BE AEROSPACE, INC.


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549



                                    FORM 10-Q



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


                   For The Quarterly Period Ended May 26, 2001

                           Commission File No. 0-18348

                               BE AEROSPACE, INC.

             (Exact name of registrant as specified in its charter)



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




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




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




     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. YES[X] NO[ ]

     The  registrant  has one class of common stock,  $0.01 par value,  of which
32,175,775 shares were outstanding as of July 9, 2001.





PART I - FINANCIAL INFORMATION
Item 1.  Financial Statements

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



                                                                                    May 26,            February 24,
                                                                                      2001                 2001
                                                                                                    

  ASSETS

  Current Assets:
       Cash and cash equivalents                                                     $ 143,322            $    60,271
       Accounts receivable - trade, less allowance for doubtful
            accounts of $2,953 (May 26, 2001)
            and $2,619 (February 24, 2001)                                             101,204                 99,673
       Inventories, net                                                                138,200                135,005
       Other current assets                                                             51,203                 50,150
                                                                                    ----------            -----------
           Total current assets                                                        433,929                345,099

  Property and equipment, net                                                          152,573                157,517
  Intangibles and other assets, net                                                    451,453                433,379
                                                                                    ----------            -----------
                                                                                    $1,037,955            $   935,995
                                                                                    ==========            ===========

  LIABILITIES AND STOCKHOLDERS' EQUITY

  Current Liabilities:
       Accounts payable                                                               $ 53,373            $    64,671
       Accrued liabilities                                                              68,808                 99,685
       Current portion of long-term debt                                                   826                  5,846
                                                                                    ----------            -----------
            Total current liabilities                                                  123,007                170,202
                                                                                    ----------            -----------

  Long-term debt                                                                       701,506                603,812
  Other liabilities                                                                     26,922                 26,707

  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;
          32,118,788 (May 26, 2001) and 28,460,583
          (February 24, 2001) issued and outstanding                                       321                    285
       Additional paid-in capital                                                      368,090                311,506
       Accumulated deficit                                                             156,153)              (154,602)
       Accumulated other comprehensive loss                                            (25,738)               (21,915)
                                                                                    ----------            -----------
            Total stockholders' equity                                                 186,520                135,274
                                                                                    ----------            -----------
                                                                                    $1,037,955            $   935,995
                                                                                    ==========            ===========


See accompanying notes to condensed consolidated financial statements.





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



                                                                                                 Three Months Ended
                                                                                       ---------------------------------------
                                                                                       ------------------- -------------------
                                                                                            May 26,             May 27,
                                                                                              2001                2000
                                                                                                        

  Net sales                                                                                  $176,833           $169,125

  Cost of sales                                                                               110,927            107,572
                                                                                             --------           --------
  Gross profit                                                                                 65,906             61,553

  Operating Expenses:

       Selling, general and administrative                                                     24,883             24,041
       Research, development and engineering                                                   12,080             12,981
       Amortization                                                                             6,349              5,868
                                                                                             --------           --------
            Total operating expenses                                                           43,312             42,890
                                                                                             --------           --------
  Operating earnings                                                                           22,594             18,663

  Interest expense, net                                                                        13,974             13,731
                                                                                             --------           --------
  Earnings before income taxes and extraordinary item                                           8,620              4,932

  Income taxes                                                                                    862                494
                                                                                             --------           --------
  Earnings before extraordinary item                                                            7,758              4,438

  Extraordinary item                                                                            9,309                 --
                                                                                             --------           --------
  Net (loss) earnings                                                                         $(1,551)            $4,438
                                                                                             ========           ========
  Basic (loss) earnings per common share:

       Earnings before extraordinary item                                                       $0.26              $0.18

       Extraordinary item                                                                       (0.31)                --
                                                                                             --------           --------
       Net (loss) earnings                                                                     $(0.05)             $0.18
                                                                                             ========           ========
  Diluted net earnings (loss) per common share:

       Earnings before extraordinary item                                                       $0.25              $0.18

       Extraordinary item                                                                       (0.30)                --
                                                                                             --------           --------
       Net (loss) earnings                                                                     $(0.05)             $0.18
                                                                                             ========           ========

See accompanying notes to condensed consolidated financial statements.






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


                                                                                                 Three Months Ended
                                                                                      ------------------------------------------
                                                                                      --------------------- --------------------
                                                                                            May 26,               May 27,
                                                                                              2001                 2000
                                                                                                           
   CASH FLOWS FROM OPERATING ACTIVITIES:
       Net (loss) earnings                                                                 $  (1,551)             $  4,438
       Adjustments to reconcile net earnings to net cash flows (used in)
          provided by operating activities:
                   Extraordinary item                                                           9,309                   --
                   Depreciation and amortization                                               12,145               10,819
                   Non-cash employee benefit plan contributions                                   544                  581
          Changes in operating assets and liabilities, net of acquisition:
                   Accounts receivable                                                           (731)               2,001
                   Inventories                                                                  1,753                3,333
                   Other current assets                                                        (1,496)                 840
                   Accounts payable                                                           (11,422)              (4,195)
                   Accrued liabilities                                                        (14,811)             (14,470)
                                                                                            ---------            ---------
      Net cash flows (used in) provided by operating activities                                (6,260)               3,347
                                                                                            =========            =========

   CASH FLOWS FROM INVESTING ACTIVITIES:
          Acquisitions, net of cash acquired                                                  (33,517)                  --
          Capital expenditures                                                                 (2,664)              (4,994)
          Change in intangible and other assets                                                (6,547)              (2,870)
                                                                                            ---------            ---------
      Net cash flows used in investing activities                                             (42,728)              (7,864)
                                                                                            ---------            ---------
   CASH FLOWS FROM FINANCING ACTIVITIES:
          Net payments under bank credit facilities                                           (66,684)                (885)
          Proceeds from issuances of stock, net of expenses                                    56,077                1,020
          Principal payments on long-term debt                                              (101,754)                   --
          Proceeds from long-term debt                                                        244,966                   --
                                                                                            ---------            ---------
      Net cash flows provided by financing activities                                         132,605                  135
                                                                                            ---------            ---------
   Effect of exchange rate changes on cash flows                                                (566)                 (540)
                                                                                            ---------            ---------
   Net increase (decrease) in cash and cash equivalents                                        83,051               (4,922)

   Cash and cash equivalents, beginning of period                                              60,271               37,363
                                                                                            ---------            ---------
   Cash and cash equivalents, end of period                                                  $143,322              $32,441
                                                                                            =========            =========
   Supplemental disclosures of cash flow information: Cash paid during period
     for:
          Interest, net                                                                     $  23,132             $20,451
          Income taxes, net                                                                 $      48             $   476


See accompanying notes to condensed consolidated financial statements.







Notes to Condensed Consolidated Financial Statements May 26, 2001 and May 27,
2000 (Unaudited - Dollars in thousands, except share data)


Note 1.  Basis of Presentation

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

               Although the Company  believes that the disclosures  provided are
         adequate  to make  the  information  presented  not  misleading,  these
         unaudited interim condensed consolidated financial statements should be
         read in conjunction with the audited consolidated  financial statements
         and notes thereto  included in the Company's Annual Report on Form 10-K
         for the fiscal year ended February 24, 2001.

Note 2.  Comprehensive Earnings (Loss)

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



                                                                                    Three Months Ended
                                                                      -----------------------------------------------
                                                                      ----------------------- -----------------------
                                                                           May 26, 2001            May 27, 2000
                                                                                             

         Net (loss) earnings                                                        $(1,551)                  $4,438
         Other comprehensive earnings:
              Foreign currency translation adjustments                               (3,823)                  (8,284)
                                                                                    -------                  -------
         Comprehensive loss                                                         $(5,374)                 $(3,846)






                                   [Remainder of page intentionally left blank]







Note 3.  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.

               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 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.  Corporate
         expenses  are  allocated  to  reportable  segments  based upon  segment
         revenues  to  consolidated  revenues.  The  Company  does not  allocate
         interest expense to its segments.

               The following table presents net sales and operating  earnings by
         business segment:


                                                                       Three Months Ended
                                                             ----------------------------------------
                                                             --------------------- ------------------
                                                                 May 26, 2001        May 27, 2000
                                                                              
          Commercial Aircraft Products
                 Net sales                                          $139,828           $133,658
                 Operating earnings                                   17,428             13,461

          Business Jet Products
                 Net sales                                            22,058             20,808
                 Operating earnings                                    2,900              2,831

          Engineering Services
                 Net sales                                            14,947             14,659
                 Operating earnings                                    2,266              2,371

          Consolidated
                 Net sales                                           176,833            169,125
                 Operating earnings                                   22,594             18,663



Note 4.  Earnings Per Common Share

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



                                                                                     Three Months Ended
                                                                        ----------------------------------------------
                                                                        ----------------------- ----------------------
                                                                             May 26, 2001           May 27, 2000
                                                                                              
         Weighted average common shares outstanding                              29,562                 25,091
         Dilutive effect of employee stock options                                1,341                      4
                                                                                 ------                 ------
         Diluted shares outstanding                                              30,903                 25,095


Note 5.  Recently Issued Accounting Pronouncements

               In June 1998,  the FASB  issued  SFAS No.  133,  "Accounting  for
         Derivative  Instruments  and  Hedging  Activities",  which the  Company
         adopted effective February 25, 2001. SFAS No. 133, as amended, requires
         the  Company to record all  derivatives  on the  balance  sheet at fair
         value.  The Company does not currently  hold  derivatives  or engage in
         hedging  activities;  therefore,  the effects of adopting  SFAS No. 133
         were not material.






Note 6.  Long-Term Debt

               On April 17,  2001 the  Company  sold  $250,000  of 8 7/8% senior
         subordinated  notes due 2011 in a private  offering.  The proceeds from
         this offering,  net of debt issue costs, were  approximately  $242,800.
         Approximately  $105,000 of proceeds were used to redeem the Company's 9
         7/8% senior  subordinated  notes due 2006 and approximately  $66,700 of
         proceeds were used to repay  balances  outstanding  under the Company's
         bank credit facility, which was then terminated.

               On April 17, 2001 the Company  called for redemption of all its 9
         7/8% senior subordinated notes on May 17, 2001. The senior subordinated
         notes were  redeemed at a redemption  price equal to 104.97  percent of
         the  principal  amount,  together  with  the  accrued  interest  to the
         redemption  date.  The Company  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. The Company incurred an extraordinary charge of $9,309 (net
         of tax) for unamortized debt issue costs,  redemption premiums and fees
         and  expenses   related  to  the   repurchase  of  the  9  7/8%  Senior
         Subordinated Notes.

Note 7.  Equity Offering

               On May 16, 2001, the Company completed a 5,750,000 share offering
         of its common stock at $19.50 per share. Of the total number of shares,
         approximately  2,825,000  shares were sold by us and the remainder were
         sold by  certain  selling  stockholders.  The net  proceeds  from  this
         offering were approximately $106,200. Approximately $53,100 was paid to
         the former owners of Alson  Industries,  Inc.,  T. L. Windust  Machine,
         Inc.,  DMGI,  Inc. and Maynard  Precision,  Inc.  The Company  received
         approximately  $50,300,  net of estimated offering costs, from the sale
         of  2,825,000  shares  of stock  it  issued  in  connection  with  this
         offering.

Note 8.  Acquisition

               Effective  May 8, 2001,  the Company  acquired  the  outstanding
         common stock of Nelson Aero Space, Inc. for approximately $20,000. This
         transaction  has been  accounted  for using  purchase  accounting.  The
         assets  purchased and  liabilities  assumed have been  reflected in the
         accompanying  balance  sheet as of May 26,  2001.  Had the  acquisition
         occurred on February 25, 2001,  proforma  statement of operations  data
         would not have been  materially  different  from that  currently  being
         reported.

                  [Remainder of page intentionally left blank]







Item 2.  Management's Discussion and Analysis of Financial Condition And Results
         of Operations (Dollars in thousands, except per share data)

               The following  discussion  and analysis  addresses the results of
         our  operations for the three months ended May 26, 2001, as compared to
         our results of operations  for the three months ended May 27, 2000. The
         discussion  and analysis  then  addresses  our  liquidity and financial
         condition  and other  matters.  See Note 3 for  additional  information
         regarding reportable segments.

         Three Months Ended May 26, 2001, As Compared To The Results of
         Operations For The Three Months Ended May 27, 2000

               Net sales for the fiscal 2002  three-month  period were $176,833,
         or 4.6% greater than net sales of $169,125 for the comparable period in
         the prior year.  The year over year  increase in net sales is primarily
         attributable  to an  increase  in  unit  shipments  at  our  commercial
         aircraft products and business jet product segments.

               Gross  profit  was  $65,906  or 37.3% of net  sales for the three
         months  ended May 26, 2001 as compared to $61,553 or 36.4% of net sales
         in  the  comparable  period  in  the  prior  year.  This  gross  margin
         improvement  was  due to  manufacturing  efficiencies  realized  in our
         commercial  aircraft  operations.  Lean  manufacturing  and  continuous
         improvement  programs  are enabling the  commercial  aircraft  products
         businesses  to reduce  costs,  improve  quality  and  productivity  and
         accelerate the order fulfillment cycle.

               Selling,  general and  administrative  expenses  were  $24,883 or
         14.1% of net sales for the three  months ended May 26, 2001 as compared
         to $24,041 or 14.2% of net sales in the comparable  period in the prior
         year.   The  year  over  year   increase   in   selling,   general  and
         administrative  expenses was primarily attributable to costs associated
         with the lean manufacturing  initiatives now underway at each operating
         plant,  along  with  implementation  costs and  increased  depreciation
         expense associated with our Enterprise Resource Planning system.

               Research,  development and  engineering  expenses were $12,080 or
         6.8% of net sales for the three months ended May 26, 2001,  as compared
         with $12,981 in the comparable  period in the prior year. The year over
         year  decrease in research,  development  and  engineering  expenses is
         primarily attributable to the timing of customer programs.

               Amortization expense for the quarter ended May 26, 2001 of $6,349
         was $481  greater  than the  amount  recorded  in the first  quarter of
         fiscal 2001 and is due to acquisitions completed in the prior year.

               We generated  operating earnings of $22,594 or 12.8% of net sales
         as  compared  to  operating  earnings  of $18,663 or 11.0% of net sales
         during  the  comparable  period  in the prior  year.  The  increase  in
         operating  earnings in the current  period is  primarily  the result of
         higher  sales,  a 90  basis  point  improvement  in  gross  margin  and
         essentially unchanged operating expenses.

               Interest expense,  net was $13,974 for the three months ended May
         26,  2001,  or $243 greater  than  interest  expense of $13,731 for the
         comparable  period in the prior year. The increase in interest  expense
         is due to the newly  issued 8 7/8% senior  subordinated  notes,  net of
         interest  income  from the  proceeds  from our  recent  debt and equity
         offerings.

               Earnings  before  income  taxes  and  extraordinary  item  in the
         current quarter were $8,620,  or 75% greater,  as compared to $4,932 in
         the prior year's comparable period.  Income tax expense for the quarter
         ended May 26, 2001 was $862,  as  compared to $494 in the prior  year's
         comparable period.






               Earnings before  extraordinary item were $7,758 or $.25 per share
         (diluted)  for the three  months  ended May 26,  2001,  as  compared to
         $4,438 or $0.18  (diluted) per share for the  comparable  period in the
         prior year.

               The Company  incurred an  extraordinary  charge of $9,309 (net of
         tax)  during  the  quarter  ended  May 26,  2001  related  to the early
         redemption of its 9 7/8% Senior Subordinated Notes and repayment of its
         Bank Credit Facility.  As a result, the Company reported a net loss and
         net loss per share of $1,551 and $0.05,  respectively,  as  compared to
         net  earnings and net earnings per share of $4,438 and $0.18 per share,
         respectively, in the prior year.



                  [Remainder of page intentionally left blank]






Liquidity and Capital Resources

               Our  liquidity  requirements  consist of working  capital  needs,
         on-going capital  expenditures  and scheduled  payments of interest and
         principal on  indebtedness.  Our working capital was $310,922 as of May
         26, 2001, as compared to $174,897 as of February 24, 2001.

               At May 26, 2001, our cash and cash equivalents were $143,322,  as
         compared  to $60,271  at  February  24,  2001.  Cash used in  operating
         activities  was $6,260 for the three months  ended May 26,  2001.  Cash
         provided from earnings (net earnings adjusted for non-cash items),  was
         $20,447  and was  offset by a use of cash of  $26,707  to fund  working
         capital  requirements.  Our primary  requirement  for  working  capital
         during  the three  months  period  related to a  decrease  in  accounts
         payable  of  $11,422  and a  decrease  in  accrued  interest  and other
         liabilities of $14,811.

               We hold a promissory note from Thomson - CSF Holding Corporation,
         a subsidiary of The Thales Group (a public  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 sales 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.

               During the three months  ended May 26,  2001,  we used $33,517 of
         cash for business  acquisitions.  Our capital  expenditures were $2,664
         and $4,994 during the three months ended May 26, 2001 and May 27, 2000,
         respectively.  The year over year decrease in capital  expenditures  is
         primarily  attributable  to the  timing  of  planned  expenditures.  We
         anticipate  on-going  annual  capital   expenditures  of  approximately
         $25,000 for the next several years.

               On April 17, 2001 we sold $250,000 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 $242,800. Approximately $105,000 of proceeds were used to
         redeem our 9 7/8% senior  subordinated notes due 2006 and approximately
         $66,700 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  credit  facility on April 17,
         2001  upon the  settlement  of the sale of  $250,000  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 redeemed 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.  We incurred an extraordinary charge
         of $9,309 (net of tax) for  unamortized  debt issue  costs,  redemption
         premiums and fees and expenses  related to the repurchase of the 9 7/8%
         Senior Subordinated Notes.

               On May 16, 2001, we completed a 5,750,000  share  offering of our
         common  stock at  $19.50  per  share.  Of the total  number of  shares,
         approximately  2,825,000  shares were sold by us and the remainder were
         sold by  certain  selling  stockholders.  The net  proceeds  from  this
         offering were approximately $106,200. Approximately $53,100 was paid to
         the former owners of Alson  Industries,  Inc.,  T. L. Windust  Machine,
         Inc.,  DMGI,  Inc. and Maynard  Precision,  Inc.  The Company  received
         approximately  $50,300,  net of estimated offering costs, from the sale
         of 2,825,000 shares of stock issued in connection with this offering.






               We  believe  that  the  cash  flow  from  operations  and the net
         proceeds of our recent debt and equity  offerings 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 it
         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 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 it assesses the necessity for a valuation  allowance for its
         deferred tax assets.

Dependence Upon Conditions In The Airline Industry

               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.





                  [Remainder of page intentionally left blank]






         Forward Looking Statements

               This Form 10-Q 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 recent proxy  statement and under
         the  heading  "Risk  Factors"  in our most  recent Form 10-K as well as
         future  events  that may have the  effect  of  reducing  our  available
         operating income and cash balances, such as:

         - unexpected operating losses,
         - the impact of rising fuel prices on our airline customers,
         - delays in, or unexpected costs associated with, the integration
             of our acquired businesses,
         - conditions in the airline industry,
         - problems meeting customer delivery requirements,
         - new or expected refurbishments,
         - capital expenditures,
         - cash expenditures related to possible future acquisitions,
         - labor disputes involving us, our significant customers or
             airframe manufacturers,
         - the possibility of a write-down of intangible assets,
         - delays or inefficiencies in the introduction of new products or
         - 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-Q and the documents  incorporated
         herein by reference.

Item 3.  Quantitative and Qualitative Disclosures about Market Risk

               During  the  three  months  ended  May 26,  2001,  there  were no
         material  changes to the  disclosure  about market risk included in the
         Company's Annual Report on Form 10-K for the fiscal year ended February
         24, 2001.







PART II - OTHER INFORMATION

   Item 1.  Legal Proceedings                                    Not applicable.

   Item 2.  Changes in Securities

               The following is a summary of the  transactions by the Company as
         to equity  securities for the three months ended May 26, 2001 that were
         not registered under the Securities Act of 1933, as amended:

               In April 2001,  an  aggregate of 51,345  shares of the  Company's
         Common  Stock  were  issued  to  JCDL,  Inc.  in  connection  with  the
         acquisitions of Alson  Industries  Inc., T.L.  Windust  Machine,  Inc.,
         DMGI, Inc. and Maynard  Precision Inc. as  consideration  for financial
         advisory  services and other  assistance  to the Company in  connection
         with these  acquisitions.  These securities were issued pursuant to the
         exemption  available  under Section 4(2) of the Securities Act of 1933,
         as amended, for transactions not involving a public offering.

   Item 3.  Defaults Upon Senior Securities                      Not applicable.

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

   Item 5.  Other Information                                              None.

   Item 6.  Exhibits and Reports on Form 8-K

            a.  Reports on Form 8-K                                        None.







Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                            BE AEROSPACE, INC.




Date:  July 9, 2001                 By:     /s/Robert J. Khoury
                                            President and
                                            Chief Executive Officer



Date:  July 9, 2001                 By:     /s/Thomas P. McCaffrey
                                            Corporate Senior Vice President of
                                            Administration and Chief
                                            Financial Officer