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 August 25, 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
                    (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
35,122,250 shares were outstanding as of October 5, 2001.




                               BE AEROSPACE, INC.

PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS


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



                                                                                             August 25,       February 24,
                                                                                                   2001               2001
                                                                                                   ----               ----
                                                                                            (Unaudited)
ASSETS
                                                                                                        
Current Assets:
     Cash and cash equivalents                                                                $ 154,687            $60,271
     Accounts receivable - trade, less allowance for doubtful
          accounts of $2,848 (August 25, 2001)
          and $2,619 (February 24, 2001)                                                        108,341             99,673
     Inventories, net                                                                           137,452            135,005
     Other current assets                                                                        54,389             50,150
                                                                                                -------            -------
         Total current assets                                                                   454,869            345,099
                                                                                                -------            -------

Property and equipment, net                                                                     154,946            157,517
Intangibles and other assets, net                                                               468,168            433,379
                                                                                                -------           --------
                                                                                             $1,077,983           $935,995
                                                                                             ==========           ========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
     Accounts payable                                                                          $ 59,253            $64,671
     Accrued liabilities                                                                         88,543             99,685
     Current portion of long-term debt                                                              919              5,846
                                                                                                -------            -------
          Total current liabilities                                                             148,715            170,202
                                                                                                -------            -------

Long-term debt                                                                                  701,286            603,812
Other liabilities                                                                                27,795             26,707

Stockholders' Equity:
     Preferred stock, $0.01 par value; 1,000,000 shares
          authorized; no shares outstanding
     Common stock, $0.01 par value; 100,000,000 shares authorized; 32,193,744
          (August 25, 2001), 28,460,583 (February 24, 2001)
          shares issued and outstanding                                                             322                285
     Additional paid-in capital                                                                 369,693            311,506
     Accumulated deficit                                                                       (147,235)          (154,602)
     Accumulated other comprehensive loss                                                       (22,593)           (21,915)
                                                                                                -------            -------
          Total stockholders' equity                                                            200,187            135,274
                                                                                                -------            -------
                                                                                             $1,077,983           $935,995
                                                                                             ==========           ========


See accompanying notes to condensed consolidated financial statements.







                               BE AEROSPACE, INC.

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



                                                            THREE MONTHS ENDED                   SIX MONTHS ENDED
                                                      --------------------------------    -------------------------------
                                                        August 25,       August 26,         August 25,      August 26,
                                                           2001             2000               2001            2000
                                                      ---------------- ---------------    --------------- ---------------
                                                                                                 

   Net sales                                             $179,093         $164,116           $355,926        $333,241

   Cost of sales                                          110,113          103,358            221,040         210,930
                                                          -------          -------            -------         -------

   Gross profit                                            68,980           60,758            134,886         122,311

   Operating expenses:

        Selling, general and administrative                27,896           23,941             52,779          47,982
        Research, development and engineering              10,973           12,228             23,053          25,209
        Amortization                                        6,412            5,847             12,761          11,715
                                                            -----            -----             ------          ------

        Total operating expenses                           45,281           42,016             88,593          84,906
                                                           ------           ------             ------          ------
   Operating earnings                                      23,699           18,742             46,293          37,405

   Interest expense, net                                   13,790           13,488             27,764          27,219
                                                           ------           ------             ------          ------

   Earnings before income taxes                             9,909            5,254             18,529          10,186

   Income taxes                                               991              525              1,853           1,019
                                                           ------           ------              -----           -----

   Earnings before extraordinary item                       8,918            4,729             16,676           9,167

   Extraordinary item                                          --               --              9,309              --
                                                           ------           ------              -----          ------

   Net earnings                                            $8,918           $4,729             $7,367          $9,167
                                                           ======           ======             ======          ======

   Basic earnings per common share:

        Earnings before extraordinary item                 $ 0.28           $ 0.19             $ 0.54          $ 0.36

        Extraordinary item                                     --               --               0.30              --
                                                           ------           ------             ------          ------
        Net earnings                                       $ 0.28           $ 0.19             $ 0.24          $ 0.36
                                                           ======           ======             ======          ======

   Diluted net earnings per common share:

        Earnings before extraordinary item                 $ 0.27           $ 0.19             $ 0.52          $ 0.36

        Extraordinary item                                     --               --               0.29              --
                                                           ------           ------             ------          ------
        Net earnings                                       $ 0.27           $ 0.19             $ 0.23          $ 0.36
                                                           ======           ======             ======          ======


See accompanying notes to condensed consolidated financial statements.






                               BE AEROSPACE, INC.

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



                                                                                         SIX MONTHS ENDED
                                                                                  ----------------------------------
                                                                                  ----------------- ----------------
                                                                                    August 25,        August 26,
                                                                                       2001              2000
                                                                                  ----------------- ----------------
                                                                                  ----------------- ----------------
                                                                                                 

   CASH FLOWS FROM OPERATING ACTIVITIES:
      Net earnings                                                                   $   7,367         $   9,167
      Adjustments to reconcile net earnings to net cash flows
          provided by operating activities:
                   Extraordinary item                                                    9,309                --
                   Depreciation and amortization                                        23,984            21,394
                   Non-cash employee benefit plan contributions                          1,049             1,099
          Changes in operating assets and liabilities, net of acquisitions:
                   Accounts receivable                                                  (7,068)            1,978
                   Inventories                                                           3,494             5,146
                   Other current assets                                                 (4,356)            6,290
                   Accounts payable                                                     (5,876)           (4,471)
                   Accrued liabilities                                                   3,887           (23,574)
                                                                                     ---------         ---------
      Net cash flows provided by operating activities                                   31,790            17,029
                                                                                     ---------         ---------

   CASH FLOWS FROM INVESTING ACTIVITIES:
          Acquisitions, net of cash acquired                                           (48,547)               --
          Capital expenditures                                                          (6,507)          (10,548)
          Change in intangible and other assets                                        (15,954)           (2,634)
                                                                                   -----------         ---------
      Net cash flows used in investing activities                                      (71,008)          (13,182)
                                                                                  ------------         ---------

   CASH FLOWS FROM FINANCING ACTIVITIES:
          Net payments under bank credit facilities                                    (66,734)           (1,450)
          Proceeds from issuances of stock, net of expenses                             57,176             1,168
          Principal payments on long-term debt                                        (101,787)               --
          Proceeds from long-term debt                                                 244,922                --
                                                                                    ----------          --------
      Net cash flows provided by (used in) financing activities                        133,577              (282)
                                                                                    ----------          --------

   Effect of exchange rate changes on cash flows                                            57              (729)
                                                                                    ----------          --------

   NET INCREASE IN CASH AND CASH EQUIVALENTS                                            94,416             2,836

   CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                                       60,271            37,363
                                                                                    ----------          --------

   CASH AND CASH EQUIVALENTS, END OF PERIOD                                           $154,687          $ 40,199
                                                                                      ========          ========

   SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
      Cash paid during period for:
          Interest, net                                                                $23,142          $ 28,048
          Income taxes, net                                                             $1,107          $    494



See accompanying notes to condensed consolidated financial statements.






                               BE AEROSPACE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
AUGUST 25, 2001 AND AUGUST 26, 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.  Under such rules,  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.  Certain  reclassifications  have been  made to the  prior  year
    financial statements to conform to the August 25, 2001 presentation.

        Although the Company believes that the disclosures provided are adequate
    to make the information  presented not misleading,  these unaudited  interim
    condensed  consolidated  financial  statements should be read in conjunction
    with  the  audited  consolidated  financial  statements  and  notes  thereto
    included  in the  Company's  Annual  Report on Form 10-K for the fiscal year
    ended February 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 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               SIX MONTHS ENDED
                                                      August 25,      August 26,       August 25,     August 26,
                                                         2001            2000             2001           2000
                                                    --------------  --------------   -------------- ---------
                                                                                          
    Net earnings                                       $  8,918         $ 4,729          $ 7,367         9,167
    Other comprehensive earnings (loss):
       Foreign exchange translation
       adjustment                                         3,145          (2,455)            (678)      (10,741)
                                                       --------         -------          -------      --------
    Comprehensive earnings (loss)                      $ 12,063         $ 2,274          $ 6,689      $ (1,574)
                                                       ========         =======          =======      ========







                               BE AEROSPACE, INC.


Note 3.    Segment Reporting (As Restated)
           -------------------------------

        Subsequent  to the  issuance  of the  Company's  condensed  consolidated
    financial  statements  for the  quarterly  period  ended  August  26,  2000,
    management  determined that the Company should  disaggregate the disclosures
    for its Commercial Aircraft Products,  Business Jet Products and Engineering
    Services  operating   segments.   Previously,   such  disclosures  had  been
    aggregated and presented as a single reportable  segment.  As a result,  the
    following  information  pertaining to the Company's  operating  segments has
    been restated to present such disaggregated segment disclosures.

        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  operating  earnings  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 other  financial  information
    by business segment:




                                                 THREE MONTHS ENDED                     SIX MONTHS ENDED
                                         ------------------------------------ -------------------------------------
                                         ------------------- ---------------- ---------------- --------------------
                                             August 25,        August 26,       August 25,         August 26,
                                                2001              2000             2001               2000
                                         ------------------- ---------------- ---------------- --------------------
                                         ------------------- ---------------- ---------------- --------------------
                                                                                       
    Commercial Aircraft Products
       Net sales                            $  141,528          $  124,755       $  281,356        $ 258,413
       Operating earnings                       16,776              11,741           33,747           25,121

    Business Jet Products
       Net sales                                21,731              21,172           43,789           41,980
       Operating earnings                        3,816               4,027            7,172            6,939

    Engineering Services
       Net sales                                15,834              18,189           30,781           32,848
       Operating earnings                        3,107               2,974            5,374            5,345

    Consolidated
       Net sales                               179,093             164,116          355,926          333,241
       Operating earnings                       23,699              18,742           46,293           37,405





                               BE AEROSPACE, INC.

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              SIX MONTHS ENDED
                                                               ------------------              ----------------
                                                            August 25,      August 26,     August 25,     August 26,
                                                               2001            2000           2001           2000
                                                               ----            ----           ----           ----
                                                                                                 

  Weighted average common shares outstanding                  32,178          25,179         30,870         25,135
  Dilutive effect of employee stock options                    1,049             188          1,193             33
                                                              ------          ------         ------         ------
  Diluted shares outstanding                                  33,227          25,367         32,063         25,168



Note 5.    New Accounting Pronouncements

        In July 2001, the Financial  Accounting  Standards Board ("FASB") issued
    Statement of Financial Accounting Standards No. 141 ("SFAS 141"),  "Business
    Combinations."  SFAS 141  requires  the purchase  method of  accounting  for
    business  combinations  initiated  after June 30,  2001 and  eliminates  the
    pooling-of-interests  method. The Company does not believe that the adoption
    of SFAS 141 will have a significant impact on its financial statements.

        In  July  2001,  the  FASB  issued  Statement  of  Financial  Accounting
    Standards No. 142 ("SFAS 142"),  "Goodwill and Other Intangible Assets." The
    Company is required to adopt SFAS 142 for its fiscal year beginning February
    24, 2002.  SFAS 142 requires,  among other  things,  the  discontinuance  of
    goodwill amortization. In addition, the standard includes provisions for the
    reclassification  of certain  existing  recognized  intangibles as goodwill,
    reassessment  of  the  useful  lives  of  existing  recognized  intangibles,
    reclassification  of certain intangibles out of previously reported goodwill
    and  the  identification  of  reporting  units  for  purposes  of  assessing
    potential future impairments of goodwill. SFAS 142 also requires the Company
    to complete a transitional goodwill impairment test six months from the date
    of adoption.  The Company is currently  assessing but has not yet determined
    the impact of SFAS 142 on its financial position and results of operations.

Note 6.    Long-Term Debt

        On  April  17,  2001  the  Company  sold   $250,000  of  8  7/8%  senior
    subordinated  notes due 2011. 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%  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.

        In August  2001,  the Company  established  a new bank  credit  facility
    consisting of a $150,000  revolving  credit facility which expires in August
    2006. The bank credit facility is collateralized  by the Company's  accounts
    receivable,  inventories  and by  substantially  all of its  other  personal
    property. The bank credit facility contains customary affirmative covenants,
    negative  covenants  and  conditions  of  borrowing.  At  August  25,  2001,
    indebtedness under the existing bank credit facility consisted of letters of
    credit  aggregating  approximately  $4,900  (bearing  interest at LIBOR plus
    2.0%, as defined) and the Company was in compliance with all covenants.

                               BE AEROSPACE, INC.

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 the Company 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.    Acquisitions

        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 August 25,  2001.  Effective  July 18,  2001,  the Company  acquired  the
    outstanding  common stock of Denton Jet  Interiors,  Inc. for  approximately
    $16,000. This transaction has been accounting for using purchase accounting.
    The assets  purchased  and  liabilities  assumed have been  reflected in the
    accompanying  balance  sheet as of August 25, 2001.  Had these  acquisitions
    occurred on February 25, 2001, pro forma  statement of operations data would
    not have been materially different from that currently being reported.

Note 9.    Subsequent Events

        On September 14, 2001,  the Company  acquired M & M Aerospace  Hardware,
    Inc.  ("M & M") for an  initial  purchase  price of  $177,000.  M & M is the
    world's leading independent  aftermarket distributor of aerospace fasteners.
    The M & M acquisition was completed by issuing to the former  shareholders a
    total of approximately  1,460,280 shares of B/E stock,  paying them $152,000
    in cash and  assuming  current  liabilities  of  approximately  $5,800.  The
    Company  financed this  acquisition  through cash on hand and  approximately
    $100,000  of  borrowings  under  its bank  credit  facility.  The  aggregate
    purchase price includes  approximately $23,000 of consideration  represented
    by  1,343,458  shares of B/E common  stock  that was  funded  into an escrow
    account.  The  payment  of  this  consideration  is  contingent  upon  M & M
    achieving  certain operating results for calendar 2001. This transaction has
    been accounted for using purchase accounting.

        The Company has not yet completed the  evaluation  and allocation of the
    purchase   price  for  M  &  M  as  the  appraisals   associated   with  the
    identification  and  valuation  of  certain  intangible  assets  are not yet
    complete. The Company does not believe the appraisals will materially modify
    the preliminary purchase price allocation. The excess of the purchase prices
    over the  fair  value  of the  identifiable  net  tangible  assets  acquired
    aggregated approximately $87,100.

        The initial purchase price of M & M has been preliminarily allocated
    based on management's estimates as follows:



                                                                  
                               Accounts Receivable                    $  13,400
                               Inventories                               53,900
                               Other current assets                         200
                               Property and equipment                    28,200
                               Intangible assets and other               87,100
                               Current liabilities                       (5,800)
                                                                      ---------
                                                                       $177,000







                               BE AEROSPACE, INC.


        The September 11, 2001 terrorist attack has severely impacted conditions
    in the airline  industry.  For the first time in the  history of  commercial
    aviation,  all domestic  airlines  were grounded for a period of three days.
    Since resuming service,  most major US carriers have  substantially  reduced
    their  flight  schedules,  parked or retired  nearly 20% of their fleets and
    have announced workforce reductions aggregating over 100,000 employees. As a
    result of the  substantial  reduction  in airline  traffic  arising from the
    September 11 terrorist  attack and its aftermath,  as well as other factors,
    such as the weakening  economy,  the airline industry is likely to incur the
    largest loss in history in calendar 2001, totaling in excess of $10 billion.
    Accordingly,  the airlines are seeking to conserve cash in part by deferring
    or  eliminating  cabin  interior  refurbishment  programs  and  canceling or
    deferring  aircraft  purchases.  The Company  expects that this will cause a
    substantial  contraction  in its business,  the extent and duration of which
    cannot be determined at this time.  The Company has not yet  determined  the
    impact  of  these  significant   changes  in  industry   conditions  on  its
    operations, liquidity, financial condition or outlook.



                  [Remainder of page intentionally left blank]



                              BE AEROSPACE, INC.

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

        The  following  discussion  and  analysis  addresses  the results of the
    Company's operations for the three months ended August 25, 2001, as compared
    to the Company's results of operations for the three months ended August 26,
    2000.  The  discussion  and  analysis  then  addresses  the  results  of the
    Company's  operations  for the six months ended August 25, 2001, as compared
    to the Company's  results of operations  for the six months ended August 26,
    2000. The discussion and analysis also addresses the liquidity and financial
    condition of the Company and other matters.

        See Note 3 for additional information regarding reportable segments.

    THREE  MONTHS  ENDED  AUGUST 25,  2001,  AS  COMPARED  TO THE RESULTS OF
    OPERATIONS FOR THE THREE MONTHS ENDED AUGUST 26, 2000

        Net  sales  for the  three-month  period  ended  August  25,  2001  were
    $179,093,  which is $14,977 or 9.1%  greater  than net sales of $164,116 for
    the comparable  period in the prior year. The year over year increase in net
    sales is  attributable  to an increase in unit  shipments at our  commercial
    aircraft product segment.

        Gross  profit  was  $68,980  or 38.5% of net sales for the three  months
    ended  August 25,  2001 as  compared to $60,758 or 37.0% of net sales in the
    comparable  period in the prior year, a year over year increase of 150 basis
    points. 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 $27,896 or 15.6% of
    net sales for the three  months ended August 25, 2001 as compared to $23,941
    or 14.6% 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 recent  acquisitions,  costs  associated with the
    lean  manufacturing  initiatives now underway at each operating plant, along
    with implementation costs and increased depreciation expense associated with
    our new Enterprise  Resource  Planning  system.  Research,  development  and
    engineering  expenses were $10,973 or 6.1% of net sales for the three months
    ended  August 25,  2001,  as compared  with $12,228 or 7.5% of sales for 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 August 25, 2001 of $6,412 was
    $565 greater than the amount  recorded in the second  quarter of fiscal 2001
    and is due to recent acquisitions.

        The  Company  generated  operating  earnings  of $23,699 or 13.2% of net
    sales for the  quarter  ended  August  25,  2001.  This was  $4,957 or 26.4%
    greater than operating  earnings of $18,742 or 11.4% 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 and a 150 basis
    point  improvement  in gross  margin,  offset by somewhat  higher  operating
    expenses.

        Interest expense,  net was $13,790 for the three months ended August 25,
    2001,  or $302 greater than interest  expense of $13,488 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 in the current  quarter were $9,909,  which
    was  $4,655 or 88.6%  greater  than  pretax  earnings  in the prior  year of
    $5,254.  Income tax expense for the quarter  ended August 25, 2001 was $991,
    as compared to $525 in the prior year's comparable period.

        Net  earnings  were  $8,918 or $0.27 per share  (diluted)  for the three
    months  ended  August 25,  2001,  as  compared  to $4,729 or $0.19 per share
    (diluted) for the comparable period in the prior year.


                               BE AEROSPACE, INC.

    SIX  MONTHS  ENDED  AUGUST  25,  2001,  AS  COMPARED  TO THE  RESULTS OF
    OPERATIONS FOR THE SIX MONTHS ENDED AUGUST 26, 2000

        Net sales  for the  fiscal  2002  six-month  period  were  $355,926,  an
    increase  of $22,685 or 6.8% over net sales of $333,241  for the  comparable
    period in the prior year.  The year over year increase in sales is primarily
    attributable  to an increase in unit  shipments at our  commercial  aircraft
    products segment.

        Gross profit was $134,886 or 37.9% of net sales for the six months ended
    August 25,  2001,  as compared to a gross profit of $122,311 or 36.7% of net
    sales in the prior  year,  a year over year  increase  of 10.3% or 120 basis
    points. This gross margin improvement was due to manufacturing  efficiencies
    realized in our  commercial  aircraft  operations.  Lean  manufacturing  and
    continuous  improvement  programs enabled the commercial  aircraft  products
    businesses to reduce costs,  improve quality and productivity and accelerate
    the order fulfillment cycle.

        Selling,  general and  administrative  expenses were $52,779 or 14.8% of
    net sales for the six months ended  August 25, 2001,  as compared to $47,982
    or 14.4% of net sales in the prior  year.  The year  over year  increase  in
    selling,  general and administrative  expenses was primarily attributable to
    recent   acquisitions,   costs   associated  with  the  lean   manufacturing
    initiatives   now  underway  at  each  operating   plant,   along  with  the
    implementation costs and increased  depreciation expense associated with our
    Enterprise Resource Planning system.  Research,  development and engineering
    expenses for the current  six-month period were $23,053 or 6.5% of net sales
    or $2,156  lower than the prior  year of  $25,209 or 7.6% of net sales.  The
    year over year decrease in research, development and engineering expenses is
    primarily attributable to the timing of customer programs.

        Amortization  expense  for the six  months  ended  August  25,  2001 was
    $12,761  as  compared  to  $11,715  in the  prior  year.  The year over year
    increase in amortization expense is due to recent acquisitions.

        The  Company  generated  operating  earnings  of $46,293 or 13.0% of net
    sales for the six months  ended  August 25,  2001.  This was $8,888 or 23.8%
    greater than operating  earnings of $37,405,  which represented 11.2% of net
    sales  during the  comparable  period in the prior  year.  The  increase  in
    operating  earnings is primarily  the result of higher sales and a 120 basis
    point  improvement  in gross  margin,  offset by somewhat  higher  operating
    expenses.

        Interest  expense,  net was $27,764 for the six months  ended August 25,
    2001,  or $545 greater than interest  expense of $27,219 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 for the six months
    ended  August 25, 2001 were  $18,529,  which was $8,343 or 82% greater  than
    pretax earnings in the prior year of $10,186. Income tax expense for the six
    months ended August 25, 2001 was $1,853,  as compared to $1,019 in the prior
    year's comparable period.

        Earnings  before  extraordinary  item  were  $16,676  or $0.52 per share
    (diluted) for the six months ended August 25, 2001, as compared to $9,167 or
    $0.36 (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 net earnings and net earnings per share of
    $7,367 and $0.23 (diluted) per share, respectively, for the six months ended
    August 25,  2001,  as compared to net earnings and net earnings per share of
    $9,167 and $0.36  (diluted)  per  share,  respectively,  for the  comparable
    period in the prior year.

                               BE AEROSPACE, INC.

LIQUIDITY AND CAPITAL RESOURCES

        Our liquidity  requirements  consist of working  capital needs,  ongoing
    capital  expenditures  and  scheduled  payments of interest and principal on
    indebtedness.  Our working  capital was $306,154 as of August 25,  2001,  as
    compared to $174,897 as of February 24, 2001.

        At August 25, 2001,  our cash and cash  equivalents  were  $154,687,  as
    compared  to $60,271 at  February  24,  2001.  Cash  provided  by  operating
    activities was $31,790 for the six months ended August 25, 2001. Our primary
    source of cash during the six months ended August 25, 2001 was cash provided
    from  earnings (net earnings  adjusted for non-cash  items) of $41,709.  Our
    primary  requirement for working capital during the six-month period related
    to an  increase  in  accounts  receivable  of $7,068,  an  increase in other
    current assets of $4,356 and a decrease in accounts payable of $5,876.

        We hold a promissory  note, which was issued in connection with the sale
    of a subsidiary  to Thomson - CSF Holding  Corporation,  a subsidiary of The
    Thales  Group (a publicly  traded  French  company with over  $9,000,000  in
    annual  sales).  We are  currently  involved  in a dispute  with Thales over
    certain terms of the purchase and sales  agreement in  connection  with this
    sale. Thomson - CSF Holding Corporation failed to make a $15,700 payment due
    to us under the terms of the  purchase and sale  agreement 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 within the next twelve months.

        During the six months ended August 25, 2001, we used $48,547 of cash for
    business  acquisitions,  with the remainder of the  acquisition  costs being
    financed through the issuance of debt and equity securities described below.
    Our capital expenditures were $6,507 and $10,548 during the six months ended
    August  25,  2001 and  August  26,  2000,  respectively.  The year over year
    decrease in capital expenditures is primarily  attributable to the timing of
    planned expenditures.

        On April 17, 2001 we sold $250,000 of 8 7/8% senior  subordinated  notes
    due 2011.  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.

        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.


                               BE AEROSPACE, INC.

        In August 2001 we established a $150,000  revolving line of credit which
    matures in August 2006,  replacing our prior  facility.  At August 25, 2001,
    borrowings under this revolving line of credit aggregated  $4,900. Pro forma
    for the acquisition of M&M Aerospace,  borrowings  under this revolving line
    of credit  aggregated  approximately  $107,900 at August 25, 2001. Pro forma
    for the  acquisition of M & M Aerospace and the payment of accrued  interest
    on our borrowings,  our aggregate cash and availability under this revolving
    line of credit at August 25, 2001 was approximately  $121,000 (see Note 9 of
    the Notes to Condensed  Consolidated  Financial  Statements as of August 25,
    2001).

        We believe that the cash flow from  operations,  the net proceeds of our
    recent debt and equity offerings and aggregate cash and  availability  under
    our bank credit facility will provide adequate funds for our working capital
    needs,  planned capital  expenditures and debt service  requirements for the
    foreseeable future. Our ability to fund our operations, make planned capital
    expenditures,  make scheduled  payments and refinance our  indebtedness,  if
    necessary, 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.  The
    September 11, 2001 terrorist attack has severely impacted  conditions in the
    airline industry.  Accordingly, the airlines are seeking to conserve cash in
    part by deferring or eliminating cabin interior  refurbishment  programs and
    cancelling or deferring  aircraft  purchases.  The Company expects that this
    will cause a substantial  contraction in the Company's business,  the extent
    and duration of which cannot be determined at this time. The Company has not
    yet  determined  the  impact  of  these  significant   changes  in  industry
    conditions on its operations, liquidity, financial condition or outlook. See
    "Dependence on Conditions in the Airline Industry".

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 it 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 recent cumulative losses, the highly cyclical nature of the industry
    in which we operate, our high degree of financial leverage, risks associated
    with new product introductions, recent increases in the cost of fuel and its
    impact on our airline customers, further remediation of our Seating Products
    operating problems and risks associated with the integration of its acquired
    businesses.  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 July 2001, the Financial  Accounting  Standards Board ("FASB") issued
    Statement of Financial Accounting Standards No. 141 ("SFAS 141"),  "Business
    Combinations."  SFAS 141  requires  the purchase  method of  accounting  for
    business  combinations  initiated  after June 30,  2001 and  eliminates  the
    pooling-of-interests method. We do not believe that the adoption of SFAS 141
    will have a significant impact on our financial statements.

        In  July  2001,  the  FASB  issued  Statement  of  Financial  Accounting
    Standards No. 142 ("SFAS 142"),  "Goodwill and Other Intangible  Assets." We
    are  required to adopt SFAS 142 for its fiscal year  beginning  February 24,
    2002. SFAS 142 requires,  among other things, the discontinuance of goodwill
    amortization.   In  addition,  the  standard  includes  provisions  for  the
    reclassification  of certain  existing  recognized  intangibles as goodwill,
    reassessment  of  the  useful  lives  of  existing  recognized  intangibles,
    reclassification  of certain intangibles out of previously reported goodwill
    and  the  identification  of  reporting  units  for  purposes  of  assessing
    potential  future  impairments  of  goodwill.  SFAS 142 also  requires us to
    complete a transitional goodwill impairment test six months from the date of
    adoption.  We are currently assessing but have not yet determined the impact
    of SFAS 142 on its financial position and results of operations.



                               BE AEROSPACE, INC.

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  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 major  decline in our business and
    profitability.  Although the world airline industry experienced a turnaround
    in  operating  results in the mid  1990's,  since  2000,  increases  in fuel
    prices, the softening of the global economy and labor unrest have negatively
    impacted airline  profitability.  Moreover, as a result of the September 11,
    2001  terrorist  attacks on the World Trade  Center in New York City and the
    Pentagon in Northern  Virginia,  the  airline  industry  has once again been
    severely affected. For the first time in the history of commercial aviation,
    all domestic airlines were grounded for a period of three days following the
    terrorist attack. Since resuming service, most major US carriers have parked
    or retired  nearly  20% of their  fleets and have  announced  reductions  in
    workforces  aggregating  over 100,000  employees,  and Boeing has  announced
    planned layoffs of approximately 30,000, or 30% of their commercial aircraft
    workforce.  Congress has  authorized  financial  assistance  for the airline
    industry  aggregating  $15 billion;  $5 billion in direct cash subsidies for
    U.S.  carriers,  and  subject to certain  conditions,  up to $10  billion in
    federal loan guarantees. As a result of the substantial reduction in airline
    traffic arising from the September 11 terrorist attack and its aftermath, as
    well as other factors,  such as the weakening economy,  the airline industry
    is likely to incur the largest loss in history in calendar 2001, totaling in
    excess of $10  billion.  Accordingly,  the  airlines are seeking to conserve
    cash by deferring or eliminating cabin interior  refurbishment  programs and
    canceling or deferring  aircraft  purchases.  The Company  expects that this
    will cause a substantial  contraction in the Company's business,  the extent
    and duration of which cannot be determined at this time. The Company has not
    yet  determined  the  impact  of  these  significant   changes  in  industry
    conditions on its  operations,  liquidity,  financial  condition or outlook.
    However,  given the  magnitude of these  events and the possible  subsequent
    effects, the impact could be material.

        The airline industry is also undergoing a process of  consolidation  and
    significantly  increased  competition.  Such consolidation could result in a
    reduction of future aircraft orders as overlapping routes are eliminated and
    airlines seek greater economies through higher aircraft utilization.

        Recently, turbulence in the financial and currency markets of many Asian
    countries has led to  uncertainty  with respect to the economic  outlook for
    these  countries.  Although not all carriers  were  affected by the economic
    events in the Pacific Rim, certain carriers,  including  non-Asian  carriers
    that have  substantial  Asian  routes,  did cancel or defer  their  existing
    orders.

FORWARD LOOKING STATEMENTS

        This report contains  forward-looking  statements,  including statements
    regarding the future benefits of corrective actions in the Company's seating
    business,  implementation  and expected  benefits of lean  manufacturing and
    continuous  improvement programs,  the Company's dealings with customers and
    partners,   the   consolidation  of  facilities,   integration  of  acquired
    businesses,  productivity  improvements from recent  information  technology
    investments,  the  roll-out  of the  Company's  e-commerce  system,  ongoing
    capital  expenditures,  the adequacy of funds to meet the Company's  capital
    requirements,  the ability to refinance our indebtedness,  if necessary, the
    reduction of debt, the potential  impact of new  accounting  pronouncements,
    the allocation of M & M's purchase price,  the impact on our business of the


                               BE AEROSPACE, INC.


    arbitration against Thales. These  forward-looking  statements include risks
    and uncertainties, and the Company's actual experience may differ materially
    from that  anticipated in such  statements.  Factors that might cause such a
    difference  include  those  discussed  in the  Company's  filings  with  the
    Securities  and  Exchange  Commission,   including  its  most  recent  proxy
    statement  and Form 10-K,  as well as future events that may have the effect
    of reducing the Company's available operating income and cash balances, such
    as  unexpected  operating  losses,  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,  the Company's success in
    winning new or expected  refurbishment  contracts  from  customers,  capital
    expenditures,  cash  expenditures  related to possible future  acquisitions,
    further  remediation  of our  Seating  Products  operating  problems,  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.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

        During the three months  ended  August 25, 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.




                  [Remainder of page intentionally left blank]




                               BE AEROSPACE, INC.

PART II - OTHER INFORMATION

Item 1.  Legal Proceedings                                       Not applicable.

Item 2.  Changes in Securities                                   Not applicable.

Item 3.  Defaults Upon Senior Securities                         Not applicable.

Item 4.  Submission of Matters to a Vote of Security Holders

1.       Annual meeting took place on August 14, 2001
2.       Directors elected (Class I) - Jim C. Cowart and Brian H. Rowe
3.       Directors whose term of office continued after meeting
         (Class II and III) - Robert J. Khoury, Jonathan M. Schofield,
         Richard G. Hamermesh and Amin J. Khoury
4.       Adopted the 2001 Stock Option Plan
5.       Adopted the 2001 Non-Employee Directors' Stock Option Plan
6.       Amended the 1994 Employee Stock Purchase Plan
7.       Increased the number of shares of common stock authorized for issuance



                                                                                                Abstain/
                                                                  For             Against       Withheld        Unvoted
                                                          -------------------- -------------- ------------- ----------------
                                                                                                   
                  1.  Election of Class I Directors
                      Jim C. Cowart                                26,748,328            --      3,823,193
                      Brian H. Rowe                                29,648,121            --        923,400
                  2.  Proposal to adopt the
                      2001 Stock Option Plan                       22,379,915      7,731,216       460,390
                  3.  Proposal to adopt the
                      2001 Non-Employee Directors'
                      Stock Option Plan                            22,954,382      7,313,488       303,651
                  4.  Proposal to amend the 1994
                      Employee Stock Purchase Plan                 29,674,763        591,128       305,630
                  5.  Proposal to increase the number
                      of shares of common stock
                      authorized for issuance                      25,974,896      4,561,403        35,222
                  6.  Proposal to adopt the
                      MacBride Principles                           8,041,966     17,504,332       950,462        4,084,761


Item 5.   Other Information - None.

                               BE AEROSPACE, INC.


Item 6. Exhibits and Reports on Form 8-K

    a.  Exhibits

    Exhibit 1 Amended and Restated Employment Agreements dated as of
              September 14, 2001 between the Registrant and Amin J. Khoury

    Exhibit 2 Amended and Restated Employment Agreements dated as of
              September 14, 2001 between the Registrant and Robert J. Khoury

    Exhibit 3 Amended and Restated Employment Agreements dated as of
              September 14, 2001 between the Registrant and Thomas P. McCaffrey

    Exhibit 4 Credit Agreement dated as of August 21, 2001

    b.  Reports on Form 8-K

              Form 8-K, dated and filed August 13, 2001; includes press
              release to announce the Agreement to acquire M & M Aerospace
              Hardware, Inc.

              Form 8-K, dated and filed August 21, 2001; includes pro
              forma financial statements as of February 24, 2001 and the three
              months ended May 26, 2001

              Form 8-K/A, dated and filed August 23, 2001; includes signed audit
              report from Form 8-K, originally dated and filed August 21, 2001.







                               BE AEROSPACE, INC.

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





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