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, 2005



                           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
57,741,207 shares were outstanding as of August 3, 2005.

                                        1



                               BE AEROSPACE, INC.

                  Form 10-Q for the Quarter Ended June 30, 2005

                                Table of Contents


                                                                           Page

Part I  Financial Information

Item 1. Condensed Consolidated Financial Statements (Unaudited)

        a) Condensed Consolidated Balance Sheets
           as of June 30, 2005 and December 31, 2004..........................3

        b) Condensed Consolidated Statements of Operations for the
           Three and Six Months ended June 30, 2005 and June 30, 2004.........4

        c) Condensed Consolidated Statements of Cash Flows for the
           Three and Six Months Ended June 30, 2005 and June 30, 2004.........5

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

Item 2. Management's Discussion and Analysis of Financial Condition
        and Results of Operations............................................11

Item 3. Quantitative and Qualitative Disclosures About Market Risk...........23

Item 4. Controls and Procedures..............................................23

Part II Other Information

Item 1. Legal Proceedings....................................................24

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds..........24

Item 3. Defaults Upon Senior Securities......................................24

Item 4. Submission of Matters to a Vote of Security Holders..................24

Item 5. Other Information....................................................24

Item 6. Exhibits.............................................................26

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


                                        2




PART I - FINANCIAL INFORMATION

ITEM 1.  CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


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




                                                                                June 30, 2005     December 31, 2004
                                                                                -------------     -----------------
                                                                                            
ASSETS

Current assets:
    Cash and cash equivalents                                                      $   75.0            $   76.3
    Accounts receivable - trade, less allowance for doubtful
        accounts ($3.2 at June 30, 2005 and $2.8 at December 31, 2004)                105.9                91.6
    Inventories, net                                                                  220.2               197.8
    Other current assets                                                               14.8                13.4
                                                                                   --------            --------
        Total current assets                                                          415.9               379.1

Property and equipment, net                                                            95.3               100.2
Goodwill                                                                              363.2               370.4
Identifiable intangible assets, net                                                   145.1               151.4
Other assets, net                                                                      20.2                23.7
                                                                                   --------            --------
                                                                                   $1,039.7            $1,024.8
                                                                                   ========            ========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
    Accounts payable and accrued liabilities                                       $  159.0            $  152.6
    Current maturities of long-term debt                                                1.5                 1.5
                                                                                   --------            --------
        Total current liabilities                                                     160.5               154.1

Long-term debt, net of current maturities                                             678.3               678.6
Other non-current liabilities                                                           8.0                 9.3

Commitments, contingencies and off-balance sheet arrangements (Note 4)

Stockholders' equity:
    Preferred stock, $0.01 par value; 1.0 million shares
        authorized; no shares outstanding                                                --                  --
    Common stock, $0.01 par value; 100 million shares
        authorized; 57.7 million (June 30, 2005) and
        56.6 million (December 31, 2004) shares issued
        and outstanding                                                                 0.6                 0.6
    Additional paid-in capital                                                        585.5               578.2
    Accumulated deficit                                                              (392.5)            (405.0)
    Accumulated other comprehensive (loss) income                                      (0.7)                9.0
                                                                                   --------            --------
        Total stockholders' equity                                                    192.9               182.8
                                                                                   --------            --------
                                                                                   $1,039.7            $1,024.8
                                                                                   ========            ========


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,
                                                                  2005             2004                 2005             2004
                                                              ---------------- ----------------     --------------- ---------------
                                                                                                        

Net sales                                                        $207.6           $185.3               $404.1           $360.4

Cost of sales                                                     134.8            123.5                263.3            245.0
                                                                 ------           ------               ------           ------

Gross profit                                                       72.8             61.8                140.8            115.4

Operating expenses:

  Selling, general and administrative                              32.1             29.9                 63.8             58.6
  Research, development and engineering                            16.6             14.0                 33.0             26.2
                                                                 ------           ------               ------           ------
    Total operating expenses                                       48.7             43.9                 96.8             84.8
                                                                 ------           ------               ------           ------

Operating earnings                                                 24.1             17.9                 44.0             30.6

Interest expense, net                                              15.0             19.9                 30.1             39.7
                                                                 ------           ------               ------           ------

Earnings (loss) before income taxes                                 9.1             (2.0)                13.9             (9.1)

Income taxes                                                        0.7              0.4                  1.4              0.9
                                                                 ------           ------               ------           ------

Net earnings (loss)                                              $  8.4           $ (2.4)              $ 12.5           $(10.0)
                                                                 ======           ======               ======           ======

Net earnings (loss) per common share:

  Basic                                                          $ 0.15           $(0.06)              $ 0.22           $(0.27)
                                                                 ======           ======               ======           ======
  Diluted                                                        $ 0.14           $(0.06)              $ 0.21           $(0.27)
                                                                 ======           ======               ======           ======

Weighted average common shares:

  Basic                                                            57.1             37.0                 57.0             37.0
  Diluted                                                          60.1             37.0                 59.8             37.0



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,                 June 30,
                                                                                         2005                     2004
                                                                                  --------------------    ---------------------
                                                                                                    

CASH FLOWS FROM OPERATING ACTIVITIES:
    Net earnings (loss)                                                                 $12.5                   $(10.0)
    Adjustments to reconcile net earnings (loss) to net cash flows
         (used in) provided by operating activities:
         Depreciation and amortization                                                   14.4                     13.8
         Provision for doubtful accounts                                                  0.4                      0.5
         Non-cash employee benefit plan contributions                                     1.4                      1.1
    Changes in operating assets and liabilities, net of effects of acquisitions:
         Accounts receivable                                                            (18.6)                    (8.1)
         Inventories                                                                    (24.5)                    (9.3)
         Other current assets and other assets                                            1.9                     (2.7)
         Payables, accruals and other liabilities                                        10.1                     17.9
                                                                                        -----                  -------
Net cash flows (used in) provided by operating activities                                (2.4)                     3.2
                                                                                        -----                  -------

CASH FLOWS FROM INVESTING ACTIVITIES:
    Capital expenditures                                                                 (7.1)                    (7.1)
    Proceeds from sale of property and equipment                                          0.8                      0.2
    Acquisitions, net of cash acquired                                                     --                    (12.5)
    Other, net                                                                            3.0                      0.1
                                                                                        -----                   ------
Net cash flows used in investing activities                                              (3.3)                   (19.3)
                                                                                        -----                   ------

CASH FLOWS FROM FINANCING ACTIVITIES:
    Proceeds from issuances of common stock                                               5.9                      2.0
    Repayment of long-term debt                                                          (0.2)                    (0.9)
                                                                                        -----                   ------
Net cash flows provided by financing activities                                           5.7                      1.1
                                                                                        -----                   ------

Effect of foreign exchange rate changes on cash and cash equivalents                     (1.3)                    (0.1)
                                                                                        -----                   ------

Net decrease in cash and cash equivalents                                                (1.3)                   (15.1)

Cash and cash equivalents, beginning of period                                           76.3                    147.6
                                                                                        -----                   ------

Cash and cash equivalents, end of period                                                $75.0                   $132.5
                                                                                        =====                   ======

Supplemental disclosures of cash flow information:
Cash paid during period for:
    Interest, net                                                                       $28.9                   $ 38.2
    Income taxes, net                                                                   $ 1.0                   $   --



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 fiscal year ended December 31, 2004.

       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.

       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. If the compensation cost for the
    Company's stock option and stock purchase plans had been determined
    consistent with Statement of Financial Accounting Standards ("SFAS")
    No. 123, "Accounting for Stock-Based Compensation," the Company's net
    earnings (loss) and net earnings (loss) per share for the three and six
    months ended June 30, 2005 and 2004, 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,
                                                            2005             2004                2005             2004
                                                      ----------------- ----------------    ---------------- ----------------
                                                                                                  

Net earnings (loss) as reported                            $ 8.4            $ (2.4)             $12.5            $(10.0)
    Less:  Expense per SFAS No. 123,
       fair value method, net of
       related tax effects                                   1.3               1.2                2.7               3.6
                                                           -----            ------              -----            ------
Pro forma net earnings (loss)                              $ 7.1            $ (3.6)             $ 9.8            $(13.6)
                                                           =====            ------              =====            ------

Basic net earnings (loss) per share:
    As reported                                            $0.15           $(0.06)              $0.22            $(0.27)
                                                           =====           ======               =====            ======
    Pro forma                                              $0.12           $(0.10)              $0.17            $(0.37)
                                                           =====           ======               =====            ======

Diluted net earnings (loss) per share:
    As reported                                            $0.14           $(0.06)              $0.21           $(0.27)
                                                           =====           ======               =====           ======
    Pro forma                                              $0.12           $(0.10)              $0.16           $(0.37)
                                                           =====           ======               =====           ======



                                        6



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

Note 2.    Goodwill and Intangible Assets

       In accordance with SFAS No. 142, "Goodwill and Other Intangible Assets,"
    the Company has completed the fair value analysis for goodwill and other
    intangible assets as of December 31, 2004, and concluded that no impairment
    existed. As of June 30, 2005, the Company believed that no indicators of
    impairment existed. Aggregate amortization expense on identifiable
    intangible assets was approximately $2.4 and $2.3 for the three months ended
    June 30, 2005 and 2004, and $4.8 and $4.6 for the six months ended June 30,
    2005 and 2004, respectively. Amortization expense is expected to be
    approximately $10 in each of the next five fiscal years.

Note 3.    Long-Term Debt

       The Company's $50.0 credit facility with JPMorgan Chase Bank (the
    "Amended Bank Credit Facility") has no maintenance financial covenants other
    than an Interest Coverage Ratio (as defined in the Amended Bank Credit
    Facility) that must be maintained at a level equal to or greater than 1.15:1
    for the trailing 12-month period. The Amended Bank Credit Facility, which
    expires in February 2007, is collateralized by substantially all of the
    Company's assets and contains customary affirmative covenants, negative
    covenants and conditions precedent for borrowings, all of which were met as
    of June 30, 2005.

       At June 30, 2005, indebtedness under the Amended Bank Credit Facility
    consisted of letters of credit aggregating approximately $11.6. The Amended
    Bank Credit Facility bears interest ranging from 250 to 400 basis points
    over the Eurodollar rate. As of June 30, 2005, the interest rate on any
    outstanding borrowings was approximately 6.8%. The amount available for
    borrowing under the Amended Bank Credit Facility was $38.4 as of June 30,
    2005.

       Long-term debt consists principally of the $175 8 1/2% senior notes, $250
    8 7/8% senior subordinated notes and $250 8% senior subordinated notes. The
    $175 8 1/2% senior notes mature on October 1, 2010, the $250 8% notes mature
    on March 1, 2008, and the $250 8 7/8% notes mature on May 1, 2011. The
    senior subordinated notes are unsecured senior subordinated obligations and
    are subordinated to all senior indebtedness. The senior notes are unsecured
    obligations and are senior to all subordinated indebtedness, but subordinate
    to the Amended Bank Credit Facility. Each of the 8 1/2% senior notes, 8%
    senior subordinated notes and 8 7/8% senior subordinated notes contains
    restrictive covenants, including limitations on future indebtedness,
    restricted payments, transactions with affiliates, liens, dividends, mergers
    and transfers of assets, all of which were met as of June 30, 2005. A breach
    of these covenants, or the covenants under the Company's current Amended
    Bank Credit Facility or any future 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.

Note 4.    Commitments, Contingencies and Off-Balance Sheet Arrangements

       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 the consolidated balance sheet.
    At June 30, 2005, future minimum lease payments under these arrangements,
    the majority of which related to the long-term real estate leases, totaled
    approximately $84.1.

                                        7



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

       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, and indemnities to other
    parties to certain acquisition agreements. 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. Accordingly, 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:




                                                                    SIX MONTHS ENDED
                                                            ---------------------------------
                                                              June 30,            June 30,
                                                                2005                2004
                                                            --------------     --------------
                                                                         
Beginning balance                                              $13.2              $11.9
Acquisitions                                                      --                1.0
Accruals for warranties issued during the period                 4.3                4.3
Settlements made                                                (4.1)              (4.3)
                                                            --------------     --------------
Ending balance                                                 $13.4            $  12.9
                                                            ==============     ==============


Note 5.    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, Distribution and Business Jet. The Company's
    Commercial Aircraft segment consists of eight principal operating units
    while the Distribution and Business Jet segments consist of one and two
    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 earnings or
    loss.

       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 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.

                                        8


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

        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,
                                    2005             2004                2005            2004
                               ---------------- ---------------     --------------- ----------------
                                                                        
Net sales
   Commercial Aircraft             $136.4           $128.4              $264.0          $254.6
   Distribution                      45.0             37.1                88.0            70.9
   Business Jet                      26.2             19.8                52.1            34.9
                               ---------------- ---------------     --------------- ----------------
                                   $207.6           $185.3              $404.1          $360.4
                               ================ ===============     =============== ================

Operating earnings (loss)
   Commercial Aircraft             $ 14.2           $ 10.5              $ 23.2          $ 18.9
   Distribution                       9.0              7.0                17.8            13.3
   Business Jet                       0.9              0.4                 3.0            (1.6)
                               ---------------- ---------------     --------------- ----------------
                                   $ 24.1           $ 17.9              $ 44.0          $ 30.6
                               ================ ===============     =============== ================

Note 6.    Net Earnings (Loss) Per Common Share

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



                                                            THREE MONTHS ENDED                SIX MONTHS ENDED
                                                        --------------- ------------    --------------- -------------
                                                           June 30,      June 30,          June 30,       June 30,
                                                             2005          2004              2005           2004
                                                        --------------- ------------    --------------- -------------
                                                                                            
Net earnings (loss)                                          $ 8.4         $ (2.4)           $12.5         $(10.0)

Basic weighted average common shares                          57.1           37.0             57.0           37.0
Effect of dilutive stock options and stock purchases
   under the employee stock purchase plan                      3.0             --              2.8             --
                                                             -----         ------            -----         ------
Diluted weighted average common shares                        60.1           37.0             59.8           37.0
                                                             =====         ======            =====         ======

Basic net earnings (loss) per share                          $0.15         $(0.06)           $0.22         $(0.27)
                                                             =====         ======            =====         ======
Diluted net earnings (loss) per share                        $0.14         $(0.06)           $0.21         $(0.27)
                                                             =====         ======            =====         ======

        The Company excluded potentially dilutive securities of 1.0 and 0.9
    shares from the calculation of loss per share for the three and six months
    ended June 30, 2004 as the effect of including these securities would have
    been anti-dilutive.

Note 7.    Comprehensive Earnings (Loss)

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


                                                        THREE MONTHS ENDED                  SIX MONTHS ENDED
                                                 ---------------------------------- ----------------------------------
                                                     June 30,         June 30,          June 30,         June 30,
                                                       2005             2004              2005             2004
                                                 ----------------- ---------------- ----------------- ----------------
                                                                                          
Net earnings (loss)                                   $ 8.4            $(2.4)            $12.5            $(10.0)
Other comprehensive loss:
   Foreign exchange translation adjustment             (6.3)            (1.5)             (9.7)             (0.3)
                                                      -----            -----             -----            ------
Comprehensive earnings (loss)                         $ 2.1            $(3.9)            $ 2.8            $(10.3)
                                                      =====            =====             =====            ======

                                       9


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

Note 8.    Recent Accounting Pronouncements

    In December 2004, the Financial Accounting Standards Board ("FASB") issued
SFAS No. 123 (Revised 2004) "Share-Based Payment" ("SFAS 123R"). The Securities
and Exchange Commission has ruled that SFAS No. 123R is effective for
publicly-traded companies for annual periods that begin after June 15, 2005.
SFAS 123R sets accounting requirements for share-based compensation to
employees, requires companies to recognize in the income statement the
grant-date fair value of stock options and other equity-based compensation
issued to employees and disallows the use of the intrinsic value method of
accounting for stock compensation. The Company is currently evaluating the
impact that this statement will have on its results of operations.

    In November 2004, the FASB issued SFAS No. 151, "Inventory Costs" ("SFAS
151"), which requires abnormal amounts of inventory costs related to idle
facility, freight handling and wasted material expenses to be recognized as
current period charges. Additionally, SFAS 151 requires that allocation of fixed
production overheads to the costs of conversion be based on the normal capacity
of the production facilities. The standard is effective for fiscal years
beginning after June 15, 2005. The Company believes the adoption of SFAS 151
will not have a material impact on its consolidated financial statements.

    In June 2005, the FASB issued SFAS No. 154, "Accounting Changes and Error
Corrections, a replacement of APB Opinion No. 20, Accounting Changes, and
Statement No. 3, Reporting Accounting Changes in Interim Financial Statements"
("SFAS 154"). SFAS 154 changes the requirements for the accounting for, and
reporting of, a change in accounting principle. Previously, most voluntary
changes in accounting principles were required to be recognized by way of a
cumulative effect adjustment within net income during the period of the change.
SFAS 154 requires retrospective application to prior periods' financial
statements, unless it is impracticable to determine either the period-specific
effects or the cumulative effect of the change. SFAS 154 is effective for
accounting changes made in fiscal years beginning after December 15, 2005;
however, the Statement does not change the transition provisions of any existing
accounting pronouncements. The Company does not believe adoption of SFAS 154
will have a material impact on its consolidated financial statements.




                  [Remainder of page intentionally left blank]



                                       10





                               BE AEROSPACE, INC.

ITEM 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
           AND RESULTS OF OPERATIONS
           (Dollars In Millions, Except Per Share Data)

OVERVIEW

       The following discussion and analysis addresses the results of our
    operations for the three months ended June 30, 2005, as compared to our
    results of operations for the three months ended June 30, 2004. The
    discussion and analysis then addresses our results of operations for the six
    months ended June 30, 2005, as compared to our results of operations for the
    six months ended June 30, 2004. In addition, the discussion and analysis
    addresses our liquidity, financial condition and other matters for these
    periods.

       Based on our experience in the industry, we believe we are the world's
    largest manufacturer of cabin interior products for commercial aircraft and
    for business jets and a leading aftermarket distributor of aerospace
    fasteners. We sell our manufactured products directly to virtually all of
    the world's major airlines and airframe manufacturers and a wide variety of
    business jet customers. In addition, based on our experience, we believe
    that we have achieved leading global market positions in each of our major
    product categories, which include:

       o  commercial aircraft seats, including an extensive line of first class,
          business class, tourist class and regional aircraft seats;

       o  a full line of aircraft food and beverage preparation and storage
          equipment, including coffeemakers, water boilers, beverage containers,
          refrigerators, freezers, chillers and microwave, high heat convection
          and steam ovens;

       o  both chemical and gaseous aircraft oxygen delivery systems;

       o  business jet and general aviation interior products, including an
          extensive line of executive aircraft seats, direct and indirect
          overhead lighting systems, oxygen delivery systems, air valve systems,
          high-end furniture and cabinetry; and

       o  a broad line of aftermarket fasteners, covering over 100,000 stock
          keeping units (SKUs).

       We also design, develop and manufacture a broad range of cabin interior
    structures and provide comprehensive aircraft cabin interior reconfiguration
    and passenger-to-freighter conversion engineering services and component
    kits.

       We conduct our operations through strategic business units that have been
    aggregated under three reportable segments: Commercial Aircraft,
    Distribution and Business Jet.

       Net sales by line of business for the three and six month periods ended
    June 30, 2005 and June 30, 2004 were as follows:




                                       THREE MONTHS ENDED                                    SIX MONTHS ENDED
                       ---------------------------------------------------- -------------------------------------------------

                             June 30, 2005             June 30, 2004              June 30, 2005             June 30, 2004
                       -------------------------- ------------------------- -------------------------- ----------------------
                                                                                           
                           Net          % of          Net         % of          Net          % of          Net         % of
                          Sales       Net Sales      Sales      Net Sales      Sales      Net Sales       Sales      Net Sales
                       ----------- -------------- ---------- -------------- ---------- --------------- ---------- -----------
Commercial aircraft      $136.4        65.7%        $128.4       69.3%        $264.0       65.3%         $254.6       70.6%
Distribution               45.0        21.7%          37.1       20.0%          88.0       21.8%           70.9       19.7%
Business jet               26.2        12.6%          19.8       10.7%          52.1       12.9%           34.9        9.7%
                       ----------- -------------- ---------- -------------- ---------- --------------- ---------- -----------
Net sales                $207.6       100.0%        $185.3      100.0%        $404.1      100.0%         $360.4      100.0%
                       =========== ============== ========== ============== ========== =============== ========== ===========



                                       11



       Net sales by domestic and foreign operations for the three and six month
    periods ended June 30, 2005 and June 30, 2004 were as follows:




                                 THREE MONTHS ENDED                           SIX MONTHS ENDED
                     ------------------------------------------- -------------------------------------------
                        June 30, 2005         June 30, 2004         June 30, 2005         June 30, 2004
                     --------------------- --------------------- --------------------- ---------------------
                                                                           
Domestic                    $144.0                $121.7                $284.3                $238.7
Foreign                       63.6                  63.6                 119.8                 121.7
                     --------------------- --------------------- --------------------- ---------------------
Total                       $207.6                $185.3                $404.1                $360.4
                     ===================== ===================== ===================== =====================


       Net sales by geographic segment (based on destination) for the three and
    six month periods ended June 30, 2005 and June 30, 2004 were as follows:




                            THREE MONTHS ENDED                             SIX MONTHS ENDED
                 ------------------------------------------ -----------------------------------------------
                    June 30, 2005         June 30, 2004         June 30, 2005           June 30, 2004
                 --------------------- -------------------- ----------------------- -----------------------
                    Net      % of         Net      % of         Net        % of         Net        % of
                   Sales    Net Sales    Sales   Net Sales     Sales     Net Sales     Sales     Net Sales
                 --------------------- -------------------- ----------------------- -----------------------
                                                                         

United States     $102.1     49.2%      $ 93.8     50.6%       $204.2      50.5%      $187.2       51.9%
Europe              52.7     25.4         31.4     16.9          97.3      24.1         77.7       21.6
Asia                41.2     19.8         42.4     22.9          81.5      20.2         71.1       19.7
Rest of World       11.6      5.6         17.7      9.6          21.1       5.2         24.4        6.8
                 -------- ----------- -------- ----------- ----------- ----------- ----------- -----------
                  $207.6    100.0%      $185.3    100.0%       $404.1     100.0%      $360.4      100.0%
                 ======== =========== ======== =========== =========== =========== =========== ===========


       We have substantially expanded the size, scope and nature of our business
    through a number of acquisitions. Between 1989 and 2001, we completed 24
    acquisitions for an aggregate purchase price of approximately $1 billion.
    Since 2001 we made two insignificant acquisitions. Essentially all of our
    revenue growth since 2001 has been organic.

       During the period from 1989 to 2000, we integrated the acquired
    businesses, closing 17 facilities, reducing our workforce by 3,000 positions
    and implementing common information technology platforms and lean
    manufacturing initiatives company-wide. This integration effort resulted in
    costs and charges totaling approximately $125.

       The rapid decline in industry conditions brought about by the terrorist
    attacks on September 11, 2001 caused us to implement a facility
    consolidation and integration plan designed to re-align our capacity and
    cost structure with changed conditions in the airline industry. The facility
    consolidation and integration plan included closing five facilities and
    reducing workforce by approximately 1,500 employees. We believe these
    initiatives will enable us to continue to expand profit margins as industry
    conditions and demand continue to improve, strengthen the global business
    management focus on our core product categories and more effectively
    leverage our resources. The total cost of this program was approximately
    $175, including approximately $74 of cash charges.

       New product development is a strategic initiative for our company. Our
    customers regularly request that we engage in new product development and
    enhancement activities. We believe that these activities, if properly
    focused and managed, will protect and enhance our leadership position.
    Research, development and engineering spending have been approximately 6%-8%
    of sales for the past several years, and is expected to remain at
    approximately that level for the foreseeable future.

       We also believe in providing our businesses with the tools required to
    remain competitive. In that regard, we have invested, and will continue to
    invest, in property and equipment that enhances our productivity. Over the
    past three years, annual capital expenditures ranged from $11-$17. Taking
    into consideration our recent capital expenditure investments and current
    industry conditions, we anticipate capital expenditures of approximately $20
    for the coming year.

                                       12



                               BE AEROSPACE, INC.

RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED JUNE 30, 2005, AS COMPARED TO
THE RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED JUNE 30, 2004
(Dollars In Millions, Except Per Share Data)

    Sales for each of our segments are set forth in the following table:




                                                                       NET SALES
                                  ------------------------------------------------------------------------------------
                                                              Three Months Ended June 30,
                                  ------------------------------------------------------------------------------------
                                                                                                       Percent
                                         2005                2004                Change                Change
                                  ------------------- ------------------- --------------------- ----------------------
                                                                                    

Commercial aircraft                     $136.4              $128.4               $ 8.0                    6.2%
Distribution                              45.0                37.1                 7.9                   21.3
Business jet                              26.2                19.8                 6.4                   32.3
                                  ------------------- ------------------- --------------------- ----------------------
Total                                   $207.6              $185.3               $22.3                   12.0%


    Net sales for the three months ended June 30, 2005 were $207.6, an increase
of $22.3 or 12.0% as compared to the same period of the prior year.

    The commercial aircraft segment generated revenues of $136.4 in the second
quarter of 2005, up 6.2% versus the same period in the prior year, primarily due
to a higher level of shipments of seating products and food and beverage
preparation and storage equipment. The distribution segment delivered strong
revenue growth of 21.3% in the second quarter of 2005, driven by a broad based
increase in aftermarket demand for aerospace fasteners and continued market
share gains. In the business jet segment, revenues increased by 32.3% in the
second quarter of 2005, reflecting the continuing recovery within the business
jet industry and initial shipments of super first class products.

    Gross profit for the second quarter of 2005 of $72.8, or 35.1% of sales,
increased by $11.0, or 17.8% on the 12.0% year over year increase in revenues.
Second quarter 2005 gross margin expanded by 170 basis points as compared to the
same period of the prior year. The increase in gross margin was primarily driven
by an improved mix of products sold and ongoing manufacturing efficiencies.

    Selling, general and administrative expenses in the second quarter of 2005
of $32.1, or 15.5% of sales, were up $2.2 versus selling, general and
administrative expenses in the same period in the prior year of $29.9, or 16.1%
of sales, primarily due to the higher level of commissions and sales incentives
in the current period, as well as costs associated with the 12.0% increase in
revenues.  In connection with the resolution of two legal matters during the
quarter ended June 30, 2005, we received approximately $1.8 of net reimbursed
legal fees; such amounts were reduced by increases in our allowance for
doubtful accounts, incentive compensation and severance aggregating
approximately $1.6.

    Research, development and engineering expenses of $16.6, or 8.0% of sales,
were up $2.6 versus the same period in the prior year due to a higher level of
spending associated with customer reimbursed engineering and spending associated
with new product development activities.

    Operating earnings for the second quarter of 2005 of $24.1 increased by
34.6%, as compared to the same period last year. The operating margin of 11.6%
in the current quarter was 190 basis points greater than the operating margin
realized in the second quarter of 2004, and 150 basis points greater as compared
to the immediately preceding quarter. The substantial increase in operating
earnings was driven primarily by significant margin expansion at the commercial
aircraft segment, as well as continued growth in revenues and earnings at both
the business jet and distribution segments.

                                       13



    The following is a summary of the change in operating earnings by segment:



                                                                   OPERATING EARNINGS
                                   -----------------------------------------------------------------------------------
                                                              Three Months Ended June 30,
                                   -----------------------------------------------------------------------------------
                                                                                                       Percent
                                           2005                2004               Change                Change
                                   --------------------- ----------------- --------------------- ---------------------
                                                                                     

Commercial aircraft                       $14.2               $10.5                $3.7                  35.2%
Distribution                                9.0                 7.0                 2.0                  28.6%
Business jet                                0.9                 0.4                 0.5                 125.0%
                                   --------------------- ----------------- --------------------- ---------------------
Total                                     $24.1               $17.9                $6.2                  34.6%


    The commercial aircraft segment's ("CAS") operating results and order book
continued to improve during the second quarter of 2005. Compared to the second
quarter of 2004, CAS operating earnings of $14.2 increased by 35.2% on a 6.2%
increase in sales, driven by a 220 basis point expansion in operating margin to
10.4% of sales. The margin expansion was primarily a result of an improved mix
of products sold and ongoing manufacturing efficiencies.

    The distribution segment generated record revenues of $45.0 in the second
quarter of 2005, which were 21.3% greater than the same period in the prior
year. Operating earnings at the distribution segment in the second quarter of
2005 were $9.0 million, 28.6% higher than the same period last year and
represented a 20.0% operating margin.

    The business jet segment generated second quarter revenues of $26.2, up
32.3% over sales of $19.8 in the second quarter of 2004. Operating earnings at
the business jet segment during the quarter of $0.9 were $0.5, or 125%, higher
than operating earnings reported in the same period last year. The increase in
operating earnings reflects the higher level of revenues associated with an
improving business jet industry and initial shipments of super first class
products. Operating earnings, although improved versus the second quarter of the
prior year, reflected lower than normal earnings on the initial shipments of
super first class products.

    Interest expense for the second quarter of 2005 of $15.0 was $4.9 lower than
interest expense recorded in the same period in the prior year. Interest expense
decreased in the second quarter of 2005 as a result of the early retirement of
$200 of senior subordinated notes during the fourth quarter of 2004.

    Income tax expense of $0.7 during the second quarter of 2005 increased from
income tax expense of $0.4 in the same period in the prior year. Income taxes
arise from earnings of foreign subsidiaries for which no net operating loss
carryforwards are available.

    Net earnings for the second quarter of 2005 were $8.4 or $0.14 per diluted
share, a $10.8 or $0.20 per diluted share improvement as compared to the same
period of the prior year.




                  [Remainder of page intentionally left blank]

                                       14





RESULTS OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 2005, AS COMPARED TO THE
RESULTS OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 2004
(Dollars In Millions, Except Per Share Data)

    Sales for each of our segments are set forth in the following table:




                                                                             NET SALES
                                         ------------------------------------------------------------------------------------
                                                                     Six Months Ended June 30,
                                         ------------------------------------------------------------------------------------
                                                                                                             Percent
                                                2005                2004                Change                Change
                                         ------------------- ------------------- --------------------- ----------------------
                                                                                           

Commercial Aircraft                                $264.0                   $254.6               $ 9.4              3.7%
Distribution                                         88.0                     70.9                17.1             24.1
Business Jet                                         52.1                     34.9                17.2             49.3
                                         ------------------------- ------------------------ ---------------- -----------------
Total Sales                                        $404.1                   $360.4               $43.7             12.1%
                                         ========================= ======================== ================ =================


    Net sales for the six months ended June 30, 2005 were $404.1, an increase of
$43.7 or 12.1% as compared to the same period of the prior year.

    Sales during the six months ended June 30, 2005 at the commercial aircraft
segment of $264.0 were up 3.7% versus the same period in the prior year,
primarily due to a higher level of shipments of seating products and food and
beverage preparation and storage equipment. The distribution segment delivered
strong revenue growth of 24.1%, driven by a broad based increase in aftermarket
demand for aerospace fasteners and continued market share gains. In the business
jet segment, revenues increased by 49.3%, reflecting the continuing recovery
within the business jet industry and initial shipments of super first class
products.

    Gross profit for the six months ended June 30, 2005 of $140.8, or 34.8% of
sales, increased by $25.4 compared to the same period in the prior year, or
22.0% on the 12.1% increase in revenues. Gross margin for the six months ended
June 30, 2005 expanded by 280 basis points as compared to the same period of the
prior year. The increase in gross margin was primarily driven by an improved mix
of products sold and ongoing manufacturing efficiencies.

    Selling, general and administrative expenses during the six months ended
June 30, 2005 of $63.8, or 15.8% of sales, were up $5.2 versus selling, general
and administrative expenses in the same period in the prior year of $58.6, or
16.3% of sales, primarily due to the higher level of commissions and sales
incentives in the current period, as well as costs associated with the 12.1%
increase in revenues.

    Research, development and engineering expenses during the six months ended
June 30, 2005 of $33.0, or 8.2% of sales, were up $6.8 versus the prior year due
to a higher level of spending associated with customer reimbursed engineering
and spending associated with new product development activities.

    Operating earnings for the six months ended June 30, 2005 of $44.0 increased
by 43.8%, as compared to the same period last year. The operating margin of
10.9% for the six months ended June 30, 2005 was 240 basis points greater than
the operating margin realized in the same period of 2004. The substantial
increase in operating earnings was driven by significant margin expansion at the
commercial aircraft segment, as well as continued growth in revenues and
earnings at both the business jet and distribution segments.

                                       15




    The following is a summary of the change in operating earnings by segment:




                                                                   OPERATING EARNINGS
                                   -----------------------------------------------------------------------------------
                                                               Six Months Ended June 30,
                                   -----------------------------------------------------------------------------------
                                                                                                       Percent
                                          2005                2004                Change                Change
                                   -------------------- ------------------ --------------------- ---------------------
                                                                                     

Commercial aircraft                      $23.2               $18.9                $ 4.3                  22.8%
Distribution                              17.8                13.3                  4.5                  33.8
Business jet                               3.0                (1.6)                 4.6                    NM
                                   -------------------- ------------------ --------------------- ---------------------
Total                                    $44.0               $30.6                $13.4                  43.8%
                                   ==================== ================== ===================== =====================


    CAS's operating results and order book continued to improve during the six
months ended June 30, 2005. Compared to the same period of 2004, CAS operating
earnings of $23.2 increased by 22.8% on a 3.7% increase in sales, driven by a
140 basis point expansion in operating margin to 8.8% of sales. The margin
expansion was primarily a result of an improved mix of products sold and ongoing
manufacturing efficiencies.

    The distribution segment generated record revenues of $88.0 for the six
months ended June 30, 2005, which were 24.1% greater than the same period in the
prior year. Operating earnings at the distribution segment were $17.8 million
for the six month period, 33.8% higher than the same period last year and
represented a 20.2% operating margin, as compared to an 18.8% operating margin
in the same period in the prior year. The expansion of the operating margin
reflects the operating efficiencies at the higher revenue level.

    The business jet segment generated revenues of $52.1 for the six month
period ended June 30, 2005, up 49.3% over sales of $34.9 in the same period of
2004. Operating earnings at the business jet segment for the six months ended
June 30, 2005 of $3.0 represent a $4.6 improvement over the operating loss
reported in the same period last year. The increase in operating earnings
reflects the higher level of revenues associated with an improving business jet
industry and initial shipments of super first class products. Operating
earnings, although improved versus the same period of the prior year, reflected
lower than normal earnings on the initial shipments of super first class
products.

    Interest expense for the six month period ended June 30, 2005 of $30.1 was
$9.6 lower than interest expense recorded in the same period in the prior year.
Interest expense decreased for the six months ended June 30, 2005 as a result of
the early retirement of $200 of senior subordinated notes during the fourth
quarter of 2004.

    Income tax expense of $1.4 during the six month period ended June 30, 2005
increased from income tax expense of $0.9 in the same period in the prior year.
Income taxes arise from earnings of foreign subsidiaries for which no net
operating loss carryforwards are available.

    Net earnings for the six months ended June 30, 2005 were $12.5 or $0.21 per
diluted share, a $22.5 or $0.48 per diluted share improvement as compared to the
same period of the prior year.




                  [Remainder of page intentionally left blank]

                                       16



                               BE AEROSPACE, INC.

LIQUIDITY AND CAPITAL RESOURCES

Current Financial Condition

    Our liquidity requirements consist of working capital needs, ongoing capital
expenditures and payments of interest and principal on our indebtedness. Our
primary requirements for working capital are directly related to the level of
our operations. Working capital primarily consists of accounts receivable and
inventories, which fluctuate with the sales of our products. Our working capital
was $255.4 as of June 30, 2005, as compared to $225.0 as of December 31, 2004.
The increase in working capital from December 31, 2004 to June 30, 2005 was
primarily due to an increased level of accounts receivable related to our recent
revenue growth, a higher level of inventories to support expected further
increases in revenues, offset somewhat by a higher level of accounts payable and
accrued liabilities arising from the higher revenue volume. We currently have no
bank borrowings outstanding and no debt principal payments due until 2008.

    At June 30, 2005, our cash and cash equivalents were $75.0, as compared to
$76.3 at December 31, 2004. The decrease in cash and cash equivalents from
December 31, 2004 to June 30, 2005 was primarily due to an increased level of
accounts receivable related to our recent revenue growth, a higher level of
inventories to support expected further increases in revenues, offset somewhat
by a higher level of accounts payable and accrued liabilities arising from the
higher revenue volume.

Cash Flows

    At June 30, 2005, our cash and bank credit available under our Amended Bank
Credit Facility was $113.4 compared to $114.7 at December 31, 2004. Cash used by
operating activities was $2.4 for the six months ended June 30, 2005, as
compared to cash provided by operating activities of $3.2 in the same period in
the prior year. The primary use of cash during the six months ended June 30,
2005 was due to an increased level of accounts receivable ($18.6) related to our
recent revenue growth and a higher level of inventories ($24.5) to support
expected further increases in revenues. This use of cash was offset somewhat by
net earnings of $12.5, non-cash charges of $16.2 primarily related to
amortization and depreciation and a higher level of accounts payable and accrued
liabilities arising from the higher revenue volume and the timing of interest
payments.

Capital Spending

    Our capital expenditures were $7.1 during the six months ended June 30, 2005
and 2004. We anticipate capital expenditures of approximately $20 for the coming
year. 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 bank credit facilities. 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 or any future bank credit facility,
although there can be no assurance that future bank credit facilities will be
available. Between 1989 and 2001, we completed 24 acquisitions for an aggregate
purchase price of approximately $1 billion. Following these acquisitions, we
rationalized the businesses, reduced headcount by approximately 4,500 employees
and eliminated 22 facilities. We have financed these acquisitions primarily
through issuances of debt and equity securities, including our outstanding
8 1/2% senior notes, 8% senior subordinated notes and 8 7/8% senior subordinated
notes and bank credit facilities.

Outstanding Debt and Other Financing Arrangements

    Our $50.0 bank credit facility with JPMorgan Chase Bank ("Amended Bank
Credit Facility") has no maintenance financial covenants, other than maintaining
an Interest Coverage Ratio (as defined) of at least 1.15:1 for the trailing
12-month period. The Amended Bank Credit Facility expires in February 2007, is
collateralized by substantially all of our assets and bears interest at rates
ranging from 250 to 400 basis points over the Eurodollar rate as defined in the
Amended Bank Credit Facility. At June 30, 2005, indebtedness under the Amended
Bank Credit Facility consisted of letters of credit aggregating approximately
$11.6. The amount available under the Amended Bank Credit Facility was $38.4 as
of June 30, 2005. The Amended Bank Credit Facility contains customary
affirmative covenants, negative covenants and conditions of borrowings, all of
which were met as of June 30, 2005.

                                       17


    Long-term debt consists principally of our $175 8 1/2% senior notes,
$250 8 7/8% senior subordinated notes and $250 8% senior subordinated notes.
The $175 8 1/2% senior notes mature on October 1, 2010, $250 8% notes mature on
March 1, 2008, and the $250 8 7/8% notes mature on May 1, 2011. The senior
subordinated notes are unsecured senior subordinated obligations and are
subordinated to all of our senior indebtedness. The senior notes are unsecured
obligations and are senior to all of our subordinated indebtedness, but
subordinate to our Amended Bank Credit Facility. Each of the $175 8 1/2% senior
notes, $250 8% senior subordinated notes and $250 8 7/8% senior subordinated
notes contains restrictive covenants, including limitations on future
indebtedness, restricted payments, transactions with affiliates, liens,
dividends, mergers and transfers of assets, all of which we met as of
June 30, 2005. A breach of these covenants, or the covenants under our Amended
Bank Credit Facility or any future 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 Obligations

    During the six month period ended June 30, 2005, there were no material
changes in the contractual obligations specified in our Annual Report on Form
10-K for the fiscal year ended December 31, 2004.

    We believe that our cash flows, together with cash on hand and availability
under our Amended Bank Credit Facility, provide us with the ability to fund our
operations, make planned capital expenditures and make scheduled debt service
payments for at least the next twelve months. 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,
including the conditions of our markets, some of which are beyond our control.
If, in the future, we cannot generate sufficient cash from operations to meet
our debt service obligations, we will need to refinance such debt obligations,
obtain additional financing or sell assets. We cannot offer assurance that our
business will generate cash from operations, or that we will be able to obtain
financing from other sources, sufficient to satisfy our debt service or other
requirements.

Off-Balance Sheet Arrangements

Lease Arrangements

    We finance our 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, 2005, future minimum lease payments
under these arrangements, the majority of which related to the long-term real
estate leases, was approximately $84.1.

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, and indemnities to other parties to certain
acquisition agreements. 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. Accordingly, no expenses have been accrued for
indemnities, commitments and guarantees.

                                       18



Product Warranty Costs

    For discussion of Product Warranty Costs, refer to Note 4 of our Condensed
Consolidated Financial Statements included in Part 1, Item 1, of this report.

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 substantial
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

    For discussion of Recent Accounting Pronouncements, refer to Note 8 of our
Condensed Consolidated Financial Statements included in Part 1, Item 1, of this
report.

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 fiscal year ended December 31, 2004.

Revenue Recognition

    Sales of products are recorded when the earnings process is complete. This
generally occurs when the products are shipped to the customer in accordance
with the contract or purchase order, risk of loss and title has passed to the
customer, collectibility is reasonably assured and pricing is fixed and
determinable. In instances where title does not pass to the customer upon
shipment, we recognize revenue upon delivery or customer acceptance, depending
on the terms of the sales contract.

    Service revenues primarily consist of engineering activities and are
recorded when services are performed.

    Historically, revenues and costs under certain long-term contracts are
recognized using contract accounting under the percentage-of-completion method.
The percentage-of-completion method requires the use of estimates of costs to
complete long-term contracts. The estimation of these costs requires judgment on
the part of management due to the duration of these contracts as well as the
technical nature of the products involved. Adjustments to these estimated costs
are made on a consistent basis. A provision for contract losses is recorded when
such facts are determinable. Revenues recognized under contract accounting
during the three and six months ended June 30, 2005 and 2004 were not
significant to our financial statements.

                                       19



    We sell our products primarily to airlines and aircraft manufacturers
worldwide, including occasional sales collateralized by letters of credit. 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 creditworthiness,
as determined by our review of their current credit information. We continuously
monitor collections and payments from our customers and maintain an allowance
for estimated credit losses based upon our historical experience and any
specific customer collection issues that we have identified. If the actual
uncollected amounts significantly exceed the estimated allowance, our operating
results would be significantly adversely affected. 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 to purchase or manufacture the
inventory or the current estimated market value of the inventory. Cost is
determined using the standard cost method for our manufacturing businesses and
the weighted average cost method for our distribution businesses. The inventory
balance, which includes the cost of raw material, purchased parts, manufactured
parts, labor and production overhead costs, is recorded net of a reserve for
excess, obsolete or unmarketable inventories. We regularly review inventory
quantities on hand and record a reserve 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.

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 judgment regarding the existence of impairment indicators and
future cash flows related to intangible assets are based on operational
performance of our acquired businesses, expected changes in the global economy,
aerospace industry projections, discount rates 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.

                                       20



    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 full
valuation allowance of $129.3 as of December 31, 2004, 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 revise these estimates in future periods, we may need to adjust
the 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 severely impacted conditions in the
airline industry. According to industry sources, in the aftermath of the attacks
most major U.S. carriers and a number of international carriers substantially
reduced their flight schedules, parked or retired portions of their fleets,
reduced their workforces and implemented other cost reduction initiatives. U.S.
airlines further responded by decreasing domestic airfares. As a result of the
decline in both traffic and airfares following the September 11, 2001 terrorist
attacks, and their aftermath, as well as other factors, such as increases in
fuel costs and heightened competition from low-cost carriers, the world airline
industry lost a total of $35 billion in calendar years 2002 through 2004,
including $5 billion in 2004. The airline industry crisis also caused 21
airlines worldwide to declare bankruptcy or cease operations in the past three
years.

    The business jet industry has also been experiencing a severe downturn,
driven by weak economic conditions and poor corporate profits. During 2003,
three business jet manufacturers reduced or temporarily halted production of a
number of aircraft types. While deliveries of new business jets increased in
2004 as compared to 2003, deliveries were down 33% during 2003 as compared to
2001. Business jet deliveries are expected to slowly increase over the next
several years, reaching 712 by 2007. The rate at which the business jet industry
recovers is dependent on corporate profits, the number of used jets on the
market and other factors which could slow the rate of recovery.

    As a result of the foregoing factors, the airlines have been seeking to
conserve cash in part by deferring or eliminating cabin interior refurbishment
programs and deferring or canceling aircraft purchases. This, together with the
reduction of new business jet production, caused a substantial contraction in
our business during the period from 2001 through 2003. Although the global
airline industry began to recover in late 2003 and our industry continues to be
in the early stages of a recovery, additional events similar to those above
could delay any sustained recovery in the industry. 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.




                  [Remainder of page intentionally left blank]



                                       21



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, our 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 our 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, the SARS
outbreak and war in Iraq. These forward-looking statements include risks and
uncertainties, and our actual experience may differ materially from that
anticipated in such statements. Factors that might cause such a difference
include those discussed in our filings with the Securities and Exchange
Commission, including our most recent proxy statement and Form 10-K, as well as
future events that may have the effect of reducing our available operating
income and cash balances, such as unexpected operating losses, the impact of
rising fuel prices on our airline customers, 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 or recently consolidated
businesses, conditions in the airline industry, changing conditions in the
business jet industry, problems meeting customer delivery requirements, our
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. The forward-looking
statements included in this report are made only as of the date of this report
and, except as required by federal securities laws, we do not have any
obligation to publicly update or revise any forward-looking statements to
reflect subsequent events or circumstances.





                  [Remainder of page intentionally left blank]


                                       22





                               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 primarily in U.S. dollars and purchase raw
       materials and component parts from foreign vendors primarily in British
       pounds or euros. Accordingly, we are exposed to transaction gains and
       losses that could result from fluctuations 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, we and our foreign subsidiaries may enter into
       foreign currency exchange contracts to manage risk on transactions
       conducted in foreign currencies. At June 30, 2005, we had no outstanding
       forward currency exchange contracts. We did not enter into any other
       derivative financial instruments.

       Interest rates - At June 30, 2005, we had no adjustable rate debt and
       fixed rate debt of $679.8. The weighted average interest rate for the
       fixed rate debt was approximately 8.5% at June 30, 2005. If interest
       rates were to increase by 10% above current rates, there would be no
       impact on our financial statements due to the absence of variable rate
       debt. We do not engage in transactions to hedge our exposure to changes
       in interest rates.

          As of June 30, 2005, we maintained a portfolio of securities
       consisting mainly of taxable, interest-bearing deposits with maturities
       of less than three months. If short-term interest rates were to increase
       or decrease by 10%, we estimate interest income would increase or
       decrease by approximately $0.2.

ITEM 4.  CONTROLS AND PROCEDURES

          Disclosure Controls and Procedures

          Our principal executive officer and our principal financial officer,
       after evaluating, together with management, the effectiveness of the
       design and operation of our disclosure controls and procedures (as
       defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of June 30,
       2005, 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
       our consolidated subsidiaries would be made known to them by others
       within those entities.

          Internal Control over Financial Reporting

          There were no changes in our company's internal control over financial
       reporting that occurred during the second quarter of 2005 that have
       materially affected, or are reasonably likely to materially affect, our
       company's internal control over financial reporting.





                  [Remainder of page intentionally left blank]


                                       23





                               BE AEROSPACE, INC.

PART II - OTHER INFORMATION

Item 1.   Legal Proceedings                                     Not applicable.

Item 2.   Unregistered Sales of Equity 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 July 21, 2005

          1. Class II Directors elected - Robert J. Khoury, David C. Hurley and
          Jonathan M. Schofield. Directors whose term of office continued after
          meeting (Class I and III) - Jim C. Cowart, Brian H. Rowe, Richard G.
          Hamermesh, Amin J. Khoury and Wesley W. Marple, Jr.
          2. Amended the 1994 Employee Stock Purchase Plan
          3. Adopted the 2005 Long-Term Incentive Plan

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




                                                                                             Abstain/
                                                                 For          Against        Withheld        Unvoted
                                                            -------------- -------------- --------------- ---------------
                                                                                              
          1.     Election of Class II Directors
                 Robert J. Khoury                              51,656,969                      1,972,446
                 David C. Hurley                               51,317,516                      2,311,899
                 Jonathan M. Schofield                         50,885,784                      2,743,631
          2.     Proposal to amend the
                 1994 Employee Stock Purchase Plan             37,572,971      1,934,295         595,460      13,526,689
          3.     Proposal to adopt the
                 2005 Long-Term Incentive Plan                 23,031,494     16,246,681         824,551      13,526,689


Item 5.   Other Information

Amendments to Employment Agreements

          On August 1, 2005, the Stock Option and Compensation Committee of the
Company's board of directors (the "Committee") approved amendments to the
employment agreements with each of Amin J. Khoury (the "AK Agreement"), Robert
J. Khoury (the "RK Agreement") and Thomas P. McCaffrey (the "TM Agreement").
Each of these agreements is described in detail in the Company's Proxy Statement
dated June 1, 2005 (the "Proxy Statement").

          AK Agreement. The AK Agreement currently provides for the payment of
certain compensation and benefits in connection with a Change of Control of the
Company (as defined in the AK Agreement), which are only paid if Mr. Khoury's
employment is terminated for specified reasons within three years following the
Change of Control. The amendments approved by the Committee remove the condition
that Mr. Khoury's employment be terminated following a Change of Control in
order to receive certain of the specified benefits. As a result, upon a Change
of Control of the Company, Mr. Khoury will be entitled to receive the following
benefits:

          o A lump sum payment equal to two times the base salary payable to
            Mr. Khoury through the third anniversary of the Change of Control.

          o A lump sum payment of Mr. Khoury's "Retirement Compensation," as
            defined in the AK Agreement and as described in detail in the Proxy
            Statement.

          In addition, upon a termination of his employment with the Company for
any reason other than death or disability within three years following a Change
of Control, Mr. Khoury will continue to be entitled to certain additional
benefits as provided in the AK Agreement.

                                       24


          The AK Agreement has also been modified to provide that in the event
of a dispute regarding the Change of Control provisions, Mr. Khoury will be
entitled to reimbursement of related legal expenses by the Company. In
consideration of the amendments to the Change of Control provisions described
above, Mr. Khoury has agreed that if, following a Change of Control of the
Company, he enters into a new employment agreement with a successor entity, such
agreement will not contain a provision regarding payments upon a subsequent
change of control of the successor entity.

          In addition, in connection with the amendments, Mr. Khoury has agreed
to reduce the number of hours of corporate jet usage he is entitled to upon a
termination of employment for any reason other than death or incapacity from 200
hours to 150 hours.

          In all other respects, the AK Agreement remains unchanged.

          RK Agreement. The RK Agreement has been modified in substantially the
same manner as the AK Agreement. In all other respects, the RK Agreement remains
unchanged.

          TM Agreement. The TM Agreement currently provides for the payment of
certain compensation and benefits in connection with a Change of Control of the
Company (as defined in the TM Agreement), some of which are only paid if
Mr. McCaffrey's employment is terminated for specified reasons within three
years following the Change of Control. The amendments approved by the Committee
remove the condition that Mr. McCaffrey's employment be terminated following a
Change of Control in order to receive certain of the specified benefits. As a
result, upon a Change of Control of the Company, Mr. McCaffrey will be entitled
to the following benefits:

          o A lump sum payment equal to two times the base salary payable to
            Mr. McCaffrey through the third anniversary of the Change of
            Control.

          o A lump sum payment of Mr. McCaffrey's "Retirement Compensation," as
            defined in the TM Agreement and as described in detail in the Proxy
            Statement.

          In addition, upon a termination of his employment with the Company for
any reason other than death or incapacity within three years following a Change
of Control, Mr. McCaffrey will continue to be entitled to certain additional
benefits as provided in the TM Agreement, except Mr. McCaffrey in this case will
be entitled to benefit continuation for a period of eight years rather than five
years following such termination.

          The TM Agreement has also been modified to provide that in the event
of a dispute regarding the Change of Control provisions, Mr. McCaffrey will be
entitled to reimbursement of related legal expenses by the Company. In
consideration of the amendments to the Change of Control provisions,
Mr. McCaffrey has agreed that if, following a Change of Control of the Company,
his employment pursuant to the TM Agreement continues or he enters into a new
employment agreement with a successor entity, he will not be entitled to receive
additional Change of Control benefits.

Employment Agreement with Advanced Thermal Sciences

          As described in the Proxy Statement, Mr. Amin Khoury is currently
party to an employment agreement with Advanced Thermal Sciences ("ATS"), a
wholly owned subsidiary of the Company. Effective as of August 1, 2005, the
agreement with ATS, which provides for an annual salary of $100,000, will be
terminated and Mr. Khoury will no longer have any rights thereunder. The
agreement with ATS is described in detail in the Proxy Statement. In connection
with the termination of Mr. Khoury's employment agreement with ATS, which
reduced his annual compensation by $100,000, the Committee has increased
Mr. Khoury's base salary pursuant to the AK Agreement by $20,000.

Adoption of Death Benefit Program

          On July 20, 2005, the Committee approved a program to provide the
following death benefits to the estates of each of Mssrs.  A. Khoury, R. Khoury
and McCaffrey:




    ----------------------------------- ----------------------------------
    Name                                Amount of Benefit
    ----------------------------------- ----------------------------------
                                     
    Amin J. Khoury                      $3 million
    ----------------------------------- ----------------------------------
    Robert J. Khoury                    $2 million
    ----------------------------------- ----------------------------------
    Thomas P. McCaffrey                 $1 million
    ----------------------------------- ----------------------------------


                                       25


          The death benefits are unfunded arrangements, however the Company may
purchase whole life insurance policies, in which case he Company would own the
life insurance policies including the cash surrender value and the death benefit
payments.


Item 6.   Exhibits

          Exhibit 10(iii)  Management Contracts and Executive Compensation
                           Plans, Contracts and Arrangements

          10.1   Amended and Restated Employment Agreement dated August 1, 2005
                 between the Registrant and Thomas P. McCaffrey*

          10.2   Amended and Restated Employment Agreement dated August 1, 2005
                 between the Registrant and Amin J. Khoury*

          10.3   Amended and Restated Employment Agreement dated August 1, 2005
                 between the Registrant and Robert J. Khoury*

          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*





- ---------------
*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, 2005          By:   /s/ Robert J. Khoury
                                     --------------------
                                     Robert J. Khoury
                                     President and
                                     Chief Executive Officer



Date:  August 5, 2005        By:     /s/ Thomas P. McCaffrey
                                     -----------------------
                                     Thomas P. McCaffrey
                                     Senior Vice President of
                                     Administration and Chief Financial Officer





                                       27