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 June 30, 2003



                           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[ ]

    Indicate by check mark whether the  registrant is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). YES[X] NO[ ]

    The registrant has one class of common stock, $0.01 par value, of which
35,960,913 shares were outstanding as of July 31, 2003.




                                       1


                               BE AEROSPACE, INC.

                  Form 10-Q for the Quarter Ended June 30, 2003

                                Table of Contents


                                                                            Page

Part I  Financial Information

Item 1. Condensed Consolidated Financial Statements (Unaudited)

        a) Condensed Consolidated Balance Sheets
           as of June 30, 2003 and December 31, 2002...........................3

        b) Condensed Consolidated Statements of Operations for the
           Three and Six Months ended June 30, 2003 and June 30, 2002..........4

        c) Condensed Consolidated Statements of Cash Flows for the
           Six Months ended June 30, 2003 and June 30, 2002....................5

        d) Notes to Condensed Consolidated Financial Statements................6

Item 2. Management's Discussion and Analysis of Financial Condition
        and Results of Operations.............................................14

Item 3. Quantitative and Qualitative Disclosures About Market Risk............25

Item 4. Controls and Procedures...............................................25

Part II Other Information

Item 1. Legal Proceedings.....................................................26

Item 2. Changes in Securities and Use of Proceeds.............................26

Item 3. Defaults Upon Senior Securities.......................................26

Item 4. Submission of Matters to a Vote of Security Holders...................26

Item 5. Other Information.....................................................26

Item 6. Exhibits and Reports on Form 8-K......................................26

        Signatures............................................................27



                                       2

PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS


                               BE AEROSPACE, INC.
                CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
                    (Dollars in millions, except share data)



                                                                                   June 30, 2003               December 31, 2002
                                                                             --------------------------    -------------------------
                                                                                                     
ASSETS

Current assets:
    Cash and cash equivalents                                                         $    69.9                     $    156.9
    Accounts receivable - trade, less allowance for doubtful
        accounts of $3.4 (June 30, 2003)
        and $3.9 (December 31, 2002)                                                       72.1                           73.8
    Inventories, net                                                                      166.9                          163.2
    Other current assets                                                                   14.8                           22.8
                                                                                      ---------                     ----------
        Total current assets                                                              323.7                          416.7

Property and equipment, net                                                               109.7                          115.5
Goodwill                                                                                  347.2                          344.7
Identifiable intangible assets, net                                                       161.3                          165.2
Other assets, net                                                                          28.6                           25.0
                                                                                      ---------                     ----------
                                                                                      $   970.5                     $  1,067.1
                                                                                      =========                     ==========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
    Accounts payable                                                                  $    56.4                     $     67.3
    Accrued liabilities                                                                    68.5                           69.6
    Current maturities of long-term debt                                                    1.7                           16.9
                                                                                      ---------                     ----------
        Total current liabilities                                                         126.6                          153.8

Long-term debt, net of current maturities                                                 785.7                          836.0
Other non-current liabilities                                                               6.9                            8.0

Commitments, contingencies and off-balance sheet arrangements (Note 6)

Stockholders' equity:
    Preferred stock, $0.01 par value; 1.0 million shares
        authorized; no shares outstanding                                                   --                              --
    Common stock, $0.01 par value; 100.0 million shares
        authorized; 36.0 million (June 30, 2003) and
        35.2 million (December 31, 2002) shares issued
        and outstanding                                                                     0.4                            0.3
    Additional paid-in capital                                                            411.8                          410.1
    Accumulated deficit                                                                  (354.4)                        (329.5)
    Accumulated other comprehensive loss                                                   (6.5)                         (11.6)
                                                                                      ---------                     ----------
        Total stockholders' equity                                                         51.3                           69.3
                                                                                      ---------                     ----------
                                                                                      $   970.5                     $  1,067.1
                                                                                      =========                     ==========



See accompanying notes to condensed consolidated financial statements.

                                       3



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




                                                              THREE MONTHS ENDED                SIX MONTHS ENDED
                                                         --------------- --------------   -------------- --------------
                                                            June 30,       June 30,         June 30,       June 30,
                                                              2003           2002             2003           2002
                                                         --------------- --------------   -------------- --------------
                                                                                             
Net sales                                                    $  151.8        $  151.2         $  306.5       $  297.2

Cost of sales                                                   112.0            99.8            220.3          196.7
                                                             --------        --------         --------       --------

Gross profit                                                     39.8            51.4             86.2          100.5

Operating expenses:

  Selling, general and administrative                            26.1            28.3             54.6           56.9
  Research, development and engineering                           9.9             9.3             20.8           19.1
                                                             --------        --------         --------       --------
  Total operating expenses                                       36.0            37.6             75.4           76.0
                                                             --------        --------         --------       --------

Operating earnings                                                3.8            13.8             10.8           24.5

Interest expense, net                                            17.2            17.0             34.0           33.6
                                                             --------        --------         --------       --------

Loss before income taxes                                        (13.4)           (3.2)           (23.2)          (9.1)

Income taxes                                                      0.7              --              1.7             --
                                                             --------        --------         --------       --------

Net loss                                                     $  (14.1)       $   (3.2)        $  (24.9)      $   (9.1)
                                                             ========        ========         ========       ========

Loss per common share:

  Basic and diluted                                          $  (0.39)       $  (0.09)        $  (0.70)      $  (0.26)
                                                             ========        ========         ========       ========



See accompanying notes to condensed consolidated financial statements.


                                       4



                               BE AEROSPACE, INC.
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                              (Dollars in millions)



                                                                                          SIX MONTHS ENDED
                                                                            --------------------   ----------------------
                                                                               June 30, 2003           June 30, 2002
                                                                            --------------------   ----------------------
                                                                                             
CASH FLOWS FROM OPERATING ACTIVITIES:
    Net loss                                                                     $ (24.9)               $  (9.1)
    Adjustments to reconcile net loss to net cash flows
         (used in) provided by operating activities:
         Depreciation and amortization                                              14.4                   17.0
         Non-cash employee benefit plan contributions                                1.2                    1.2
         Loss on disposal of property and equipment                                  1.4                    0.2
    Changes in operating assets and liabilities:
         Accounts receivable                                                         3.2                    3.7
         Inventories                                                                (2.3)                  (9.2)
         Other current assets                                                        8.5                   31.1
         Payables, accruals and other liabilities                                  (15.8)                 (33.3)
                                                                                 -------                -------
Net cash flows (used in) provided by operating activities                          (14.3)                   1.6
                                                                                 -------                -------

CASH FLOWS FROM INVESTING ACTIVITIES:
    Capital expenditures                                                            (7.3)                  (8.8)
    Proceeds from real estate sales                                                  2.3                    1.2
    Acquisitions, net of cash acquired                                                --                   (4.5)
    Change in intangible and other assets                                           (3.9)                   1.5
                                                                                 -------                -------
Net cash flows used in investing activities                                         (8.9)                 (10.6)
                                                                                 -------                -------

CASH FLOWS FROM FINANCING ACTIVITIES:
    Net payments under bank credit facilities                                      (65.0)                  (1.0)
    Proceeds from issuances of common stock, net of expenses                         0.5                    1.1
    Principal payments on long-term debt                                            (0.6)                  (0.8)
                                                                                 -------                -------
Net cash flows used in financing activities                                        (65.1)                  (0.7)
                                                                                 -------                -------

Effect of exchange rate changes on cash flows                                        1.3                    1.7
                                                                                 -------                -------

Net decrease in cash and cash equivalents                                          (87.0)                  (8.0)

Cash and cash equivalents, beginning of period                                     156.9                  139.3
                                                                                 -------                -------

Cash and cash equivalents, end of period                                         $  69.9                $ 131.3
                                                                                 =======                =======

Supplemental disclosures of cash flow information:
Cash paid during period for:
    Interest, net                                                                $  33.2                $  34.0
    Income taxes, net                                                            $   0.5                $   1.1


See accompanying notes to condensed consolidated financial statements.

                                      5

                               BE AEROSPACE, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
            (Unaudited - Dollars In Millions, Except Per Share Data)

Note 1.    Basis of Presentation

       The accompanying condensed consolidated financial statements have been
    prepared in accordance with accounting principles generally accepted in the
    United States of America for interim financial information and are unaudited
    pursuant to the rules and regulations of the Securities and Exchange
    Commission. Accordingly, they do not include all of the information and
    footnotes required by accounting principles generally accepted in the United
    States of America for complete financial statements. All adjustments which,
    in the opinion of management, are considered necessary for a fair
    presentation of the results of operations for the periods shown, are of a
    normal recurring nature and have been reflected in the condensed
    consolidated financial statements. The results of operations for the periods
    presented are not necessarily indicative of the results expected for the
    full fiscal year or for any future period. The information included in these
    condensed consolidated financial statements should be read in conjunction
    with the consolidated financial statements and accompanying notes included
    in the BE Aerospace, Inc. (the "Company" or "B/E") Annual Report on Form
    10-K for the ten-month transition period ended December 31, 2002.

       The preparation of financial statements in conformity with accounting
    principles generally accepted in the United States of America requires
    management to make estimates and assumptions that affect the reported
    amounts and related disclosures. Actual results could differ from those
    estimates. Certain reclassifications have been made for consistent
    presentation.

       In October 2002, the Company changed its fiscal year end from the last
    Saturday in February to December 31, effective with the transition period
    ended on December 31, 2002. The Company reported the transition period in
    the Company's Annual Report on Form 10-K for the period ended December 31,
    2002 during March 2003.

       Accounting for Stock-Based Compensation - The Company applies Accounting
    Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees",
    and related interpretations in accounting for its stock option and stock
    purchase plans. Accordingly, no compensation cost has been recognized for
    its stock option and stock purchase plans. Had compensation cost for the
    Company's stock option and stock purchase plans been determined consistent
    with SFAS No. 123, "Accounting for Stock-Based Compensation", the Company's
    net loss and net loss per share for the three and six months ended June 30,
    2003 and June 30, 2002, respectively, would have been the pro forma amounts
    indicated in the following table:



                                                              THREE MONTHS ENDED                SIX MONTHS ENDED
                                                         --------------- --------------   -------------- --------------
                                                            June 30,       June 30,         June 30,       June 30,
                                                              2003           2002             2003           2002
                                                         --------------- --------------   -------------- --------------
                                                                                             
Net loss as reported                                         $ (14.1)        $  (3.2)         $  (24.9)      $  (9.1)
    Expense per SFAS No. 123,
       fair value method, net of
       related tax effects                                       0.9             1.4               2.1           3.2
                                                             -------         -------          --------       -------
Pro forma                                                    $ (15.0)        $  (4.6)         $  (27.0)      $ (12.3)
                                                             -------         -------          --------       -------
Basic and diluted net loss per share:
    As reported                                              $ (0.39)        $ (0.09)         $ (0.70)       $ (0.26)
                                                             =======         =======          =======        =======
    Pro forma                                                $ (0.42)        $ (0.13)         $ (0.76)       $ (0.36)
                                                             =======         =======          =======        =======

                                       6

                               BE AEROSPACE, INC.
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
            (Unaudited - Dollars In Millions, Except Per Share Data)

Note 2.    Industry Conditions

       Since the September 11, 2001 terrorist attacks the airline industry has
    had a serious recession. Airlines worldwide have lost $25 billion in the
    last two years and 17 airlines, including United, US Airways, Swiss Air and
    Air Canada have filed for bankruptcy protection or ceased operations.
    Sharply lower demand from the Company's airline customer base continues to
    adversely affect the Company's financial results. The current downturn in
    the airline industry is believed to be the most severe ever experienced.
    High airline operating costs, weak air travel and low ticket prices have put
    many carriers' finances in a perilous condition. Prior to the September 11,
    2001 terrorist attacks, airline profits were already being adversely
    affected by increases in pilot and other airline wages, higher fuel prices
    and the softening of the global economy. Air travel dropped significantly
    following the 2001 terrorist attacks, further weakening many airlines'
    financial condition. To cut costs, carriers worldwide have reduced fleet
    sizes, parking or idling over 2,200 aircraft, or 15% of their fleets, as of
    June 30, 2003. In an attempt to stimulate air travel, airlines have
    decreased domestic airfares to levels not seen since 1988. Reflecting the
    reduction in air travel and fares, North American airline revenue has
    dropped 24% since 2000.

       The onset of war in Iraq and the Severe Acute Respiratory Syndrome (SARS)
    virus during the first quarter of 2003 caused most major carriers to
    experience further sharp reductions in air travel. The reduced air travel
    forced carriers worldwide to make further cuts in capacity and workforce.
    Ten thousand airline jobs were eliminated during the first week of the war
    in Iraq. Industry sources indicate that SARS had a more significant negative
    impact on the airlines than the Iraq War. Asia Pacific carriers suffered
    back-to-back drops of 45% to 50% in international air travel in April and
    May 2003. For those same two months, travel on U.S. carriers was down 6% to
    7%. Steep losses have continued in calendar 2003 as a result of the combined
    impact of these recent events.

       The business jet industry is also experiencing a severe downturn. Several
    business jet manufacturers are further reducing production of new business
    jets, shutting production lines for periods of four to six weeks and
    furloughing factory workers. Deliveries of new business jets were down 43%
    for the first six months of 2003 compared to the same period last year.
    Industry sources expect about 250 new business jet deliveries in the second
    half of the current year, about 33% fewer than last year, and an annualized
    decrease of about 45% as compared to the 900 new aircraft delivered in 2001.

       The foregoing factors have resulted in an approximate 30% reduction in
    demand for the Company's products. While industry conditions have improved
    somewhat since the onset of the Iraq War and following the substantial
    reduction in the number of reported SARS cases, the U.S. airline industry
    remains in a state of financial crisis. The domestic airlines are seeking to
    conserve cash, by deferring or eliminating cabin interior refurbishment
    programs and deferring or canceling aircraft purchases. The reduction in new
    business jet production is also negatively impacting demand for the
    Company's products. This has caused a substantial contraction in the
    Company's business, the extent and duration of which cannot be determined at
    this time. The Company expects these adverse industry conditions to have a
    material adverse impact on its results of operations and financial condition
    until such time as conditions in the commercial airline and business jet
    industries improve. While management has developed and implemented what it
    believes is an aggressive cost reduction plan to counter these difficult
    conditions, it cannot guarantee that the plans are adequate or will be
    successful. (See Note 3.)

                                       7

                               BE AEROSPACE, INC.
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
            (Unaudited - Dollars In Millions, Except Per Share Data)

Note 3.    Facility Consolidations and Other Special Charges

       The industry conditions described in Note 2 have caused the Company to
    undertake a facility consolidation and integration plan designed to re-align
    its capacity and cost structure with changed conditions in the airline
    industry. In November 2001, the Company began implementing a facility
    consolidation and integration plan that consisted of closing five principal
    facilities and reducing its workforce by about 1,000 employees. The Company
    recorded cash and noncash charges in November 2001 related to involuntary
    severance and benefit programs for approximately 1,000 employees, lease
    termination costs, preparing facilities for disposal and sale and to adjust
    certain assets which were impaired by the rapid change in industry
    conditions.

       Industry conditions continued to worsen during the fall of 2002 as the
    airlines deferred retrofit programs and continued to lower their purchases
    of spare parts. In addition, the business jet manufacturers announced
    further production cuts and additional plant shutdowns. In response to these
    worsening conditions, in November 2002 the Company incurred costs associated
    with a revised consolidation plan that encompassed a personnel reduction of
    1,400 employees. Also during November 2002, the Company recorded a charge
    related to inventories that became obsolete due to the increase in parked
    aircraft that are not expected to return to active service.

       Since the events of September 2001 and the ensuing downtown in the
    airline and business jet industries, the Company has recorded approximately
    $160.0 of facility and workforce consolidation and integration costs,
    including about $70.0 of cash costs. The Company expects that it will incur
    approximately $1.0 - $2.0 of additional consolidation costs during the
    remainder of calendar 2003, which will be recorded in the third quarter. The
    Company paid $3.3 of previously accrued facility consolidation costs during
    the six months ended June 30, 2003 leaving $0.5 of such costs accrued as of
    June 30, 2003.

Note 4.    Goodwill and Intangible Assets

       Effective February 24, 2002, the Company adopted SFAS No. 142, "Goodwill
    and Other Intangible Assets." As a result of adopting SFAS No. 142, the
    Company's goodwill and certain indefinite-lived intangible assets are no
    longer amortized, but are subject to an annual impairment test. In
    accordance 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. The following sets forth
    the intangible assets by major asset class, all of which were acquired
    during acquisition transactions:



                                                             June 30, 2003                            December 31, 2002
                                                 ---------------------------------------    ---------------------------------------
                                                                                Net                                         Net
                               Useful Life       Original    Accumulated       Book           Original     Accumulated     Book
                                 (Years)           Cost      Amortization      Value            Cost      Amortization     Value
                               -------------     ---------- --------------- ------------    ------------- -------------- ----------
                                                                                                    
Acquired technologies              4-30            $ 93.2        $15.9        $ 77.3           $ 93.2          $14.4       $ 78.8
Trademarks and patents             7-30              25.5          9.4          16.1             26.0            8.5         17.5
Trademarks (nonamortizing)           --              20.6           --          20.6             19.4             --         19.4
Technical qualifications,
  plans and drawings               3-30              26.3         13.4          12.9             26.1           12.8         13.3
Replacement parts annuity
  and product approvals            3-30              39.9         19.5          20.4             39.2           18.2         21.0
Covenant not to compete and
  other identified intangibles     3-10              24.5         10.5          14.0             24.8            9.6         15.2
                                                   ------        -----        ------           ------          -----       ------
                                                   $230.0        $68.7        $161.3           $228.7          $63.5       $165.2
                                                   ======        =====        ======           ======          =====       ======

                                       8

                               BE AEROSPACE, INC.
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
            (Unaudited - Dollars In Millions, Except Per Share Data)

       In accordance with SFAS No. 142, the Company has completed the fair value
    analysis for goodwill and other intangible assets as of June 30, 2003, and
    concluded that no impairment existed. Aggregate amortization expense on
    identifiable intangible assets was approximately $2.2 and $2.1 for the three
    months ended June 30, 2003 and 2002, and $4.5 and $5.5 for the six months
    ended June 30, 2003 and 2002. Amortization expense is expected to be
    approximately $9.0 in each of the next five fiscal years.

       Changes to the original cost basis of goodwill during the six months
    ended June 30, 2003 were due to foreign currency fluctuations. The change in
    the carrying amount of goodwill for the six months ended June 30, 2003 is as
    follows:



                                                             
    Balance as of December 31, 2002                             $ 344.7
    Effect of foreign currency translation                          2.5
                                                                -------
    Balance as of June 30, 2003                                 $ 347.2
                                                                =======


       SFAS No. 142, which required the discontinuation of goodwill
    amortization, became effective for the Company on February 24, 2002. A
    reconciliation of reported net loss to net loss adjusted to reflect the
    adoption of the non-amortization provisions of SFAS No. 142 in the six
    months ended June 30, 2003 and June 30, 2002 is as follows:



                                                                                     SIX MONTHS ENDED
                                                                      ----------------------- -----------------------
                                                                          June 30, 2003           June 30, 2002
                                                                      ----------------------- -----------------------
                                                                                        
             Net loss:
                   As reported                                                 $(24.9)                $(9.1)
                   Goodwill amortization, net of taxes                             --                   1.5
                                                                               ------                 -----
                   As adjusted                                                 $(24.9)                $(7.6)
                                                                               ======                 =====

              Basic and diluted loss per common share:
                   As reported                                                 $(0.70)                $(0.26)
                                                                               ======                 ======
                   As adjusted                                                 $(0.70)                $(0.22)
                                                                               ======                 ======



Note 5.    Long-Term Debt

       In January and March 2003, the Company obtained amendments to the $150.0
    credit facility with JPMorgan Chase Bank (the "Amended Bank Credit
    Facility"). The Amended Bank Credit Facility reduced the total commitments
    to $135.0 during January 2003 (of which $30.0 may be utilized for
    acquisitions). The Amended Bank Credit Facility provides for another $15.0
    reduction in facility size to $120.0 at December 31, 2004. The Amended Bank
    Credit Facility expires in August 2006 and is collateralized by
    substantially all of the Company's assets. At June 30, 2003, indebtedness
    under the Amended Bank Credit Facility consisted of letters of credit
    aggregating approximately $6.5 and outstanding borrowings aggregating $79.0
    (bearing interest at 350 basis points over the Eurodollar rate, or
    approximately 4.6% as of June 30, 2003). The amount available under the
    Amended Bank Credit Facility was $49.5 as of June 30, 2003. The Amended Bank
    Credit Facility contains customary affirmative covenants, negative covenants
    and conditions of borrowings, all of which were met as of June 30, 2003. The
    Company presented the $15.0 reduction in commitments as short-term debt at
    December 31, 2002.

Note 6.    Commitments, Contingencies and Off-Balance Sheet Arrangements

       Sale-Leaseback Transactions -- During September 2002, the Company entered
    into two sale-leaseback transactions involving four of its facilities. Under
    the transactions, the facilities were sold for $27.0, net of transaction
    costs and have been leased back for periods ranging from 15 to 20 years. The
    leasebacks have been accounted for as operating leases. A gain of $4.8
    resulting from the sales have been deferred and is being amortized to rent
    expense over the initial term of the leases.

                                       9

                               BE AEROSPACE, INC.
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
            (Unaudited - Dollars In Millions, Except Per Share Data)

       Lease Commitments -- The Company finances its use of certain facilities
    and equipment under committed lease arrangements provided by various
    institutions. Since the terms of these arrangements meet the accounting
    definition of operating lease arrangements, the aggregate sum of future
    minimum lease payments is not reflected on our consolidated balance sheet.
    At June 30, 2003, future minimum lease payments under these arrangements
    approximated $76.7.

       Legal Settlement -- In February 1999, the Company completed the sale of a
    51% interest in its In-Flight Entertainment ("IFE") business to Sextant
    Avionique, Inc. ("Sextant"), a wholly-owned subsidiary of Sextant Avionique,
    S.A. (the "IFE Sale") for approximately $62.0 in cash. In October 1999, the
    Company completed the sale of its remaining 49% equity interest in IFE to
    Sextant. Terms of the agreement provided for the Company to receive two
    payments totalling $31.4, and a third payment based on actual sales and
    bookings as defined in the agreement (the "IFE obligations"). Sextant did
    not make any of the payments related to the IFE obligations in accordance
    with the terms of the purchase and sale agreement. The Company initiated
    arbitration proceedings to compel payment. Sextant counterclaimed against
    the Company, claiming various breaches of the IFE Sale agreements. In
    February 2003, an arbitration panel resolved the dispute by awarding BE
    Aerospace a net amount of $7.8, which was collected during the quarter ended
    March 31, 2003. During the three months ended June 30, 2003, the Company
    received an additional $9.0 related to the resolution of the final matters
    associated with the 1999 sale of IFE.

       Indemnities, Commitments and Guarantees -- During its normal course of
    business, the Company has made certain indemnities, commitments and
    guarantees under which it may be required to make payments in relation to
    certain transactions. These indemnities include non-infringement of patents
    and intellectual property indemnities to the Company's customers in
    connection with the delivery, design, manufacture and sale of its products,
    indemnities to various lessors in connection with facility leases for
    certain claims arising from such facility or lease, indemnities to other
    parties to certain acquisition agreements and indemnities to directors and
    officers of the Company to the maximum extent permitted under the laws of
    the State of Delaware. The duration of these indemnities, commitments and
    guarantees varies, and in certain cases, is indefinite. The Company believes
    that substantially all of these indemnities, commitments and guarantees
    provide for limitations on the maximum potential future payments the Company
    could be obligated to make. However, the Company is unable to estimate the
    maximum amount of liability related to its indemnities, commitments and
    guarantees because such liabilities are contingent upon the occurrence of
    events which are not reasonably determinable. Management believes that any
    liability for these indemnities, commitments and guarantees would not be
    material to the accompanying condensed consolidated financial statements. In
    accordance with FIN No. 45, "Guarantor's Accounting and Disclosure
    Requirements for Guarantees, Including Indirect Guarantees and Indebtedness
    of Others", no expenses have been accrued for indemnities, commitments and
    guarantees.

       Product Warranty Costs - Estimated costs related to product warranties
    are accrued at the time products are sold. In estimating its future warranty
    obligations, the Company considers various relevant factors, including the
    Company's stated warranty policies and practices, the historical frequency
    of claims and the cost to replace or repair its products under warranty. The
    following table provides a reconciliation of the activity related to the
    Company's accrued warranty expense:



                                                               Charges to              Costs
                               December 31, 2002           Costs and Expenses         Incurred       June 30, 2003
                           ---------------------------- --------------------------- -------------- --------------------
                                                                                       
   Product warranty                    $8.9                        $3.2                 $(2.6)             $9.5


                                       10

                               BE AEROSPACE, INC.
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
            (Unaudited - Dollars In Millions, Except Per Share Data)

Note 7.    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. Such operating units have been aggregated for segment
    reporting purposes due to their similar nature. The Company evaluates
    segment performance based on segment operating income (loss) excluding
    facility consolidation and personnel transition costs.

       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
    customers.

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



                                             THREE MONTHS ENDED                     SIX MONTHS ENDED
                                      --------------       --------------    -------------    ---------------
                                         June 30,             June 30,          June 30,          June 30,
                                           2003                 2002             2003              2002
                                      --------------       --------------    -------------    ---------------
                                                                                  
Commercial Aircraft Products
   Net sales                              $  107.9              $  104.7       $   218.5         $  207.8
   Operating earnings (loss)                  (2.1)   (A)            4.3            (1.1)             9.1

Business Jet Products
   Net sales                                  18.1                  20.9            36.5             41.3
   Operating earnings                          0.4    (B)            4.1             2.1              6.5

Fastener Distribution
   Net sales                                  25.8                  25.6            51.5             48.1
   Operating earnings                          5.5                   5.4             9.8              8.9

Consolidated
   Net sales                                 151.8                 151.2           306.5            297.2
   Operating earnings                          3.8                  13.8            10.8             24.5



(A)      Includes $5.2 of consolidation costs and inefficiencies at the Dafen,
         Wales galley operations, $1.5 negative impact from foreign exchange,
         and $3.8 of charges primarily related to provisions for accounts
         receivable, inventories and properties held for sale.
(B)      Includes approximately $0.6 of charges related to provisions for
         accounts receivable and inventories. Also includes the negative impact
         of the 43% decline in business jet deliveries during the first half of
         2003 (as compared with the prior year) and start-up costs associated
         with VIP and super premium international first class aircraft programs.


                                       11

                               BE AEROSPACE, INC.
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
            (Unaudited - Dollars In Millions, Except Per Share Data)

Note 8.    Net Loss Per Common Share

        Basic net loss per common share is computed using the weighted average
    common shares outstanding during the period. Diluted net loss 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 (in millions):



                                                       THREE MONTHS ENDED              SIX MONTHS ENDED
                                                  --------------   -------------   ------------ -------------
                                                     June 30,        June 30,       June 30,      June 30,
                                                       2003            2002           2003          2002
                                                  --------------   -------------   ------------ -------------
                                                                                    
Weighted average common shares                          35.8            34.7          35.6           34.6
                                                        ====            ====          ====           ====
Diluted shares outstanding                              35.8            34.7          35.6           34.6
                                                        ====            ====          ====           ====



        The Company excluded dilutive securities of 1.3 million and 1.0 million
    from the calculation of loss per share for the three and six months ended
    June 30, 2002. There were no securities that qualified as dilutive for the
    three and six months ended June 30, 2003.

Note 9.    Comprehensive Income (Loss)
           --------------------------

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



                                                       THREE MONTHS ENDED               SIX MONTHS ENDED
                                                  ---------------  -------------    ------------ -------------
                                                     June 30,        June 30,        June 30,      June 30,
                                                       2003            2002            2003          2002
                                                  ---------------  -------------    ------------ -------------
                                                                                     
Net loss                                               $ (14.1)        $ (3.2)        $(24.9)        $ (9.1)
Other comprehensive earnings:
   Foreign exchange translation
   adjustment                                              3.8            7.2            5.1            6.0
                                                       -------         ------         ------         ------
Comprehensive income (loss)                            $ (10.3)        $  4.0         $(19.8)        $ (3.1)
                                                       =======         ======         ======         ======


Note 10.   Recent Accounting Pronouncements

       In April 2002, the Financial Accounting Standards Board ("FASB") issued
    Statement of Financial Accounting Standards ("SFAS") No. 145, "Rescission of
    FASB Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and
    Technical Corrections." SFAS No. 145, among other things, requires gains and
    losses on extinguishment of debt to be classified as part of continuing
    operations rather than treated as extraordinary, as previously required in
    accordance with SFAS No. 4. SFAS No. 145 also modifies accounting for
    subleases where the original lessee remains the secondary obligor and
    requires certain modifications to capital leases to be treated as
    sale-leaseback transactions. The Company adopted SFAS No. 145 on January 1,
    2003 with no material impact to its consolidated financial statements.

       In July 2002, the FASB issued SFAS No. 146, "Accounting for Costs
    Associated with Exit or Disposal Activities." SFAS No. 146 nullifies the
    guidance previously provided under Emerging Issues Task Force Issue No.
    94-3, "Liability Recognition for Certain Employee Termination Benefits and
    Other Costs to Exit an Activity (including Certain Costs Incurred in a
    Restructuring)." Among other things, SFAS No. 146 requires that a liability
    for a cost associated with an exit or disposal activity be recognized when
    the liability is incurred as opposed to when there is a commitment to a
    restructuring plan as set forth under the nullified guidance. The Company
    adopted SFAS No. 146 on January 1, 2003 with no material impact to its
    consolidated financial statements.

                                       12

                               BE AEROSPACE, INC.
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
            (Unaudited - Dollars In Millions, Except Per Share Data)

       In December 2002, the FASB issued SFAS No. 148, "Accounting for
    Stock-Based Compensation--Transition and Disclosure--an amendment of SFAS
    No. 123." This Statement amends SFAS No. 123, "Accounting for Stock-Based
    Compensation", to provide alternative methods of transition for a voluntary
    change to the fair value based method of accounting for stock-based employee
    compensation. In addition, this statement amends the disclosure requirements
    of SFAS No. 123 to require prominent disclosures in both annual and interim
    financial statements about the method of accounting for stock-based employee
    compensation and the effect of the method used on reported results. The
    adoption of SFAS No. 148 on January 1, 2003 did not have a material impact
    on the Company's financial statements (as the Company has no plans to adopt
    the fair value method).

       In November 2002, the FASB issued FASB Interpretation ("FIN") No. 45,
    "Guarantor's Accounting and Disclosure Requirements for Guarantees,
    Including Indirect Guarantees and Indebtedness of Others", an interpretation
    of FIN No. 5, 57 and 107, and rescission of FIN No. 34, "Disclosure of
    Indirect Guarantees of Indebtedness of Others". FIN No. 45 elaborates on the
    disclosures to be made by the guarantor in its interim and annual financial
    statements about its obligations under certain guarantees that it has
    issued. It also requires that a guarantor recognize, at the inception of a
    guarantee, a liability for the fair value of the obligation undertaken in
    issuing the guarantee. The initial recognition and measurement provisions of
    this interpretation are applicable on a prospective basis to guarantees
    issued or modified after December 31, 2002, while the provisions of the
    disclosure requirements are effective for financial statements of interim or
    annual periods ending after December 15, 2002. The adoption of the
    recognition provisions of FIN No. 45 did not have a material impact on the
    Company's consolidated financial statements.

       In January 2003, the FASB issued FIN No. 46, "Consolidation of Variable
    Entities", an interpretation of Accounting Research Bulletin No. 51. FIN No.
    46 requires that variable interest entities be consolidated by a company if
    that company is subject to a majority of the risk of loss from the variable
    interest entity's activities or is entitled to receive a majority of the
    entity's residual returns or both. FIN No. 46 also requires disclosures
    about variable interest entities that companies are not required to
    consolidate but in which a company has a significant variable interest. The
    consolidation requirements of FIN No. 46 apply immediately to variable
    interest entities created after January 31, 2003. The consolidation
    requirements for entities established prior to January 31, 2003 will apply
    in the interim period beginning after June 15, 2003 and the disclosure
    requirements will apply in all financial statements issued after January 31,
    2003. The Company adopted FIN No. 46 on January 31, 2003 with no material
    impact on its consolidated financial statements (as the Company does not
    currently have any variable interest entities).

       In April 2003, the FASB issued SFAS No. 149, "Amendment to Statement 133
    on Derivative Instruments and Hedging Activities." SFAS No. 149 amends and
    clarifies financial accounting and reporting for derivative instruments,
    including certain derivative instruments embedded in other contracts, and
    for hedging activities under SFAS No. 133, "Accounting for Derivative
    Instruments and Hedging Activities." SFAS No. 149 is effective for contracts
    entered into or modified after June 30, 2003, with exceptions for certain
    provisions. The Company does not believe that the adoption of SFAS No. 149
    on July 1, 2003 will have a significant impact on its financial statements.

       In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain
    Instruments with Characteristics of Both Liabilities and Equity," which
    establishes standards for how an issuer classifies and measures certain
    financial instruments with characteristics of both liabilities and equity.
    SFAS No. 150 requires that an issuer classify a financial instrument that is
    within its scope, which may have previously been reported as equity, as a
    liability (or an asset in some circumstances). This statement is effective
    for financial instruments entered into or modified after May 31, 2003, and
    otherwise is effective at the beginning of the first interim period
    beginning after June 15, 2003. The Company does not believe that the
    adoption of SFAS No. 150 on July 1, 2003 will have a significant impact on
    its financial statements.

                                       13

                               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 the
    Company's operations for the three months ended June 30, 2003, as compared
    to the Company's results of operations for the three months ended June 30,
    2002. The discussion and analysis then addresses the results of the
    Company's operations for the six months ended June 30, 2003, as compared to
    the Company's results of operations for the six months ended June 30, 2002.
    The discussion and analysis also addresses the liquidity and financial
    condition of the Company and other matters.

    AIRLINE INDUSTRY CRISIS, BUSINESS JET INDUSTRY CHANGES AND THEIR IMPACT
    ON THE COMPANY

       The airline industry was severely impacted by the events of September 11,
    2001 (See "Dependence Upon Conditions in the Airline Industry" below). In
    November 2001, we began to implement a facility consolidation plan designed
    to re-align our capacity and cost structure with changed conditions in the
    airline industry. This plan consisted of closing five principal facilities
    and reducing our workforce by about 1,000 employees.

       Industry conditions continued to worsen during the fall of 2002 as the
    airlines continued to lower their purchases of spare parts and defer
    retrofit programs. In addition, the business jet manufacturers announced
    significant production cuts. We revised our consolidation plan during
    November 2002 to encompass 1,400 employees in response to the change in
    conditions, and to provide for inventories that were impaired due to the
    growing number of parked aircraft that are not expected to return to the
    active fleet.

       The onset of war in Iraq and the Severe Acute Respiratory Syndrome (SARS)
    virus outbreak during the first quarter of 2003 have caused most major
    carriers to experience sharply lower air travel. The reduced air travel
    forced carriers worldwide to make further cuts in capacity and workforce.
    Ten thousand airline jobs were eliminated during the first week of the war
    in Iraq. Industry sources indicate that SARS had a more significant negative
    impact on the airlines than the Iraq war. Asia Pacific carriers suffered
    back-to-back drops of 45% to 50% in international air travel in April and
    May. For those same two months, travel on U.S. carriers was down 6% to 7%.
    Steep losses have continued during calendar 2003.

       Reflecting the above events, the airlines have parked over 2,200 aircraft
    and over the past two years 17 airlines worldwide have sought bankruptcy
    protection or ceased operations.

       The business jet industry is also experiencing a severe downturn. Several
    business jet manufacturers are further reducing production of new business
    jets, shutting production lines for periods of four to six weeks and
    furloughing factory workers. Deliveries of new business jets were down 43%
    for the first six months of 2003 compared to the same period last year.
    Industry sources expect about 250 new business jet deliveries in the second
    half of the current year, about 33% fewer than last year, and an annualized
    decrease of about 45% as compared to the 900 new aircraft delivered in 2001.

       The foregoing factors have resulted in an approximate 30% reduction in
    demand for the Company's products. While industry conditions have improved
    somewhat since the onset of the Iraq War and following the substantial
    reduction in the number of reported SARS cases, the U.S. airline industry
    remains in a state of financial crisis. The domestic airlines are seeking to
    conserve cash, by deferring or eliminating cabin interior refurbishment
    programs and deferring or canceling aircraft purchases. Further, the
    reduction in new business jet production is negatively impacting demand for
    the Company's products. This has caused a substantial contraction in the
    Company's business, the extent and duration of which cannot be determined at
    this time. The Company expects these adverse industry conditions to have a
    material adverse impact on its results of operations and financial condition
    until such time as conditions in the commercial airline and business jet
    industries improve. While management has developed and implemented what it
    believes is an aggressive cost reduction plan to counter these difficult
    conditions, it cannot guarantee that the plans are adequate or will be
    successful.

                                       14


                               BE AEROSPACE, INC.


       We have recorded approximately $112 in charges and $48.0 in facility
    consolidation and integration costs since October 2001 (approximately $70.0
    are cash costs). We expect consolidation costs for the remainder of 2003 to
    total $1.0 to $2.0, which will be recorded in the third quarter.


                                       15



                               BE AEROSPACE, INC.

    THREE MONTHS ENDED JUNE 30, 2003, AS COMPARED TO THE RESULTS OF OPERATIONS
    FOR THE THREE MONTHS ENDED JUNE 30, 2002

       Consolidated net sales for the three months ended June 30, 2003 were
    $151.8, which is $0.6 or 0.4% greater than net sales of $151.2 for the same
    period in the prior year. Sales for both periods were negatively impacted by
    the airline industry crisis. Management estimates that sales are down
    approximately 30% compared to pro forma annualized pre-September 2001
    levels, adjusted for acquisitions.

       Sales within the commercial aircraft products segment were $107.9 or 3.1%
    greater than sales in the same period in the prior year, which was also
    negatively impacted by conditions in the airline industry. Sales within the
    business jet segment were $18.1 or 13.4% lower than the prior year,
    reflecting a 43% decline in business jet deliveries during the January to
    June 2003 period compared to the same period last year. Second quarter
    fastener distribution sales were $25.8 or 0.8% higher than the prior year
    due to market share gains.

       Gross profit was $39.8, or 26.2% of net sales, for the quarter ended June
    30, 2003 compared to $51.4, or 34.0% of net sales, in the same period of the
    prior year. The year-over-year decrease in gross margin was primarily due to
    very poor operating performance during the wind-down period at our Dafen,
    Wales galley operations. Gross margins were also negatively impacted in the
    current quarter due to the strengthening of the Euro and British pound
    against the U.S. dollar, charges to reduce inventories to net realizable
    value, and a significant decrease in the number of executive jet seats sold,
    offset by an increase in VIP aircraft revenues, which had very low margins
    due to start-up costs.

       Selling, general and administrative expenses were $26.1 or 17.2% of net
    sales for the three-month period as compared to $28.3 or 18.7% of net sales
    during the same period in the prior year. Following the closure of our Dafen
    facility we now expect that our selling, general and administrative expenses
    will remain at about this level for the balance of calendar 2003.

       Research, development and engineering expenses were $9.9 or 6.5% of net
    sales for the three months ended June 30, 2003, as compared with $9.3 or
    6.2% of net sales for the same period in the prior year. The increase in
    expenses was attributable to development activities associated with Airbus
    A380 new product development programs.

       During the quarter we received $9.0 in connection with the resolution of
    final matters related to the 1999 sale of our In-Flight Entertainment
    business, offset by current period charges totaling $7.0 primarily related
    to inventories, increasing our allowance for bad debts, and reducing
    properties held for sale to estimated current values.

       Due to the factors cited above, the Company generated operating earnings
    of $3.8 or 2.5% of net sales for the current quarter. This was $10.0 or
    72.5% lower than operating earnings of $13.8 or 9.1% of net sales for the
    same period in the prior year.

       Interest expense, net was $17.2 for the quarter ended June 30, 2003, or
    $0.2 greater than interest expense, net of $17.0 for the same period in the
    prior year.

        Income tax expense for the current three-month period was $0.7 as
    compared to no expense in the same period in the prior year. The increase
    was due to taxes on foreign earnings that cannot be offset with domestic tax
    loss carryforwards.

       Net loss was $14.1 or $0.39 per share for the current quarter as compared
    to a net loss of $3.2 or $0.09 per share for the same period last year.


                  [Remainder of page intentionally left blank]

                                       16



                               BE AEROSPACE, INC.

    SIX MONTHS ENDED JUNE 30, 2003, AS COMPARED TO THE RESULTS OF OPERATIONS
    FOR THE SIX MONTHS ENDED JUNE 30, 2002

       Consolidated net sales for the six months ended June 30, 2003, were
    $306.5, which is $9.3 or 3.1% greater than net sales of $297.2 for the same
    period in the prior year. Sales for both periods were negatively impacted by
    the airline industry crisis and downturn in the business jet industry.
    Management estimates that sales are down approximately 30% compared to pro
    forma annualized pre-September 2001 levels, adjusted for acquisitions.

       Sales within the commercial aircraft products segment were $218.5 or 5.1%
    greater than sales in the same period in the prior year, which was also
    negatively impacted by conditions in the airline industry. Sales within the
    business jet segment were $36.5 or 11.6% lower than the prior year,
    reflecting a 43% decline in business jet deliveries during the January to
    June 2003 period compared to the same period last year. Fastener
    distribution sales were $51.5 or 7.1% higher than the prior year due to
    market share gains.

       Gross profit was $86.2, or 28.1% of net sales, for the quarter ended June
    30, 2003 compared to $100.5, or 33.8% of net sales, in the same period of
    the prior year. The decrease in gross profit for the six-month period is
    primarily due to the factors cited above which negatively impacted our
    second quarter performance.

       Selling, general and administrative expenses were $54.6 or 17.8% of net
    sales for the six-month period as compared to $56.9 or 19.1% of net sales
    during the same period in the prior year.

       Research, development and engineering expenses were $20.8 or 6.8% of net
    sales for the six months ended June 30, 2003, as compared with $19.1 or 6.4%
    of net sales for the same period in the prior year. The increase in expenses
    was attributable to development activities associated with new product
    development programs for the Airbus A380 aircraft.

       During the period we received $9.0 in connection with the resolution of
    final matters related to the 1999 sale of our In-Flight Entertainment
    business, offset by current period charges totaling $7.0 primarily related
    to inventories, increasing our allowance for bad debts, and reducing
    properties held for sale to estimated current values.

       Due to the factors cited above, the Company generated operating earnings
    of $10.8 or 3.5% of net sales for the six-month period. This was $13.7 or
    55.9% lower than operating earnings of $24.5 or 8.2% of net sales for the
    same period in the prior year.

       Interest expense, net was $34.0 for the six months ended June 30, 2003,
    or $0.4 greater than interest expense, net of $33.6 for the same period in
    the prior year.

        Income tax expense for the current six-month period was $1.7 as compared
    to no expense in the same period in the prior year. The increase was due to
    taxes on foreign earnings that cannot be offset with domestic tax loss
    carryforwards.

       Net loss was $24.9 or $0.70 per share for the current six-month period as
    compared to a net loss of $9.1 or $0.26 per share for the same period last
    year.


                  [Remainder of page intentionally left blank]




                                       17



                               BE AEROSPACE, INC.

LIQUIDITY AND CAPITAL RESOURCES

Current Financial Condition

    Our liquidity requirements consist of working capital needs, cash
requirements for our facility consolidation and personnel reduction programs,
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 consists of accounts
receivable and inventories, which fluctuate with the sales of our products. Our
working capital was $197.1 as of June 30, 2003, as compared to $262.9 as of
December 31, 2002. The decrease in working capital is primarily due to the $65.0
paydown of our Amended Bank Credit Facility (as defined below). Of this $65.0
paydown, $50.0 may be reborrowed in the future, subject to the terms of our
Amended Bank Credit Facility.

    At June 30, 2003, our cash and cash equivalents were $69.9, as compared to
$156.9 at December 31, 2002. This decrease in cash was primarily due to a $65.0
paydown of our Amended Bank Credit Facility, our net loss and other changes in
working capital.

 Cash Flows

    At June 30, 2003, our cash and bank credit available under our Amended Bank
Credit Facility was $119.4 compared to $157.3 at December 31, 2002. Cash used in
operating activities was $14.3 for the six months ended June 30, 2003. The
primary use of cash was a net loss of $24.9 and $6.4 of uses related to changes
in our operating assets and liabilities offset by non-cash charges from
amortization and depreciation of $14.4.

    During the six months ended June 30, 2003, we used $65.0 of cash to pay down
our Amended Bank Credit Facility ($50.0 of which may be reborrowed in the
future, subject to the terms of such agreement).

Capital Spending

    Our capital expenditures were $7.3 and $8.8 during the six months ended June
30, 2003 and June 30, 2002, respectively. The period over period decrease in
capital expenditures is in line with our expectation for annual capital
expenditures of approximately $15.0 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 Amended Bank Credit Facility. We expect to fund future capital
expenditures from cash on hand, from operations and from funds available to us
under our Amended Bank Credit Facility. In addition, since 1989, we have
completed 23 acquisitions for an aggregate purchase price of approximately
$980.0. Following these acquisitions, we rationalized the businesses, reducing
headcount by nearly 4,400 employees and eliminating 22 facilities. The cost of
these actions through June 30, 2003 was approximately $341, the cash portion of
which was approximately $210. 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, the 9 1/2% Notes due 2008 and the Amended
Bank Credit Facility.



                  [Remainder of page intentionally left blank]


                                       18

                               BE AEROSPACE, INC.

Outstanding Debt and Other Financing Arrangements

    In January and March 2003, we obtained amendments to the $150.0 credit
facility with JPMorgan Chase Bank (the "Amended Bank Credit Facility"). The
Amended Bank Credit Facility reduced the total commitments to $135.0 during
January 2003 (of which $30.0 may be utilized for acquisitions). The Amended Bank
Credit Facility provides for another $15.0 reduction in facility size to $120.0
at December 31, 2004. The Amended Bank Credit Facility expires in August 2006
and is collateralized by substantially all of our assets. At June 30, 2003,
indebtedness under the Amended Bank Credit Facility consisted of outstanding
borrowings of $79.0 (bearing interest 350 basis points over the Eurodollar rate,
or approximately 4.6% at June 30, 2003) and letters of credit aggregating
approximately $6.5. Other than the $15.0 reduction in facility size at December
31, 2004, the Amended Bank Credit Facility requires no principal payments or
other reductions until 2006. The amount available under the Amended Bank Credit
Facility was $49.5 as of June 30, 2003. The Amended Bank Credit Facility
contains customary affirmative covenants, negative covenants and conditions of
borrowing, which were met as of June 30, 2003. The interest cost on the Amended
Bank Credit Facility may increase or decrease in the event of certain changes to
our financial leverage ratios.

    Long-term debt consists principally of our 8% Notes, 8 7/8% Notes and 9 1/2%
Notes (the "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 Notes contain
restrictive covenants, including limitations on future indebtedness, restricted
payments, transactions with affiliates, liens, dividends, mergers and transfers
of assets, which we met as of June 30, 2003. 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 June 30, 2003. 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.





Contractual Obligations             2003         2004        2005       2006        2007      Thereafter     Total
                                 ------------ ------------ ---------- ---------- ----------- ------------- -------------
                                                                                      
Long-term debt                      $1.5        $ 2.2        $0.7       $79.7       $3.6       $699.7        $787.4
Operating leases                     5.6          7.8         6.9         6.1        6.0         44.3          76.7
                                    ----        -----        ----       -----       ----       ------        ------
Total                               $7.1        $10.0        $7.6       $85.8       $9.6       $744.0        $864.1
                                    ====        =====        ====       =====       ====       ======        ======

Commercial Commitments
Letters of Credit                   $ --        $ --         $ --       $ 6.5       $ --       $   --        $  6.5



    We believe that our cash flows provide us with the ability to fund our
operations, make planned capital expenditures, make scheduled payments and
refinance our indebtedness for the foreseeable future. However, such cash flows
are dependent upon 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.

Sale-Leaseback

    During September 2002, we entered into two sale-leaseback transactions
involving four of our facilities. Under the transactions, the facilities were
sold for $27.0, net of transaction costs and have been leased back for periods
ranging from 15 to 20 years. The leasebacks have been accounted for as operating
leases. The future lease payments have been included in the above tables. A gain
of $4.8 resulting from the sale has been deferred and is being amortized to rent
expense over the initial term of the leases.

                                       19


                               BE AEROSPACE, INC.

Off-Balance Sheet Arrangements - Lease Arrangements

    We finance our use of certain equipment under committed lease arrangements
provided by various institutions. Since the terms of these arrangements meet the
accounting definition of operating lease arrangements, the aggregate sum of
future minimum lease payments is not reflected on our consolidated balance
sheet. At June 30, 2003, future minimum lease payments under these arrangements
approximated $76.7.

Indemnities, Commitments and Guarantees

    During the normal course of business, we made certain indemnities,
commitments and guarantees under which we may be required to make payments in
relation to certain transactions. These indemnities include non-infringement of
patents and intellectual property indemnities to our customers in connection
with the delivery, design, manufacture and sale of our products, indemnities to
various lessors in connection with facility leases for certain claims arising
from such facility or lease, indemnities to other parties to certain acquisition
agreements and indemnities to our directors and officers to the maximum extent
permitted under the laws of the State of Delaware. The duration of these
indemnities, commitments and guarantees varies, and in certain cases, is
indefinite. We believe that substantially all of our indemnities, commitments
and guarantees provide for limitations on the maximum potential future payments
we could be obligated to make. However, we are unable to estimate the maximum
amount of liability related to our indemnities, commitments and guarantees
because such liabilities are contingent upon the occurrence of events which are
not reasonably determinable. Management believes that any liability for these
indemnities, commitments and guarantees would not be material to our
accompanying condensed consolidated financial statements.

    Product Warranty Costs - Estimated costs related to product warranties are
accrued at the time products are sold. In estimating our future warranty
obligations, we consider various relevant factors, including our stated warranty
policies and practices, the historical frequency of claims and the cost to
replace or repair our products under warranty. The following table provides a
reconciliation of the activity related to our accrued warranty expense:



                                                               Charges to              Costs
                               December 31, 2002           Costs and Expenses         Incurred       June 30, 2003
                           ---------------------------- --------------------------- -------------- --------------------
                                                                                       
  Product warranty                    $8.9                        $3.2                 $(2.6)             $9.5



Deferred Tax Assets

    We established a valuation allowance related to the utilization of our
deferred tax assets because of uncertainties that preclude us from determining
that it is more likely than not that we will be able to generate taxable income
to realize such assets during the federal operating loss carryforward period,
which begins to expire in 2012. 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.

RECENT ACCOUNTING PRONOUNCEMENTS

    In April 2002, the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement of Financial  Accounting  Standards  ("SFAS") No. 145,  "Rescission of
FASB  Statements  No. 4, 44, and 64,  Amendment  of FASB  Statement  No. 13, and
Technical  Corrections."  SFAS No. 145,  among other things,  requires gains and
losses  on  extinguishment  of debt  to be  classified  as  part  of  continuing
operations  rather than  treated as  extraordinary,  as  previously  required in
accordance with SFAS No. 4. SFAS No. 145 also modifies  accounting for subleases
where the original  lessee  remains the secondary  obligor and requires  certain
modifications to capital leases to be treated as sale-leaseback transactions. We
adopted  SFAS  No.  145 on  January  1,  2003  with no  material  impact  to our
consolidated financial statements.

                                       20

                               BE AEROSPACE, INC.

    In July 2002, the FASB issued SFAS No. 146, "Accounting for Costs Associated
with Exit or Disposal Activities." SFAS No. 146 nullifies the guidance
previously provided under Emerging Issues Task Force Issue No. 94-3, "Liability
Recognition for Certain Employee Termination Benefits and Other Costs to Exit an
Activity (including Certain Costs Incurred in a Restructuring)." Among other
things, SFAS No. 146 requires that a liability for a cost associated with an
exit or disposal activity be recognized when the liability is incurred as
opposed to when there is a commitment to a restructuring plan as set forth under
the nullified guidance. We adopted SFAS No. 146 on January 1, 2003 with no
material impact to our consolidated financial statements.

    In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based
Compensation--Transition and Disclosure--an amendment of SFAS No. 123." This
Statement amends SFAS No. 123, "Accounting for Stock-Based Compensation", to
provide alternative methods of transition for a voluntary change to the fair
value based method of accounting for stock-based employee compensation. In
addition, this statement amends the disclosure requirements of SFAS No. 123 to
require prominent disclosures in both annual and interim financial statements
about the method of accounting for stock-based employee compensation and the
effect of the method used on reported results. The adoption of SFAS No. 148 on
January 1, 2003 did not have a material impact on our financial statements (as
we have no plans to adopt the fair value method).

    In November 2002, the FASB issued FASB Interpretation ("FIN") No. 45,
"Guarantor's Accounting and Disclosure Requirements for Guarantees, Including
Indirect Guarantees and Indebtedness of Others", an interpretation of FIN No. 5,
57 and 107, and rescission of FIN No. 34, "Disclosure of Indirect Guarantees of
Indebtedness of Others". FIN No. 45 elaborates on the disclosures to be made by
the guarantor in its interim and annual financial statements about its
obligations under certain guarantees that it has issued. It also requires that a
guarantor recognize, at the inception of a guarantee, a liability for the fair
value of the obligation undertaken in issuing the guarantee. The initial
recognition and measurement provisions of this interpretation are applicable on
a prospective basis to guarantees issued or modified after December 31, 2002,
while the provisions of the disclosure requirements are effective for financial
statements of interim or annual periods ending after December 15, 2002. The
adoption of the recognition provisions of FIN No. 45 did not have a material
impact on our consolidated financial statements.

    In January 2003, the FASB issued FIN No. 46, "Consolidation of Variable
Entities", an interpretation of Accounting Research Bulletin No. 51. FIN No. 46
requires that variable interest entities be consolidated by a company if that
company is subject to a majority of the risk of loss from the variable interest
entity's activities or is entitled to receive a majority of the entity's
residual returns or both. FIN No. 46 also requires disclosures about variable
interest entities that companies are not required to consolidate but in which a
company has a significant variable interest. The consolidation requirements of
FIN No. 46 apply immediately to variable interest entities created after January
31, 2003. The consolidation requirements for entities established prior to
January 31, 2003 will apply in the interim period beginning after June 15, 2003
and the disclosure requirements will apply in all financial statements issued
after January 31, 2003. We adopted FIN No. 46 on January 31, 2003 with no
material impact on our consolidated financial statements (as we do not currently
have any variable interest entities).

    In April 2003, the FASB issued SFAS No. 149, "Amendment to Statement 133 on
Derivative Instruments and Hedging Activities." SFAS No. 149 amends and
clarifies financial accounting and reporting for derivative instruments,
including certain derivative instruments, embedded in other contracts, and for
hedging activities under SFAS No. 133, "Accounting for Derivative Instruments
and Hedging Activities." SFAS No. 149 is effective for contracts entered into or
modified after June 30, 2003, with exceptions for certain provisions. We do not
believe that the adoption of SFAS No. 149 on July 1, 2003 will have a
significant impact on our financial statements.

                                       21


                               BE AEROSPACE, INC.

    In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain
Instruments with Characteristics of Both Liabilities and Equity," which
establishes standards for how an issuer classifies and measures certain
financial instruments with characteristics of both liabilities and equity. SFAS
No. 150 requires that an issuer classify a financial instrument that is within
its scope, which may have previously been reported as equity, as a liability (or
an asset in some circumstances). This statement is effective for financial
instruments entered into or modified after May 31, 2003, and otherwise is
effective at the beginning of the first interim period beginning after June 15,
2003. We do not believe that the adoption of SFAS No. 150 on July 1, 2003 will
have a significant impact on our financial statements.

CRITICAL ACCOUNTING POLICIES

    The discussion and analysis of our financial condition and results of
operations is 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 our
Annual Report on Form 10-K for the ten-month transition period ended December
31, 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. We sell our products primarily to airlines and
aircraft manufacturers worldwide, including occasional sales collateralized by
letters of credit. We perform ongoing credit evaluations of our customers and
maintain 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.

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 inventories at the lower of cost or market. We regularly review
inventory quantities on hand and record a provision for excess and obsolete
inventories based primarily on historical usage and on our estimated forecast of
product demand and production requirements. As demonstrated since the events of
September 11, 2001, 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 inventories. In the future, if our inventories are 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 inventories are
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.

                                       22

                               BE AEROSPACE, INC.

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, which affect the amount of future period
amortization expense and possible impairment expense that we may incur. The
determination of the value of such intangible assets requires management to make
estimates and assumptions that affect our consolidated financial statements. We
assess potential impairment to goodwill of a reporting unit and other intangible
assets on an annual basis or when there is evidence that events or changes in
circumstances indicate that the carrying amount of an asset may not be
recovered. Our judgments regarding the existence of impairment indicators and
future cash flows related to intangible assets are based on operational
performance of our acquired businesses, market conditions and other factors.
Future events could cause us to conclude that impairment indicators exist and
that goodwill or other acquired tangible or intangible assets associated with
our acquired businesses is impaired. Any resulting impairment loss could have an
adverse impact on our results of operations.

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 $124.4 million as of June 30, 2003, 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
jurisdictions 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 an additional valuation allowance which could materially impact our
financial position and results of operations.

DEPENDENCE UPON CONDITIONS IN THE AIRLINE INDUSTRY

    The September 11, 2001 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 U.S. carriers
have substantially reduced their flight schedules. Airlines worldwide have
parked or retired approximately 15% of their fleets. During 2002, several U.S.
airlines announced further fleet downsizing, workforce reductions and other cost
reduction initiatives. The airlines have further responded by decreasing
domestic airfares to levels not seen since 1988. Domestic airline revenues are
down 24% since 2000. As a result of the double-digit decline in both traffic and
airfares following the September 11, 2001 terrorist attacks, and their
aftermath, as well as other factors, such as the weakening economy, the world
airline industry lost a total of $25 billion in calendar 2001 and 2002. The
airline industry crisis caused 17 airlines worldwide to declare bankruptcy or
cease operations in the past two years.

    The onset of war in Iraq and the Severe Acute Respiratory Syndrome (SARS)
virus outbreak during the first quarter of 2003 have caused most major carriers
to experience sharply lower air travel, compared to prior-year figures which
were already depressed by the events of September 11, 2001 and the industry
downturn. Asia Pacific carriers suffered back-to-back drops of 45% to 50% in
international air travel in April and May 2003. For those same two months,
travel on U.S. carriers was down 6% to 7%. Estimates indicate that the U.S.
airlines alone could lose nearly $11 billion during calendar 2003 as a result of
the combined impact of these recent events.

                                       23

                               BE AEROSPACE, INC.

    The reduced air travel is forcing carriers worldwide to make further cuts in
capacity and workforce. Ten thousand airline jobs were eliminated in the first
week of the war in Iraq. The business jet industry has also been experiencing a
severe downturn. Several business jet airframe manufacturers recently announced
plans to further reduce production of new business jets. Industry sources expect
new business jet deliveries to be at least 20% lower for calendar 2003 as
compared to calendar 2002, and about 35% lower compared to 2001. In the second
half of the current year, industry sources expect about 250 new business jet
deliveries, about 33% lower than last year and an annualized decrease of about
45% as compared to the 900 new aircraft delivered in 2001.

    Accordingly, the airlines are seeking to conserve cash in part by deferring
or eliminating cabin interior refurbishment programs and deferring or canceling
aircraft purchases. Further, the reduction in new business jet production will
negatively impact demand for our products. This has caused a substantial
contraction in our business, the extent and duration of which cannot be
determined at this time. We expect these adverse industry conditions to have a
material adverse impact on our results of operations and financial condition
until such time as conditions in the commercial airline and business jet
industries improve. While management has developed and implemented what it
believes is an aggressive cost reduction plan to counter these difficult
conditions, it cannot guarantee that the plans are adequate or will be
successful.

FORWARD-LOOKING STATEMENTS

    This report contains forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933 and Section 21E of the Securities
Exchange Act of 1934, 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,
reduction of our workforce, integration of acquired businesses, ongoing capital
expenditures, the impact of the large number of indefinitely grounded aircraft
on demand for our products and our underlying assets, 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 and the impact on our business from the September 11,
2001 terrorist attacks. 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, outbreaks or
escalations of national or international hostilities, terrorist attacks,
prolonged health issues which reduce air travel demand (e.g. SARS), 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.



                  [Remainder of page intentionally left blank]





                                       24


                               BE AEROSPACE, INC.

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 June 30, 2003, we had no outstanding
       forward currency exchange contracts. We did not enter into any other
       derivative financial instruments.

       Interest rates - At June 30, 2003, we had adjustable rate debt of $79.0
       and fixed rate debt of $708.4. The weighted average interest rate for the
       adjustable and fixed rate debt was approximately 4.6% and 8.7%,
       respectively, at June 30, 2003. If interest rates were to increase by 10%
       above current rates, the estimated net impact on our financial statements
       would be to reduce pretax income annually by approximately $0.3. We do
       not engage in transactions to hedge our exposure to changes in interest
       rates.

ITEM 4.  CONTROLS AND PROCEDURES

       Our principal executive officer and our principal financial officer,
       after evaluating, together with management, the effectiveness of our
       disclosure controls and procedures (as defined in Exchange Act Rules
       13a-15(e) and 15d-15(e) as of the end of the period covered by this
       report, have concluded that, as of such date, our disclosure controls and
       procedures were adequate and effective to ensure that material
       information relating to our Company and its consolidated subsidiaries
       would be made known to them by others within those entities.

       There were no significant changes in our internal controls or in other
       factors that could significantly affect our disclosure controls and
       procedures subsequent to the date of their evaluation, nor were there any
       significant deficiencies or material weaknesses in our internal controls.
       As a result, no corrective actions were required or undertaken.



                  [Remainder of page intentionally left blank]

                                       25



                               BE AEROSPACE, INC.


PART II - OTHER INFORMATION

Item 1.   Legal Proceedings                                      Not applicable.

Item 2.   Changes in Securities and Use of Proceeds              Not applicable.

Item 3.   Defaults Upon Senior Securities                        Not applicable.

Item 4.   Submission of Matters to a Vote of Security Holders
          Annual meeting took place on June 19, 2003
      1. Class III Directors elected - Amin J. Khoury and Richard G. Hamermesh.
         Directors whose term of office continued after meeting (Class I and II)
         - Jim C. Cowart, Brian H. Rowe, Robert J. Khoury and
         Jonathan M. Schofield
      2. Amended the 1994 Employee Stock Purchase Plan
      3. Amended the 2001 Stock Option Plan

The number of shares voted for, against and abstained/withheld were as follows:



                                                                                          Abstain/
                                                               For          Against       Withheld       Unvoted
                                                         --------------- ------------- -------------- ------------
                                                                                          
1. Election of Class III Directors
   Amin J. Khoury                                           26,114,777            --      3,919,209           --
   Richard G. Hamermesh                                     27,106,054            --      2,927,932           --
2. Proposal to amend the 1994 Employee Stock Purchase
   Plan                                                     26,711,633     3,267,934         54,419           --
3. Proposal to amend the 2001 Stock Option Plan             20,395,015     9,452,846        186,125           --




Item 5.   Other Information                                      Not applicable.

Item 6.   Exhibits and Reports on Form 8-K


          a.   Exhibits


          Exhibit 31       Rule 13a-14(a)/15d-14(a) Certifications

          31.1   Certification of Chief Executive Officer*

          31.2   Certification of Chief Financial Officer*

          Exhibit 32       Section 1350 Certifications

          32.1   Certification of Chief Executive Officer pursuant
                 to 18 U.S.C. Section 1350*

          32.2   Certification of Chief Financial Officer pursuant
                 to 18 U.S.C. Section 1350*


b.       Reports

          Form 8-K, dated April 21, 2003 and filed April 22, 2003 under Items 5,
          7 and 9, includes a press release containing earnings information.



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



                                       26



                               BE AEROSPACE, INC.

                                   SIGNATURES


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:  August 5, 2003          By: /s/ Robert J. Khoury
                                   --------------------
                                   Robert J. Khoury
                                   President and
                                   Chief Executive Officer





Date:  August 5, 2003          By: /s/ Thomas P. McCaffrey
                                   -----------------------
                                   Thomas P. McCaffrey
                                   Corporate Senior Vice President of
                                   Administration and Chief Financial Officer







                                       27