BE AEROSPACE, INC.


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION



                             WASHINGTON, D.C. 20549



                                    FORM 10-Q



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



                   For The Quarterly Period Ended May 25, 2002



                           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
35,690,534 shares were outstanding as of June 25, 2002.






                               BE AEROSPACE, INC.

PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS


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


                                                                             May 25,             February 23,
                                                                               2002                  2002
                                                                       -----------------     -----------------
                                                                           (Unaudited)
                                                                                       
ASSETS

Current assets:
     Cash and cash equivalents                                               $    144.8            $   159.5
     Accounts receivable - trade, less allowance for doubtful
          accounts of $4.1 (May 25, 2002)
          and $4.9 (February 23, 2002)                                             92.4                 93.3
     Inventories, net                                                             160.2                157.0
     Other current assets                                                          48.4                 46.6
                                                                             ----------            ---------
         Total current assets                                                     445.8                456.4
                                                                             ----------            ---------

Property and equipment, net                                                       143.0                142.7
Goodwill                                                                          342.2                333.1
Other intangible assets, net                                                      165.7                172.9
Other assets, net                                                                  23.8                 23.2
                                                                             ----------            ---------
                                                                             $  1,120.5            $ 1,128.3
                                                                             ==========            =========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
     Accounts payable                                                        $     58.7            $    48.1
     Accrued liabilities                                                           80.7                102.2
     Current portion of long-term debt                                              1.3                  1.3
                                                                             ----------            ---------
          Total current liabilities                                               140.7                151.6
                                                                             ----------            ---------

Long-term debt                                                                    852.2                853.5
Other liabilities                                                                   1.8                  2.1

Stockholders' equity:
     Preferred stock, $0.01 par value; 1 million shares
          authorized; no shares outstanding                                          -                    -
     Common stock, $0.01 par value; 50 million shares
           authorized; 34.8 million (May 25, 2002) and
           34.4 million (February 23, 2002) shares issued
          and outstanding                                                           0.3                  0.3
     Additional paid-in capital                                                   407.7                405.3
     Accumulated deficit                                                         (260.2)              (258.7)
     Accumulated other comprehensive loss                                         (22.0)               (25.8)
                                                                              ---------            ---------
          Total stockholders' equity                                              125.8                121.1
                                                                             ----------            ---------
                                                                             $  1,120.5            $ 1,128.3
                                                                             ==========            =========

See notes to condensed consolidated financial statements.


                                        2




                               BE AEROSPACE, INC.

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


                                                                                                Three Months Ended
                                                                                         -------------------------------
                                                                                         May 25, 2002       May 26, 2001
                                                                                         ------------       ------------
                                                                                                      
  Net sales                                                                                  $  154.3            $ 176.8
  Cost of sales                                                                                 101.4              110.9
                                                                                             --------            -------
  Gross profit                                                                                   52.9               65.9

  Operating expenses:
       Selling, general and administrative                                                       28.4               31.2
       Research, development and engineering                                                      9.1               12.1
                                                                                             --------            -------
            Total operating expenses                                                             37.5               43.3
                                                                                             --------            -------

  Operating earnings                                                                             15.4               22.6

  Interest expense, net                                                                          16.9               14.0
                                                                                             --------            -------

  (Loss) earnings before income taxes and extraordinary item                                     (1.5)               8.6

  Income taxes                                                                                      -                0.8
                                                                                             --------            -------

  (Loss) earnings before extraordinary item                                                      (1.5)               7.8

  Extraordinary item                                                                                -                9.3
                                                                                             --------            -------

  Net loss                                                                                   $   (1.5)           $  (1.5)
                                                                                             ========            =======

  Basic net (loss) earnings per common share:

       (Loss) earnings before extraordinary item                                             $  (0.04)           $  0.26
       Extraordinary item                                                                           -              (0.31)
                                                                                             --------            -------
       Net loss per common share                                                             $  (0.04)           $ (0.05)
                                                                                             ========            =======

  Diluted net (loss) earnings per common share:

       (Loss) earnings before extraordinary item                                             $  (0.04)           $  0.25
       Extraordinary item                                                                           -              (0.30)
                                                                                             --------            -------
       Net loss per common share                                                             $  (0.04)           $ (0.05)
                                                                                             ========            =======


See notes to condensed consolidated financial statements.


                                        3



                               BE AEROSPACE, INC.

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


                                                                                                 Three Months Ended
                                                                                         --------------------------------
                                                                                         May 25, 2002        May 26, 2001
                                                                                         ------------        ------------
                                                                                                       
   CASH FLOWS FROM OPERATING ACTIVITIES:
       Net loss                                                                             $  (1.5)             $   (1.5)
       Adjustments to reconcile net loss to net cash flows used in
          operating activities:
                   Extraordinary item                                                             -                   9.3
                   Depreciation and amortization                                                6.9                  12.1
                   Non-cash employee benefit plan contributions                                 0.6                   0.5
          Changes in operating assets and liabilities, net of acquisition:
                   Accounts receivable                                                          1.6                  (0.7)
                   Inventories                                                                 (0.9)                  1.7
                   Other current assets                                                        (1.6)                 (1.5)
                   Accounts payable                                                            10.3                 (11.4)
                   Accrued liabilities                                                        (22.2)                (14.8)
                                                                                            -------              --------
      Net cash flows used in operating activities                                              (6.8)                 (6.3)
                                                                                            -------              ---------

   CASH FLOWS FROM INVESTING ACTIVITIES:
          Acquisitions, net of cash acquired                                                      -                 (33.5)
          Capital expenditures                                                                 (4.2)                 (2.7)
          Change in intangibles and other assets                                               (5.1)                 (6.5)
                                                                                            -------              --------
      Net cash flows used in investing activities                                              (9.3)                (42.7)
                                                                                            -------              --------

   CASH FLOWS FROM FINANCING ACTIVITIES:
          Net payments under bank credit facilities                                            (1.0)                (66.7)
          Proceeds from issuances of stock, net of expenses                                     1.8                  56.1
          Principal payments on long-term debt                                                 (0.3)               (101.8)
          Proceeds from long-term debt                                                            -                 245.0
                                                                                            -------              --------
      Net cash flows provided by financing activities                                           0.5                 132.6
                                                                                            -------              --------

   Effect of exchange rate changes on cash flows                                                0.9                  (0.6)
                                                                                            -------              --------

   Net (decrease) increase in cash and cash equivalents                                       (14.7)                 83.0

   Cash and cash equivalents, beginning of period                                             159.5                  60.3
                                                                                            -------              --------

   Cash and cash equivalents, end of period                                                 $ 144.8              $  143.3
                                                                                            =======              ========

   Supplemental disclosures of cash flow information: Cash paid during period
     for:
          Interest, net                                                                     $  32.3              $   23.1
          Income taxes, net                                                                 $   0.7              $      -



See notes to condensed consolidated financial statements.

                                        4


                               BE AEROSPACE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
MAY 25, 2002 AND MAY 26, 2001
(Unaudited - Dollars in millions, 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 May 25, 2002 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/A for the fiscal year
    ended February 23, 2002.

Note 2.    Comprehensive Earnings (Loss)
           -----------------------------

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



                                                                             Three Months Ended
                                                                    ---------------------------------
                                                                    May 25, 2002         May 26, 2001
                                                                    ------------         ------------
                                                                                   
         Net loss                                                        $(1.5)                $(1.5)
         Other comprehensive earnings (loss):
              Foreign currency translation adjustments                     3.8                  (3.8)
                                                                         -----                 -----
         Comprehensive earnings (loss)                                   $ 2.3                 $(5.3)
                                                                         =====                 =====

Note 3.    Segment Reporting

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

       Each segment reports its results of operations and makes requests for
    capital expenditures and acquisition funding to the Company's chief
    operational decision-making group. This group is presently comprised of the
    Chairman, the President and 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, business jet and aircraft manufacturing customers.

                                        5

                               BE AEROSPACE, INC.

        The following table presents net sales and other financial information
by business segment:



                                                                  Three Months Ended
                                                            -------------------------------
                                                            May 25, 2002       May 26, 2001
                                                            ------------       ------------
                                                                         
          Commercial Aircraft Products
                 Net sales                                     $107.1              $154.6
                 Operating earnings                              12.0(A)             20.4

          Business Jet Products
                 Net sales                                       22.8                22.2
                 Operating earnings                               4.7                 2.2

          Fastener Distribution
                 Net sales                                       24.4                   -
                 Operating earnings                               4.9                   -

          Consolidated
                 Net sales                                      154.3               176.8
                 Operating earnings                              21.6(A)             22.6

(A)      Amounts exclude facility and personnel transition costs of $6.2.
         Including the transition costs, operating earnings for the Commercial
         Aircraft Products business segment and for the Company were $5.8 and
         $15.4, respectively.


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
                                                                       -----------------------------------
                                                                       May 25, 2002           May 26, 2001
                                                                       ------------           ------------
                                                                                        

          Weighted average common shares outstanding                          34.6                   29.6
          Dilutive effect of employee stock options                              -                    1.3
                                                                              ----                   ----
          Diluted shares outstanding                                          34.6                   30.9
                                                                              ====                   ====


Note 5.    New Accounting Pronouncements

         In July 2001, the Financial Accounting Standards Board ("FASB") issued
     Statement of Financial Accounting Standards ("SFAS") No. 141, "Business
     Combinations." SFAS No. 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 No. 141 and
     applied its new purchase accounting requirements to the acquisition of
     M & M Aerospace Hardware, Inc. ("M & M").

        In July 2001, the FASB issued SFAS No. 142, "Goodwill and Other
    Intangible Assets" ("SFAS No. 142"). The Company adopted SFAS No. 142 on
    February 24, 2002. SFAS No. 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 No. 142
    also requires the Company to complete a transitional goodwill impairment
    test six months from the date of adoption. While the Company has not
    completed its transitional goodwill assessment test, it does not believe the
    impact, if any, will be material. The Company has tested indefinite-lived
    intangible assets in connection with the adoption of SFAS No. 142 and no
    impairment existed.

                                        6

                               BE AEROSPACE, INC.

         In June 2001, the FASB issued SFAS No. 143, "Accounting for Retirement
     Obligations" ("SFAS No. 143"). SFAS No. 143 establishes accounting
     standards for the recognition and measurement of an asset retirement
     obligation and its associated asset retirement cost. It also provides
     accounting guidance for legal obligations associated with the retirement of
     tangible long-lived assets. SFAS No. 143 is effective for fiscal years
     beginning after June 15, 2002, with early adoption permitted. The Company
     is currently evaluating the provisions of SFAS No. 143 but expects that the
     provisions of SFAS No. 143 will not have a material impact on its
     consolidated results of operations and financial position upon adoption.

         In August 2001, the FASB issued SFAS No. 144, "Accounting for the
     Impairment or Disposal of Long-Lived Assets," ("SFAS No. 144") 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 became effective on February 24, 2002. The adoption
     of SFAS No. 144 did not have a material impact on the Company's
     consolidated results of operations and financial position.

Note 6.    Goodwill and Intangible Assets

         Effective February 24, 2002, the Company adopted SFAS No. 142. On
     adoption, the Company established its reporting units based on its current
     reporting structure. All recognized assets, liabilities and goodwill have
     been assigned to these reporting units. The Company will complete the first
     step of the transitional goodwill impairment test during the second
     quarter. The following sets forth the intangible assets by major asset
     class:



                                                         May 25, 2002                        February 23, 2002
                                ------------ -------------------------------------- -------------------------------------
                                                                            Net                                   Net
                                Useful Life  Original     Accumulated      Book      Original    Accumulated     Book
                                  (Years)      Cost      Amortization      Value       Cost     Amortization     Value
                                ------------ ---------- ---------------- ---------- ----------- -------------- ----------
                                                                                          
Developed technologies              4-30      $ 93.0        $12.7         $ 80.3     $108.7        $27.2        $ 81.5
Trademarks and patents              7-30        24.9          7.2           17.7       24.6          6.8          17.8
Trademarks (nonamortizing)                      19.4            -           19.4       19.4            -          19.4
Technical qualifications, plans
  and drawings                      3-30        25.6         11.8           13.8       25.5         11.5          14.0
Replacement parts annuity
  and product approvals             3-30        37.9         16.5           21.4       37.6         15.9          21.7
Covenant not to compete and
  other identified intangibles      3-10        22.8          9.7           13.1       30.6         12.1          18.5
                                              ------        -----         ------     ------        -----        ------
                                              $223.6        $57.9         $165.7     $246.4        $73.5        $172.9
                                              ======        =====         ======     ======        =====        ======


         In connection with the implementation of SFAS No. 142, the historical
     cost and accumulated amortization of certain developed technologies were
     reset with no impact to the consolidated financial statements. Changes to
     the original cost basis of intangible assets during the quarter ended May
     25, 2002 were due to the reclassification of assembled workforce to
     goodwill and foreign currency fluctuations.

         Aggregate amortization expense on intangible assets was approximately
     $2.1 for the quarter ended May 25, 2002. There was no impairment loss
     recorded during the quarter. Amortization expense is expected to be
     approximately $8.4 in each of the next five fiscal years.

         The changes in the carrying amount of goodwill for the quarter ended
     May 25, 2002 are as follows:



                                                                  Total
                                                          --------------------
                                                       
Balance as of February 23, 2002                                  $333.1
Impairment losses                                                     -
Effect of foreign currency translation                               .6
Reclassification of assembled workforce                             8.5
                                                                 ------
Balance as of May 25, 2002                                       $342.2
                                                                 ======

                                        7



                               BE AEROSPACE, INC.

       A reconciliation of reported (loss) earnings before extraordinary item to
    (loss) earnings before extraordinary item adjusted to reflect adoption of
    SFAS No. 142 in the quarter ended May 25, 2002 is as follows:


                                                                                      Quarter Ended
                                                                          ---------------------------------------
                                                                             May 25, 2002        May 26, 2001
                                                                          ----------------- ---------------------
                                                                                      
               (Loss) earnings before extraordinary item:
                    As reported                                                  $ (1.5)           $  7.8
                    Add back:  goodwill amortization                                  -               2.0
                                                                                 ------            ------
                    As adjusted                                                  $ (1.5)           $  9.8
                                                                                 ======            ======

                    Basic (loss) earnings per share before extraordinary item:
                        As reported                                              $(0.04)           $ 0.26
                        As adjusted                                              $(0.04)           $ 0.33

                    Diluted (loss) earnings per share before extraordinary item:
                        As reported                                              $(0.04)           $ 0.25
                        As adjusted                                              $(0.04)           $ 0.32

       A reconciliation of reported net (loss) earnings to net (loss) earnings
    adjusted to reflect adoption of SFAS No. 142 in the quarter ended May 25,
    2002 is provided below.

               Net (loss) earnings:
                    As reported                                                  $ (1.5)           $ (1.5)
                    Add back:  goodwill amortization                                  -               2.0
                                                                                 ------            ------
                    As adjusted                                                  $ (1.5)           $  0.5
                                                                                 ======            ======

                    Basic and diluted (loss) earnings per share:
                        As reported                                              $(0.04)           $(0.05)
                        As adjusted                                              $(0.04)           $ 0.02



Note 7.    Long-Term Debt

       On April 17, 2001 the Company sold $250.0 of 8 7/8% Senior Subordinated
    Notes (the "8 7/8%") due 2011. The proceeds from this offering, net of
    debt issue costs, were approximately $242.8. Approximately $105.0 of the
    proceeds were used to redeem the Company's 9 7/8% Senior Subordinated Notes
    (the "9 7/8% Notes") due 2006 and approximately $66.7 of the 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% Notes due
    2006. The 9 7/8% Notes were redeemed at a 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% Notes on the redemption date. Upon deposit
    of these funds, the indenture governing the 9 7/8% Notes was discharged. The
    Company incurred an extraordinary charge of $9.3 (net of tax) for
    unamortized debt issue costs, redemption premiums and fees and expenses
    related to the repurchase of the 9 7/8% Notes.

       In August 2001, the Company established a new bank credit facility
    consisting of a $150.0 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
    tangible property. On May 25, 2002, indebtedness under the existing bank
    credit facility consisted of outstanding borrowings of $144.0 (bearing
    interest at LIBOR plus 2.5%) and letters of credit aggregating approximately
    $5.4. 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 May 25,
    2002. The interest rate margin on the bank credit facility may increase or
    decrease in the event of certain changes to the Company's financial leverage
    ratios.
                                        8



                               BE AEROSPACE, INC.

Note 8.    Equity Offering

       On May 16, 2001, as part of a 5.75 million share offering, the Company
    completed the sale of approximately 2.8 million primary shares of common
    stock at a price of $19.50 per share. The remaining approximately 2.9
    million shares of the Company's common stock represented shares that
    previously were issued to former owners of the four companies acquired by
    the Company effective February 24, 2001. These shares were sold on behalf of
    the former owners as part of the offering, for which the former owners
    received approximately $53.1 million. The Company received approximately
    $50.3 million, net of estimated offering costs, from the sale of the 2.8
    million shares.

Note 9.    Acquisitions

       Effective May 8, 2001, the Company acquired the outstanding common stock
    of Nelson Aero Space, Inc. for approximately $20.0. Effective July 18, 2001,
    the Company acquired the outstanding common stock of Denton Jet Interiors,
    Inc. for approximately $16.0. Both of the transactions have been accounted
    for using purchase accounting. The assets purchased and liabilities assumed
    have been reflected in the accompanying balance sheet as of February 23,
    2002.

       On September 14, 2001, the Company acquired M & M for $184.7. M & M is a
    leading distributor of aerospace fasteners. The M & M acquisition was
    completed by issuing to the former shareholders a total of approximately 1.9
    million shares of B/E stock valued at $32.7, paying them $152.0 in cash and
    assuming current liabilities of approximately $8.8. The Company financed
    this acquisition through cash on hand and approximately $100.0 of borrowings
    under its bank credit facility. This transaction has been accounted for
    using purchase accounting and has been included in the Company's operations
    since the date of acquisition.

        The following pro forma unaudited financial data for the quarter ended
    May 26, 2001 is presented to illustrate the estimated effects of the fiscal
    2002 acquisitions as if the transactions had occurred as of the beginning of
    the period.


                                                                           May 26, 2001
                                                                        ------------------
                                                                     
Net sales                                                                     $208.8
Net earnings before extraordinary item                                          12.3
Diluted earnings per share before extraordinary item                            0.37
Net earnings                                                                     3.0
Diluted earnings per share                                                      0.09


Note 10.   Recent Industry Conditions

       The September 11 terrorist attacks have 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.
    According to industry sources, 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 14% for the 4 months ended April
    2002 compared to the same period last year. As a result of the double-digit
    decline in both traffic and airfares, airline revenues for domestic carriers
    for the first calendar quarter of 2002 were down by 22%. As a result of the
    substantial reduction in airline revenues arising from the September 11
    terrorist attacks, and their aftermath, as well as other factors, such as
    the weakening economy, the U.S. airline industry incurred the largest loss
    in its history in calendar 2001, totaling in excess of $7 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. This has caused a substantial contraction in
    the Company's business, the extent and duration of which cannot be
    determined at this time.

                                        9


                               BE AEROSPACE, INC.

       The Company's principal customers are the world's commercial airlines.
    During the six years ended with calendar 2000, the airlines significantly
    strengthened their balance sheets and enhanced their liquidity as a result
    of improved profitability, debt and equity financings and closely managed
    fleet expansion. However, increases in pilot and other airline wages,
    coupled with higher fuel prices and the softening of the global economy were
    already negatively impacting airline profitability prior to the events of
    September 11, 2001. The combined impact of the recent recession and the
    events of September 11 has negatively impacted discretionary airline
    spending for cabin interior refurbishments and upgrades and new aircraft
    purchases. The Company expects that this will have a material adverse impact
    on its results of operations and financial condition until such time as
    conditions in the airline industry improve. While management has developed
    and begun to implement what it believes is a sound plan to counter these
    difficult conditions, it cannot guarantee that the plans are adequate or
    will be successful.

       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.

Note 11.   Facility Consolidation and Other Special Charges

       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. The Company is implementing a
    plan to close five facilities and reduce its workforce by about 1,000
    employees. As a result, the Company recorded a charge of $98.9 which
    included cash expenses of approximately $15.6. In addition, during the three
    months ended May 25, 2002, the Company incurred approximately $6.2 of
    transition costs associated with the facilities and personnel consolidation
    program, which have been expensed as incurred as a component of cost of
    sales.

       The cash charges relate to involuntary severance and benefit programs for
    approximately 1,000 employees, lease termination costs and preparing
    facilities for disposal and sale. As of May 25, 2002, the Company had
    terminated approximately 900 employees. Through May 25, 2002, the Company
    paid approximately $7.5 related to severance, termination benefits and other
    cash costs related to this consolidation program.

       Cash requirements related to facility consolidation activities were
    funded from operations and bank borrowings. Pretax cash outlays are expected
    to aggregate approximately $12.5 during fiscal 2003.

       The following table summarizes the facility consolidation costs activity
during the quarter ended May 25, 2002:


                                                  Balance at
                                                 February 23,       Dispositions/            Paid         Balance at
                                                     2002         Reclassifications         In Cash      May 25, 2002
                                                 --------------- ---------------------- --------------- ---------------
                                                                                            
Accrued liability for severance, lease
   termination and other costs                     $  12.5             $  1.6               $ (7.5)          $ 6.6
Impaired inventories, property and equipment          12.1               (7.2)                   -             4.9
                                                 --------------- ---------------------- --------------- ---------------
                                                   $  24.6             $ (5.6)              $ (7.5)          $11.5
                                                 =============== ====================== =============== ===============



                                       10


                               BE AEROSPACE, INC.

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

       The following discussion and analysis addresses the results of our
    operations for the three months ended May 25, 2002, as compared to the
    Company's results of operations for the three months ended May 26, 2001. The
    discussion and analysis also addresses the liquidity and financial condition
    of the Company and other matters.

THREE MONTHS ENDED MAY 25, 2002, AS COMPARED TO THE RESULTS OF OPERATIONS FOR
THE THREE MONTHS ENDED MAY 26, 2001

       Revenues were negatively impacted by the severe decline in industry
    conditions following the terrorist attacks on September 11, 2001. Net sales
    for the three months ended May 25, 2002 were $154.3, which is $22.5 or 12.7%
    less than net sales of $176.8 for the comparable period in the prior year.
    However, on a proforma basis, revenues declined by approximately $54.5 or
    26.1%. Proforma figures treat companies acquired during fiscal 2002 as
    though acquired at the beginning of fiscal 2002. Sales of the commercial
    aircraft products segment were $47.5 or 30.7% lower than sales in the prior
    year, due to the recession in the airline industry and the further downturn
    in industry conditions following the events of September 11, 2001.

       Gross profit was $59.1, or 38.3% of net sales for the quarter, excluding
    facility transition expenses of $6.2, as compared to $65.9 or 37.3% of net
    sales in the prior year. Including such costs, gross profit was $52.9 or
    34.3% of net sales, which was $13.0 lower than the prior year. The lower
    gross profit was due to the lower revenue level and facility and personnel
    transition costs. The improvement in the gross margin before such costs was
    primarily due to impact of our facility consolidation efforts, and lean
    manufacturing and continuous improvement programs.

       Selling, general and administrative expenses were $28.4 or 18.4% of net
    sales for the three month period as compared to $31.2 or 17.7% of net sales
    during the comparable period in the prior year. On a comparable basis
    (including last year's acquisitions in the first quarter results), such
    costs would have been $36.4 last year. The $8.0 year over year decrease in
    comparable selling, general and administrative expenses resulted from a $4.2
    reduction in amortization expense and $3.8 of savings realized from facility
    closures and austerity measures.

       Research, development and engineering expenses were $9.1 or 5.9% of net
    sales for the three month period ended May 25, 2002 as compared to $12.1 or
    6.8% of net sales in fiscal 2001. The year over year decrease in research,
    development and engineering expenses is primarily attributable to the
    facility consolidation program and austerity measures we implemented in
    response to weak airline performance caused by the recession and the
    September 11 terrorist attacks.

       We generated operating earnings of $21.6 or 14.0% of net sales for the
    current quarter, excluding facility transition expenses of $6.2. This was
    $1.0 or 4.4% lower than operating earnings of $22.6 or 12.8% of net sales
    for the comparable period in the prior year. The decrease in operating
    earnings in the current period is primarily attributable to the $54.5
    decrease in revenues, on a proforma basis, from our businesses following the
    terrorist attacks on September 11, 2001, offset by cost reductions arising
    for our facility consolidation program, austerity measures and lower
    amortization expense arising from the implementation of SFAS No. 142.

       On a proforma basis, for the quarter ended May 25, 2002, our gross margin
    excluding transition costs expanded by 50 basis points to 38.3% as
    compared to the first quarter a year ago. On a similar basis, operating
    expenses decreased by $11.0 to $37.5, reflecting a $6.8 reduction in actual
    operating expenses and a $4.2 reduction in amortization expenses resulting
    from new accounting rules. Proforma gross margin and operating expenses were
    37.8% and $48.5, respectively, for the first quarter a year ago.

                                       11


                               BE AEROSPACE, INC.

       Interest expense, net was $16.9 for the quarter ended May 25, 2002, or
    $2.9 greater than interest expense of $14.0 for the same period in the prior
    year. The increase in interest expense is due to the increase in outstanding
    debt due to last year's financing activities and acquisitions, net of
    interest earned on our cash balances.

       After transition expenses, we generated a $1.5 million loss before income
    taxes.

       Income tax expense for the current three-month period was $0.0 as
    compared to $0.8 in the same period in the prior year. The Company recorded
    a $9.3 extraordinary item during the prior year's first quarter related to
    the early extinguishment of certain long-term debt.

       Earnings before facility transition expenses were $4.2 (net of income
    taxes of $0.5), or $0.12 per share for the current quarter, as compared to
    net earnings before debt extinguishments costs of $7.8 or $0.25 per share
    (diluted) for the comparable period in prior year. Our net loss for the
    current quarter was ($1.5) or ($0.04) per share as compared to a net loss of
    ($1.5) or ($0.05) in the prior year.




                  [Remainder of page intentionally left blank]




                                       12



                               BE AEROSPACE, INC.

LIQUIDITY AND CAPITAL RESOURCES

Current Financial Condition

    Our liquidity requirements consist of working capital needs, ongoing capital
expenditures and payments of interest and principal on our indebtedness. Our
primary requirements for working capital are directly related to the level of
our operations; working capital, primarily accounts receivable and inventories,
fluctuate with the demand for our product. Our working capital was $305.1 as of
May 25, 2002, as compared to $304.8 as of February 23, 2002.

    At May 25, 2002, our cash and cash equivalents were $144.8, as compared to
$159.5 at February 23, 2002. This decrease in cash is primarily attributable to
the timing of our semi-annual interest payments on our subordinated debt and
cash costs associated with our facility consolidation program.

    We hold a promissory note from Thomson -- CSF Holding Corporation, a
subsidiary of The Thales Group (a publicly traded French Company with over $9
billion in sales). We are currently involved in a dispute with Thales over
certain terms of a purchase and sale agreement in connection with our sale in
Fiscal 2000 of our in-flight entertainment business. Thomson -- CSF Holding
Corporation failed to make payments on the promissory notes issued to us in
connection with the sale when due, and in December 2000 we initiated arbitration
proceedings against Thales and its parent Thomson. These obligations to us are
guaranteed by Thomson -- CSF Sextant, Inc. The arbitration against Thales and
Thomson is expected to be resolved during fiscal 2003.

Cash Flows

    Cash used in operating activities was $6.8 for the three months ended May
25, 2002 and $6.3 for the three months ended May 26, 2001. The primary source of
cash during the three months ended May 25, 2002 was a net loss of $(1.5) offset
by charges for depreciation and amortization of $6.9, other non-cash expenses of
$0.6, and a decrease in accounts receivable of $1.6. These sources of cash were
partly offset by cash used to reduce payables and accruals of $11.9 and an
increase in inventories and other current assets of $2.5.

Capital Spending

    Our capital expenditures were $4.2 and $2.7 during the three months ended
May 25, 2002 and May 26, 2001, respectively. The year over year increase in
capital expenditures is in line with our expectation for annual capital
expenditures of approximately $15.0-$19.0 for the next several years. We have no
material commitments for capital expenditures. We have, in the past, generally
funded our capital expenditures from cash from operations and funds available to
us under our bank credit facility. We expect to fund future capital expenditures
from cash on hand and from operations and from funds available to us under our
bank credit facility. In addition, since 1989, we have completed 22 acquisitions
for an aggregate purchase price of approximately $971.0. In addition, following
these acquisitions, we have rationalized the businesses, reducing headcount by
nearly 4,000 employees and eliminating 22 facilities. The cost of these actions
was approximately $285.3. We have financed these acquisitions primarily through
issuances of debt and equity securities, including our outstanding 8% Notes due
2008, 8 7/8% Notes due 2011 and the 9 1/2% Notes due 2008 and the bank credit
facility.

Outstanding Debt and Other Financing Arrangements

    In August 2001, we established a new bank credit facility consisting of a
$150.0 revolving credit facility which expires in August 2006. The bank credit
facility is collateralized by our accounts receivable, inventories and by
substantially all of our other personal property. At May 25, 2002, indebtedness
under the existing bank credit facility consisted of revolving credit facility
outstanding borrowings of $144.0 (bearing interest at LIBOR plus 2.5%) and
letters of credit aggregating approximately $5.4. The bank credit facility,
which requires no principal payments until 2006, contains customary affirmative
covenants, negative covenants and conditions of borrowing, all of which were met
as of May 25, 2002. The interest rate margin on the bank credit facility may
increase or decrease in the event of certain changes to our financial leverage
ratios.
                                       13



                               BE AEROSPACE, INC.

    Long-term debt consists principally of our 8% Notes, 8 7/8% Notes and 9 1/2%
Notes. The $250.0 of 8% Notes mature on March 1, 2008, the $250.0 of 8 7/8%
Notes mature on May 1, 2011 and the $200.0 of 9 1/2% Notes mature on November 1,
2008. The notes are unsecured senior subordinated obligations and are
subordinated to all of our senior indebtedness. Each of the 8% Notes, 8 7/8%
Notes and 9 1/2% Notes contain restrictive covenants, including limitations on
future indebtedness, restricted payments, transactions with affiliates, liens,
dividends, mergers and transfers of assets, all of which were met by us as of
May 25, 2002. A breach of such covenants, or the covenants under our bank credit
facility, that continues beyond any grace period can constitute a default, which
can limit the ability to borrow and can give rise to a right of the lenders to
terminate the applicable facility and/or require immediate repayment of any
outstanding debt.

Contractual and Other Obligations

    The following charts reflect our contractual obligations and commercial cash
commitments as of May 25, 2002. Commercial commitments include lines of credit,
guarantees and other potential cash outflows resulting from a contingent event
that requires performance by us or our subsidiaries pursuant to a funding
commitment.


                                                      Fiscal       Fiscal      Fiscal     Fiscal      Fiscal
Contractual Obligations               Total            2003         2004        2005       2006        2007       Thereafter
                                 ----------------- ------------- ----------- ----------- ---------- ------------ --------------
                                                                                            
Long-term debt                         $853.5          $1.3        $ 4.3       $0.6        $0.1      $147.8        $699.4
Operating leases                         29.1           6.7          6.6        4.0         3.2         2.6           6.0
Capital lease obligations                 0.2           0.2            -          -           -           -             -
                                       ------          ----        -----       ----        ----      ------        ------
Total                                  $882.8          $8.2        $10.9       $4.6        $3.3      $150.4        $705.4
                                       ======          ====        =====       ====        ====      ======        ======

Commercial Commitments
Letters of Credit                      $  5.4          $5.4        $   -       $  -        $  -      $    -        $    -


    We believe that the cash flow from operations, which provides us with our
ability to fund our operations, make planned capital expenditures, make
scheduled payments and refinance our indebtedness, depends on our future
operating performance, which, in turn, is subject to prevailing economic
conditions and to financial, business and other factors, some of which are
beyond our control.

Deferred Tax Assets

    We established a valuation allowance related to the utilization of our
deferred tax assets because of uncertainties that preclude us from determining
that it is more likely than not that 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, 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.

                                       14



                               BE AEROSPACE, INC.

NEW ACCOUNTING PRONOUNCEMENTS

    In July 2001, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 141, "Business
Combinations." SFAS No. 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 No. 141 and applied
its new purchase accounting requirements to the acquisition of M & M Aerospace.

    In July 2001, the FASB issued SFAS No. 142, "Goodwill and Other Intangible
Assets." We adopted SFAS No. 142 on February 24, 2002. SFAS No. 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 No. 142
also requires us to complete a transitional goodwill impairment test six months
from the date of adoption. While the Company has not completed its transitional
goodwill assessment test, it does not believe the impact, if any, will be
material. The Company has tested indefinite-lived intangible assets in
connection with the adoption of SFAS No. 142 and no impairment existed.

    In June 2001, the FASB issued SFAS No. 143, "Accounting for Retirement
Obligations." SFAS No. 143 establishes accounting standards for the recognition
and measurement of an asset retirement obligation and its associated asset
retirement cost. It also provides accounting guidance for legal obligations
associated with the retirement of tangible long-lived assets. SFAS No. 143 is
effective for fiscal years beginning after June 15, 2002, with early adoption
permitted. The Company is currently evaluating the provisions of SFAS No. 143
but expects that the provisions of SFAS No. 143 will not have a material impact
on its consolidated results of operations and financial position upon adoption.

    In October 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 was effective
beginning on February 24, 2002. The adoption of SFAS No. 144 did not have a
material impact on our consolidated results of operations and financial
position.

CRITICAL ACCOUNTING POLICIES

    The discussion and analysis of our financial condition and results of
operations are based upon our consolidated financial statements, which have been
prepared in accordance with accounting principles generally accepted in the
United States of America. The preparation of these financial statements requires
us to make estimates and judgments that affect the reported amount of assets and
liabilities, revenues and expenses, and related disclosure of contingent assets
and liabilities at the date of our financial statements. Actual results may
differ from these estimates under different assumptions or conditions.

    Critical accounting policies are defined as those that are reflective of
significant judgments and uncertainties, and potentially result in materially
different results under different assumptions and conditions. We believe that
our critical accounting policies are limited to those described below. For a
detailed discussion on the application of these and other accounting policies,
see Note 1 in the Notes to the Consolidated Financial Statements included in the
Company's Annual Report on Form 10-K/A for the fiscal year ended February 23,
2002.

Revenue Recognition

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

    We apply judgment to ensure that the criteria for recognizing sales are
consistently applied and achieved for all recognized sales transactions.

                                       15

                               BE AEROSPACE, INC.

Accounts Receivable

    We perform ongoing credit evaluations of our customers and adjust credit
limits based upon payment history and the customer's current credit worthiness,
as determined by our review of their current credit information. We continuously
monitor collections and payments from our customers and maintain a provision for
estimated credit losses based upon our historical experience and any specific
customer collection issues that we have identified. While such credit losses
have historically been within our expectations and the provisions established,
we cannot guarantee that we will continue to experience the same credit loss
rates that we have in the past.

Inventories

    We value our inventory at the lower of cost or market. We regularly review
inventory quantities on hand and record a provision for excess and obsolete
inventory based primarily on our estimated forecast of product demand and
production requirements. As demonstrated during fiscal 2002, demand for our
products can fluctuate significantly. Our estimates of future product demand may
prove to be inaccurate, in which case we may have understated or overstated the
provision required for excess and obsolete inventory. In the future, if our
inventory is determined to be overvalued, we would be required to recognize such
costs in our cost of goods sold at the time of such determination. Likewise, if
our inventory is determined to be undervalued, we may have over-reported our
costs of goods sold in previous periods and would be required to recognize such
additional operating income at the time of sale.

Long-Lived Assets (including Tangible and Intangible Assets and Goodwill)

    To conduct our global business operations and execute our strategy, we
acquire tangible and intangible assets. We periodically evaluate the
recoverability of the carrying amount of our long-lived assets (including
property and equipment, goodwill and other intangible assets) whenever
events or changes in circumstances indicate that the carrying amount of an asset
may not be fully recoverable. An impairment is assessed when the undiscounted
expected future cash flows derived from an asset are less than its carrying
amount. Impairments are recognized in operating earnings. We continually apply
judgment when applying these impairment rules to determine the timing of the
impairment test, the undiscounted cash flows used to assess impairments, and the
fair value of an impaired asset. The dynamic economic environment in which each
of our businesses operate and the resulting assumptions used to estimate future
cash flows impact the outcome of all impairment tests.

Accounting for Income Taxes

    As part of the process of preparing our consolidated financial statements we
are required to estimate our income taxes in each of the jurisdictions in which
we operate. This process involves us estimating our actual current tax exposure
together with assessing temporary differences resulting from differing treatment
of items, such as deferred revenue, for tax and accounting purposes. These
differences result in deferred tax assets and liabilities, which are included
within our consolidated balance sheets. We must then assess the likelihood that
our deferred tax assets will be recovered from future taxable income and to the
extent we believe that recovery is not likely, we must establish a valuation
allowance. To the extent we establish a valuation allowance or increase this
allowance in a period, we must include an expense within the tax provision in
the consolidated statements of operations.

    Significant management judgment is required in determining our provision for
income taxes, our deferred tax assets and liabilities and any valuation
allowance recorded against our net deferred tax assets. We have recorded a
valuation allowance of $106.3 million as of May 25, 2002, due to uncertainties
related to our ability to utilize some of our deferred tax assets, primarily
consisting of certain net operating income losses carried forward, before they
expire. The valuation allowance is based on our estimates of taxable income by
jurisdiction in which we operate and the period over which our deferred tax
assets will be recoverable. In the event that actual results differ from these
estimates or we adjust these estimates in future periods we may need to
establish additional valuation allowance which could materially impact our
financial position and results of operations.

                                       16


                               BE AEROSPACE, INC.

DEPENDENCE UPON CONDITIONS IN THE AIRLINE INDUSTRY

    The September 11 terrorist attacks have 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. According to
industry sources, 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 14% for the 4 months ended April 2002 compared to the same period last
year. As a result of the double-digit decline in both traffic and airfares,
airline revenues for domestic carriers for the first calendar quarter of 2002
were down by 22%. As a result of the substantial reduction in airline revenues
arising from the September 11 terrorist attacks, and their aftermath, as well as
other factors, such as the weakening economy, the U.S. airline industry incurred
the largest loss in its history in calendar 2001, totaling in excess of
$7 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. This has caused a substantial contraction in our
business, the extent and duration of which cannot be determined at this time.

    Our principal customers are the world's commercial airlines. During the six
years ending with calendar 2000, the airlines significantly strengthened their
balance sheets and enhanced their liquidity as a result of improved
profitability, debt and equity financings and closely managed fleet expansion.
However, increases in pilot and other airline wages, coupled with higher fuel
prices and the softening of the global economy were already negatively impacting
airline profitability prior to the events of September 11, 2001. The combined
impact of the recent recession and the events of September 11 has negatively
impacted discretionary airline spending for cabin interior refurbishments and
upgrades and new aircraft purchases. We expect that this will have a material
adverse impact on our results of operations and financial condition until such
time as conditions in the airline industry improve. While management has
developed and begun to implement what it believes is a sound plan to counter
these difficult conditions, it cannot guarantee that the plans are adequate or
will be successful.

    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 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,
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 attacks and the resolution of the Company's
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/A,
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.
                                       17


                               BE AEROSPACE, INC.

       Foreign currency - We have direct operations in Europe that receive
       revenues from customers in various currencies and purchase raw materials
       and component parts from foreign vendors in various currencies.
       Accordingly, we are exposed to transaction gains and losses that could
       result from changes in foreign currency exchange rates relative to the
       U.S. dollar. The largest foreign currency exposure results from activity
       in British pounds and 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 May 25, 2002, we had no outstanding
       forward currency exchange contracts. We did not enter into any other
       derivative financial instruments.

       Interest Rates - At May 25, 2002, we had adjustable rate debt of $144.0
       and fixed rate debt of $699.6. The weighted average interest rate for the
       adjustable and fixed rate debt was approximately 4.7% and 8.7%,
       respectively, at May 25, 2002. 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 $0.7. We do
       not engage in transactions to hedge our exposure to changes in interest
       rates.



                  [Remainder of page intentionally left blank]




                                       18






                               BE AEROSPACE, INC.

PART II - OTHER INFORMATION

Item 1.  Legal Proceedings                                                 None.

Item 2.  Changes in Securities                                             None.

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

          10(ii)    Leases
          10.1      Lease dated October of 1998, between Kilroy Realty, L.P.,
                    as lessor and BE Aerospace, Inc. as lessee,
                    related to the Anaheim, California property.
          10.2      Lease dated February 20, 2001, between Pelmad Corporation,
                    as landlord and BE Aerospace, Inc., as tenant,
                    related to the Miami, Florida property.

b.       Reports

          Form 8-K, dated April 10, 2002 and filed April 11, 2002, includes a
          press release containing earnings release information including
          certain unaudited financial information.


                                       19



                               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:  June 26, 2002           By: /s/ Robert J. Khoury
                                   --------------------
                                   Robert J. Khoury
                                   President and
                                   Chief Executive Officer





Date:  June 26, 2002            By: /s/ Thomas P. McCaffrey
                                    -----------------------
                                    Thomas P. McCaffrey
                                    Corporate Senior Vice President of
                                    Administration and Chief
                                    Financial Officer



                                       20