BE AEROSPACE, INC.


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION



                             WASHINGTON, D.C. 20549



                                    FORM 10-Q



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



                For The Quarterly Period Ended November 24, 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
35,234,700 shares were outstanding as of January 7, 2002.






                               BE AEROSPACE, INC.

PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS


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


                                                                           November 24,          February 24,
                                                                               2001                  2001
                                                                         -----------------     -----------------
                                                                            (Unaudited)

ASSETS
                                                                                            

Current assets:
     Cash and cash equivalents                                             $      135,673          $    60,271
     Accounts receivable - trade, less allowance for doubtful
          accounts of $4,504 (November 24, 2001)
          and $2,619 (February 24, 2001)                                          103,868               99,673
     Inventories, net                                                             151,960              135,005
     Other current assets                                                          77,287               50,150
                                                                           --------------          -----------
         Total current assets                                                     468,788              345,099
                                                                           --------------          -----------

Property and equipment, net                                                       156,108              157,517
Intangibles and other assets, net                                                 556,387              433,379
                                                                           --------------          -----------
                                                                           $    1,181,283          $   935,995
                                                                           ==============          ===========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
     Accounts payable                                                      $       56,023          $    64,671
     Accrued liabilities                                                          119,262               99,685
     Current portion of long-term debt                                              1,297                5,846
                                                                           --------------          -----------
          Total current liabilities                                               176,582              170,202
                                                                           --------------          -----------

Long-term debt                                                                    853,938              603,812
Other liabilities                                                                  10,380               26,707

Stockholders' equity:
     Preferred stock, $.01 par value; 1,000,000 shares
          authorized; no shares outstanding                                             -                    -
     Common stock, $.01 par value; 100,000,000 shares
           authorized; 35,222,075 (November 24, 2001) and
           28,460,583 (February 24, 2001) shares issued
           and outstanding                                                            352                  285
     Additional paid-in capital                                                   419,819              311,506
     Accumulated deficit                                                         (253,482)            (154,602)
     Accumulated other comprehensive loss                                         (26,306)             (21,915)
                                                                           --------------          -----------
          Total stockholders' equity                                              140,383              135,274
                                                                           --------------          -----------
                                                                           $    1,181,283          $   935,995
                                                                           ==============          ===========



See accompanying notes to condensed consolidated financial statements.







                               BE AEROSPACE, INC.

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



                                                                 Three Months Ended                    Nine Months Ended
                                                           ---------------------------------  --------------------------------
                                                           November 24,      November 25,       November 24,      November 25,
                                                              2001               2000              2001               2000
                                                           ---------------------------------  --------------------------------
                                                                                                       

Net sales                                                  $   172,788        $  167,410         $  528,714        $  500,651

Cost of sales (Note 10)                                        217,464           103,862            438,504           314,792
                                                           -----------        ----------         ----------        ----------

Gross profit (loss)                                            (44,676)           63,548             90,210           185,859

Operating expenses:

  Selling, general and administrative                           28,658            23,177             81,437            71,159
  Research, development and engineering                         10,576            12,054             33,629            37,263
  Amortization                                                   6,316             5,820             19,077            17,535
                                                           -----------        ----------         ----------        ----------
  Total operating expenses                                      45,550            41,051            134,143           125,957
                                                           -----------        ----------         ----------        ----------

Operating (loss) earnings                                      (90,226)           22,497            (43,933)           59,902

Interest expense, net                                           15,966            13,698             43,730            40,917
                                                           -----------        ----------         ----------        ----------

(Loss) earnings before income taxes                           (106,192)            8,799            (87,663)           18,985

Income taxes                                                        55               880              1,908             1,899
                                                           -----------        ----------         ----------        ----------

(Loss) earnings before extraordinary item                     (106,247)            7,919            (89,571)           17,086
Extraordinary item                                                   -                 -              9,309                 -
                                                           -----------        ----------         ----------        ----------

Net (loss) earnings                                        $  (106,247)        $   7,919         $  (98,880)       $   17,086
                                                           ===========        ==========         ==========        ==========

Basic net (loss) earnings per common share:

  (Loss) earnings before extraordinary item                $     (3.08)       $     0.31         $    (2.79)       $     0.68

  Extraordinary item                                                 -                 -              (0.29)                -
                                                           -----------        ----------         ----------        ----------
  Net (loss) earnings                                      $     (3.08)       $     0.31         $    (3.08)       $     0.68
                                                           ===========        ==========         ==========        ==========

Diluted net (loss) earnings per common share:

  (Loss) earnings before extraordinary item                $     (3.08)       $     0.30         $    (2.79)       $     0.67

  Extraordinary item                                                 -                 -              (0.29)                -
                                                           -----------        ----------         ----------         ---------
  Net (loss) earnings                                      $     (3.08)       $     0.30         $    (3.08)       $     0.67
                                                           ===========        ==========         ==========        ==========


See accompanying notes to condensed consolidated financial statements.






                               BE AEROSPACE, INC.

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



                                                                                         Nine Months Ended
                                                                                 ----------------     ------------
                                                                                  November 24,        November 25,
                                                                                      2001                2000
                                                                                 ----------------     ------------
                                                                                                  

  CASH FLOWS FROM OPERATING ACTIVITIES:
       Net (loss) earnings                                                         $   (98,880)        $   17,086
       Adjustments to reconcile net (loss) earnings to net cash flows
            provided by operating activities:
                Extraordinary item                                                       9,309                  -
                Depreciation and amortization                                           35,826             32,078
                Non-cash employee benefit plan contributions                             1,897              1,535
                Impairment of property and equipment, inventories and
                    other assets                                                        62,938                  -
                Impairment of intangible assets                                         20,402                  -
                Changes in operating assets and liabilities, net of
                acquisitions:
                    Accounts receivable                                                 10,746             10,139
                    Inventories                                                          6,734                615
                    Other current assets                                                   671            (12,487)
                    Accounts payable                                                   (14,167)             4,469
                    Accrued liabilities                                                  5,488            (24,677)
                                                                                   -----------         ----------
       Net cash flows provided by operating activities                                  40,964             28,758
                                                                                   -----------         ----------

  CASH FLOWS FROM INVESTING ACTIVITIES:
       Acquisitions, net of cash acquired                                             (265,177)                 -
       Capital expenditures                                                            (11,022)           (15,399)
       Change in intangible and other assets                                           (19,674)            15,718
                                                                                   ------------        ----------
  Net cash flows (used in) provided by investing activities                           (295,873)               319
                                                                                   -----------         ----------

  CASH FLOWS FROM FINANCING ACTIVITIES:
       Net borrowings (repayments) under bank credit facilities                         78,247            (23,538)
       Proceeds from issuances of stock, net of expenses                               106,484              3,210
       Principal payments on long-term debt                                           (101,988)                 -
       Proceeds from long-term debt                                                    248,466                  -
                                                                                   -----------         ----------
  Net cash flows provided by (used in) financing activities                            331,209            (20,328)
                                                                                   -----------         ----------

  Effect of exchange rate changes on cash flows                                           (898)            (1,882)
                                                                                   -----------         ----------

  NET INCREASE IN CASH AND CASH EQUIVALENTS                                             75,402              6,867

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

  CASH AND CASH EQUIVALENTS, END OF PERIOD                                         $   135,673         $   44,230
                                                                                   ===========         ==========

  SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: Cash paid during
  period for:
          Interest, net                                                            $    55,120         $   49,616
          Income taxes, net                                                        $     1,989         $    1,851



See accompanying notes to condensed consolidated financial statements.






                               BE AEROSPACE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOVEMBER 24, 2001 AND NOVEMBER 25, 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 November 24, 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               Nine Months Ended
                                                       -------------------------------- ------------------------------
                                                          November         November        November        November
                                                          24, 2001         25, 2000        24, 2001        25, 2000
                                                       ---------------- --------------- -------------- ---------------
                                                                                              
   Net earnings (loss)                                   $  (106,247)      $  7,919        $ (98,880)      $ 17,086
   Other comprehensive earnings (loss):
      Foreign exchange translation adjustment                 (3,713)        (7,085)          (4,391)       (17,826)
                                                         -----------       --------        ----------      --------
   Comprehensive earnings (loss)                         $  (109,960)      $    834        $(103,271)      $   (740)
                                                         ===========       ========        ==========      ========







                               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  November 25, 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 for the
    three and nine months ended  November 25, 2000 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.

         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 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 the ratio of 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                    Nine Months Ended
                                         ------------------------------------ -------------------------------------
                                              November          November         November           November
                                              24, 2001          25, 2000         24, 2001           25, 2000
                                         ------------------- ---------------- ---------------- --------------------
                                                                                       
    Commercial Aircraft Products
       Net sales                             $ 138,296           $ 127,646        $ 418,072         $ 386,059
       Operating (loss) earnings               (77,062)             16,230          (41,801)           41,351

    Business Jet Products
       Net sales                                21,009              22,854           66,378            64,834
       Operating (loss) earnings                (4,910)              3,179              921            10,118

    Engineering Services
       Net sales                                13,483              16,910           44,264            49,758
       Operating (loss) earnings                (8,254)              3,088           (3,053)            8,433

    Consolidated
       Net sales                               172,788             167,410          528,714           500,651
       Operating (loss) earnings               (90,226)             22,497          (43,933)           59,902






                               BE AEROSPACE, INC.

Note 4.    Earnings Per Common Share

        Basic  net  (loss)  earnings  per  common  share is  computed  using the
    weighted average common shares  outstanding  during the period.  Diluted net
    (loss)  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             Nine Months Ended
                                                            ------------------------------- -----------------------------
                                                               November        November       November       November
                                                               24, 2001        25, 2000       24, 2001       25, 2000
                                                            ---------------- -------------- --------------- -------------
                                                                                               

  Weighted average common shares outstanding                   34,547,878      25,437,246      32,095,914    25,235,793
  Dilutive effect of employee stock options                             -         943,535               -       351,710
                                                               ----------      ----------      ----------    ----------
  Diluted shares outstanding                                   34,547,878      26,380,781      32,095,914    25,587,503
                                                               ==========      ==========      ==========    ==========


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 has adopted  SFAS 141 and applied
    its  new  purchase  accounting  requirements  to  the  acquisition  of M & M
    Aerospace.

         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  assessing  the  impact  of SFAS  142 on its
    financial  position and results of operations and while it has not completed
    its  assessment,  it  believes  the  recurring  impact  will  be  to  reduce
    amortization  expense  by $10,000  to $15,000  annually,  commencing  in its
    fiscal 2003.

        In August  2001,  the FASB  issued  SFAS No.  144,  "Accounting  for the
    Impairment or Disposal of Long-Lived  Assets," which addresses the financial
    accounting  and  reporting  for the  impairment  or disposal  of  long-lived
    assets.  This  statement  supercedes  SFAS  No.  121,  "Accounting  for  the
    Impairment of Long-Lived Assets and Long-Lived Assets to Be Disposed Of" and
    will be effective on April 1, 2002. The Company is assessing the impact,  if
    any, SFAS No. 144 will have on our consolidated financial statements.

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 its 9 7/8% senior
    subordinated notes due 2006. 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.





                               BE AEROSPACE, INC.

         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. On November 24, 2001,  indebtedness under the existing bank credit
    facility  consisted of outstanding  borrowings of $145,000 (bearing interest
    at LIBOR plus 1.5%) and letters of credit aggregating  approximately  $4,700
    (bearing interest at LIBOR plus 2.0%, as defined). The bank credit facility,
    which requires no principal payments until 2006, was amended on December 14,
    2001 to provide additional flexibility in its financial covenants,  contains
    customary  affirmative  covenants,  negative  covenants  and  conditions  of
    borrowing,  all of which were met as of November 24, 2001. The interest rate
    margin on the bank  credit  facility  may  increase  in the event of certain
    changes to the Company's financial leverage ratios.

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 November 24, 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 accounted for using purchase accounting.
    The assets  purchased  and  liabilities  assumed have been  reflected in the
    accompanying  balance sheet as of November 24, 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.

        On September 14, 2001,  the Company  acquired M & M Aerospace  Hardware,
    Inc.  ("M & M") for an initial  purchase  price of  $177,000.  M & M was 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 of $200,000  includes,  in addition to the initial  purchase
    price,  an  additional  $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 and has been included in the Company's  operations
    since the date of acquisition.

        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 price
    over the  fair  value  of the  identifiable  net  tangible  assets  acquired
    aggregated approximately $118,100.





                               BE AEROSPACE, INC.

        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 and other assets              118,100
                 Current liabilities                      (13,800)
                                                        ---------
                                                         $200,000
                                                        =========


        The  following  pro forma  unaudited  financial  data  is  presented  to
    illustrate  the  estimated  effects  of  the M & M  acquisition  as if  this
    transaction  had  occurred  as  of  the  beginning  of  each  fiscal  period
    presented.   These  results  include   approximately  $40,000  of  inventory
    adjustments recorded by M&M in the period prior to the acquisition.




                                                    Three Months Ended                  Nine Months Ended
                                             ---------------------------------- -----------------------------------
                                                 November         November         November          November
                                                 24, 2001         25, 2000         24, 2001          25, 2000
                                             ----------------- ---------------- ---------------- ------------------
                                                                                        

    Net sales                                 $   172,788       $  192,945       $586,846           $ 577,446
    Net earnings (loss)                          (106,247)          10,168       (130,833)             25,677
    Diluted earnings (loss) per share         $     (3.08)      $     0.35       $  (4.08)          $    0.90




Note 9.    Industry Conditions

         The September 11 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,  parking or  retiring  approximately  15% of their
    fleets. The airlines have further responded by decreasing  domestic airfares
    by 19% in October 2001 and 16% in November  2001. As a result of the double-
    digit  decline in both traffic and airfares,  airline  revenues for domestic
    carriers  for the fourth  quarter of 2001 are  expected  to be down at least
    30%.    Industry-wide  workforce  reductions  announced  by  the  airlines,
    airframe  manufacturers  and the related  suppliers to these industries have
    exceeded  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 taken swift actions to respond to the rapid change in
    industry  conditions as more fully  described in Note 10 below.  The Company
    has not yet fully  determined  the  impact of these  significant  changes in
    industry  conditions on its operations,  liquidity,  financial  condition or
    outlook.

Note 10.   Facility Consolidation and Acquisition-Related Expenses

         During the third quarter of fiscal 2002, the Company  adopted and began
    to implement a restructuring plan designed to re-align its capacity and cost
    structure  consistent with changed  conditions in the airline  industry as a
    result of the September 11th terrorist  attacks.  This plan includes closing
    five facilities, reducing the number of principal production facilities from
    16 to 11, and reducing the workforce by approximately  1,000 employees.  The
    estimated  cost of  this  facility  consolidation  plan  is  expected  to be
    approximately  $98,943,  of which the cash  portion of $15,603 is  primarily
    related to  involuntary  severance  programs,  lease  termination  costs and
    preparing   facilities  for  disposal  and  sale;   $62,938  is  related  to
    write-downs of property,  plant and  equipment,  other assets and inventory;
    and  $20,402 is  related to the  impairment  of  certain  intangible  assets
    rendered   useless  as  a  result  of  industry   conditions   and  facility
    consolidation.  The charge has been included as a component of cost of sales
    for the three and nine months ended November 24, 2001.






                               BE AEROSPACE, INC.

        Pretax cash outlays associated with the facility  consolidation  program
    were not  significant  during  the  third  quarter  and are  expected  to be
    approximately  $15,000 over the next twelve  months.  Management  expects to
    fund  cash  requirements  from  operations.   The  consolidation  activities
    commenced  during the third  quarter of fiscal  2002 and are  expected to be
    substantially  complete by the third  quarter of fiscal 2003.  In connection
    with facility consolidation, the Company also incurred approximately $957 in
    non-recurring transition expenses. The Company incurred approximately $6,840
    of expenses in connection with the acquisition of M & M Aerospace  Hardware,
    Inc.,  which has been  included as a component  of the cost of sales for the
    three and nine months ended  November 24, 2001. As a result,  total facility
    consolidation and acquisition-related expenses for the three and nine months
    ended November 24, 2001 were $106,740.

        The  following  table  summarizes  the  accrual and  utilization  of the
    facility consolidation costs:



                                                                                                    Balance at
                                                                Original           Utilized        November 24,
                                                                                                       2001
                                                               ---------------- ----------------- -----------------
                                                                                            

    Severance, lease terminations and other costs                  $15,603         $   (888)           $14,715
    Impaired property and equipment, inventories
       and other assets                                             62,938          (10,140)            52,798
    Impaired intangible assets                                      20,402          (20,402)                 -
                                                               ---------------- ----------------- -----------------
                                                                   $98,943         $(31,430)           $67,513
                                                               ================ ================= =================




                  [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 SHARE DATA)


        The  following  discussion  and  analysis  addresses  the results of the
    Company's  operations  for the three  months ended  November  24,  2001,  as
    compared to the Company's  results of operations  for the three months ended
    November 25, 2000. The discussion and analysis then addresses the results of
    the  Company's  operations  for the nine months ended  November 24, 2001, as
    compared to the Company's  results of  operations  for the nine months ended
    November 25, 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 NOVEMBER 24, 2001, AS COMPARED TO THE RESULTS OF
    OPERATIONS FOR THE THREE MONTHS ENDED NOVEMBER 25, 2000

         The rapid decline in industry conditions brought about by the terrorist
    attacks on  September  11, 2001  caused the Company to  implement a facility
    consolidation plan designed to re-align its capacity and cost structure with
    changed  conditions  in the airline  industry.  As a result of the change in
    industry  conditions,  the Company now expects  revenues to be 20%-30% lower
    than its earlier  expectations for its fiscal year which ends February 2003.
    The  facility  consolidation  plan  includes  closing  five  facilities  and
    reducing workforce by approximately 1,000 employees.  The Company recognized
    a charge of approximately  $98,943,  of which the cash portion of $15,603 is
    primarily related to involuntary severance programs, lease termination costs
    and  preparing  facilities  for  disposal  and sale;  $62,938  is related to
    write-downs  of inventory,  property,  plant and  equipment;  and $20,402 is
    related to the impairment of certain intangible assets rendered useless as a
    result of industry  conditions  and facility  consolidation.  The charge has
    been  included as a component  of cost of sales for the three  months  ended
    November 24, 2001.

        Revenues  were  negatively  impacted  by the severe  change in  industry
    conditions  following the terrorist attacks on September 11, 2001. Net sales
    for the three-month  period ended November 24, 2001 were $172,788,  which is
    $5,378 or 3.2% greater than net sales of $167,410 for the comparable  period
    in the prior year. However,  excluding revenues from acquisitions  completed
    after the third quarter of fiscal 2001,  revenues  declined by approximately
    16%.

        Gross  profit was  $62,064,  or 35.9% of net sales for the three  months
    ended   November   24,   2001,   excluding   facility    consolidation   and
    acquisition-related expenses of $106,740, as compared to $63,548 or 38.0% of
    net sales in the  comparable  period in the prior  year.  The decline in the
    gross margin before such costs was primarily due to the lower revenue levels
    and  product  mix  issues  within  the  Commercial   Aircraft  Products  and
    Engineering Services segments.

         Selling,  general and administrative  expenses were $28,658 or 16.6% of
    net sales for the three  months  ended  November  24,  2001 as  compared  to
    $23,177 or 13.8% of net sales in the  comparable  period in the prior  year.
    The $5,481 year over year  increase in selling,  general and  administrative
    expenses resulted from $6,746 of such costs related to recent  acquisitions,
    offset by $2,309 of cost reductions in the Company's  operations,  exclusive
    of the  acquisitions.  Research,  development and engineering  expenses were
    $10,576 or 6.1% of net sales for the three months  ended  November 24, 2001,
    as compared with $12,054 or 7.2% 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 November 24, 2001 was $6,316
    as compared to $5,820 in the  comparable  period in the prior year. The year
    over year increase in  amortization  expense is due to recent  acquisitions.
    The Company is assessing  the impact of SFAS 142 on its  financial  position
    and results of operations and while it has not completed its assessment,  it
    believes  the  recurring  impact will be to reduce  amortization  expense by
    $10,000 to $15,000 annually, commencing in its fiscal 2003.



                               BE AEROSPACE, INC.

         The  Company  generated  operating  earnings  of $16,514 or 9.6% of net
    sales  for  the  quarter  ended   November  24,  2001   excluding   facility
    consolidation and acquisition-related  expenses of $106,740. This was $5,983
    or 26.6%  lower  than  operating  earnings  of $22,497 or 13.4% of net sales
    during the  comparable  period in the prior year.  The decrease in operating
    earnings in the current period is primarily  attributable to the lower level
    of revenues from our existing businesses  following the terrorist attacks on
    September 11, 2001.

        Interest  expense,  net was $15,966 for the three months ended  November
    24,  2001,  or $2,268  greater  than  interest  expense of  $13,698  for the
    comparable period in the prior year. The increase in interest expense is due
    to the larger amount of outstanding debt due to the refinancing of long-term
    debt described in Note 6 and the recent acquisitions.

         Earnings before facility consolidation and acquisition-related expenses
    and income taxes in the current quarter were $548, which was $8,251 or 93.8%
    lower than pretax  earnings in the prior year of $8,799.  Loss before income
    taxes was $(106,192) or $114,991 less than pretax earnings in the prior year
    of $8,799.  Income tax expense for the quarter  ended  November 24, 2001 was
    $55, as compared to $880 in the prior year's comparable period.

        Net (loss)  earnings were  $(106,247) or $(3.08) per share for the three
    months ended  November  24,  2001,  as compared to $7,919 or $0.30 per share
    (diluted) for the comparable period in the prior year.



                  [Remainder of page intentionally left blank]





                               BE AEROSPACE, INC.

    NINE MONTHS ENDED NOVEMBER 24, 2001, AS COMPARED TO THE RESULTS OF
    OPERATIONS FOR THE NINE MONTHS ENDED NOVEMBER 25, 2000

         The rapid decline in industry conditions brought about by the terrorist
    attacks on  September  11, 2001  caused the Company to  implement a facility
    consolidation plan designed to re-align its capacity and cost structure with
    changed  conditions  in the airline  industry.  As a result of the change in
    industry  conditions,  the Company now expects  revenues to be 20%-30% lower
    than its earlier  expectations for its fiscal year which ends February 2003.
    The  facility  consolidation  plan  includes  closing  five  facilities  and
    reducing workforce by approximately 1,000 employees.  The Company recognized
    a charge of approximately  $98,943,  of which the cash portion of $15,603 is
    primarily related to involuntary severance programs, lease termination costs
    and  preparing  facilities  for  disposal  and sale;  $62,938  is related to
    write-downs  of inventory,  property,  plant and  equipment;  and $20,402 is
    related to the impairment of certain intangible assets rendered useless as a
    result of industry  conditions  and facility  consolidation.  The charge has
    been  included  as a component  of cost of sales for the nine  months  ended
    November 24, 2001.

        Revenues  were  negatively  impacted  by the severe  change in  industry
    conditions  following the  terrorist  attacks on September 11. Net sales for
    the  nine-month  period  ended  November  24, 2001 were  $528,714,  which is
    $28,063 or 5.6% greater than net sales of $500,651 for the comparable period
    in the prior year. However,  excluding revenues from acquisitions  completed
    after the third quarter of fiscal 2001,  revenues  declined by approximately
    7% for the nine  months  ended  November  24,  2001 as compared to the prior
    year.

         Gross  profit was  $196,950,  or 37.3% of net sales for the nine months
    ended   November   24,   2001,   excluding   facility    consolidation   and
    acquisition-related  expenses of $106,740,  as compared to a gross profit of
    $185,859  or 37.1% of net  sales  in the  prior  year.  The year  over  year
    increase in gross margin before such costs resulted from the continued focus
    on lean manufacturing initiatives and continuous improvement programs within
    the Commercial Aircraft Products segment as well as recent acquisitions.

        Selling,  general and  administrative  expenses were $81,437 or 15.4% of
    net sales for the nine  months  ended  November  24,  2001,  as  compared to
    $71,159 or 14.2% of net sales in the  comparable  period in the prior  year.
    The $10,278 year over year increase in selling,  general and  administrative
    expenses resulted from $14,822 of such costs related to recent acquisitions,
    offset  by  $7,513  of  current  year  cost   reductions  in  the  Company's
    operations,  exclusive  of  the  acquisitions.   Research,  development  and
    engineering  expenses for the current nine-month period were $33,629 or 6.4%
    of net sales or $3,634  lower  than the prior year of $37,263 or 7.4% of net
    sales.  The lower level of spending was  primarily due to a reduction in the
    number of development programs.

         Amortization  expense for the nine months  ended  November 24, 2001 was
    $19,077  as  compared  to  $17,535  in the  prior  year.  The year over year
    increase in amortization expense is due to recent acquisitions.  The Company
    is assessing the impact of SFAS 142 on its financial position and results of
    operations  and while it has not completed its  assessment,  it believes the
    recurring  impact  will be to reduce  amortization  expense  by  $10,000  to
    $15,000 annually, commencing in its fiscal 2003.

        The  Company  generated  operating  earnings  of $62,807 or 11.9% of net
    sales for the nine  months  ended  November  24,  2001,  excluding  facility
    consolidation and acquisition-related expenses of $106,740.  This was $2,905
    or 4.9% greater than operating earnings of $59,902,  which represented 12.0%
    of net sales during the comparable period in the prior year.

        Interest expense, net was $43,730 for the nine months ended November 24,
    2001, or $2,813 greater than interest  expense of $40,917 for the comparable
    period in the prior year.  The  increase  in interest  expense is due to the
    larger amount of outstanding  debt due to the  refinancing of long-term debt
    described in Note 6 and the recent acquisitions.



                               BE AEROSPACE, INC.

        Earnings before facility consolidation and acquisition-related expenses,
    income taxes and  extraordinary  item for the nine months ended November 24,
    2001 were $19,077, which was $92 or 0.5% greater than pretax earnings in the
    prior year of $18,985. Income tax expense for the nine months ended November
    24, 2001 was $1,908,  as compared to $1,899 in the prior  year's  comparable
    period.

        Earnings before facility  consolidation and acquisition-related expenses
    and  extraordinary  item were $17,169,  or $0.52 per share (diluted) for the
    nine  months  ended  November  24,  2001,  as  compared  to $17,086 or $0.67
    (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.

        The Company  reported net loss and net loss per share of  $(98,880)  and
    $(3.08) per share,  respectively,  for the nine months  ended  November  24,
    2001,  as compared to net earnings and net earnings per share of $17,086 and
    $0.67 (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,  costs
    associated  with  our  facility  consolidation   program,   ongoing  capital
    expenditures and scheduled payments of interest on indebtedness. Our working
    capital was $292,206 as of November 24, 2001,  as compared to $174,897 as of
    February 24, 2001.

        At November 24, 2001, our cash and cash  equivalents  were $135,673,  as
    compared  to $60,271 at  February  24,  2001.  Cash  provided  by  operating
    activities was $40,964 for the nine months ended November 24, 2001.

        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 $31,400 of payments
    due to us  under  the  terms  of the  purchase  and  sale  agreement.  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 nine months ended November 24, 2001, we used $265,177 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  $11,022 and $15,399  during the nine months
    ended November 24, 2001 and November 25, 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.

        On  April  17,  2001  we  called  for  redemption  our 9 7/8%  senior
    subordinated  notes due 2006.  We redeemed the notes at a  redemption  price
    equal to 104.97% 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,  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 November  24, 2001,
    indebtedness  under the existing bank credit facility consisted of revolving
    credit  facility  outstanding  borrowings of $145,000  (bearing  interest at
    LIBOR plus  1.5%) and  letters of credit  aggregating  approximately  $4,700
    (bearing interest at LIBOR plus 2.0%, as defined). The bank credit facility,
    which requires no principal payments until 2006, was amended on December 14,
    2001, to provide additional flexibility in its financial covenants, contains
    customary  affirmative  covenants,  negative  covenants  and  conditions  of
    borrowing,  all of which were met as of November 24, 2001. The interest rate
    margin on the bank  credit  facility  may  increase  in the event of certain
    changes to the Company's financial leverage ratios.

         We believe that the cash flow from  operations  and the net proceeds of
    our  recent  debt and  equity  offerings  and  aggregate  cash will  provide
    adequate funds for our working capital needs,  facility  consolidation plan,
    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  fully  determined  the full  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,  risks associated with our facility consolidation plan,
    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 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.  The Company has adopted  SFAS 141 and applied
    its  new  purchase  accounting  requirements  to  the  acquisition  of M & M
    Aerospace.

         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 our 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 nine months from the date
    of adoption. We are assessing but have not yet determined the impact of SFAS
    142 on our financial  position and results of  operations  and while we have
    not completed our assessment, we currently believe the recurring impact will
    be to reduce amortization expense by $10,000 to $15,000 annually, commencing
    in fiscal 2003.




                               BE AEROSPACE, INC.

        In August  2001,  the FASB  issued  SFAS No.  144,  "Accounting  for the
    Impairment or Disposal of Long-Lived  Assets," which addresses the financial
    accounting  and  reporting  for the  impairment  or disposal  of  long-lived
    assets.  This  statement  supercedes  SFAS  No.  121,  "Accounting  for  the
    Impairment of Long-Lived Assets and Long-Lived Assets to Be Disposed Of" and
    will be effective on April 1, 2002.  We are  assessing  the impact,  if any,
    SFAS No. 144 will have on our consolidated financial statements.

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
    substantially   reduced   their  flight   schedules,   parking  or  retiring
    approximately  15% of their fleets.  The airlines have further  responded by
    decreasing  domestic  airfares  by 19% in October  2001 and 16% in  November
    2001. As a result of the double-digit  decline in both traffic and airfares,
    airline revenues  for domestic  carriers for the fourth  quarter of 2001 are
    expected to be down at least 30%. In addition, they have announced workforce
    reductions  aggregating  over 100,000  employees.  In  addition,  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 fully  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.

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
    September  11, 2001  terrorist  attack and the  resolution  of the Company's
    arbitration against Thales.


                               BE AEROSPACE, INC.


    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,  facility  closures,
    product  transition  costs,  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

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

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

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

       Interest Rates - At November 24, 2001, we had adjustable rate debt of
       $145,000 and fixed rate debt of $708,938. The weighted average interest
       rate for the adjustable and fixed rate debt was approximately 4.03% and
       8.74%, respectively, at November 24, 2001. If interest rates were to
       increase by 10% above current rates, the estimated impact on our
       financial statements would be to reduce pretax income annually by
       approximately $585. We do not engage in transactions to hedge our
       exposure to changes in interest rates.



                  [Remainder of page intentionally left blank]



                               BE AEROSPACE, INC.

PART II - OTHER INFORMATION

Item 1.  Legal Proceedings                                                 None.

Item 2.  Changes in Securities

           In connection with the acquisition of M & M Aerospace, Inc. on
           September 14, 2001, pursuant to an Acquisition Agreement dated as of
           August 10, 2001, as amended, among BE Aerospace, Inc., a Delaware
           Company and the shareholders of M & M Aerospace, Inc., the Company
           issued 2,803,738 shares of its Common Stock to the former
           shareholders of M & M. The sale of such shares was made in reliance
           upon the exemption from registration set forth in Section 4(2) of the
           Securities Act relating to sales by an issuer not involving any
           public offering. No underwriters were engaged in connection with the
           foregoing issuance of securities, and no commissions or discounts
           were paid.

           Pursuant to the terms of the acquisition agreement, the Company
           agreed to register for resale with the Securities and Exchange
           Commission the shares of Common Stock issued to the former
           shareholders of M & M. A registration statement related to such
           shares was declared effective by the Commission as of September 10,
           2001.

Item 3.  Defaults Upon Senior Securities                                   None.

Item 4.  Submission of Matters to a Vote of Security Holders               None.

Item 5.  Other Information                                                 None.


Item 6.   Exhibits and Reports


          a.   Exhibits

          Amendment No. 1 to Employment Agreement dated September 14, 2001
          between Registrant and Thomas P. McCaffrey.

          Amendment No. 1 dated December 14, 2001 to Credit Agreement dated as
          of August 21, 2001.

          b.       Reports

          Form 8-K, dated and filed October 24, 2001; includes press release to
          announce Cost Reduction Plans, Comments on Earnings Outlook.

          Form 8-K dated December 17, 2001, filed December 19, 2001, includes
          press release announcing third quarter results.












                               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:  January 7, 2002            By: /s/ Robert J. Khoury
                                       -----------------------------------------
                                       Robert J. Khoury
                                       President and
                                       Chief Executive Officer





     Date:  January 7, 2002             By: /s/ Thomas P. McCaffrey
                                        ----------------------------------------
                                        Thomas P. McCaffrey
                                        Corporate Senior Vice President of
                                        Administration and Chief
                                        Financial Officer