,097

Balance Sheet Data (end of period):

Working capital.........................                $174,897(b)  $129,913      $143,423      $262,504      $122,174
Intangible and other assets net (g).....                 433,379      425,836       451,954       195,723       189,882
Total assets............................                 935,995      881,789       904,299       681,757       491,089
Long-term debt..........................                 603,812      618,202       583,715       349,557       225,402
Stockholders' equity....................                 135,274(b)    64,497       115,873       196,775       165,761







                       SELECTED FINANCIAL DATA (continued)
                               Footnotes to Table


     (a)  Our operating  results during fiscal 2001 were negatively  impacted by
          costs   related  to   recently   completed   acquisitions   and  costs
          attributable to the termination of a proposed  initial public offering
          by our subsidiary  Advanced Thermal Sciences.  The aggregate impact of
          these items on our results  was $8,276.  Excluding  such costs for the
          year ended February 24, 2001, our operating  earnings were $84,971 and
          net earnings were $27,720.

     (b)  On April 17, 2001 we sold $250,000 of 8 7/8% senior subordinated notes
          in a private  offering.  The net proceeds  less  estimated  debt issue
          costs  from the  sale of  these  notes  were  approximately  $242,800.
          Approximately  $66,700  of the net  proceeds  were  used to repay  the
          Company's bank credit  facility,  which was  terminated.  On April 17,
          2001 we  issued  a  notice  to call  the 9 7/8%  notes  at a price  of
          approximately  $104,900  (including  a call  premium of  approximately
          $4,900).  On May 16, 2001 we completed a 5,750,000  share  offering of
          our common  stock at $19.50 per share.  The former  owners of the 2001
          Acquisitions received approximately $53.1 million from the sale of the
          2.9 million shares we issued to them as part of the 2001 Acquisitions.
          We received  approximately  $50.3 million,  net of estimated  offering
          costs, from the sale of approximately 2.8 million shares by us.

     (c)  Our operating results during fiscal 2000 were negatively  impacted due
          to operational  problems in our seating  operations.  These  problems,
          which have since been resolved,  arose due to a  misalignment  between
          our manufacturing  processes,  our newly installed Enterprise Resource
          Planning,   or  ERP,   system  and  our  product   and  service   line
          rationalization. The aggregate impact of these problems on our results
          for the year ended February 26, 2000 was $94,375. Substantially all of
          these  costs  have  been  included  as a  component  of cost of sales.
          Excluding  such costs and charges for the year ended February 26, 2000
          our gross  profit  was  $263,340,  our gross  margin  was  36.4%,  our
          operating earnings were $101,071 and our net earnings were $40,578.

     (d)  As a result of  acquisitions  in 1999, we recorded a charge of $79,155
          for the write-off of acquired  in-process research and development and
          acquisition-related  expenses.  We  also  sold a 51%  interest  in our
          in-flight  entertainment  business  as a result of which we recorded a
          gain of $25,301. Transaction gain, expenses and other expenses for the
          year ended  February 27, 1999 consist of the  in-process  research and
          development  and  other  acquisition  expenses,  offset  by  the  gain
          attributable  to the  sale of our  in-flight  entertainment  business.
          During fiscal 1999, we implemented a restructuring plan. In connection
          therewith we closed 7 plants and we reduced the size of our  workforce
          by approximately 1,000. As a result, we incurred $87,825 of cost which
          included   both  the   restructuring   referred   to  above   and  the
          rationalization  of related product lines and the  introduction of new
          products.  Excluding  such  costs  and  expenses  for the  year  ended
          February  27,  1999,  our gross  profit was  $266,275,  our  operating
          earnings were $103,922 and our net earnings were $51,648.

     (e)  During   fiscal  1999,   we  acquired   Aerospace   Interiors,   Inc.,
          Puritan-Bennett Aero Systems Co., Aircraft Modular Products, Aerospace
          Lighting Corporation and SMR Aerospace,  Inc. and its affiliates.  The
          results of such acquisitions are included in our historical  financial
          data from the date of acquisition.

     (f)  In fiscal  1998,  we  settled  a  long-running  dispute  with the U.S.
          Government  over export  sales  between  1992 and 1995 to Iran Air. We
          recorded a charge of $4,664 in fiscal  1998  related  to fines,  civil
          penalties and associated  legal fees arising from the  settlement.  We
          incurred  an  extraordinary  charge of $8,956  during  fiscal 1998 for
          unamortized debt issue costs,  tender and redemption premiums and fees
          and expenses related to the repurchase of our 9 3/4 % senior notes due
          2003.

     (g)  Intangible and other assets  consist of goodwill and other  identified
          intangible assets associated with our acquisitions. Goodwill and other
          identified  assets are amortized on a  straight-line  basis over their
          estimated  useful lives,  which range from 3-30 years.  See also "Risk
          Factors - Our total assets include substantial  intangible assets. The
          write-off of a significant  portion of unamortized  intangible  assets
          would negatively affect our results of operations."







ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

     We are the world's  largest  manufacturer  of cabin  interior  products for
commercial  and  general  aviation  aircraft  and for  business  jets.  We serve
virtually all major  airlines and a wide variety of general  aviation  customers
and airframe  manufacturers.  We believe that we have  achieved  leading  global
market positions in each of our major product categories, which include:

     o    commercial aircraft seats, including an extensive line of first class,
          business class, tourist class and commuter aircraft seats;

     o    a full line of  airline  food and  beverage  preparation  and  storage
          equipment, including coffeemakers, water boilers, beverage containers,
          refrigerators, freezers, chillers and ovens;

     o    both chemical and gaseous commercial aircraft oxygen delivery systems;
          and

     o    business  jet and general  aviation  interior  products,  including an
          extensive line of executive aircraft seats, indirect overhead lighting
          systems, oxygen, safety and air valve products.

     In  addition,  we design,  develop and  manufacture  a broad range of cabin
interior  structures such as galleys and crew rests,  and provide  comprehensive
aircraft cabin interior  reconfiguration  and passenger to freighter  conversion
engineering services and related component kits.

     Our revenues are generally derived from two primary sources:  refurbishment
or upgrade programs for the existing  worldwide fleets of commercial and general
aviation  aircraft and new aircraft  deliveries.  We believe our large installed
base of products,  estimated to be approximately $6.3 billion as of February 24,
2001 (valued at replacement prices),  gives us a significant  advantage over our
competitors  in  obtaining  orders  both for spare  parts and for  refurbishment
programs,  principally due to the tendency of the airlines to purchase equipment
for such programs from the original supplier.

     We have  substantially  expanded the size, scope and nature of our business
as a result  of a number of  acquisitions.  Since  1989,  we have  completed  20
acquisitions,  including four acquisitions  during fiscal 2001, for an aggregate
purchase price of approximately  $770 million in order to position  ourselves as
the preferred global supplier to our customers.

     During the period from 1989 to 1996, we acquired nine  commercial  aircraft
cabin interior products  manufacturers for approximately  $290 million.  Through
these acquisitions we built worldwide market leadership positions and became the
number one  manufacturer  for a large number of product  offerings.  At the same
time, we rationalized our businesses and began re-engineering our operations. We
integrated  the   acquisitions  by  eliminating  11  operating   facilities  and
consolidating  personnel  at the  acquired  businesses,  resulting  in headcount
reductions of approximately 1,300 employees through January 1998.

     During fiscal 1999 we completed six  acquisitions  for  approximately  $387
million.  Through  these  acquisitions  we extended our product  offerings  into
oxygen  systems and we entered  three new  markets.  These  markets  include the
structural  reconfiguration  of passenger  cabins,  the  conversion of passenger
aircraft to freighters and the business jet cabin interiors  market.  During the
fourth  quarter of fiscal  1999,  we launched a series of  initiatives  directed
towards  expanding  our  profit  margins  by  consolidating   these  operations,
improving  productivity,  reducing  costs  and  inventory  levels  and  speeding
production  of finished  products.  These  actions  included  eliminating  seven
principal  facilities,  reducing  our  employment  base by over 1,000  employees
during  fiscal  2000 and  rationalizing  our  product  offerings.  The plan also
included  initiatives  to  install  company-wide   information   technology  and
engineering  design systems and implement lean  manufacturing  techniques in our
remaining factories. We recognized a charge in the fourth quarter of fiscal 1999
of $87.8  million to provide for the entire amount of the  restructuring,  along
with costs associated with new product  introductions,  all of which was charged
to cost of sales.

     During fiscal 2000, we  restructured  our seating  products  operations and
decided to discontinue certain product and service offerings.  This product line
rationalization  eliminated two additional  facilities bringing the total number
of facilities  down to 14 from 31. It also resulted in a headcount  reduction of
approximately   700.   The  total  cost  of  this   product  and  service   line
rationalization was approximately $34 million.

     All  of  the  aforementioned  initiatives  to  integrate,  rationalize  and
restructure  the businesses  acquired prior to fiscal 2001 had an aggregate cost
of approximately $180 million and have already been expensed and paid for. These
initiatives  enabled us to eliminate 17 facilities and reduce  headcount by over
3,000  employees.  We believe these  initiatives will enable us to substantially
expand profit margins,  strengthen the global business  management  focus on our
core product  categories,  achieve a more effective  leveraging of our resources
and improve our ability to rapidly  react to changing  business  conditions.  In
conjunction  with  these  efforts,  we  have  also  implemented  a  company-wide
information  technology system, a company-wide  engineering system and initiated
lean  manufacturing  techniques in our remaining  facilities.  Common management
information and engineering systems and lean manufacturing  processes across all
operations, coupled with a rationalized product offering are expected to provide
us with the ongoing benefit of a generally  lower cost structure,  and expanding
gross and operating margins.

     We accomplished a number of initiatives during fiscal 2001, which, together
with the actions taken above and the  strategic  acquisitions  discussed  below,
should positively impact our future performance and help us achieve, we believe,
based on our current expectations, higher sales and operating earnings in fiscal
2002 as compared to fiscal 2001.

     Effective  February 24, 2001 we completed the acquisition of four companies
that specialize in  manufacturing  precision-machined  components and assemblies
for the aerospace  industry.  We acquired these  businesses,  Alson  Industries,
Inc., T.L.  Windust  Machine,  Inc. DMGI, Inc. and Maynard  Precision,  Inc., by
issuing to the former  stockholders a total of approximately  2.9 million shares
of our common stock, paying them a total of $5.3 million in cash and assuming or
repaying  indebtedness of the acquired  companies totaling  approximately  $11.8
million.   This   consideration   represents  an  aggregate  purchase  price  of
approximately $70.1 million. The aggregate purchase price includes approximately
$3.5 million of consideration,  for which 187,500 shares of our common stock was
funded into an escrow account.  The payment of the approximately $3.5 million is
contingent  upon  the  business  of  one of the  companies  achieving  specified
operating  targets  during the year ending  February 2002. Any proceeds from the
sale of these shares in excess of the earned  incentive will be paid to us. Each
of these  transactions  has been  accounted  for  using the  purchase  method of
accounting.

     During fiscal 2002,  through May 16, 2001, we completed the  acquisition of
one  additional  company,  Nelson  Aero Space  Inc.,  which is  involved  in the
manufacture  and  distribution  of  fittings  for the  aerospace  industry,  for
approximately $20 million in cash.

     Beginning in 1994,  the  airlines  experienced  a  turnaround  in operating
results,  leading the domestic  airline industry to a period of strong aggregate
operating   earnings.   Airline  company   balance  sheets  were   substantially
strengthened  and their  liquidity  enhanced as a result of this  profitability,
debt and equity  financings  and closely  managed fleet  expansion.  Since 2000,
however, increases in fuel prices, the softening of the global economy and labor
unrest have negatively impacted airline profitability.

     During the latter  part of fiscal  1999 and  throughout  fiscal  2000,  our
seating  operations  negatively  impacted our operating  results.  The operating
inefficiencies 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. Penalties
and out of sequence  charges  were  imposed by our  customers  and the  airframe
manufacturers as a result of our late deliveries as provided for under the terms
of our various  contracts  with these  parties.  These problems also resulted in
certain  airlines  diverting  seating  programs to other  manufacturers  and the
deferrals  of other  seating  programs.  We  believe  we have now  resolved  the
problems we encountered in our seating operations.

     New product development is a strategic tool for our company.  Our customers
regularly  request  that we engage in new product  development  and  enhancement
activities.  We believe that these activities,  if properly focused and managed,
will  protect and enhance our  leadership  position.  Engineering,  research and
development spending as a percentage of sales have been approximately 7% for the
past several years,  and is expected to remain at that level for the foreseeable
future.

     We also  believe in providing  our  businesses  with the tools  required to
remain  competitive.  In that regard,  we have,  and will  continue to invest in
property and  equipment  that enhances our  productivity.  Over the past several
years, annual capital expenditures,  exclusive of our new information technology
system,   were  approximately  $19  million.   Going  forward  and  taking  into
consideration   the  recent   acquisitions,   we  expect  that  annual   capital
expenditures will be approximately $24 million.

     All dollar  amounts in the following  discussion and analysis are presented
in thousands of dollars,  except per share amounts.

Year Ended February 24, 2001 Compared with Year Ended February 26, 2000

     Net sales for fiscal 2001 were $666,444,  a decrease of $56,905, or 7.9% as
compared to the prior year.  The year over year  decrease in sales is  primarily
attributable to lower shipments of seating  products and galley  structures,  as
well as  decisions  made in the prior  year to  discontinue  certain  low-margin
products and services.  The decreased sales of seating and galley structures are
consistent with the 11% reduction in new aircraft deliveries in calendar 2000 as
compared to calendar 1999, and also reflect last year's  problems in our seating
business, which have since been resolved.

     Our backlog was approximately $600,000 as of February 24, 2001. Our backlog
at the end of the  prior  year was  approximately  $470,000.  Backlog  increased
substantially  in the last six months of fiscal 2001,  from a fiscal 2001 low of
about $450  million as of August  2000.  The higher  backlog  since  August 2000
reflects  organic  growth of 17% and  overall  growth of 33% over the  six-month
period.  Approximately  $398,000,  or 66%, of our  backlog at  February  2001 is
deliverable by the end of fiscal 2002.

     Improved gross and operating  profit margins were key contributors to B/E's
improved  financial  performance for fiscal 2001 compared to fiscal 2000.  Gross
profit was  $249,818  (37.5% of net sales) for  fiscal  2001.  Gross  profit was
$70,151  higher than fiscal 2000 gross profit of $179,667  (24.8% of net sales),
reflecting a gross margin  improvement of 1,270 basis points  compared to fiscal
2000. The previous year's gross margin was adversely  impacted by  manufacturing
problems in the seating operations.  The current year's gross margin improvement
was due to two principal factors: the turnaround in our seating business and the
success of our  continuous  improvement  initiatives.  Aided by our  information
technology  investments,  these  initiatives  are  enabling us to  substantially
improve both quality and  productivity  and reduce  costs,  particularly  in our
manufacturing operations.

     Selling,  general and  administrative  expenses were $92,541  (13.9% of net
sales) for fiscal  2001,  which was $2,350  less than the  prior-year  amount of
$94,891 (13.1% of net sales).

     Research,  development and  engineering  expenses were $48,898 (7.3% of net
sales) for fiscal  2001, a decrease of $5,106  compared to $54,004  (7.5% of net
sales) for the previous  year.  The decrease is primarily  due to  substantially
lower spending in our seating and galley operations.

     Amortization  expense for fiscal  2001 was  $23,408  (3.5% of net sales) as
compared to $24,076 (3.3% of net sales) in the prior year.

     Operating  earnings  were  $84,971  (12.7% of net sales)  for fiscal  2001,
excluding  $8,276  of costs  related  to the four  recent  acquisitions  and the
termination of Advanced Thermal  Sciences' (a wholly-owned  subsidiary)  initial
public offering. Including such costs, operating earnings were $76,695 (11.5% of
net sales)  during fiscal 2001, as compared to $6,696 (0.9% of net sales) in the
prior year.

     Interest  expense,  net was $54,170  during fiscal 2001, or $1,249  greater
than interest  expense of $52,921 for the prior year.  The increase is primarily
due to higher interest rates on the Company's bank borrowings.

     Earnings before income taxes in the current year were $30,801 excluding the
acquisition-related  and IPO costs. Including such costs, earnings before income
taxes were  $22,525  for fiscal  2001  compared  to a loss of  $(47,514)  in the
previous year.

     Income tax  expense for fiscal 2001 was $2,253 as compared to $3,283 in the
prior year.

     B/E's  net  earnings   for  fiscal  2001  were   $27,720,   excluding   the
acquisition-related  and IPO costs.  Including  such costs,  net  earnings  were
$20,272,  or $0.80 per share (basic) and $0.78  (diluted),  as compared to a net
loss of $(50,797) or $(2.05) per share (basic and diluted) in the previous year.





Year Ended February 26, 2000 Compared to Year Ended February 27, 1999

     Net sales for fiscal  2000 were  $723,349,  an  increase  of  approximately
$22,024,  or 3.1% over the prior year.  Organic  revenue  growth,  exclusive  of
revenues from our in-flight  entertainment  business,  in fiscal 2000 and fiscal
1999 was approximately 7.4% and 13.5%, respectively, whereas revenue growth on a
pro forma basis for fiscal 2000 and 1999,  giving effect to our  acquisitions in
fiscal 1999 and excluding revenues from our in-flight entertainment business for
both periods,  was approximately 4.1% in 2000 and 14.1% in 1999. Our backlog was
approximately  $470,000 as of February 26, 2000 and approximately $640,000 as of
February 26, 1999.

     During the latter  part of fiscal  1999 and  throughout  fiscal  2000,  our
operating  results were  negatively  impacted by our seating  operations.  These
operating  problems  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 resulted in certain airlines diverting seating programs
to other  manufacturers and the deferral of other seating programs.  We have now
resolved the operating problems in our seating business.

     Gross  profit for fiscal 2000 was  $179,667.  Gross  profit for fiscal 2000
before the special costs and charges  described below was $263,340 (36.4% of net
sales).  This was 1% less  than the  prior  year of  $266,275  (calculated  on a
comparable  basis),  which  represented 38% of net sales.  The decrease in gross
profit before special costs and charges is primarily  attributable to the mix of
products sold during the year.

     During fiscal 2000, we incurred $36,076 of costs in our seating  operations
associated with claims for penalties,  out of sequence  charges,  warranties and
substantial  increases  in air  freight  and other  expedite-related  costs.  In
addition,  we incurred  approximately  $24,000 of manufacturing  and engineering
inefficiencies,  of which  $16,300 has been  included as a component  of cost of
sales,  $3,700  has  been  included  as a  component  of  selling,  general  and
administrative expenses and $4,000 has been included as a component of research,
development and engineering  expenses.  Also, during fiscal 2000, we completed a
review of our businesses and 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 was $34,299.  Approximately $31,297 of the rationalization costs
are included in cost of sales,  with the balance of $3,002  charged to operating
expenses.

     The aggregate  impact of these  operating  inefficiencies,  penalties,  and
product line  rationalization  costs was to increase cost of sales and operating
expenses by $94,375 during fiscal 2000.

     Selling,  general and  administrative  expenses were $94,891  (13.1% of net
sales) for fiscal 2000, which was $11,243, or 13.4%, greater than the comparable
period in the prior year of $83,648  (11.9% of net sales).  Severance  and other
facility  consolidation  costs  associated  with the  charges  described  above,
together with increased  operating  expenses at our seating products  operations
and increased management  information system training costs and related expenses
were the principal reasons for the increase.

     Research,  development and  engineering  expenses were $54,004 (7.5% of net
sales) during fiscal 2000, a decrease of $2,203 over the prior year.

     Amortization expense for fiscal 2000 of $24,076 was $1,578 greater than the
amount recorded in the prior year, and is due to our acquisitions in 1999.

     A portion of the purchase price for our  acquisitions in 1999 was allocated
to  purchased   in-process   research  and  development  that  had  not  reached
technological feasibility and had no future alternative use. During fiscal 1999,
we  recorded  a charge of  $79,155  for the  write-off  of  acquired  in-process
research and development and other acquisition-related expenses.

     We generated operating earnings of $6,696 (0.9% of net sales) during fiscal
2000, as compared to an operating loss of $37,757 in the prior year.

     Equity in losses of  unconsolidated  subsidiary  of $1,289  represents  our
share of the losses  generated by Sextant  In-Flight  Systems through October 5,
1999, at which time we sold our remaining 49% interest.

     Interest  expense,  net was $52,921 during fiscal 2000, or $11,225  greater
than interest  expense of $41,696 for the prior year, and is due to the increase
in our long-term debt used, in part, to finance our acquisitions in 1999.

     The loss  before  income  taxes in the  current  year  was  $47,514  (which
includes $94,375 of costs and charges  primarily related to our seating products
operations)  as compared to the loss  before  income  taxes in the prior year of
$79,453 (which  includes  restructuring  and new product  introduction  costs of
$87,825,  acquisition-related  expenses of $79,155 and the  transaction  gain of
$25,301).  Earnings before income taxes excluding the above-mentioned  costs and
expenses  were  $46,861 for fiscal  2000  compared to $62,226 in the prior year.
Income tax expense for fiscal 2000 was $3,283 as compared to $3,900 in the prior
year.

     The net loss for fiscal  2000 was  $50,797,  or $2.05 per share  (basic and
diluted),  as compared to a net loss of $83,353,  or $3.36 per share  (basic and
diluted), in fiscal 1999.

Liquidity and Capital Resources

     Our  liquidity  requirements  consist of working  capital  needs,  on-going
capital expenditures and payments of interest and principal on our indebtedness.
Our primary  requirements for working capital have been related to the reduction
of accrued  liabilities,  including  interest,  accrued  penalties  incurred  in
connection  with the  fiscal  2000  seating  manufacturing  problems,  incentive
compensation,  warranty  obligations and accrued severance.  Our working capital
was $174,897 as of February 24, 2001, as compared to $129,913 as of February 26,
2000 and $143,423 as of February 27, 1999.

     At February  24,  2001,  our cash and cash  equivalents  were  $60,271,  as
compared  to  $37,363  at  February  26,  2000.  Cash  provided  from  operating
activities  was $57,860 for fiscal 2001 and was $16,886 for fiscal 2000. For the
fiscal year ended  February 26, 2000,  accounts  receivable  decreased  over the
prior  fiscal year  balance,  while sales  increased  over the prior fiscal year
level.  During fiscal 2001 and 2000,  we completed  significant  corporate  wide
improvements in our billing and collection  processes.  We believe these are the
primary  reasons for the  reduction in accounts  receivable at the end of fiscal
2001 and 2000. Based on these factors and the current economic conditions in our
industry,  we  currently  do not  expect to  significantly  adjust  our bad debt
reserves, although this could change in the future should conditions change. The
primary  source of cash during  fiscal 2001 was net earnings,  depreciation  and
amortization  of  $63,027,  other  non-cash  expenses  of $2,559,  a decrease in
accounts  receivable  of $6,043,  a decrease in other  current  assets of $1,789
offset by a use of cash for  inventories  of $6,427 and payables and accruals of
$9,131.  During fiscal 2001,  the provision for excess and obsolete  inventories
increased  by an  incremental  $7,000,  which was  partially  offset by a $6,500
decrease in accrued warranties related to a favorable resolution of a customer's
claim.

     We hold a  promissory  note from  Thomson  -- CSF  Holding  Corporation,  a
subsidiary  of The Thales  Group (a publicly  traded  French  company  with over
$9,000,000 in sales).  We are  currently  involved in a dispute with Thales over
certain  terms  of the  purchase  and sale  agreement.  Thomson  -- CSF  Holding
Corporation  failed to make a $15,700  payment when due in October  2000.  These
obligations  to us are  guaranteed  by  Thomson  -- CSF  Sextant,  Inc.  We have
initiated  arbitration  against  Thales and  Thomson and expect that this matter
will be resolved during fiscal 2002.

     Our capital  expenditures  were $17,133 and $33,169  during fiscal 2001 and
fiscal 2000,  respectively.  The year over year decrease in capital expenditures
is primarily  attributable  to  significant  expenditures  in the prior year for
management information system enhancements, expenditures for plant modernization
and for acquisitions completed during fiscal 1999. We anticipate on-going annual
capital  expenditures  of  approximately  $24,000 for the next several years. We
have no material  commitments  for capital  expenditures.  We have, in the past,
generally  funded our capital  expenditures  from cash from operations and funds
available to us under our bank credit facility. We expect to fund future capital
expenditures  from  cash on hand  and  from  operations  and,  if we are able to
refinance  our bank  credit  facility,  funds  available  to us  under  such new
facility.  In addition,  since 1989, we have  completed 20  acquisitions  for an
aggregate  purchase  price of  $770,000.  We have  financed  these  acquisitions
primarily through issuances of debt and equity securities,  including our 9 7/8%
notes, our 8% notes and our 9 1/2% notes.






     Included in these  acquisitions were the four businesses  recently acquired
and effective as of February 24, 2001. We acquired Alson Industries,  Inc., T.L.
Windust Machine, Inc., DMGI, Inc. and Maynard Precision,  Inc. by issuing to the
former  stockholders a total of  approximately  2.9 million shares of our common
stock,  paying  them a total of  approximately  $5,260 in cash and  assuming  or
repaying indebtedness of the acquired companies totaling  approximately $11,793.
Of these funds,  $10,000 were obtained from our bank credit facility,  which has
since been repaid and terminated as described  below,  and the balance came from
our cash on hand. This  consideration  represents an aggregate purchase price of
approximately   $70,126.   The  aggregate  purchase  price  includes  $3,500  of
consideration,  represented  by 187,500  shares of our common  stock,  that were
funded into an escrow account.  The payment of this  consideration is contingent
upon the business of one of the companies,  T.L.  Windust,  achieving  specified
operating  targets  during the year ending  February  2002.  The sellers of T.L.
Windust have the opportunity to receive additional purchase price considerations
up to a limit of $3,500.  The additional  funds are due based upon a calculation
of T.L.  Windust's sales and earnings before interest,  taxes,  depreciation and
amortization,  or EBITDA, for fiscal year 2002 exceeding a minimum threshold. If
T.L. Windust's EBITDA exceeds $1,183,  the full $3,500 is due and payable.  If a
lower  amount is earned,  only a portion of the $3,500 is due and  payable.  Any
proceeds  from  the  sale of these  escrow  shares  in  excess  of the  earnings
incentive of approximately $3,500 will be paid to us.

     Each of these transactions has been accounted for using the purchase method
of  accounting.  The  terms  of the  acquisition  agreements  for  the  acquired
businesses  provide certain  registration  rights and together  provide that the
former  stockholders of the companies we acquired will receive net proceeds from
the  resale  of their  2.9  million  shares  equal  to a total of  approximately
$53,073.  Any  proceeds in excess of the  approximately  $53,073 will be for our
benefit  and if the net  proceeds  to the  former  stockholders  are  less  than
approximately  $53,073,  we will pay the former stockholders the difference from
our available  funds.  In the event that the shares are not sold within 180 days
of the closing of the acquisitions,  we are obligated to repurchase these shares
and pay approximately  $53,073 in cash to the former  stockholders.  We may also
repurchase  these shares at any time from the former  stockholders for an amount
equal to approximately $53,073 in cash.

     On April 17, 2001 we sold $250 million of 8 7/8% senior  subordinated notes
due 2011 in a private offering. The net proceeds less estimated debt issue costs
received  by us from the sale of the notes were  approximately  $242.8  million.
Approximately  $105.0  million of proceeds  were or will be used to redeem our 9
7/8%  senior  subordinated  notes due 2006 and  approximately  $66.7  million of
proceeds were used to repay balances outstanding under our bank credit facility,
which was then  terminated.  The  remainder of the net proceeds will be used for
general corporate purposes, including potential future acquisitions.

     We repaid  and  cancelled  our bank  facility  on April  17,  2001 upon the
settlement of the sale of the $250 million of 8 7/8% senior  subordinated  notes
in our recent  debt  offering.  We intend to replace  our  existing  bank credit
facility with a new credit  facility as soon as reasonably  practicable.  We are
currently  in the  process of  arranging a new bank  credit  facility.  When the
credit agreement  becomes  effective,  we do not expect to immediately incur any
additional debt.

     On  April  17,  2001 we  called  for  redemption  of all our 9 7/8%  senior
subordinated  notes on May 17,  2001.  We will redeem the notes at a  redemption
price equal to 104.97 percent of the principal amount, together with the accrued
interest to the redemption date. We deposited with the trustee on April 17, 2001
funds in an amount sufficient to redeem the 9 7/8% senior  subordinated notes on
the redemption date. Upon deposit of these funds, the indenture  governing the 9
7/8% senior subordinated notes was discharged.

     Long-term  debt  consists  principally  of our newly  issued 8 7/8%  senior
subordinated  notes,  our  8%  senior  subordinated  notes  and  9  1/2%  senior
subordinated  notes.  The  $250,000 of 8 7/8% notes  mature on May 1, 2011,  the
$250,000  of 8% notes  mature on March 1, 2008 and the  $200,000 of 9 1/2% notes
mature  on  November  1,  2008.  The  notes are  unsecured  senior  subordinated
obligations and are subordinated to all of our senior indebtedness.  Each of the
8 7/8% notes, 8% notes and 9 1/2% notes contain restrictive covenants, including
limitations  on future  indebtedness,  restricted  payments,  transactions  with
affiliates, liens, dividends, mergers and transfers of assets, all of which were
met by us as of February 24, 2001.  The  maturities  of our long term debt, on a
pro forma basis showing the effect of our recent debt offering, are as follows:






                                                       
Year ending February,
2002                                                         $  626
2003                                                            850
2004                                                            733
2005                                                            623
2006                                                            188
Thereafter                                                  699,938
                                                            -------
Total                                                      $702,958
                                                           ========



     B/E Aerospace (UK) Limited,  one of our subsidiaries,  has a revolving line
of  credit  agreement  aggregating   approximately  $7.3  million.  This  credit
agreement  is  collateralized  by  accounts  receivable  and  inventory  of  B/E
Aerospace   (UK)  Limited  and  guaranteed  by  us.  There  were  no  borrowings
outstanding under the credit agreement as of February 24, 2001.

     Inventum,  another  of our  subsidiaries,  has a  revolving  line of credit
agreement for approximately $1 million.  This credit agreement is collateralized
by  substantially  all of the  assets  of  Inventum.  There  were no  borrowings
outstanding under the credit agreement as of February 24, 2001.

     We believe that the cash flow from  operations  and the net proceeds of our
recent debt offering will provide  adequate funds for our working capital needs,
planned capital  expenditures and debt service  requirements for the foreseeable
future.  We believe  that we will be able to replace our bank  credit  facility,
which was recently  terminated,  although there can be no assurance that we will
be able to do so.  Our  ability to fund our  operations,  make  planned  capital
expenditures,  make scheduled payments and refinance our indebtedness depends on
our 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 our control.

Deferred Tax Assets

     We  established a valuation  allowance  related to the  utilization  of our
deferred tax assets because of  uncertainties  that preclude us from determining
that it is more likely than not that we will be able to generate  taxable income
to realize such assets during the Federal  operating loss  carryforward  period,
which begins to expire in 2012. These  uncertainties  include recent  cumulative
losses  incurred by us, the highly  cyclical  nature of the industry in which we
operate,   economic   conditions   in  Asia  which  has  impacted  the  airframe
manufacturers and the airlines,  the impact of rising fuel prices on our airline
customers,  the impact of labor disputes  involving our airline  customers,  our
high degree of financial  leverage,  risks associated with the implementation of
our integrated  management  information  system,  risks associated with our seat
manufacturing   operations  and  risks   associated   with  the  integration  of
acquisitions.  We monitor  these  uncertainties,  as well as other  positive and
negative factors that may arise in the future,  as we assess the necessity for a
valuation allowance for our deferred tax assets.

New Accounting Pronouncements

     In March 2000, the Financial  Accounting  Standards  Board ("FASB")  issued
Interpretation  No. 44,  "Accounting  for Certain  Transactions  Involving Stock
Compensation  -- an  interpretation  of APB Opinion  No. 25" ("FIN 44").  FIN 44
clarifies the application of Accounting  Principles Board ("APB") Opinion No. 25
and among other issues  clarifies the  following:  the definition of an employee
for  purposes of  applying  APB Opinion  No. 25; the  criteria  for  determining
whether a plan qualifies as a non-compensatory  plan; the accounting consequence
of various  modifications  to the terms of  previously  fixed  stock  options or
awards;  and the  accounting for an exchange of stock  compensation  awards in a
business combination.  FIN 44 is effective July 1, 2000, but certain conclusions
in FIN 44 cover specific  events that occurred after either December 15, 1998 or
January  12,  2000.  FIN 44 did not  have a  material  impact  on our  financial
position or results of operations.

     In December 1999, the SEC staff issued Staff  Accounting  Bulletin  ("SAB")
No. 101, Revenue Recognition in Financial Statements. SAB 101 summarizes the SEC
staff's views in applying  generally accepted  accounting  principles to revenue
recognition  in financial  statements.  SAB 101 became  effective for our fourth
quarter beginning  November 26, 2000. Its implementation did not have a material
effect on our revenue recognition policy.

     In June 1998, the Financial  Accounting Standards Board (the "FASB") issued
SFAS No. 133,  Accounting for  Derivative  Instruments  and Hedging  Activities,
which the Company is required to adopt  effective in its fiscal year 2002.  SFAS
No. 133, as amended,  will require the Company to record all  derivatives on the
balance  sheet at fair  value.  The  Company  will  adopt  SFAS  No.  133 at the
beginning of fiscal 2002.  The Company does not currently  hold  derivatives  or
engage in hedging  activities;  therefore,  the effects of adopting SFAS No. 133
are not expected to be material.

Risk Factors

     We are directly dependent upon the conditions in the airline industry and a
severe and prolonged downturn could negatively impact our results of operations

     Our principal customers are the world's commercial  airlines.  As a result,
our 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 2000, increases in fuel prices, the softening
of the  global  economy  and  labor  unrest  have  negatively  impacted  airline
profitability. A number of airlines have announced that they expect these trends
to continue in calendar year 2001.  Should the airline  industry suffer a severe
and  prolonged   downturn   which   adversely   affects   their   profitability,
discretionary  airline  spending,  including for new aircraft and cabin interior
refurbishments and upgrades, would be more closely monitored or even reduced. In
addition,  any prolonged labor unrest  experienced by any of our major customers
could lead to a delay in their  scheduled  refurbishment  and upgrade  programs.
Lower  capital  spending by the airlines or delays in scheduled  programs  could
lead to reduced  orders of our  products  and  services  and,  as a result,  our
business and profitability  could suffer.  Our business and  profitability  have
historically been adversely affected by downturns in the airline industry.

     Our substantial  indebtedness  could limit our ability to obtain additional
financing and will require that a  significant  portion of our cash flow be used
for debt service

     We have substantial indebtedness and, as a result, significant debt service
obligations.  As of February 24, 2001, we had approximately  $609,700  aggregate
amount of indebtedness  outstanding,  representing  approximately 81.8% of total
capitalization.  As of February 24,  2001,  after giving pro forma effect to our
recent debt  offering and the  application  of the net proceeds  therefrom,  our
indebtedness would have aggregated  approximately $703,000,  including short and
long-term debt of our subsidiaries of $3,400,  representing  approximately 81.1%
of total capitalization.  We could incur substantial additional  indebtedness in
the future.  We intend to replace our bank credit facility,  which we terminated
in connection with our recent debt offering, as soon as reasonably  practicable.
We have no principal  maturities on our outstanding  indebtedness  prior to 2008
(other than principal  maturities of our subsidiaries  aggregating  $3,400). Our
annual debt service payment obligations consisting of cash payments of interest,
giving  pro  forma  effect to our  recent  debt  offering,  are  expected  to be
approximately $61,200.

     The degree of our  leverage  and,  as a result,  significant  debt  service
obligations, could have significant consequences to purchasers or holders of our
shares of common stock, including:

     o    limiting our ability to obtain additional financing to fund our growth
          strategy,   working  capital   requirements,   capital   expenditures,
          acquisitions,  debt service  requirements  or other general  corporate
          requirements;

     o    limiting our ability to use operating  cash flow in other areas of our
          business because we must dedicate a substantial portion of those funds
          to fund debt service obligations;

     o    increasing  our   vulnerability   to  adverse  economic  and  industry
          conditions; and

     o    if we are able to replace our bank  credit  facility,  increasing  our
          exposure to interest rate  increases  because  borrowings  under a new
          bank credit facility will likely be at variable interest rates.





     We may not be able to generate the necessary  amount of cash to service our
indebtedness,  which may require us to  refinance  our debt,  obtain  additional
financing or sell assets

     Our ability to satisfy our debt service obligations will depend upon, among
other  things,  our future  operating  performance  and our ability to refinance
indebtedness  when  necessary.  Each  of  these  factors  is to a  large  extent
dependent on  economic,  financial,  competitive  and other  factors  beyond our
control.  If, in the future, we cannot generate  sufficient cash from operations
to meet  our  debt  service  obligations,  we will  need  to  refinance,  obtain
additional  financing or sell assets.  Our business may not generate  cash flow,
and we may not be able to obtain funding, sufficient to satisfy our debt service
requirements.

     We have  significant  financial  and  operating  restrictions  in our  debt
instruments that may have an adverse affect on our operations

     The indentures  governing our outstanding notes contain numerous  financial
and operating covenants that limit our ability to incur additional indebtedness,
to create liens or other encumbrances, to make certain payments and investments,
including dividend payments and to sell or otherwise dispose of assets and merge
or consolidate with other entities.  Agreements  governing  future  indebtedness
could also contain significant financial and operating  restrictions.  We intend
to replace our bank credit facility, which was cancelled on April 17, 2001, with
a new  credit  facility  as soon as  reasonably  practicable.  We expect any new
credit  facility to contain  customary  affirmative  and negative  covenants.  A
failure  to comply  with the  obligations  contained  in any  current  or future
agreements governing our indebtedness, including our indentures, could result in
an event of default under our bank credit facilities, or such indentures,  which
could permit  acceleration  of the related debt and  acceleration  of debt under
other   instruments  that  may  contain   cross-acceleration   or  cross-default
provisions.  We are not  certain  whether we would  have,  or be able to obtain,
sufficient funds to make these accelerated payments.

     The  airline  industry  is heavily  regulated  and  failure to comply  with
applicable laws could reduce our sales, or require us to incur  additional costs
to achieve compliance, which could reduce our results of operations

     The Federal  Aviation  Administration  prescribes  standards  and licensing
requirements for aircraft components, including virtually all commercial airline
and general  aviation cabin interior  products,  and licenses  component  repair
stations within the United States.  Comparable agencies,  such as the U.K. Civil
Aviation Authority and the Japanese Civil Aviation Board, regulate these matters
in other  countries.  If we fail to  obtain a  required  license  for one of our
products  or  services  or lose a license  previously  granted,  the sale of the
subject  product or service  would be  prohibited  by law until such  license is
obtained  or renewed.  In  addition,  designing  new  products to meet  existing
regulatory  requirements and retrofitting  installed products to comply with new
regulatory requirements can be both expensive and time consuming.

     From time to time the FAA proposes new  regulations.  These new regulations
generally cause an increase in costs to comply with these regulations;  when the
FAA first enacted  Technical  Standard  Order C127,  all seating  companies were
required to meet these new rules.  Compliance  with this rule required  industry
participants to spend millions of dollars on engineering, plant and equipment to
comply with the regulation.  A number of smaller seating  companies decided that
they did not have the  resources,  financial or otherwise,  to comply with these
rules and they either sold their businesses or ceased operations.

     To the extent the FAA implements  rule changes in the future,  we may incur
additional costs to achieve compliance.

     The  airline  industry  is subject to  extensive  health and  environmental
regulation,  any violation of which could subject us to significant  liabilities
and penalties

     We are subject to extensive  and changing  federal,  state and foreign laws
and regulations establishing health and environmental quality standards, and may
be subject to liability or penalties for violations of those  standards.  We are
also subject to laws and regulations  governing  remediation of contamination at
facilities  currently  or  formerly  owned or operated by us or to which we have
sent hazardous substances or wastes for treatment, recycling or disposal. We may
be  subject  to future  liabilities  or  obligations  as a result of new or more
stringent interpretations of existing laws and regulations.  In addition, we may
have  liabilities or obligations in the future if we discover any  environmental
contamination  or liability at any of our  facilities,  or at  facilities we may
acquire.

     We  compete  with a number of  established  companies,  some of which  have
significantly  greater financial,  technological and marketing resources than we
do and we may not be able to compete effectively with these companies

     We compete with numerous  established  companies.  Some of these companies,
particularly   in  the  passenger  to  freighter   conversion   business,   have
significantly  greater financial,  technological and marketing resources than we
do. Our  ability to be an  effective  competitor  will  depend on our ability to
remain the  supplier of retrofit and  refurbishment  products and spare parts on
the  commercial  fleets on which our products are currently in service.  It will
also  depend  on  our  success  in  causing  our  products  to be  selected  for
installation  in  new  aircraft,  including  next-generation  aircraft,  and  in
avoiding  product  obsolescence.  Our  ability to  maintain or expand our market
position in the rapidly growing passenger to freighter  conversion business will
depend on our  success in being  selected  to  convert  specific  aircraft,  our
ability to maintain and enhance our engineering  design,  our  certification and
program  management  capabilities  and our ability to effectively use our recent
acquisitions to manufacture a broader range of structural components, connectors
and fasteners used in this business.

     If we are  unable  to  manufacture  quality  products  and to  deliver  our
products on time,  we may be subject to increased  costs or loss of customers or
orders, which could reduce our results of operations

     During  the latter  part of fiscal  1999 and  throughout  fiscal  2000,  we
experienced  significant operating  inefficiencies in our seating programs which
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.  In addition,  as a
result of our late customer deliveries,  certain airlines diverted their seating
programs  to  other  manufacturers.  To  the  extent  we  suffer  any  of  these
inefficiencies   or  shortcomings  in  the  future  we  will  likely  experience
significant penalties and loss of customers.

     Our  acquisition  strategy  may be  less  successful  than  we  expect  and
therefore, our growth may be limited

     We intend to consider  future  acquisitions.  We intend to consider  future
strategic  acquisitions,  some of which  could be  material  to us and which may
include companies that are  substantially  equivalent or larger in size compared
to us. We continually  explore and conduct  discussions  with many third parties
regarding possible acquisitions.  As of the date of this prospectus,  we have no
acquisition  agreements  to  acquire  any  business  or assets.  Our  ability to
continue  to achieve  our goals may depend  upon our  ability  to  identify  and
successfully  acquire  attractive  companies,   to  effectively  integrate  such
companies,  achieve cost  efficiencies and to manage these businesses as part of
our company.

     We  will  have  to  integrate  any  acquisitions  into  our  business.  The
difficulties  of  combining  the  operations,   technologies  and  personnel  of
companies we acquire,  including those we acquired  effective February 24, 2001,
into our company include:

     o    coordinating and integrating  geographically  separated organizations;
          and

     o    integrating personnel with diverse business backgrounds.

     We may  not be  able  to  effectively  manage  or  integrate  the  acquired
companies.  Further,  we  may  not be  successful  in  implementing  appropriate
operational,  financial  and  management  systems  and  controls  to achieve the
benefits  expected to result from these  acquisitions.  Our efforts to integrate
these  businesses  could be affected by a number of factors  beyond our control,
such  as  regulatory  developments,   general  economic  conditions,   increased
competition and the loss of certain  customers  resulting from the acquisitions.
In  addition,  the  process  of  integrating  these  businesses  could  cause an
interruption of, or loss of momentum in, the activities of our existing business
and the loss of key  personnel  and  customers.  The  diversion of  management's
attention and any delays or  difficulties  encountered  in  connection  with the
transition and  integration of these  businesses  could have a material  adverse
effect on our business and results of operations.  Further, the benefits that we
anticipate from these acquisitions may not develop.






     We will  have to  finance  any  future  acquisitions.  Depending  upon  the
acquisition  opportunities  available,  we may need to raise additional funds or
arrange for additional bank financing. We may seek such additional funds through
public  offerings or private  placements  of debt or equity  securities  or bank
loans.  We also intend to replace our existing  bank credit  facility with a new
facility  as soon as  reasonably  practicable.  Issuance  of  additional  equity
securities  by us could  result in  substantial  dilution to  stockholders.  The
incurrence of additional  indebtedness by us could have adverse  consequences to
stockholders as described  above. In the absence of such financing,  our ability
to make future acquisitions in accordance with our business strategy,  to absorb
adverse  operating  results,  to fund  capital  expenditures  or to  respond  to
changing  business and economic  conditions  may be adversely  affected,  all of
which may have a material adverse effect on our business,  results of operations
and financial condition.

     There are risks  inherent  in  international  operations  that could have a
material adverse effect on our business operations

     Our operations are primarily in the United States,  with  approximately 24%
of our sales during fiscal 2001 coming from our foreign operations in the United
Kingdom  and the  Netherlands.  While the  majority of our  operations  is based
domestically,  each of our facilities sells to airlines all over the world. As a
result,  40% or more of our  consolidated  sales for the past three fiscal years
were to airlines located outside the United States.  We have direct  investments
in a  number  of  subsidiaries  in  foreign  countries  (primarily  in  Europe).
Fluctuations in the value of foreign  currencies  affect the dollar value of our
net investment in foreign  subsidiaries,  with these fluctuations being included
in a separate  component of stockholders'  equity.  Operating results of foreign
subsidiaries are translated into U.S. dollars at average monthly exchange rates.
At February 24,  2001,  we reported a cumulative  foreign  currency  translation
amount of  $(21,915)  in  stockholders'  equity as a result of foreign  currency
adjustments,  and we may incur  additional  adjustments  in future  periods.  In
addition,  the U.S.  dollar  value of  transactions  based in  foreign  currency
(collections on foreign sales or payments for foreign purchases) also fluctuates
with exchange rates.  If in the future a substantial  majority of our sales were
not denominated in the currency of the country of product origin,  we could face
increased  currency risk. Also, changes in the value of the U.S. dollar or other
currencies could result in fluctuations in foreign currency  translation amounts
or the U.S.  dollar  value of  transactions  and, as a result,  our net earnings
could be adversely affected.  Our largest foreign currency exposure results from
activity in Dutch guilders and British pounds.

     We may engage in hedging transactions in the future to manage or reduce our
foreign  exchange  risk.  However,  our attempts to manage our foreign  currency
exchange risk may not be successful and, as a result,  our results of operations
and financial condition could be adversely affected.

     Our  foreign  operations  could also be subject  to  unexpected  changes in
regulatory  requirements,  tariffs and other market  barriers and  political and
economic  instability  in the  countries  where we  operate.  Due to our foreign
operations  we could be subject to such  factors in the future and the impact of
any such  events  that may occur in the future  could  subject us to  additional
costs or loss of sales, which could adversely affect our operating results.

     Our total assets include substantial  intangible assets. The write-off of a
significant portion of unamortized intangible assets would negatively affect our
results of operations.

     Our total assets reflect  substantial  intangible  assets.  At February 24,
2001, intangibles and other assets, net, represent  approximately 46.3% of total
assets and 320.4% of stockholders' equity. Intangible assets consist of goodwill
and  other  identified  intangible  assets  associated  with  our  acquisitions,
representing  the excess of cost over the fair value of tangible  assets we have
acquired  since 1989.  We may not be able to realize the value of these  assets.
Goodwill and other intangible assets are amortized on a straight-line basis over
their estimated useful lives,  ranging from 3 to 30 years. At each balance sheet
date, we assess  whether there has been an impairment in the value of intangible
assets.  If the carrying  value of the asset exceeds the estimated  undiscounted
future  cash  flows  from  operating  activities  of the  related  business,  an
impairment is deemed to have occurred. In this event, the amount is written down
accordingly.  Under current  accounting  rules, this would result in a charge of
operating earnings.  Any determination  requiring the write-off of a significant
portion of unamortized  intangible assets would negatively affect our results of
operations and total capitalization, which could be material. As of February 24,
2001, we have determined that no impairment existed.





Risks Associated with our Capital Stock

     Provisions in our charter documents may discourage  potential  acquisitions
of our  company,  even those which the holders of a majority of our common stock
may favor

     Our restated  certificate of incorporation  and by-laws contain  provisions
that  may  have  the  effect  of  discouraging  a third  party  from  making  an
acquisition  of us by means of a tender offer,  proxy contest or otherwise.  Our
restated certificate of incorporation and by-laws:

     o classify the board of directors  into three  classes,  with  directors of
each class serving for a staggered three-year period;

     o provide  that  directors  may be removed only for cause and only upon the
approval of the holders of at least two-thirds of the voting power of our shares
entitled to vote generally in the election of such directors;

     o require at least two-thirds of the voting power of our shares entitled to
vote  generally  in the  election  of  directors  to alter,  amend or repeal the
provisions  relating to the classified board and removal of directors  described
above;

     o    permit the board of  directors  to fill  vacancies  and newly  created
          directorships on the board;

     o    restrict the ability of stockholders to call special meetings; and

     o    contain advance notice requirements for stockholder proposals.

     Such  provisions  would  make  the  removal  of  incumbent  directors  more
difficult and  time-consuming  and may have the effect of  discouraging a tender
offer  or  other  takeover  attempt  not  previously  approved  by the  board of
directors.

     Our board of  directors  has  declared a dividend  of one  preferred  share
purchase right for each share of common stock outstanding.  A right will also be
attached to each share of common stock subsequently issued. The rights will have
certain anti-takeover effects. If triggered,  the rights would cause substantial
dilution to a person or group of persons  that  acquires  more than 15.0% of our
common stock on terms not approved by our board of  directors.  The rights could
discourage  or make more  difficult  a  merger,  tender  offer or other  similar
transaction.

     Under our restated  certificate  of  incorporation,  our board of directors
also has the authority to issue preferred stock in one or more series and to fix
the  powers,  preferences  and  rights of any such  series  without  stockholder
approval.  The board of directors could,  therefore,  issue, without stockholder
approval,  preferred  stock with voting and other  rights  that could  adversely
affect the voting  power of the  holders of common  stock and could make it more
difficult  for a third party to gain control of us. In addition,  under  certain
circumstances, Section 203 of the Delaware General Corporation Law makes it more
difficult for an "interested  stockholder",  or generally a 15% stockholder,  to
effect various business combinations with a corporation for a three-year period.

     You may not receive cash dividends on our shares

     We have never paid a cash dividend and do not plan to pay cash dividends on
our common stock in the foreseeable  future. We intend to retain our earnings to
finance the development and expansion of our business and to repay indebtedness.
Also,  our  ability to declare  and pay cash  dividends  on our common  stock is
restricted by covenants in our outstanding  notes. We also intend to replace our
bank  credit  facility  with  a  new  credit  facility  as  soon  as  reasonably
practicable.  We expect any new credit facility to contain customary  covenants,
which may  include  covenants  restricting  our  ability to declare and pay cash
dividends.





     If the price of our common stock continues to fluctuate significantly,  you
could lose all or a part of your investment

     Since the  beginning of fiscal 2001,  the closing price of our common stock
has ranged  from a low of $5.875 to a high of  $25.875.  The price of our common
stock is subject to sudden and material  increases and decreases,  and decreases
could adversely affect  investments in our common stock. The price of our common
stock could fluctuate widely in response to:

     o    our quarterly operating results;

     o    changes in earnings estimates by securities analysts;

     o    changes in our business;

     o    changes in the market's perception of our business;

     o    changes in the businesses, earnings estimates or market perceptions of
          our competitors or customers;

     o    changes in general market or economic conditions; and

     o    changes in the legislative or regulatory environment.

     In addition,  the stock  market has  experienced  extreme  price and volume
fluctuations in recent years that have significantly  affected the quoted prices
of the securities of many companies,  including  companies in our industry.  The
changes often appear to occur without regard to specific operating  performance.
The price of our common  stock  could  fluctuate  based upon  factors  that have
little or nothing to do with our company and these fluctuations could materially
reduce our stock price.

Forward-Looking Statements

     This Form 10-K  includes  forward-looking  statements  based on our current
expectations,  assumptions,  estimates and projections about our company and our
industry.  Forward-looking  statements include all statements that do not relate
solely to historical or current facts, and can be identified by the use of words
such as "could," "may,"  "believe,"  "will,"  "expect,"  "project,"  "estimate,"
"intend,"  "anticipate," "plan," "continue," "predict,"  "expectations" or other
similar  words.  These  statements,  including  statements  regarding our future
financial  performance  and other  projections  of measures of future  financial
performance of our company,  are based on our current plans and expectations and
involve risks and uncertainties that could cause actual future events or results
to be different from those described in or implied by such statements.  While we
believe these  forward-looking  statements  to be  reasonable,  projections  are
necessarily  speculative  in nature,  and it can be expected that one or more of
the estimates on which the projections  were based may vary  significantly  from
actual  results,  which  variations  may be material and  adverse.  As a result,
because these statements are based on expectations as to future  performance and
events and are not  statements  of fact,  actual  events or  results  may differ
materially  from those  projected.  Factors  that might cause such a  difference
include  those  discussed  in our  filings  with  the  Securities  and  Exchange
Commission, including but not limited to our most recently proxy statement, Form
10-K,  as amended,  and Form  10-Q's,  as amended,  and under the heading  "Risk
Factors" in this Form 10-K as well as future  events that may have the effect of
reducing our available operating income and cash balances, such as:

o    unexpected operating losses,

o    the impact of rising fuel prices on our airline customers,

o    delays in, or unexpected costs associated with, the integration of our
     acquired businesses,

o    conditions in the airline industry,

o    problems meeting customer delivery requirements,

o    new or expected refurbishments,

o    capital expenditures,

o    cash expenditures related to possible future acquisitions,

o    further remediation of our Seating Products operating problems,

o    labor disputes involving us, our significant customers or airframe
     manufacturers,

o    the possibility of a write-down of intangible assets,

o    delays or inefficiencies in the introduction of new products or

o    fluctuations in currency exchange rates.

     We undertake no obligation to publicly update or revise any forward-looking
statements, whether as a result of new information,  future events or otherwise.
You are cautioned  not to unduly rely on such  forward-looking  statements  when
evaluating  the  information   presented  herein.  These  statements  should  be
considered only after carefully  reading this entire Form 10-K and the documents
incorporated herein by reference.

                [Remainder of this page intentionally left blank]







ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     We  are  exposed  to  a  variety  of  risks,   including  foreign  currency
fluctuations   and  changes  in  interest  rates   affecting  the  cost  of  our
variable-rate debt.

     Foreign currency - We have direct operations in Europe that receive
     revenues from customers in various currencies and purchase raw materials
     and component parts from foreign vendors in various currencies.
     Accordingly, we are exposed to transaction gains and losses that could
     result from changes in foreign currency exchange rates relative to the U.S.
     dollar. The largest foreign currency exposure results from activity in
     British pounds and Dutch guilders.

     From time to time, the Company and its foreign subsidiaries may enter into
     foreign currency exchange contracts to manage risk on transactions
     conducted in foreign currencies. At February 24, 2001, we had no
     outstanding forward currency exchange contracts. We did not enter into any
     other derivative financial instruments.

     Directly and through our subsidiaries, we sell to various customers in the
     European Union which adopted the Euro as their legal currency beginning on
     January 1, 1999. The Euro is already used for some financial transactions
     and expected to enter general circulation after a three-year transition
     period ending January 1, 2002. Our information systems are capable of
     processing transactions in Euros. We do not expect costs in connection with
     the Euro conversion to be material.

     Interest Rates - At February 24, 2001, we had adjustable rate debt of
     $56,700 and fixed rate debt of $549,564. The weighted average interest rate
     for the adjustable and fixed rate debt was approximately 9.04% and 8.89%,
     respectively, at February 24, 2001. Our adjustable rate debt was repaid on
     April 17, 2001. We do not engage in transactions intended to hedge our
     exposure to changes in interest rates.

     As of February 24, 2001, we maintained a portfolio of securities consisting
mainly of taxable, interest-bearing deposits with weighted average maturities of
less than  three  months.  If  short-term  interest  rates were to  increase  or
decrease by 10%,  we  estimate  interest  income  would  increase or decrease by
approximately $341.

ITEM 8.  CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The information required by this section is set forth beginning from page
F-1 of this Form 10-K.

ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE

     None.





                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The  following  table sets forth  information  regarding  our directors and
executive  officers  as of April 20,  2001.  Officers of our company are elected
annually by the Board of Directors.



Title                                        Age    Position
                                              
Amin J. Khoury......................         62     Chairman of the Board

Robert J. Khoury....................         59     President, Chief Executive Officer and Director

Thomas P. McCaffrey.................         47     Corporate Senior Vice President of Administration, Chief Financial Officer
                                                    and Assistant Secretary

Edmund J. Moriarty..................         57     Corporate Vice President-Law, General Counsel and Secretary

Jeffrey P. Holtzman.................         45     Vice President-Finance and Treasurer

Stephen R. Swisher..................         42     Vice President and Controller

Michael B.  Baughan.................         42     Group Vice President and General Manager, Seating Products

Roman G. Ptakowski..................         52     Group Vice President and General Manager, Interior Systems

Scott A. Smith......................         46     Group Vice President and General Manager, Flight Structures

Jim C. Cowart.......................         49     Director *,**

Richard G. Hamermesh................         53     Director*

Brian H. Rowe.......................         69     Director**

Jonathan M. Schofield...............         60     Director*
- --------

*      Member, Audit Committee
**     Member, Stock Option and Compensation Committee






     Our  Restated  Certificate  of  Incorporation  provides  that the  Board of
Directors is to be divided into three classes, each nearly as equal in number as
possible,  so that each director (in certain  circumstances after a transitional
period) will serve for three years,  with one class of directors  being  elected
each year. The Board is currently  comprised of two Class I Directors  (Brian H.
Rowe and Jim C. Cowart),  two Class II Directors  (Robert J. Khoury and Jonathan
M.  Schofield)  and two Class III  Directors  (Amin J.  Khoury  and  Richard  G.
Hamermesh). The terms of the Class I, Class II and Class III Directors expire at
the  end  of  each  respective  three  year  term  and  upon  the  election  and
qualification of successor  directors at annual meetings of stockholders held at
the end of each fiscal year. Our executive  officers are elected annually by the
Board of Directors following the annual meeting of stockholders and serve at the
discretion of the Board of Directors.

     Amin J.  Khoury has been our  Chairman of the Board since July 1987 and was
Chief  Executive  Officer until April 1, 1996.  Since 1986,  Mr. Khoury has also
been the Managing Director of The K.A.D. Companies, Inc., an investment, venture
capital and  consulting  firm. Mr. Khoury is currently the Chairman of the Board
of Directors of Applied Extrusion Technologies, Inc., a manufacturer of oriented
polypropylene   films  used  in  consumer   products   labeling  and   packaging
applications,  a member of the Board of Directors of Synthes-Stratec,  Inc., the
world's  leading  orthopedic  trauma  company,  and a  member  of the  Board  of
Directors  of  Brooks  Automation,   Inc.,  a  leading  supplier  of  integrated
automation solutions for the global  semiconductor,  data storage and flat panel
display manufacturing industries. Mr. Khoury is the brother of Robert J. Khoury.
We entered into an employment  agreement with Mr. Khoury  extending  through the
latter of May 28,  2003 or three  years from any date of which the term is being
determined.

     Robert J.  Khoury has been a  Director  since  July  1987.  Mr.  Khoury was
elected President and Chief Executive Officer effective April 1, 1996. From July
1987 until that date,  Mr. Khoury  served as our  President and Chief  Operating
Officer.  From  1986 to 1987,  Mr.  Khoury  was  Vice  President  of The  K.A.D.
Companies,  Inc. Mr. Khoury is the brother of Amin J. Khoury. We entered into an
employment  agreement  with Mr. Khoury  extending  through the latter of May 28,
2003 or three years from any date of which the term is being determined.

     Thomas  P.   McCaffrey  has  been   Corporate   Senior  Vice  President  of
Administration,  Chief Financial Officer and Assistant Secretary since May 1993.
From August 1989 through May 1993,  Mr.  McCaffrey  was an Audit  Director  with
Deloitte & Touche LLP, and from 1976 through 1989 served in several  capacities,
including  Audit  Partner,  with Coleman & Grant.  We entered into an employment
agreement  with Mr.  McCaffrey  extending  through the latter of May 28, 2003 or
three years from any date of which the term is being determined.

     Edmund J. Moriarty has been Corporate Vice  President-Law,  General Counsel
and Secretary since November 16, 1995. From 1991 to 1995, Mr. Moriarty served as
Vice President and General Counsel to Rollins, Inc., a national service company.
From 1982  through  1991,  Mr.  Moriarty  served as Vice  President  and General
Counsel to Old Ben Coal Company,  a wholly owned coal subsidiary of The Standard
Oil Company.

     Jeffrey P. Holtzman has been Vice  President-Finance  and  Treasurer  since
August 1999.  Mr.  Holtzman has been a Vice  President  since  November 1996 and
Treasurer since September 1993. From June 1986 to July 1993, Mr. Holtzman served
in several  capacities at FPL Group,  Inc.,  including  Assistant  Treasurer and
Manager of Financial  Planning.  Mr. Holtzman previously worked for Mellon Bank,
Gulf Oil Corporation and Ernst & Young L.L.P.

     Stephen R.  Swisher has been Vice  President  and  Controller  since August
1999.  Mr.  Swisher  has been  Controller  since 1996 and served as  Director of
Finance from 1994 to 1996.  Prior to 1994, Mr.  Swisher held various  positions,
including  Manager of Division  Accounting at Burger King  Corporation and Audit
Manager with Deloitte & Touche LLP.

     Michael B.  Baughan has been Group Vice  President  and General  Manager of
Seating  Products  since May 1999.  From September 1994 to May 1999, Mr. Baughan
was Vice President, Sales and Marketing for Seating Products. Prior to 1994, Mr.
Baughan held various positions  including  President of AET Systems,  Manager of
Strategic  Initiatives  at The  Boston  Company  (American  Express)  and  Sales
Representative at Dow Chemical Company.






     Roman G.  Ptakowski has been Group Vice  President  and General  Manager of
Interior Systems since December 1997. From September 1995 through December 1997,
Mr. Ptakowski was Vice President,  Sales and Marketing for Galley Products. From
January 1995 through August 1995, Mr. Ptakowski served as Senior Vice President,
Marketing  for Farrel  Corporation.  Prior to that he was with the ABB Power T&D
Company  Inc.  and  Westinghouse  Electric  Corp.  for 25  years,  with his last
position being General Manager of their Protective Relay Division.

     Scott A. Smith has been Group Vice President and General  Manager of Flight
Structures  since February 1999. From April 1998 to February 1999, Mr. Smith was
the Vice President and General Manager of the In-Flight  Entertainment  business
sold to a wholly-owned subsidiary of Sextant Avionique,  S.A. From December 1995
through March 1998, Mr. Smith was with Toshiba American Information  Electronics
with his last position being Senior Vice President,  Sales of the Americas. From
December 1992 to February  1994, Mr. Smith served as Corporate Vice President of
Engineering,  and from  February 1994 to September  1995,  served as the General
Manager of the Desktop and Server  Product  Division of AST  Research.  Prior to
that,  Mr.  Smith was with IBM for 16 years and served in  numerous  capacities,
including  Systems Manager of the engineering team that developed IBM's first PC
Server and advanced  desktop,  Staff  Assistant to the Chairman of the Board and
Director of Visual Subsystems Group.

     Jim C.  Cowart has been a  Director  since  November  1989.  Mr.  Cowart is
currently  an  independent  investor and a principal of Cowart & Co. LLC and EOS
Capital,  Inc.,  private  capital  firms  that we  retain  from time to time for
strategic  planning,   competitive  analysis,   financial  relations  and  other
services. From January 1993 to November 1997, Mr. Cowart was the Chairman of the
Board of Directors and Chief Executive  Officer of Aurora  Electronics Inc. From
1987 until 1991, Mr. Cowart was a founding  general partner of Capital  Resource
Partners,  a private investment capital manager.  Prior to such time, Mr. Cowart
held various  positions in  investment  banking and venture  capital with Lehman
Brothers, Shearson Venture Capital and Kidder, Peabody & Co.

     Richard G.  Hamermesh  has been a Director  since July 1987.  Since  August
1987,  Dr.  Hamermesh has been the Managing  Partner of the Center for Executive
Development,  an independent  executive education consulting company,  and, from
December 1986 to August 1987, Dr. Hamermesh was an independent consultant. Prior
to such time, Dr.  Hamermesh was on the faculty at the Harvard  Business School.
Dr.  Hamermesh  is also a Director of Applied  Extrusion  Technologies,  Inc., a
manufacturer of oriented  polypropylene films used in consumer products labeling
and   packaging   applications   and   Vialog   Corporation,   a   provider   of
teleconferencing and other group communications services.

     Brian H. Rowe has been a Director since July 1995. He is currently Chairman
Emeritus  of GE  Aircraft  Engines,  a  principal  business  unit of the General
Electric  Company,  where he also served as Chairman from September 1993 through
January  1995 and as  President  from  1979  through  1993.  Mr.  Rowe is also a
Director of the  following  companies:  January 1980 - Fifth Third Bank, an Ohio
banking  corporation;  December  1994 - Stewart & Stevenson  Services,  Inc.,  a
custom  packager of engine  systems;  March 1995 - Atlas Air, Inc., an air cargo
carrier;  December 1995 - Textron Inc., a manufacturer  of aircraft,  automobile
components,  an  industrial  segment,  systems  and  components  for  commercial
aerospace  and defense  industries,  and  financial  services;  December  1998 -
Convergys  Corporation,  which  provides  outsourced,  integration,  billing and
customer management services;  and December 1998 - Dynatech Corporation,  a test
equipment and communication systems.

     Jonathan  M.  Schofield  has  been a  Director  since  April 2,  2001.  Mr.
Schofield  recently retired from Airbus  Industrie of North America,  Inc. after
having served as its Chairman and Chief  Executive  Officer since December 1992.
From  1989  until he  joined  Airbus,  Mr.  Schofield  was  President  of United
Technologies  Corporation.  Mr.  Schofield is Chairman of the Board of Overseers
for the  University  of  Connecticut's  School of Business  Administration,  and
presently sits on the Boards of Aviall,  Inc., SS&C  Technologies,  Inc., Altair
Avionics and Blue Stone Capital Partners, Inc.





ITEM 11.  EXECUTIVE COMPENSATION

     Information  set forth under the caption  "Executive  Compensation"  in the
Proxy Statement is incorporated by reference herein. The Compensation  Committee
Report  and the  Performance  Graph  included  in the  Proxy  Statement  are not
incorporated herein.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     Information  set forth under the  caption  "Security  Ownership  of Certain
Beneficial  Owners and  Management" in the Proxy  Statement is  incorporated  by
reference herein.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     Information set forth under the caption "Certain Relationships and Related
Transactions" in the Proxy Statement is incorporated by reference herein.




                [Remainder of this page intentionally left blank]






PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)   The following documents are filed as part of this Form 10-K:

      1. Consolidated Financial Statements (See page F-1)

         Independent Auditors' Report.

         Consolidated Balance Sheets, February 24, 2001 and February 26, 2000.

         Consolidated Statements of Operations and Comprehensive Income (Loss)
         for the Years Ended February 24, 2001, February 26, 2000 and February
         27, 1999.

         Consolidated Statements of Stockholders' Equity for the Years Ended
         February 24, 2001, February 26, 2000 and February 27, 1999.

         Consolidated Statements of Cash Flows for the Years Ended February 24,
         2001, February 26, 2000 and February 27, 1999.

         Notes to Consolidated Financial Statements for the Years Ended February
         24, 2001, February 26, 2000 and February 27, 1999.

      2. Financial Statement Schedule

         Schedule II - Valuation and Qualifying Accounts

         All other financial statement schedules are omitted because such
         schedules are not required or the information required has been
         presented in the aforementioned consolidated financial statements.

      3. Exhibits - The exhibits listed in the following "Index to Exhibits" are
         filed with this Form 10-K or incorporated by reference as set forth
         below.

(b)   The following reports and registration statements were filed during the
      quarter ended February 24, 2001.

(c)   The exhibits listed in the following "Index to Exhibits" are filed with
      this Form 10-K or incorporated by reference as set forth below.

(d)   Additional Financial Statement Schedules - None.






                                INDEX TO EXHIBITS

Exhibit
Number               Description

Exhibit 3  Articles of Incorporation and By-Laws

3.1 Amended and Restated Certificate of Incorporation (1)
3.2 Certificate of Amendment of the Restated Certificate of Incorporation (2)
3.3 Certificate of Amendment of the Restated Certificate of Incorporation (17)
3.4 Amended and Restated By-Laws (18)

Exhibit 4  Instruments Defining the Rights of Security Holders, including
           debentures

4.1 Specimen Common Stock Certificate (1)
4.2 Form of Note for the Registrant's 9 1/2% Senior Subordinated Notes (19)
4.3 Indenture dated November 2, 1998 between The Bank of New York, as trustee,
    and the Registrant relating to the Registrant's 9 1/2% Senior Subordinated
    Notes (19)
4.4 Form of Note for the Registrant's Series B 9 7/8% Senior Subordinated
    Notes (3)
4.5 Indenture dated January 24, 1996 between Fleet National Bank, as trustee,
    and the Registrant relating to the Registrant's 9 7/8% Senior Subordinated
    Notes and Series B 9 7/8% Senior Subordinated Notes (3)
4.6 Form of Note for the Registrant's 8% Series B Senior Subordinated Notes (4)
4.7 Indenture dated February 13, 1998 for the Registrant's issue of 8% Senior
    Subordinated Notes (4)
4.8 Form of Stockholders' Agreement by and among the Registrant, Summit
    Ventures II, L.P., Summit Investors II, L.P. and Wedbush Capital Partners
    (5)
4.9 Rights Agreement between the Registrant and BankBoston, N.A., as rights
    agent, dated as of November 12, 1998 (18)

Exhibit 10(i)  Material Contracts

10.1 Supply Agreement dated as of April 17, 1990 between the Registrant and
     Applied Extrusion Technologies, Inc. (1)
10.2 Fifth Amended and Restated Credit Agreement dated August 7, 1998 (17)
10.3 Receivables Sales Agreement dated January 24, 1996 among the Registrant,
     First Trust of Illinois, N.A. and Centrally Held Eagle Receivables
     Program, Inc. (3)
10.4 Escrow Agreement dated January 24, 1996 among the Registrant, Eagle
     Industrial Product Corporation and First Trust of Illinois, N.A.
     as Escrow Agent (3)
10.5 Acquisition Agreement dated as of December 14, 1995 by and among the
     Registrant, Eagle Industrial Products Corporation, Eagle Industries, Inc.
     and Great American Management and Investment, Inc. (8)
10.6 Asset Purchase Agreement dated as of April 16, 1998 by and between
     Stanford Aerospace Group, Inc. and the Registrant (9)
10.7 Stock Purchase Agreement dated as of March 31, 1998 by and between the
     Registrant and Puritan Bennett Corporation (10)
10.8 Acquisition Agreement dated July 21, 1998 among the Registrant and Sellers
     named therein (16)
10.8a Amendment No. 1 to the Chase Manhattan Bank credit facility (24)
10.8b Amendment No. 2 to the Chase Manhattan Bank credit facility (24)
10.8c Agreement with Thomson-CSF Sextant, Inc. for the sale of a 49% interest
      in the Company's In-Flight Entertainment business (24)

Exhibit 10(ii)  Leases

10.9  Lease dated May 15, 1992 between McDonnell Douglas Company, as lessor, and
      the Registrant, as lessee, relating to the Irvine, California property (2)
10.10 Lease dated September 1, 1992 relating to the
      Wellington, Florida property (2)





Exhibit
Number               Description

10.11 Chesham, England Lease dated October 1, 1973 between Drawheath Limited
      and the Peninsular and Oriented Stem Navigation Company (assigned in
      February 1985) (14)
10.12 Utrecht, The Netherlands Lease dated December 15, 1988 between the
      Pension Fund Foundation for Food Supply Commodity Boards and Inventum (14)
10.13 Utrecht, The Netherlands Lease dated January 31, 1992 between
      G.W. van de Grift Onroerend Goed B.V. and Inventum (14)
10.14 Lease dated October 25, 1993 relating to the property in Longwood,
      Florida (6)

Exhibit 10(iii)   Executive Compensation Plans and Arrangements

10.15 Amended and Restated 1989 Stock Option Plan (11)
10.16 Directors' 1991 Stock Option Plan (11)
10.17 1990 Stock Option Agreement with Richard G. Hamermesh (11)
10.18 1990 Stock Option Agreement with B. Martha Cassidy (11)
10.19 1990 Stock Option Agreement with Jim C. Cowart (11)
10.20 1990 Stock Option Agreement with Petros A. Palandjian (11)
10.21 1990 Stock Option Agreement with Hansjorg Wyss (11)
10.22 1991 Stock Option Agreement with Amin J. Khoury (11)
10.23 1991 Stock Option Agreement with Jim C. Cowart (11)
10.24 1992 Stock Option Agreement with Amin J. Khoury (11)
10.25 1992 Stock Option Agreement with Jim C. Cowart (11)
10.26 1992 Stock Option Agreement with Paul W. Marshall (11)
10.27 1992 Stock Option Agreement with David Lahar (11)
10.28 United Kingdom 1992 Employee Share Option Scheme (2)
10.29 1994 Employee Stock Purchase Plan (12)
10.30 Amended and Restated Employment Agreement as of May 29, 1998 between the
      Registrant and Amin J. Khoury (15)
10.31 Amended and Restated Employment Agreement as of May 29, 1998 between the
      Registrant and Robert J. Khoury (15)
10.34 Employment Agreement dated as of April 1, 1992 between the Registrant
      and G. Bernard Jewel (14)
10.35 Amended and Restated Employment Agreement dated as of May 29, 1998
      between the Registrant and Thomas P. McCaffrey (15)
10.36 Amended and Restated Employment Agreement dated as of May 29, 1998
      between the Registrant and Paul E. Fulchino (15)
10.37 BE Aerospace, Inc. Savings and Profit Sharing Plan and Trust-- Financial
      Statements for the Ten Months Ended December 31, 1995 and the Year Ended
      February 28, 1995, Supplemental Schedules and Independent Auditors'
      Report (14)
10.38 BE Aerospace, Inc. 1994 Employee Stock Purchase Plan Financial Statements
      as of February 29, 1996 and February 26, 1995; and for the Year Ended
      February 29, 1996 and the period from May 15, 1994 (inception) to February
      28, 1995 and Independent Auditors' Report (14)
10.39 Amendment No. 1 to Employment Agreement dated November 12, 1998 between
      the Registrant and Amin J. Khoury (19)
10.40 Amendment No. 1 to Employment Agreement dated November 12, 1998 between
      the Registrant and Robert J. Khoury (19)
10.41 Amendment No. 1 to Amended and Restated Employment Agreement dated
      November 12, 1998 between the Registrant and Thomas P. McCaffrey (19)





Exhibit
Number               Description

10.42 Amendment No. 1 to Amended and Restated Employment Agreement dated
      November 12, 1998 between the Registrant and Paul E. Fulchino (19)
10.44 B/E Aerospace, Inc. Savings Plan Financial Statements for the years
      ended December 31, 1997 and 1996, supplemental Schedules, and Independent
      Auditors' Report (14)
10.45 B/E Aerospace, Inc. 1995 Employee Stock Purchase Plan Financial Statements
      for the years ended February 28, 1998 and 1997 and Independent Auditors'
      Report (14)
10.46 B/E Aerospace, Inc. 1995 Employee Stock Purchase Plan Financial Statements
      for the years ended February 27, 1999 and 1998 and Independent Auditors'
      Report (20)
10.47 B/E Aerospace, Inc. Savings Plan Financial Statements for the years
      ended December 31, 1998 and 1997 and Independent Auditors' Report (20)
10.48 Supplemental Executive Money Purchase Retirement Plan (21)
10.49 First Amendment to the Supplemental Executive Money Purchase Retirement
      Plan (21)
10.50 Supplemental Executive Deferred Compensation Plan III (21)
10.51 Amendment to the Amended and Restated 1989 Stock Option Plan (22)
10.52 Amended and Restated 1989 Stock Option Plan (23)
10.53 1996 Stock Option Plan (23)
10.54 1994 Employee Stock Purchase Plan (25)
10.55 1996 Stock Option Plan (25)
10.56 Amendment No. 2 to Employment Agreement dated September 30, 1999 between
      the Registrant and Amin J. Khoury*
10.57 Amendment No. 2 to Employment Agreement dated September 30, 1999 between
      the Registrant and Robert J. Khoury*
10.58 Amendment No. 2 to Employment Agreement dated September 30, 1999 between
      the Registrant and Thomas P. McCaffrey*
10.59 B/E Aerospace, Inc. 1994 Employee Stock Purchase Plan Financial Statements
      for the years ended February 26, 2000 and February 28, 1999
      and Independent Auditors' Report*

Exhibit 21      Subsidiaries of the Registrant
21.1            Subsidiaries *

Exhibit 23      Consents of Experts and Counsel
23.1            Consent of Independent Accountants - Deloitte & Touche LLP*

- -----------------------
*  Filed herewith.

(1)    Incorporated by reference to the Company's Registration Statement
       on Form S-1, as amended (No. 33-33689), filed with the
       Commission on March 7, 1990.
(2)    Incorporated by reference to the Company's Registration Statement
       on Form S-1, as amended (No. 33-54146), filed with the
       Commission on November 3, 1992.
(3)    Incorporated by reference to the Company's Registration Statement
       on Form S-4 (No. 333-00433), filed with the Commission on
       January 26, 1996.
(4)    Incorporated by reference to the Company's Registration Statement
       on Form S-4 (No. 333-47649), filed with the Commission on
       March 10, 1998.
(5)    Incorporated by reference to the Company's Registration Statement
       on Form S-2 (No. 33-66490), filed with the Commission on July
       23, 1993.
(6)    Incorporated by reference to the Company's Annual Report on Form 10-K as
       amended for the Fiscal year ended February 26, 1994, filed with the
       Commission on May 25, 1994.
(7)    Incorporated by reference to the Company's Annual Report on Form 10-K as
       amended for the Fiscal year ended February 25, 1995, filed with the
       Commission on May 26, 1995.
(8)    Incorporated by reference to the Company's Current Report on Form 8-K
       dated December 14, 1995, filed with the Commission on December 28, 1995.
(9)    Incorporated by reference to the Company's Current Report on Form 8-K
       dated May 8, 1998, filed with the Commission on May 8, 1998.
(10)   Incorporated by reference to the Company's Current Report on Form 8-K
       dated March 31, 1998, filed with the Commission on April 27, 1998.
(11)   Incorporated by reference to the Company's Registration Statement on
       Form S-8 (No. 33-48119), filed with the Commission on May
       26, 1992.
(12)   Incorporated by reference to the Company's Registration Statement
       on Form S-8 (No. 33-82894), filed with the Commission on
       August 16, 1994.
(13)   Incorporated by reference to the Company's Current Report on Form 8-K
       dated March 26, 1996, filed with the Commission on April 5, 1996.
(14)   Incorporated by reference to the Company's Annual Report on Form 10-K as
       amended for the Fiscal year ended February 28, 1998, filed with the
       Commission on May 29, 1998.
(15)   Incorporated by reference to the Company's Quarterly Report on Form 10-Q
       for the quarter ended May 30, 1998, filed with the Commission on July 14,
       1998.
(16)   Incorporated by reference to the Company's Current Report on Form 8-K
       dated August 24, 1998, filed with the Commission on August 24, 1998.
(17)   Incorporated by reference to the Company's Registration Statement
       on Form S-3 (No. 333-60209), filed with the Commission on July 30, 1998.
(18)   Incorporated by reference to the Company's Current Report on Form 8-K
       dated November 12, 1998, filed with the Commission on November 18, 1998.
(19)   Incorporated by reference to the Company's Registration Statement
       on Form S-4 (No. 333-67703), filed
       with the Commission on January 13, 1999.
(20)   Incorporated by reference to the Company's Annual Report on Form 10-K for
       the Fiscal Year ended February 27, 1999, filed with the Commission on May
       28, 1999.
(21)   Incorporated by reference to the Company's Quarterly Report on Form 10-Q
       for the quarter ended May 29, 1999, filed with the Commission on July 9,
       1999.
(22)   Incorporated by reference to the Company's Quarterly Report on Form 10-Q
       for the quarter ended August 28, 1999, filed with the Commission on
       September 28, 1999.
(23)   Incorporated by reference to the Company's Registration Statement
       on Form S-8 (No. 333-89145), filed
       with the Commission on October 15, 1999.
(24)   Incorporated by reference to the Company's Quarterly Report on Form 10-Q
       for the quarter ended November 27, 1999, filed with the Commission on
       January 7, 2000.
(25)   Incorporated by reference to the Company's Registration Statement
       on Form S-8 (No. 333-30578), filed
       with the Commission on February 16, 2000.




SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this Form 10-K to be signed
on its behalf by the undersigned, thereunto duly authorized.


                                     BE AEROSPACE, INC.


                                 By: /s/
                                           -------------------------------------
                                           Robert J. Khoury
                                           President and Chief Executive Officer

Dated:  May 21, 2001


     Pursuant to the requirements of the Securities Exchange Act of 1934, this
Form 10-K has been signed on May 21, 2001 by the following persons on behalf of
the registrant in the capacities indicated.


Signature                                  Title



/s/                                        Chairman
- ---------------------------------------
Amin J. Khoury


/s/                                        President and Chief Executive Officer
- ---------------------------------------
Robert J. Khoury


                                           Corporate  Senior Vice  President
/s/                                        of  Administration, Chief Financial
- ---------------------------------------    Officer and Assistant Secretary
Thomas P. McCaffrey                        (principal financial
                                           and accounting officer)



/s/                                        Director
- ---------------------------------------
Jim C. Cowart



/s/                                        Director
- ---------------------------------------
Richard G. Hamermesh



/s/                                        Director
- ---------------------------------------
Brian H. Rowe



/s/                                        Director
- ---------------------------------------
Jonathan M. Schofield










ITEM 8.  INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULE
                                                                                                       
                                                                                                          Page

Independent Auditors' Report                                                                               F-2

Financial Statements:

         Consolidated Balance Sheets, February 24, 2001 and February 26, 2000                              F-3

         Consolidated Statements of Operations and Comprehensive                                           F-4
         Income (Loss) for the Years Ended February 24, 2001, February 26, 2000
         and February 27, 1999

         Consolidated Statements of Stockholders' Equity for the Years Ended                               F-5
         February 24, 2001, February 26, 2000 and February 27, 1999

         Consolidated Statements of Cash Flows for the Years Ended                                         F-6
         February 24, 2001, February 26, 2000 and February 27, 1999

         Notes to Consolidated Financial Statements for the Years Ended                                    F-7
         February 24, 2001, February 26, 2000 and February 27, 1999

Financial Statement Schedule:

         Schedule II - Valuation and Qualifying Accounts for the Years Ended                               F-25
         February 24, 2001, February 26, 2000 and February 27, 1999



                  [Remainder of page intentionally left blank]































                          INDEPENDENT AUDITORS' REPORT



The Board of Directors and Stockholders
BE Aerospace, Inc.
Wellington, Florida


     We  have  audited  the  accompanying  consolidated  balance  sheets  of  BE
Aerospace,  Inc. and subsidiaries as of February 24, 2001 and February 26, 2000,
and the related  consolidated  statements of operations and comprehensive income
(loss),  stockholders' equity, and cash flows for each of the three fiscal years
in the period ended  February 24, 2001.  Our audits also  included the financial
statement  schedule  on page F-25.  These  financial  statements  and  financial
statement  schedule are the  responsibility  of the  Company's  management.  Our
responsibility  is to  express  an opinion  on these  financial  statements  and
financial statement schedule based on our audits.

     We conducted our audits in accordance  with  auditing  standards  generally
accepted in the United States of America.  Those standards  require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

     In our opinion,  such consolidated  financial statements present fairly, in
all  material  respects,  the  financial  position  of BE  Aerospace,  Inc.  and
subsidiaries  as of February 24, 2001 and February 26, 2000,  and the results of
their  operations and their cash flows for each of the three fiscal years in the
period  ended  February 24,  2001,  in  conformity  with  accounting  principles
generally accepted in the United States of America.  Also, in our opinion,  such
financial  statement  schedule,   when  considered  in  relation  to  the  basic
consolidated  financial  statements taken as a whole,  presents  fairly,  in all
material respects, the information set forth therein.


DELOITTE & TOUCHE LLP


Costa Mesa, California
April 2, 2001, except
Note 18, as to which the
date is May 16, 2001.






CONSOLIDATED BALANCE SHEETS, FEBRUARY 24, 2001 AND FEBRUARY 26, 2000 (In
thousands, except share data)


ASSETS                                                                                             2001            2000
- ------                                                                                             ----            ----
                                                                                                        

Current Assets:
    Cash and cash equivalents                                                                  $ 60,271        $ 37,363
    Accounts receivable - trade, less allowance for doubtful
       accounts of $2,619 (2001) and $3,883 (2000)                                               99,673         103,719
    Inventories, net                                                                            135,005         127,230
    Other current assets                                                                         50,150          35,291
                                                                                               --------        --------
       Total current assets                                                                     345,099         303,603
                                                                                               --------        --------

Property and equipment, net                                                                     157,517         152,350
Intangibles and other assets, net                                                               433,379         425,836
                                                                                               --------        --------
                                                                                               $935,995        $881,789
                                                                                               ========        ========
LIABILITIES AND STOCKHOLDERS' EQUITY
- ------------------------------------

Current Liabilities:
    Accounts payable                                                                           $ 64,671        $ 60,824
    Accrued liabilities                                                                          99,685         109,143
    Current portion of long-term debt                                                             5,846           3,723
                                                                                               --------        ---------
       Total current liabilities                                                                170,202         173,690
                                                                                               --------        --------

Long-term debt (Note 18)                                                                        603,812         618,202
Other liabilities                                                                                26,707          25,400

Commitments and contingencies (Note 11)                                                               -               -

Stockholders' Equity:
    Preferred stock, $0.01 par value; 1,000,000 shares
       authorized; no shares outstanding                                                              -               -
    Common stock, $0.01 par value; 50,000,000 shares
       authorized; 28,460,583 (2001) and 24,931,307 (2000)
       shares issued and outstanding                                                                285             249
    Additional paid-in capital                                                                  311,506         249,682
    Accumulated deficit                                                                        (154,602)       (174,874)
    Accumulated other comprehensive loss                                                        (21,915)        (10,560)
                                                                                               --------        --------
       Total stockholders' equity                                                               135,274          64,497
                                                                                               --------        --------
                                                                                               $935,995        $881,789
                                                                                               ========        ========


See notes to consolidated financial statements.





CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) FOR THE
YEARS ENDED FEBRURY 24, 2001, FEBRUARY 26, 2000 AND FEBRUARY 27, 1999 (In
thousands, except per share data)



                                                                                        Year Ended
                                                                 ----------------------------------------------------
                                                                 February 24,        February 26,        February 27,
                                                                         2001                2000                1999
                                                                         ----                ----                ----
                                                                                                
    Net sales                                                        $666,444            $723,349            $701,325

    Cost of sales  (Note 3)                                           416,626             543,682             522,875
                                                                     --------            --------            --------

    Gross profit                                                      249,818             179,667             178,450

    Operating expenses:
    Selling, general and administrative                                92,541              94,891              83,648
    Research, development and engineering                              48,898              54,004              56,207
    Amortization of intangible assets                                  23,408              24,076              22,498
    Acquisition and initial public offering costs                       8,276                   -                   -
    Transaction gain, expenses and other expenses                           -                   -              53,854
                                                                     --------            --------            --------
      Total operating expenses                                        173,123             172,971             216,207
                                                                     --------            --------            --------

    Operating earnings (loss)                                          76,695               6,696             (37,757)

    Equity in losses of unconsolidated subsidiary                           -               1,289                   -

    Interest expense, net                                              54,170              52,921              41,696
                                                                     --------            --------            --------

    Earnings (loss) before income taxes                                22,525             (47,514)            (79,453)

    Income taxes                                                        2,253               3,283               3,900
                                                                     --------            --------            --------

    Net earnings (loss)                                                20,272             (50,797)            (83,353)
                                                                     --------            --------            --------

    Other comprehensive income (loss):
           Foreign exchange translation adjustment                    (11,355)             (4,455)             (3,086)
                                                                     --------            --------            --------
    Comprehensive income (loss)                                      $  8,917            $(55,252)           $(86,439)
                                                                     ========            ========            ========

    Basic earnings (loss) per share                                  $   0.80            $  (2.05)           $  (3.36)
                                                                     ========            ========            ========

    Weighted average common shares                                     25,359              24,764              24,814
                                                                     ========            ========            ========

    Diluted earnings (loss) per share                                $   0.78            $  (2.05)           $  (3.36)
                                                                     ========            ========            ========

    Weighted average common shares                                     25,889              24,764              24,814
                                                                     ========            ========            ========



See notes to consolidated financial statements.





CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
FOR THE YEARS ENDED FEBRUARY 24, 2001, FEBRUARY 26, 2000 AND FEBRUARY 27, 1999
(in thousands)




                                                                                             Accumulated
                                            Common Stock       Additional                          Other          Total
                                         -------------------      Paid-in   Accumulated    Comprehensive   Stockholders'
                                         Shares       Amount      Capital       Deficit             Loss         Equity
                                         ------       ------      -------   -----------    -------------         ------
                                                                                             

Balance, February 28, 1998               22,892      $   229     $240,289     $(40,724)       $ (3,019)        $196,775
       Sale of stock under
         employee stock purchase plan       151            1        2,167             -              -            2,168
       Exercise of stock options            292            3        3,829             -              -            3,832
       Employee benefit plan
         matching contribution              101            1        2,300             -              -            2,301
       Issuance of stock in conjunction
         with acquisition (Note 2)        4,000           40      117,960             -              -          118,000
       Repurchase of stock in
         conjunction with acquisition
          (Note 2)                       (4,000)         (40)    (117,960)            -              -         (118,000)
       Impact of immaterial poolings
         (Note 2)                         1,167           12       (2,776)            -              -           (2,764)
       Net loss                               -            -            -      (83,353)              -          (83,353)
       Foreign currency translation
         adjustment                           -            -            -             -         (3,086)          (3,086)
                                         ------      -------     --------     ---------       --------         --------
Balance, February 27, 1999               24,603          246      245,809     (124,077)         (6,105)         115,873
       Sale of stock under
          employee stock purchase plan      107            1        1,335             -              -            1,336
       Exercise of stock options             49            -          442             -              -              442
       Employee benefit plan
         matching contribution              172            2        2,096             -              -            2,098
       Net loss                               -            -            -       (50,797)             -          (50,797)
       Foreign currency translation
         adjustment                           -            -            -             -         (4,455)          (4,455)
                                         ------      -------     --------     ---------       --------         ---------
Balance, February 26, 2000               24,931          249      249,682     (174,874)        (10,560)          64,497
       Sale of stock under
          employee stock purchase plan      284            3        2,140             -              -            2,143
       Exercise of stock options            600            6        6,362             -              -            6,368
       Employee benefit plan
         matching contribution              188            2        1,932             -              -            1,934
       Issuance of stock in conjunction
         with acquisitions                2,458           25       51,390             -              -           51,415
       Net earnings                           -            -            -        20,272              -           20,272
       Foreign currency translation
         adjustment                           -            -            -             -        (11,355)         (11,355)
                                         ------      -------     --------     ---------       --------         --------
Balance, February 24, 2001               28,461       $  285     $311,506     $(154,602)      $(21,915)        $135,274
                                         ======      =======     ========     =========       ========         ========


See notes to consolidated financial statements.





CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED FEBRUARY 24, 2001, FEBRUARY 26, 2000 AND FEBRUARY 27, 1999
(Dollars in thousands)



CASH FLOWS FROM OPERATING ACTIVITIES:                                            2001              2000              1999
                                                                                 ----              ----              ----
                                                                                                       
  Net earnings (loss)                                                         $20,272          $(50,797)         $(83,353)
   Adjustments to reconcile net earnings (loss) to
    net cash flows provided by operating activities:
     Transaction gain, expenses                                                     -                 -            79,155
     Gain on sale of 51% interest in subsidiary                                     -                 -           (25,301)
     Depreciation and amortization                                             42,755            42,237            40,690
     Provision for accounts receivable                                            625             2,008               721
     Deferred income taxes                                                          -             1,054              (277)
     Non-cash employee benefit plan contributions                               1,934             2,098             2,301
   Changes in operating assets and liabilities, net of effects from
    acquisitions:
     Accounts receivable                                                        6,043            34,440           (22,128)
     Inventories                                                               (6,427)           (8,764)          (10,935)
     Other current assets                                                       1,789           (10,146)           (5,514)
     Payables, accruals and current taxes                                      (9,131)            4,756            39,856
                                                                              -------           -------          --------
Net cash flows provided by operating activities                                57,860            16,886            15,215
                                                                              -------           -------          --------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Capital expenditures                                                     (17,133)          (33,169)          (37,465)
     Change in intangibles and other assets                                      (873)          (16,250)          (19,429)
     Acquisitions, net of cash acquired                                             -                 -          (231,690)
     Net proceeds on sale of 51% interest in subsidiary                             -                 -            61,735
                                                                              -------           -------          --------
Net cash flows used in investing activities                                   (18,006)          (49,419)         (226,849)
                                                                              -------           -------          --------
CASH FLOWS FROM FINANCING ACTIVITIES:
     Net (repayments) borrowings under revolving lines of credit              (24,516)           28,924            36,267
     Proceeds from issuance of stock, net of expenses                           8,511             1,759             6,000
     Principal payments on long-term debt                                           -                 -           (31,714)
     Repurchase of common stock originally issued
       in conjunction with acquisition of SMR Aerospace                             -                 -          (118,000)
     Proceeds from long-term debt                                                   -                 -           194,137
                                                                              -------           -------          --------
Net cash flows (used in) provided by financing activities                     (16,005)           30,683            86,690
                                                                              -------           -------          --------

Effect of exchange rate changes on cash flows                                    (941)             (287)             (241)
                                                                              -------           -------          --------

Net increase (decrease) in cash and cash equivalents                           22,908            (2,137)         (125,185)
Cash and cash equivalents, beginning of year                                   37,363            39,500           164,685
                                                                              -------           -------          --------
Cash and cash equivalents, end of year                                        $60,271           $37,363          $ 39,500
                                                                              =======           =======          ========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during year for:
     Interest, net                                                            $56,154           $51,745          $ 27,994
     Income taxes, net                                                          2,883             4,902             4,570
Interest capitalized in computer equipment and software                           325             1,474             2,088

SUPPLEMENTAL SCHEDULE OF NON-CASH ACTIVITIES:
Stock issued in connection with acquisitions                                   51,415                 -                 -
Liabilities assumed and accrued acquisition
     costs incurred in connection with the
     acquisitions                                                              14,485                 -                 -
Reclassification of Sextant Note from long-term
     other asset to other current asset                                        15,675                 -                 -



See notes to consolidated financial statements.





NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED FEBRUARY 24, 2001, FEBRUARY 26, 2000 AND FEBRUARY 27, 1999
(in thousands, except per share data)

1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Organization  and  Basis  of  Presentation  - BE  Aerospace,  Inc.  and its
wholly-owned subsidiaries (the "Company" or "B/E") designs, manufactures,  sells
and services a broad line of  commercial  and general  aviation  aircraft  cabin
interior  products  consisting  of a broad range of aircraft  seating  products,
service systems and interior systems products,  including  structures as well as
all food and beverage storage and preparation equipment. The Company's customers
are the operators of commercial and general aviation aircraft.  As a result, the
Company's  business is directly  dependent upon the conditions in the commercial
airline and general aviation industry. The accompanying financial statements are
prepared in accordance  with  accounting  principles  generally  accepted in the
United States of America.

     Consolidation - The accompanying  consolidated financial statements include
the  accounts  of  BE  Aerospace,   Inc.  and  its  wholly-owned   subsidiaries.
Investments in less than  majority-owned  businesses are accounted for under the
equity method.  All intercompany  transactions and balances have been eliminated
in  consolidation.  The  Company's  fiscal  year  ends on the last  Saturday  in
February.

     Use of Estimates - The preparation of the consolidated financial statements
in conformity with accounting principles generally accepted in the United States
of America requires management to make estimates and assumptions that affect the
reported  amounts of assets and liabilities and disclosure of contingent  assets
and liabilities at the date of the financial statements and the reported amounts
of revenues and expenses  during the  reporting  period.  Actual  results  could
differ from those estimates.

     Income  Taxes  - In  accordance  with  Statement  of  Financial  Accounting
Standards  ("SFAS") No. 109,  Accounting for Income Taxes,  the Company provides
deferred  income taxes for temporary  differences  between amounts of assets and
liabilities  recognized  for  financial  reporting  purposes  and  such  amounts
recognized for income tax purposes.  A valuation allowance related to a deferred
tax asset is recorded  when it is more likely than not that some  portion or all
of the deferred tax asset will not be realized.

     Revenue  Recognition  - Sales  of  assembled  products  and  equipment  are
recorded on the date of  shipment  and  passage of title or, if  required,  upon
acceptance  by the  customer.  Service  revenues are recorded  when services are
performed.  Revenues and costs under certain long-term  contracts are recognized
using contract accounting under the percentage-of-completion method. The Company
sells its products primarily to airlines worldwide,  including  occasional sales
collateralized  by  letters of  credit.  The  Company  performs  ongoing  credit
evaluations of its customers and maintains reserves for potential credit losses.
Actual losses have been within management's expectations.

     Warranty Costs - Estimated costs related to product  warranties are accrued
at the time products are sold.

     Cash Equivalents - The Company considers all highly liquid debt instruments
purchased  with  an  original  maturity  of  three  months  or  less  to be cash
equivalents.

     Intangible  Assets -  Intangible  assets  consist  of  goodwill  and  other
identified  intangible  assets  associated  with  the  Company's   acquisitions.
Goodwill and other identified intangible assets are amortized on a straight-line
basis over their estimated useful lives. At each balance sheet date,  management
assesses whether there has been an other than temporary  impairment in the value
of intangible  assets.  If the carrying value of the asset exceeds the estimated
undiscounted  future  cash  flows  from  operating  activities  of  the  related
business, an other than temporary impairment is deemed to have occurred. In this
event,  the  asset  is  written  down  accordingly.  As of  February  24,  2001,
management determined that no impairment existed.






     Long-Lived Assets - The Company accounts for the impairment and disposition
of  long-lived  assets in  accordance  with  SFAS No.  121,  Accounting  for the
Impairment of Long-Lived  Assets and for Long-Lived Assets to Be Disposed Of. In
accordance  with SFAS No.  121,  long-lived  assets are  reviewed  for events or
changes in  circumstances  that  indicate that their  carrying  value may not be
recoverable. At February 24, 2001, management determined that no such impairment
existed.

     Research  and  Development  - Research  and  development  expenditures  are
expensed as incurred.

     Foreign  Currency  Translation - In accordance  with the provisions of SFAS
No. 52, Foreign Currency Translation, the assets and liabilities of subsidiaries
located outside the United States are translated into U.S.  dollars at the rates
of exchange in effect at the balance sheet dates.  Revenue and expense items are
translated at the average exchange rates prevailing during the period. Gains and
losses resulting from foreign currency  transactions are recognized currently in
income,  and those  resulting  from  translation  of  financial  statements  are
accumulated as a separate component of stockholders' equity.

New Accounting Pronouncements

     In March 2000, the Financial  Accounting  Standards  Board ("FASB")  issued
Interpretation  No. 44,  "Accounting  for Certain  Transactions  Involving Stock
Compensation  -- an  interpretation  of APB Opinion  No. 25" ("FIN 44").  FIN 44
clarifies the application of Accounting  Principles Board ("APB") Opinion No. 25
and among other issues  clarifies the  following:  the definition of an employee
for  purposes of  applying  APB Opinion  No. 25; the  criteria  for  determining
whether a plan qualifies as a non-compensatory  plan; the accounting consequence
of various  modifications  to the terms of  previously  fixed  stock  options or
awards;  and the  accounting for an exchange of stock  compensation  awards in a
business combination.  FIN 44 is effective July 1, 2000, but certain conclusions
in FIN 44 cover specific  events that occurred after either December 15, 1998 or
January  12,  2000.  FIN 44 did not  have a  material  impact  on our  financial
position or results of operations.

     In December 1999, the SEC staff issued Staff  Accounting  Bulletin  ("SAB")
No. 101, Revenue Recognition in Financial Statements. SAB 101 summarizes the SEC
staff's views in applying  generally accepted  accounting  principles to revenue
recognition  in financial  statements.  SAB 101 became  effective for our fourth
quarter beginning  November 26, 2000. Its implementation did not have a material
effect on our revenue recognition policy.

     In June 1998,  the FASB  issued  SFAS No. 133,  Accounting  for  Derivative
Instruments  and  Hedging  Activities,  which the  Company is  required to adopt
effective  in its fiscal year 2002.  SFAS No. 133, as amended,  will require the
Company  to record all  derivatives  on the  balance  sheet at fair  value.  The
Company will adopt SFAS No. 133 at the  beginning  of fiscal  2002.  The Company
does not currently hold derivatives or engage in hedging activities;  therefore,
the effects of adopting SFAS No. 133 are not expected to be material.

     Reclassifications - Certain  reclassifications  have been made to the prior
year financial statements to conform to the February 24, 2001 presentation.

2.    ACQUISITIONS AND DISPOSITIONS

     The Company has completed a number of acquisitions  and  dispositions.  The
following is a summary of these transactions:

2001 Acquisitions
- -----------------

     Effective  February 24, 2001, the Company  acquired four  companies,  Alson
Industries,  Inc., T.L. Windust Machine, Inc., DMGI, Inc. and Maynard Precision,
Inc. (the "2001  Acquisitions").  These  businesses  specialize in manufacturing
precision-machined  components and assemblies  for the aerospace  industry.  The
2001 Acquisitions  were completed by issuing to the former  stockholders a total
of approximately 2.9 million shares of B/E common stock,  paying them a total of
approximately   $5,260  in  cash  and  assuming  or  repaying   indebtedness  of
approximately $11,793. The consideration  represents an aggregate purchase price
of approximately  $70,126.  The aggregate purchase price includes  approximately
$3,500 of consideration, represented by 187,500 shares of B/E common stock, that
was  funded  into an  escrow  account.  The  payment  of this  consideration  is
contingent upon one of the acquired  businesses  achieving  specified  operating
targets for fiscal 2002. Each of these transactions has been accounted for using
purchase  accounting.  The assets  purchased and  liabilities  assumed have been
reflected  in the  accompanying  balance  sheet as of  February  24,  2001.  The
operating  results for the 2001  Acquisitions will be reflected in the Company's
results beginning in fiscal 2002.

     The Company has not yet  completed  the  evaluation  and  allocation of the
purchase price for the 2001  acquisitions as the appraisals  associated with the
identification  and valuation of certain intangible assets are not yet complete.
The Company  does not believe that the  appraisals  will  materially  modify the
preliminary  purchase price  allocation.  The excess of the purchase prices over
the fair value of the identifiable net assets acquired aggregated  approximately
$56,500.  Goodwill  will be  amortized  over 30 years  using  the  straight-line
method.

     The aggregate  purchase price for the 2001  Acquisitions has been allocated
based on management's estimates as follows:


                                                                   
      Accounts receivable                                              $   4,900
      Inventories                                                          5,800
      Other current assets                                                   600
      Property and equipment                                              10,600
      Intangible assets and other                                         56,500
                                                                       ---------
                                                                       $  78,400


     The  Company   recorded  costs  and  expenses   associated  with  the  2001
Acquisitions  of  approximately  $5,800.  The  costs  for the 2001  acquisitions
include  costs  associated  with   consolidation  and  integration  of  existing
facilities  including lease termination costs and the impairment of property and
equipment,  and retention benefits to existing employees in accordance with EITF
94-3 and SFAS 121.  These costs,  along with  approximately  $2,500 of costs and
expenses  attributable  to the  termination of the initial public  offering of a
subsidiary,  Advanced Thermal  Sciences,  have been presented as acquisition and
initial public  offering costs in the  accompanying  Consolidated  Statements of
Operations for the year ended February 24, 2001.

1999 Acquisitions
- -----------------

     During fiscal 1999, the Company  completed a number of acquisitions,  which
are  collectively  referred to as the "1999  Acquisitions."  The  following is a
description of each of the more significant transactions:

     On April 13, 1998, the Company completed its acquisition of Puritan-Bennett
Aero Systems Co. ("PBASCO") for approximately $69,700 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.
During the first quarter of fiscal 1999, contemporaneously with the acquisition,
the Company recorded a charge of $13,000 associated with the PBASCO transaction,
for the write-off of in-process research and development and acquisition-related
expenses (Note 4).

     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.  During the first
quarter of fiscal 1999, the Company recorded a charge of  approximately  $19,255
associated with the AMP transaction for the write-off of in-process research and
development and acquisition-related expenses (Note 4).

     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 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 of a  subsidiary  of SMR
Aerospace, Inc. to purchase the minority equity interest in such subsidiary held
by the Employee  Stock  Ownership  Plan. The Company agreed to register for sale
with the Securities and Exchange  Commission the SMR Shares. 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 Boeing,  Airborne Express and
Federal Express.  During the second quarter of fiscal 1999, the Company recorded
a charge of  approximately  $46,900  associated with the SMR transaction for the
write-off  of  in-process  research  and  development  and   acquisition-related
expenses (Note 4).

     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.

     The PBASCO,  AMP,  SMR and CF Taylor  acquisitions  were  accounted  for as
purchases,  and accordingly,  the assets purchased and liabilities  assumed have
been reflected in the accompanying consolidated balance sheet as of February 26,
2000.  The  operating  results of these  acquisitions  have been included in the
consolidated  financial  statements  of  the  Company  since  the  date  of  the
acquisition.  The aggregate  purchase price for these acquisitions was allocated
to the net assets  acquired  based on appraisals and  management's  estimates as
follows:


                                                                   
       Accounts receivable                                             $  37,700
       Inventories                                                        31,345
       Other current assets                                                3,100
       Property, plant and equipment                                      19,900
       Intangible and other assets                                       253,500
       Purchased in-process research and development and
           acquisition-related expenses                                   79,155
                                                                     -----------
                                                                        $424,700
                                                                     ===========


     The excess of the purchase prices over the fair values of the  identifiable
net assets  acquired are being  amortized over 30 years using the  straight-line
method.



Other Acquisitions
- ------------------

     During fiscal 1999, the Company  acquired all of the issued and outstanding
shares of  Aerospace  Interiors,  Inc.  and Aircraft  Lighting  Corporation  for
201,895 and 964,780 shares,  respectively,  in  transactions  accounted for as a
pooling of interests. The Company's consolidated financial statements for fiscal
year 1999 include the results of these  entities  from the date of  acquisition.
Prior period financial statements were not restated as the results of operations
would not have been materially  different than those previously  reported by the
Company.

Disposition
- -----------

In-Flight Entertainment Business
- --------------------------------

     On February 25, 1999,  the Company  completed the sale of a 51% interest in
its  In-Flight  Entertainment  ("IFE")  business  to  Sextant  Avionique,   Inc.
("Sextant"),  a  wholly-owned  subsidiary of Sextant  Avionique,  S.A. (the "IFE
Sale").  The Company sold its 51% interest in IFE for $62,000 in cash.  Terms of
the purchase  agreement  provided for the final price for the 51% interest to be
determined  on the basis of  operating  results  for the IFE  business  over the
two-year period ending February 28, 2001. The Company used  substantially all of
the proceeds from the IFE Sale to repay a portion of its bank line of credit. On
October 5, 1999,  the Company  completed  the sale of its  remaining  49% equity
interest in IFE to Sextant and this sale did not result in a  significant  gain.
Total  consideration  for  100% of its  equity  interest  in  IFE,  intra-entity
obligations  and 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 $15,675 on
October 5, 2000 and 2001,  (the "IFE  obligations")  which are included in other
current  assets and  intangibles  and other  assets,  net,  in the  accompanying
financial  statements as of February 26, 2000. A 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 IFE obligations are guaranteed by Thomson-CSF,  a
parent  company of Sextant  Avionique,  S.A..  Sextant is in a dispute  with the
Company  over the  terms of the IFE Sale and did not make the  October  5,  2000
payment when due. The Company has initiated  arbitration  proceedings  to compel
payment.  Sextant has  counterclaimed  against  the  Company,  claiming  various
breaches  of the IFE Sale  agreements.  The  Company  expects  that this will be
resolved  during  fiscal  2002.  Management  believes  that the dispute  will be
resolved and the outstanding amount due will be allocated in fiscal 2002.

Pro Forma Information
- ---------------------

     The following pro forma unaudited financial data is presented to illustrate
the estimated  effects of the 2001 and 1999  Acquisitions and the IFE sale as if
these  transactions  had  occurred  as of the  beginning  of  each  fiscal  year
presented.




                                                                      2001               2000             1999
                                                               -------------      -------------    -------------
                                                                                            
       Net sales                                                  $705,468           $723,349        $689,816
       Net earnings (loss)                                          24,513            (49,508)        (32,728)
       Diluted earnings (loss) per share                          $    .86           $  (2.00)       $  (1.32)



3.   RESTRUCTURING PLAN AND NEW PRODUCT INTRODUCTION COSTS

     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 employment base
by approximately 8% and  rationalizing  its product  offerings.  The cost of the
restructuring was $87,825,  which was charged to cost of sales, of which $62,497
is related to North American facilities.  The cost of the restructuring included
charges for various impaired Seating Products assets aggregating $61,089,  which
consisted of  inventories,  demonstration  equipment  and  production  equipment
having a carrying value of $51,589, $7,600 and $1,900, respectively.  All of the
impaired assets were physically  disposed of during the subsequent  fiscal year.
New product introduction costs were expensed as incurred and aggregated $21,787.
In  addition,  the  restructuring  program  resulted  in  severance  and related
separation costs, lease termination and other costs of $4,949.

     Pretax cash  outlays were not  significant  during  fiscal  1999,  and were
approximately  $4,900 during  fiscal 2000.  Cash  requirements  were funded from
operations. The Company identified seven facilities,  four domestic and three in
Europe,  for  consolidation.  The  consolidation  activities were  substantially
complete by the end of the fiscal year 2000.

     The  assets  impacted  by this  program  included  inventories,  factories,
warehouses,  assembly  operations,  administration  facilities and machinery and
equipment.  New product  introduction costs represent costs incurred in bringing
new  products  to market in volume  for the first time and  include  engineering
design  and  development,   costs  in  excess  of  standard  costs  at  budgeted
manufacturing levels and related expenditures.

     The following table summarizes the  restructuring  costs accrued during the
year ended February 27, 1999:




                                                     Original   Utilized in     Balance at        Utilized in     Balance at
                                                     Accrual    Fiscal 1999     Feb. 27, 1999     Fiscal 2000     Feb. 26, 2000
                                                   ----------- ------------- ---------------- ---------------- ----------------
                                                                                                
Severance, lease termination and other costs         $ 4,949     $   651          $ 4,298           $ 4,298                -

Impaired inventories, property and equipment          61,089      41,178           19,911            19,911                -
                                                   ----------- ------------- ---------------- ---------------- ----------------
                                                     $66,038     $41,829          $24,209           $24,209                -
                                                   =========== ============= ================ ================ ================


4.    TRANSACTION GAIN, EXPENSES AND OTHER EXPENSES

     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 its
acquisitions.  In-process  research  and  development  expenses  arose  from new
product  development  projects that were in various  stages of completion at the
respective acquired enterprises at the date of acquisition.  In-process research
and  development  expenses  for  products  under  development  at  the  date  of
acquisition that had not established  technological feasibility and for which no
alternative use had been  identified  were written off. The in-process  research
and development  projects have been valued based on expected net cash flows over
the product  life,  costs to complete,  the stage of completion of the projects,
the result of which has been  discounted to reflect the inherent risk associated
with the completion of the projects and the realization of the efforts expended.

     New  product  development  projects  underway  at the dates of  acquisition
included,  among  others,  modular drop boxes,  passenger and flight crew oxygen
masks,  oxygen  regulators  and  generators,   protective  breathing  equipment,
on-board oxygen  generating  systems,  reading lights,  passenger service units,
executive  aircraft interior products for the Bombardier Global Express,  Boeing
Business Jet, Airbus  Corporate Jet, Cessna Citation 560XL,  Cessna Citation 560
Ultra,  Visionaire  Vantage  and Lear 60,  as well as other  specific  executive
aircraft  seating  products,  pneumatic and electrical  de-icing systems for the
substantial  majority of all executive and commuter  aircraft  types,  crew rest
modules   for   selected   wide-body   aircraft,    passenger-to-freighter   and
combi-to-freighter  conversion kits for selected wide-body aircraft,  hovercraft
skirting devices, cargo nets and smoke barriers. The Company has determined that
these projects  ranged from 25%-95%  complete at February 26, 2000 and estimates
that the cost to complete these projects will aggregate approximately $4,522 and
will be incurred over a two-year period.

     Uncertainties that could impede progress to a developed technology include:
(1)  availability  of  financial  resources  to complete  the  development,  (2)
regulatory  approval (FAA, CAA, etc.) required for each product before it can be
installed  on an  aircraft,  (3)  continued  economic  feasibility  of developed
technologies,  (4) customer acceptance and (5) general competitive conditions in
the  industry.  There  can be no  assurance  that the  in-process  research  and
development projects will be successfully completed and commercially introduced.

     The  Company   recorded  the  in-process   research  and   development  and
acquisition-related  expenses  of  $79,155  net of the  gain on the IFE  sale of
$25,301 as transaction  gain,  expenses and other  expenses in the  accompanying
financial  statements  for the year ended  February  27,  1999.  The sale of the
Company's  49%  equity  interest  in IFE to  Sextant  on October 5, 1999 did not
result in a significant gain.





5.    INVENTORIES

     Inventories  are stated at the lower of cost or market.  Cost is determined
using the  weighted  average  cost  method.  Finished  goods and work in process
inventories   include  material,   labor  and   manufacturing   overhead  costs.
Inventories consist of the following:


                                                                                                 2001            2000
                                                                                                 ----            ----
                                                                                                      
      Raw materials and component parts                                                      $ 54,558        $ 59,322
      Work-in-process                                                                          39,335          36,556
      Finished goods                                                                           41,112          31,352
                                                                                             --------        --------
                                                                                             $135,005        $127,230
                                                                                             ========        ========


6.    PROPERTY AND EQUIPMENT

     Property and  equipment  are stated at cost and  depreciated  and amortized
generally on the  straight-line  method over their estimated useful lives of two
to  thirty  years  (or the  lesser  of the  term of the  lease  as to  leasehold
improvements, as appropriate). Property and equipment consist of the following:




                                                                           Years                2001               2000
                                                                           -----                ----               ----
                                                                                                     
          Land, buildings and improvements                                 10-30           $  60,154          $  62,783
          Machinery                                                         3-13              57,292             49,626
          Tooling                                                           3-10              32,097             28,213
          Computer equipment and software                                   4-15              77,495             71,608
          Furniture and equipment                                           2-10               7,186              6,850
                                                                                          ----------          ---------
                                                                                             234,224            219,080
          Less accumulated depreciation and amortization                                     (76,707)           (66,730)
                                                                                           ---------         -----------
                                                                                            $157,517           $152,350
                                                                                            ========           ========


7.    INTANGIBLES AND OTHER ASSETS

     Intangibles and other assets consist of the following:



                                                                               Straight-line
                                                                                Amortization
                                                                               Period (Years)       2001           2000
                                                                               --------------       ----           ----
                                                                                                      

             Goodwill and other intangible assets
                arising from acquisitions                                           3-30        $506,381       $459,175
             Debt issue costs (Note 18)                                             5-10          23,842         23,842
             Other assets                                                                         18,896         28,355
             Due from Sextant (Note 2)                                                                 -         15,675
                                                                                                --------       --------
                                                                                                 549,119        527,047
                         Less accumulated amortization                                          (115,740)      (101,211)
                                                                                                --------       --------
                                                                                                $433,379       $425,836
                                                                                                ========       ========


8.    ACCRUED LIABILITIES


     Accrued liabilities consist of the following:                                                  2001           2000
                                                                                                    ----           ----
                                                                                                       
           Other accrued liabilities                                                             $36,846      $  33,876
           Accrued salaries, vacation and related benefits                                        28,439         30,016
           Accrued interest                                                                       17,148         17,808
           Accrued acquisition expenses                                                            7,320          4,514
           Accrued product warranties                                                              9,932         22,929
                                                                                                 -------       --------
                                                                                                 $99,685       $109,143
                                                                                                 =======       ========




9.    LONG-TERM DEBT



     Long-term debt consists of the following:                                                      2001           2000
                                                                                                    ----           ----
                                                                                                      
           9 7/8% Senior Subordinated Notes                                                     $100,000       $100,000
           8% Senior Subordinated Notes                                                          249,564        249,502
           9 1/2% Senior Subordinated Notes                                                      200,000        200,000
           Chase Manhattan Bank Credit Facility                                                   56,700         72,300
           Other long-term debt                                                                    3,394            123
                                                                                                --------       --------
                                                                                                 609,658        621,925
           Less current portion of long-term debt                                                 (5,846)        (3,723)
                                                                                                --------       --------
                                                                                                $603,812       $618,202
                                                                                                ========       ========


9 7/8% Senior Subordinated Notes

     The 9 7/8% Senior  Subordinated  Notes (the "9 7/8%  Notes") are  unsecured
senior  subordinated  obligations  of the  Company,  subordinated  to any senior
indebtedness  of the Company  and mature on February 1, 2006.  Interest on the 9
7/8% Notes is payable semiannually in arrears on February 1 and August 1 of each
year. The 9 7/8% Notes are redeemable at the option of the Company,  in whole or
in part, at any time after February 1, 2001 at predetermined  redemption  prices
together with accrued and unpaid interest through the date of redemption. Upon a
change of control (as defined),  each holder of the 9 7/8% Notes may require the
Company to repurchase such holders' 9 7/8% Notes at 101% of the principal amount
thereof,  plus  accrued and unpaid  interest to the date of such  purchase.  The
Company has refinanced the 9 7/8% Notes on a long term basis in connection  with
its recent debt offering. (See Note 18)

8% Senior Subordinated Notes

     The 8% Senior  Subordinated  Notes (the "8%  Notes") are  unsecured  senior
subordinated obligations of the Company, subordinated to any senior indebtedness
of the Company and mature on March 1, 2008.  Interest on the 8% Notes is payable
semiannually  in arrears on March 1 and  September 1 of each year.  The 8% Notes
are  redeemable  at the option of the Company,  in whole or in part, on or after
March 1, 2003,  at  predetermined  redemption  prices  together with accrued and
unpaid interest through the date of redemption.  In addition,  at any time prior
to March 1, 2001, the Company may, at predetermined prices together with accrued
and unpaid  interest  through  the date of  redemption,  redeem up to 35% of the
aggregate  principal amount of the Notes originally issued with the net proceeds
of one or more equity  offerings,  provided  that at least 65% of the  aggregate
principal amount of the 8% Notes originally issued remains outstanding after the
redemption.  Upon a change of control (as defined),  each holder of the 8% Notes
may  require  the Company to  repurchase  such  holder's 8% Notes at 101% of the
principal amount thereof, plus accrued interest to the date of such purchase.

9 1/2% Senior Subordinated Notes

     The 9 1/2% Senior  Subordinated  Notes (the "9 1/2  Notes")  are  unsecured
senior subordinated  obligations and are subordinated to any senior indebtedness
of the Company  and mature on November 1, 2008.  Interest on the 9 1/2% Notes is
payable semiannually in arrears on May 1 and November 1 of each year. The 9 1/2%
Notes are  redeemable at the option of the Company,  in whole or in part, at any
time after November 1, 2003 at  predetermined  redemption  prices  together with
accrued and unpaid  interest  through the date of  redemption.  Upon a change of
control (as defined), each holder of the 9 1/2% Notes may require the Company to
repurchase  such holder's 9 1/2% Notes at 101% of the principal  amount thereof,
plus accrued and unpaid interest to the date of such purchase.

     The 9 7/8% Notes,  8% Notes and 9 1/2% Notes  contain  certain  restrictive
covenants,  including  limitations on future indebtedness,  restricted payments,
transactions with affiliates, liens, dividends, mergers and transfers of assets,
all of which were met by the Company as of February 24, 2001.






Credit Facilities

     The Company  maintains its 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 $29,700. The revolving credit facility expires in
August  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.  At February 24, 2001,  indebtedness under the existing Bank
Credit Facility consisted of revolving credit facility outstanding borrowings of
$27,000 (bearing interest at LIBOR plus 2.5%, or approximately  8.8%) letters of
credit  aggregating  approximately  $4,619 and outstanding  borrowings under the
acquisition  facility  aggregating $29,700 (bearing interest at LIBOR plus 2.5%,
or  approximately  9.2%  as  of  February  24,  2001).  At  February  26,  2000,
indebtedness  under the  existing  Bank Credit  Facility  consisted of revolving
credit facility  outstanding  borrowings of $39,000  (bearing  interest at LIBOR
plus 1.75%, or approximately 7.8%), letters of credit aggregating  approximately
$2,319 and  outstanding  borrowing under the  acquisition  facility  aggregating
$33,300  (bearing  interest  at LIBOR plus  1.5%,  or  approximately  7.9% as of
February 26, 2000). The Bank Credit Facility, which was most recently amended on
December 21, 1999, contains customary affirmative covenants,  negative covenants
and conditions of borrowing (such as interest coverage and leverage ratios), all
of which were met by the Company as of February 24, 2001. The Company has repaid
its  indebtedness  under the Bank Credit  Facility in connection with its recent
debt offering. (See Note 18)

     B/E Aerospace (UK) Limited,  one of our subsidiaries,  has a revolving line
of  credit  agreement  aggregating   approximately  $7.3  million.  This  credit
agreement  is  collateralized  by  accounts  receivable  and  inventory  of  B/E
Aerospace (UK) Limited and  guaranteed by the Company.  There were no borrowings
outstanding under the credit agreement as of February 24, 2001.




     Maturities of long-term debt are as follows:

         Fiscal year ending in February:
                                                                    
           2002                                                         $  5,846
           2003                                                            9,787
           2004                                                           12,910
           2005                                                           30,801
           2006                                                          100,125
         Thereafter                                                      450,189
                                                                       ---------
                                                                        $609,658
                                                                        ========


     Interest expense amounted to $57,857, $54,860 and $44,794 for the years
ended February 24, 2001, February 26, 2000 and February 27, 1999, respectively.



10.   INCOME TAXES

     Income tax expense consists of the following:


                                                                                    2001            2000          1999
                                                                                    ----            ----          ----
                                                                                                     
         Current:
           Federal                                                              $  1,315        $      -      $  1,004
           State                                                                       -               -             -
           Foreign                                                                   938           2,229         5,157
                                                                                  ------        --------     ---------
                                                                                   2,253           2,229         6,161
         Deferred:
           Federal                                                                 8,268         (19,296)      (25,731)
           State                                                                   2,484          (1,595)       (8,169)
           Foreign                                                                 1,146             660        (4,828)
                                                                                --------        --------     ----------
                                                                                  11,898         (20,231)      (38,728)
       Change in valuation allowance                                             (11,898)         21,285        36,467
                                                                                --------        --------      --------
                                                                                $  2,253        $  3,283      $  3,900
                                                                                ========        ========      ========


     The  difference  between  income tax  expense  and the amount  computed  by
applying the statutory U.S. federal income tax rate (35%) to the pretax earnings
before extraordinary item consists of the following:


                                                                                    2001            2000          1999
                                                                                    ----            ----          ----
                                                                                                     
         Statutory U.S. federal income tax expense (benefit)                    $  7,884        $(16,630)     $(27,809)
         Operating loss (with) without tax benefit                               (10,923)         16,827        25,940
         Goodwill amortization                                                     3,253           2,529         1,507
         Foreign tax rate differential                                             1,315             124         2,514
         Meals and entertainment                                                     340             268           177
         Officer's life insurance                                                    332             387           277
         Other, net                                                                   52            (222)        1,294
                                                                                --------        --------      --------
                                                                                $  2,253        $  3,283      $  3,900
                                                                                ========        ========      ========


      The tax effects of temporary differences and carryforwards that give rise
to deferred income tax assets and liabilities consist of the following:


                                                                                    2001            2000          1999
                                                                                    ----            ----          ----
                                                                                                     
         Inventory reserves                                                     $  6,267        $  6,161      $  9,770
         Acquisition accruals                                                     (6,409)         (4,467)       (2,190)
         Warranty accruals                                                         3,501           7,956         1,832
         Accrued liabilities                                                      10,588           9,202         4,412
         Other                                                                     1,499           1,123         1,551
                                                                                --------        --------      --------
         Net current deferred income tax asset                                    15,446          19,975        15,375
                                                                                --------        --------      --------

         Intangible assets                                                       (11,149)        (12,680)      (11,926)
         Depreciation                                                            (11,815)         (3,701)       (2,085)
         Net operating loss carryforward                                          48,333          51,270        21,853
         Research credit carryforward                                              7,052           4,578         4,157
         Deferred compensation                                                    11,271           9,911         8,605
         Research and development expense                                         20,867          22,550        24,232
         Software development costs                                               (5,429)         (5,429)       (4,739)
         Deferred gain on IFE Sale                                                     -               -         6,600
         Investment in Sextant                                                         -               -         4,351
         Other                                                                       974             974           794
                                                                                --------        --------      --------
              Net noncurrent deferred income tax asset                            60,104          67,473        51,842
                                                                                --------        --------      --------
              Valuation allowance                                                (75,550)        (87,448)      (66,163)
                                                                                --------        --------      --------
                   Net deferred tax assets (liabilities)                        $      -        $      -      $  1,054
                                                                                ========        ========      ========






     The Company  established a valuation  allowance of $75,550,  as of February
24,  2001  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 the Company will be able to generate  taxable income to realize such assets
during the federal operating loss carryforward period, which begins to expire in
2012.  Such  uncertainties  include  the impact of  changing  fuel prices on the
Company's customers, recent cumulative losses, the highly cyclical nature of the
industry  in which it  operates,  economic  conditions  impacting  the  airframe
manufacturers and the airlines, the Company's high degree of financial leverage,
risks  associated with new product  introductions  and risks associated with the
integration  of  acquisitions.  The  Company  monitors  these  as well as  other
positive and negative  factors that may arise in the future,  as it assesses the
necessity for a valuation allowance against its deferred tax assets.

     As of February  24, 2001,  the Company had  federal,  state and foreign net
operating  loss  carryforwards  of $113,128,  $82,723 and $4,157,  respectively,
which begin to expire in 2012, 2002 and indefinite  carryforward,  respectively.
Approximately  $24,000 of the  Company's  net  operating  loss  carryforward  is
related to the  exercise of stock  options  and will be  credited to  additional
paid-in capital rather than income tax expense when utilized.

     As of February  24, 2001,  the Company had federal  research tax credit and
alternative  minimum tax credit  carryfowards of $7,052 and $974,  respectively,
which begin to expire in 2007, and indefinite carryforward, respectively.

     The Company has not  provided  for any  residual  U.S.  income taxes on the
approximately  $14,341 of earnings  from its foreign  subsidiaries  because such
earnings are intended to be indefinitely  reinvested.  Such residual U.S. income
taxes, if provided for, would be immaterial.

     The  Company's  federal tax returns for the years ended  February 22, 1997,
February 28, 1998 and February 27, 1999 are currently  under  examination by the
Internal  Revenue  Service.  Management  believes  that the  resolution  of this
examination  will not have a material  adverse  effect on either  the  Company's
results of operations or financial position.

11.   COMMITMENTS AND CONTINGENCIES

     Leases -- The  Company  leases  certain of its  office,  manufacturing  and
service facilities and equipment under operating leases, which expire at various
times  through  July  2009.  Rent  expense  for fiscal  2001,  2000 and 1999 was
approximately $12,340, $13,587 and $13,423, respectively.  Future payments under
operating leases with terms currently greater than one year are as follows:



           Fiscal year ending in February:
                                                                     
           2002                                                          $11,135
           2003                                                            8,470
           2004                                                            5,090
           2005                                                            2,755
           2006                                                            2,298
           Thereafter                                                      8,578
                                                                       ---------
                                                                         $38,326
                                                                       =========


     Litigation -- The Company is a defendant in various  legal actions  arising
in the normal  course of  business,  the  outcomes  of which,  in the opinion of
management,  neither individually nor in the aggregate are likely to result in a
material adverse effect to the Company's financial statements.

     Employment  Agreements  -- The  Company  has  employment  and  compensation
agreements  with  three  key  officers  of the  Company.  One of the  agreements
provides  for an officer to earn a minimum of $745 per year through a three year
period  ending from any date after which it is measured,  adjusted  annually for
changes  in the  consumer  price  index (as  defined)  or as  determined  by the
Company's Board of Directors,  as well as a deferred  compensation benefit equal
to the product of the years  worked by the highest  annual  salary paid over the
period.  Such deferred  compensation  will be payable in either a lump sum or in
equal  monthly  installments  for that  number of months  equal to the number of
months  elapsed from the  commencement  date (as defined)  through the cessation
date (as defined).

     A second  agreement  provides  for an  officer to  receive  annual  minimum
compensation  of $685 per year through a three year period  ending from any date
after which it is measured,  adjusted annually for changes in the consumer price
index (as defined) or as determined by the Company's Board of Directors, as well
as a deferred  compensation  benefit equal to the product of the years worked by
the highest  annual  salary paid over the period.  In all other  respects,  this
officer's  employment  agreement  contains similar provisions to those described
above in the first agreement.

     A third  agreement  provides  for an  officer  to  receive  annual  minimum
compensation  of $345 per year through a three year period  ending from any date
after which it is measured,  adjusted annually for changes in the consumer price
index (as defined) or as determined by the Company's Board of Directors, as well
as a deferred compensation benefit upon completion of ten years of service for a
period not to exceed  ten years  equal to  one-half  of this  officer's  average
highest three year's annual salary (as defined).

     Deferred compensation for these three officers has been accrued as provided
for under the above mentioned  employment  agreements,  aggregated $19,308 as of
February  24,  2001,  $17,091 as of  February  26, 2000 and is included in other
liabilities in the  accompanying  financial  statements.  The Company has funded
this  obligation  through  corporate-owned  life  insurance  policies  and other
investments,  all of which are  maintained  in an  irrevocable  rabbi trust.  In
addition,  the Company has employment  agreements with certain other key members
of management  that provide for aggregate  minimum annual base  compensation  of
$3,203 expiring on various dates through the year 2002.

12.   EMPLOYEE RETIREMENT PLANS

     The Company sponsors and contributes to a qualified,  defined  contribution
Savings and  Investment  Plan covering  substantially  all U.S.  employees.  The
Company also sponsors and  contributes  to  nonqualified  deferred  compensation
programs for certain officers and other  employees.  The Company has invested in
corporate-owned  life insurance  policies to assist in funding  certain of these
programs.  The cash  surrender  values of these  policies and other  investments
associated with these plans are maintained in an irrevocable rabbi trust and are
recorded as assets of the Company. In addition, the Company and its subsidiaries
participate in  government-sponsored  programs in certain European countries. In
general,   the  Company's   policy  is  to  fund  these  plans  based  on  legal
requirements, tax considerations, local practices and investment opportunities.

     The BE Aerospace  Savings and Investment Plan was  established  pursuant to
Section  401(k)  of the  Internal  Revenue  Code.  Under  the terms of the plan,
covered  employees are allowed to contribute up to 15% of their pay,  limited to
$10 per  year.  The  Company  match is equal to 50% of  employee  contributions,
subject  to a maximum  of 8% of an  employee's  pay and is  generally  funded in
Company stock. Total expense for the plan was $1,934,  $2,098 and $2,301 for the
years ended  February  24,  2001,  February  26,  2000 and  February  27,  1999,
respectively.  Participants  vest 100% in the Company  match after five years of
service.

     The  BE  Supplemental   Executive  Retirement  Plan  is  an  unfunded  plan
maintained  for the  purpose of  providing  deferred  compensation  for  certain
employees.  This plan allows  certain  employees  to  annually  elect to defer a
portion of their compensation,  on a pre-tax basis, until their retirement.  The
retirement  benefit  to be  provided  is based  on the  amount  of  compensation
deferred,  Company cash match and earnings on deferrals.  Deferred  compensation
expense was $239, $299 and $231 in fiscal 2001, 2000 and 1999, respectively.

13.   STOCKHOLDERS' EQUITY

     Earnings  (Loss) Per Share.  Basic earnings per common share are determined
by dividing  earnings  available to common  shareholders by the weighted average
number of shares of common stock.  Diluted  earnings per share are determined by
dividing  earnings  available to common  shareholders  by the  weighted  average
number  of  shares  of  common  stock  and  dilutive  common  stock  equivalents
outstanding (all related to outstanding stock options discussed below).






     The  following  table sets forth the  computation  of basic and diluted net
earnings  (loss) per share for the years ended  February 24, 2001,  February 26,
2000 and February 27, 1999:


                                                                         2001            2000         1999
                                                                         ----            ----         ----
                                                                                       

          Numerator - Net earnings (loss)                             $20,272        $(50,797)    $(83,353)
                                                                      =======        ========     ========
          Denominator:
          Denominator  for basic earnings (loss) per share -           25,359          24,764       24,814
             Weighted average shares
          Effect of dilutive securities -
             Employee stock options                                       530               -            -
                                                                       ------          ------       ------
          Denominator  for  diluted  earnings  (loss)  per
          share -                                                      25,889          24,764       24,814
                                                                       ======          ======       ======
             Adjusted weighted average shares
          Basic net earnings (loss) per share                           $0.80         $(2.05)      $(3.36)
                                                                        =====         =======      =======
          Diluted net earnings (loss) per share                         $0.78         $(2.05)      $(3.36)
                                                                        =====         =======      =======


     Stock Option Plans.  The Company has various stock option plans,  including
the Amended and Restated 1989 Stock Option Plan, the 1991 Directors Stock Option
Plan,  the 1992 Share  Option  Scheme and the  Amended and  Restated  1996 Stock
Option Plan  (collectively,  the  "Option  Plans"),  under  which  shares of the
Company's  common  stock may be granted to key  employees  and  directors of the
Company. The Option Plans provide for granting key employees options to purchase
the Company's  common stock.  Options are granted at the discretion of the Stock
Option and  Compensation  Committee of the Board of Directors.  Options  granted
vest 25% on the date of grant and 25% per year thereafter.

     The following  tables set forth options  granted,  canceled,  forfeited and
outstanding:



                                                         February 24, 2001
                                                         -----------------

                                                                             Option Price       Weighted Average
                                                        Options                 Per Share        Price Per Share
                                                        -------                 ---------        ---------------
                                                                                                 
     Outstanding, beginning of period                 5,807,701              $6.94 - $31.50               $18.03
     Options granted                                  1,231,000               6.94 -  16.00                12.05
     Options exercised                                (600,077)               6.94 -  19.00                10.61
     Options forfeited                                (383,003)               6.94 -  29.88                19.98
                                                      ---------
     Outstanding, end of period                       6,055,621               6.94 -  31.50                17.30
                                                      =========

     Exercisable at end of year                       3,793,136              $6.94 - $31.50               $19.54
                                                      =========





                                                         February 26, 2000
                                                         -----------------
                                                                             Option Price       Weighted Average
                                                        Options                 Per Share        Price Per Share
                                                        -------                 ---------        ---------------
                                                                                                 
     Outstanding, beginning of period                 3,999,151             $ 7.00  -  $31.50             $21.42
     Options granted                                  2,335,200               7.00  -   17.75              12.93
     Options exercised                                  (48,950)              7.63  -   20.81               8.93
     Options forfeited                                 (477,700)             16.13  -   29.88              22.57
                                                      --------
     Outstanding, end of period                       5,807,701               7.00  -   31.50              18.00
                                                      =========

     Exercisable at end of year                       3,203,835             $ 7.00  -  $31.50             $19.13
                                                      =========






                                                         February 27, 1999
                                                         -----------------
                                                                               Option Price      Weighted Average
                                                        Options                 Per Share        Price Per Share
                                                        -------                 ---------        ---------------
                                                                                                
     Outstanding, beginning of period                 2,931,501             $ 7.00  - $ 31.50             $20.17
     Options granted                                  1,453,500              16.44  -   29.50              22.41
     Options exercised                                 (292,100)              7.38  -   29.88              13.12
     Options forfeited                                  (93,750)             16.13  -   29.88              25.97
                                                      ---------
     Outstanding, end of period                       3,999,151               7.00  -   31.50              21.42
                                                      =========

     Exercisable at end of year                       2,004,531             $ 7.00  - $ 31.50             $19.49
                                                      =========






     At February 24, 2001, options were available for grant under each of the
Company's Option Plans.


                               Options Outstanding
                              at February 24, 2001
- ------------------------------------------------------------------------------------------------------------------------------------

                                                Weighted      Weighted Average                              Weighted
       Range of               Options            Average        Remaining                Options             Average
    Exercise Price          Outstanding         Exercise     Contractual Life          Exercisable        Exercise Price
    --------------          -----------         ---------    -----------------         -----------        --------------
                                                                  (years)
                                                                                            
     $ 6.94 - $8.38             344,625           $ 7.53            5.30                 222,750             $ 7.86
       8.44 -  8.44             921,302             8.44            8.94                 370,606               8.44
       8.50 - 16.44           1,240,396            12.05            8.46                 415,150              11.69
      17.75 - 17.75             929,225            17.75            8.35                 449,427              17.75
      19.00 - 20.81           1,238,823            20.17            6.89               1,043,578              20.05
      21.50 - 31.50           1,381,250            27.47            6.69               1,291,625              27.47
                              ---------                                                ---------
                              6,055,621                                                3,793,136
                              =========                                                =========


     The estimated fair value of options granted during fiscal 2001, fiscal 2000
and  fiscal  1999 was $7.80 per  share,  $10.70  per share and $13.93 per share,
respectively. The Company applies Accounting Principles Board Opinion No. 25 and
related  Interpretations  in accounting for its stock option and purchase plans.
Accordingly, no compensation cost has been recognized for its stock option plans
and stock purchase plan. Had  compensation  cost for the Company's  stock option
plans and stock purchase plan been determined  consistent with SFAS No. 123, the
Company's  net earnings  (loss) and net earnings  (loss) per share for the years
ended February 24, 2001, February 26, 2000 and February 27, 1999 would have been
reduced to the pro forma amounts indicated in the following table:




                                                            2001            2000             1999
                                                            ----            ----             ----
                                                                              
As reported
      Net earnings (loss)                                $20,272       $(50,797)        $(83,353)
      Diluted net earnings (loss) per share                 0.78          (2.05)           (3.36)
Pro forma
      Net earnings (loss)                                $ 5,698       $(69,570)        $(98,477)
      Diluted net earnings (loss) per share                  .22          (2.81)           (3.97)
Weighted average
      Weighted average and pro forma
           weighted average common shares                 25,889          24,764           24,814


     The fair value of each option grant is estimated on the date of grant using
the  Black-Scholes  option-pricing  model with the  following  weighted  average
assumptions  used for options granted in fiscal 2001,  2000 and 1999:  risk-free
interest  rates of 6.1%,  5.5%  and  5.0%,  expected  dividend  yields  of 0.0%;
expected lives of 3.5 years, 3.5 years and 3.5 years; and expected volatility of
70%, 114% and 73%, respectively.

     The impact of outstanding  non-vested stock options granted prior to fiscal
1997 has been  excluded  from the pro forma  calculation;  accordingly,  the pro
forma  adjustments  shown above are not  indicative  of future  period pro forma
adjustments, when the calculation will apply to all applicable stock options.

14.   EMPLOYEE STOCK PURCHASE PLAN

     The Company has  established a qualified  Employee Stock Purchase Plan, the
terms of which allow for qualified  employees (as defined) to participate in the
purchase of designated  shares of the Company's common stock at a price equal to
the  lower  of  85%  of the  closing  price  at  the  beginning  or end of  each
semi-annual stock purchase period. The Company issued 284,017 and 106,530 shares
of common stock during  fiscal 2001 and 2000 pursuant to this plan at an average
price per share of $7.54 and $12.54, respectively.






15.   SEGMENT REPORTING

     The Company is  organized  based on the  products  and  services it offers.
Under this organizational  structure, the Company has three reportable segments:
Commercial  Aircraft Products,  Business Jet Products and Engineering  Services.
The Company's  Commercial  Aircraft  Products  segment  consists of 15 operating
units while the Business Jet and Engineering  Services segments consist of three
and one operating units, respectively.

     Each  segment  reports its results of  operations  and makes  requests  for
capital  expenditures and acquisition funding to the Company's chief operational
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.  Each operating segment
has separate management teams and infrastructures  dedicated to providing a full
range  of  products  and  services  to their  commercial  and  general  aviation
customers.  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 following table presents net sales and other  financial  information by
business segment:



                                                                        FISCAL 2001
                                       ----------------------------------------------------------------------------------
                                         Commercial
                                          Aircraft         Business        Engineering       In-Flight
                                          Products       Jet Products       Services       Entertainment   Consolidated
                                       ----------------- ----------------- --------------- --------------- --------------
                                                                                             
Net sales                                  $511,282        $ 86,182         $ 68,980              -         $666,444
Operating earnings                           50,849          14,157           11,689              -           76,695
Total assets                                634,424         196,246          105,325              -          935,995
Capital expenditures                         12,232           4,590              311              -           17,133
Depreciation and amortization                29,033           9,369            4,353              -           42,755




                                                                        FISCAL 2000
                                       ----------------------------------------------------------------------------------
                                         Commercial
                                          Aircraft         Business        Engineering       In-Flight
                                          Products       Jet Products       Services       Entertainment   Consolidated
                                       ----------------- ----------------- --------------- --------------- --------------
                                                                                             
Net sales                                  $579,736        $ 81,096        $ 62,517               -         $723,349
Operating earnings                          (11,282)         13,188           4,790               -            6,696
Total assets                                584,205         192,929         104,655               -          881,789
Capital expenditures                         30,383           1,952             834               -           33,169
Depreciation and amortization                28,622           9,489           4,126               -           42,237




                                                                        FISCAL 1999
                                       ----------------------------------------------------------------------------------
                                         Commercial
                                          Aircraft         Business        Engineering       In-Flight
                                          Products       Jet Products       Services       Entertainment   Consolidated
                                       ---------------- ----------------- --------------- --------------- --------------
                                                                                             
Net sales                                  $528,992        $ 64,856          $28,700          $78,777       $701,325
Operating earnings                          (23,238)*       (40,344)*          5,415 *         20,410**      (37,757)
Total assets                                606,741         239,056           58,502                -        904,299
Capital expenditures                         31,965           2,673              769            2,058         37,465
Depreciation and amortization                25,970           8,250            1,284            5,186         40,690


*    Includes $16,615 and $55,000 of expenses associated with purchased
     in-process research and development and acquisition-related expenses
     allocated to Commercial Aircraft Products and Business Jet Products,
     respectively.

**   Includes gain on sale of In-Flight Entertainment of $25,301 and expenses of
     $7,540 associated with purchased in-process research and development.





     Through  February  27,  1999,  we operated in the (1)  commercial  aircraft
products,  (2) business jet products, (3) engineering services and (4) in-flight
entertainment  segments of the commercial airline and general aviation industry.
Following the sale of our controlling interest in the IFE business,  we operated
in three segments - (1) commercial aircraft products,  (2) business jet products
and (3)  engineering  services.  Revenues  for  similar  classes of  products or
services  within these  business  segments  for the fiscal years ended  February
2001, 2000 and 1999 are presented below:


                                                                          Year Ended
                                                                        (in thousands)
                                                        ------------------------------------------------
                                                            Feb 24,           Feb. 26,         Feb. 27,
                                                               2001               2000             1999
                                                               ----               ----             ----
                                                                                    
Commercial aircraft products:
   Seating products                                        $288,035           $324,878         $296,482
   Interior systems products                                151,633            144,832          137,966
   Cabin interior structures                                 71,614            110,026           94,544
                                                           --------           --------        --------
                                                            511,282            579,736          528,992
Business jet products                                        86,182             81,096           64,856
Engineering services                                         68,980             62,517           28,700
In-flight entertainment                                           -                  -           78,777
                                                           --------           --------         --------
Total Revenues                                             $666,444           $723,349         $701,325
                                                           ========           ========         ========


     The Company operated principally in two geographic areas, the United States
and Europe  (primarily the United Kingdom),  during the years ended February 24,
2001,  February  26,  2000 and  February  27,  1999.  There were no  significant
transfers between  geographic areas during the period.  Identifiable  assets are
those  assets of the Company that are  identified  with the  operations  in each
geographic area.

     The following  table presents net sales and operating  earnings  (loss) for
the years ended  February 24, 2001,  February 26, 2000 and February 27, 1999 and
identifiable  assets as of February 24, 2001, February 26, 2000 and February 27,
1999 by geographic area:


                                                 2001             2000              1999
                                                 ----             ----              ----

                                                                     
  Net Sales:
  United States                                $503,811        $510,728         $511,063
  Europe                                        162,633         212,621          190,262
                                               --------        --------         --------
         Total:                                $666,444        $723,349         $701,325
                                               ========        ========         ========

  Operating Earnings (Loss):
  United States                                $ 65,411       $  (3,143)        $(43,613)
  Europe                                         11,284           9,839            5,856
                                               --------       ---------         --------
         Total:                                $ 76,695       $   6,696         $(37,757)
                                               ========       =========         ========

  Identifiable Assets:
  United States                                $756,667        $704,392         $726,056
  Europe                                        179,328         177,397          178,243
                                              ---------       ---------        ---------
         Total:                                $935,995        $881,789         $904,299
                                               ========        ========         ========


     Export  sales  from the United  States to  customers  in foreign  countries
amounted to approximately  $160,815,  $188,530 and $174,659 in fiscal 2001, 2000
and 1999, respectively. Net sales to all customers in foreign countries amounted
to $279,830,  $311,160 and $297,474 in fiscal 2001, 2000 and 1999, respectively.
Net sales to Europe  amounted to 22%, 26% and 22% in fiscal 2001, 2000 and 1999,
respectively.  Net sales to Asia  amounted to 10%,  11% and 12% in fiscal  2001,
2000 and 1999, respectively.  Major customers (i.e., customers representing more
than 10% of net  sales)  change  from  year to year  depending  on the  level of
refurbishment  activity  and/or  the  level of new  aircraft  purchases  by such
customers.  There were no major  customers  in fiscal 2001 and 2000.  During the
year ended February 27, 1999, one customer  accounted for  approximately  13% of
the Company's net sales.






16.   FAIR VALUE INFORMATION

     The  following   disclosure  of  the  estimated  fair  value  of  financial
instruments  at February 24, 2001 and  February  26, 2000 is made in  accordance
with the requirements of SFAS No. 107, Disclosures about Fair Value of Financial
Instruments.  The  estimated  fair value  amounts  have been  determined  by the
Company  using  available   market   information   and   appropriate   valuation
methodologies; however, considerable judgment is required in interpreting market
data  to  develop  the  estimates  of fair  value.  Accordingly,  the  estimates
presented herein are not necessarily  indicative of the amounts that the Company
could  realize  in a  current  market  exchange.  The  use of  different  market
assumptions  and/or  estimation  methodologies may have a material effect on the
estimated fair value amounts.

     The   carrying   amounts   of   cash   and   cash   equivalents,   accounts
receivable-trade,  and accounts payable are a reasonable  estimate of their fair
values.  At February 24, 2001 and February 26, 2000,  the Company's 9 7/8% Notes
had a carrying  value of  $100,000  and a fair value of  $102,750  and  $95,250,
respectively. At February 24, 2001 and February 26, 2000, the Company's 8% Notes
had  carrying  values of $249,564  and  $249,502 and fair values of $245,197 and
$213,324,  respectively.  At  February  24,  2001 and  February  26,  2000,  the
Company's  9 1/2%  Notes had a carrying  value of  $200,000  and fair  values of
$207,500 and $185,000, respectively.

     The  fair  value  information   presented  herein  is  based  on  pertinent
information available to management as of February 24, 2001. Although management
is not aware of any factors that would  significantly  affect the estimated fair
value amounts, such amounts have not been comprehensively  revalued for purposes
of  these  consolidated  financial  statements  since  that  date,  and  current
estimates  of fair value may differ  significantly  from the  amounts  presented
herein.

17.   SELECTED QUARTERLY DATA (Unaudited)

     Summarized quarterly financial data for fiscal 2001 and 2000 are as
follows:


                                                                        Year Ended February 24, 2001
                                                        --------------------------------------------------------------

                                                            First            Second            Third            Fourth
                                                          Quarter           Quarter           Quarter          Quarter
                                                          -------           -------           -------          -------
                                                                                                  
        Net sales                                        $169,125          $164,116          $167,410         $165,793
        Gross profit                                       61,553            60,758            63,548           63,959
        Net earnings                                        4,438             4,729             7,919            3,186
        Basic net earnings per share                          .18               .19               .31              .12
        Diluted net earnings per share                        .18               .19               .30              .12





                                                                        Year Ended February 26, 2000
                                                        --------------------------------------------------------------

                                                            First            Second             Third           Fourth
                                                          Quarter           Quarter           Quarter          Quarter
                                                          -------           -------           -------          -------
                                                                                                 
        Net sales                                        $185,032          $191,895          $164,578          $181,844
        Gross profit (loss)                                66,587            70,337            (2,008)           44,751
        Net earnings (loss)                                11,415            13,720           (66,038)           (9,894)
        Basic net earnings (loss) per share                   .46               .56             (2.66)             (.40)
        Diluted net earnings (loss) per share                 .46               .55             (2.66)             (.40)


18.   SUBSEQUENT EVENTS

     On April 17, 2001 the Company sold  $250,000 of 8 7/8% senior  subordinated
notes due 2011 in a private offering. The net proceeds less estimated debt issue
costs  from the sale of the notes  were  approximately  $242,800.  Approximately
$66,700  of  proceeds  were used to repay the Bank  Credit  Facility,  which was
terminated.  On April 17, 2001, the Company issued a notice to call the $100,000
9 7/8% Senior Subordinated Notes due 2006.

     The early  extinguishments  of the 9 7/8% senior  subordinated  notes,  the
related call payment of $4.9 million and the early  termination of the revolver,
will result in a $9.3 million  extraordinary  charge,  net of tax,  during April
2001.

     On May 8, 2001,  the  Company  entered  into an  agreement  to acquire  the
outstanding  common  stock of  Nelson  Aerospace,  Inc.  for  approximately  $20
million.  The  transaction  will be accounted  for under the purchase  method of
accounting.

     On May 16, 2001 the Company  completed  a 5,750,000  share  offering of our
common stock at $19.50 per share.  The estimated net proceeds from this offering
was approximately  $106.2 million.  Approximately  $53.1 million was paid to the
former owners of the 2001 Acquisitions. The Company received approximately $50.3
million,  net of estimated offering costs, from the sale of the 2,847,000 shares
of stock it issued in connection with this offering. Following this offering the
Company had 32,063,231 shares outstanding.





SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
FOR THE YEARS ENDED FEBRUARY 24, 2001, FEBRUARY 26, 2000 AND FEBRUARY 27, 1999
(Dollars in thousands)


                                BALANCE                                                       BALANCE
                                AT BEGINNING                                                  AT END
                                OF YEAR           EXPENSES      OTHER       DEDUCTIONS        OF YEAR
                                --------          --------      ------      ----------        -------

DEDUCTED FROM ASSETS:
- ---------------------

Allowance for doubtful accounts:
                                                                               
2001                              $3,883        $   625         $(409) (3)    $1,480           $2,619
2000                               2,633          2,008          (103)           655            3,883
1999                               2,190            721           110            388            2,633

Reserve for obsolete inventories:

2001                             $16,512        $13,584      $    650 (3)    $14,675          $16,071
2000                              21,150         11,417 (1)    (2,230)        13,825 (1)       16,512
1999                              10,489         37,138 (2)     1,826         28,303 (2)       21,150



(1)  During fiscal 2000, the Company recorded a charge associated with the
     rationalization of its product offerings and disposal of a substantial
     portion of such inventories.

(2)  During fiscal 1999, the Company recorded a restructuring charge related to
     the rationalization of its product offering and disposed of a substantial
     portion of such inventories.

(3)  Balances associated with the 2001 acquisitions.





                                                                    EXHIBIT 21.1
                              LIST OF SUBSIDIARIES

     BE Aerospace, Inc.
     BE Aerospace (USA), Inc.
     BE Aerospace Netherlands BV
     Royal Inventum, BV
     BE Aerospace (Sales & Services) BV
     BE Aerospace Holdings (UK) Limited
     BE Aerospace Services, Ltd.
     Flight Equipment and Engineering Limited
     BE Aerospace (UK) Limited
     AFI Holdings Ltd.
     Fort Hill Aircraft Ltd.
     C.F. Taylor (B/E) UK Limited
     C.F. Taylor (Wales) Ltd.
     B/E Aerospace Services, Inc.
     Advanced Thermal Sciences Corporation
     Acurex Corporation
     BE Aerospace International Ltd.
     Nordskog Industries, Inc.
     Burns Aerospace Europe (SARL)
     B/E Oxygen Systems Company
     BE Intellectual Property, Inc.
     Aerospace Lighting Corporation
     SMR Technologies, Inc.
     Flight Structures, Inc.
     BE Aerospace Canada, Inc.
     B/E Aerospace (Canada) Company
     BE Aerospace (France) SARL
     BE Aerospace El Salvador, Inc.
     BE Aerospace Australia, Inc.
     IFE Sales, LLC
     T. L. Windust Machine, Inc.
     DMGI, Inc.
     Alson Industries, Inc.
     B/E Aerospace Machined Products, Inc.
     Maynard Precision, Inc.







                                                                    EXHIBIT 23.1
INDEPENDENT AUDITORS' CONSENT



     We consent to the incorporation by reference in Registration Statement Nos.
333-89145, 333-30578, 333-14037, 33-48119, 33-72194 and 33-82894 on Form S-8 of
BE Aerospace, Inc. of our report dated April 2, 2001 (except Note 18 as to which
the date is May 16, 2001), appearing in this Annual Report on Form 10-K of BE
Aerospace, Inc. for the year ended February 24, 2001.



DELOITTE & TOUCHE LLP



Costa Mesa, California
May 21, 2001