UNITED STATES
                          SECURITIES AND EXCHANGE COMMISSION

                                Washington, D.C.  20549



                                       FORM 10-Q

                Quarterly Report Pursuant to Section 13 or 15(d)
     of the Securities Exchange Act of 1934 for the quarterly period
                                   ended May 27, 1995



                              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)   


                                 (407) 791-5000
              (Registrant's telephone number, including area code)     


Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.  YES[X]  NO[  ]

The registrant has one class of common stock, $ .01 par value, of which
16,154,235 shares were outstanding as of June 28, 1995.

                                 Page 1 of 9


                              BE AEROSPACE, INC.

Item 1. Financial Statements.

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

	                                                      May 27,	  February 25,
                                                          1995	          1995
                                                              
ASSETS	       	
		
CURRENT ASSETS:		
     Cash and cash equivalents	                      $   3,169   	    $ 8,319
     Receivables - trade, less allowance for doubtful		
          accounts of $3,862 (May 27, 1995)
          and $4,034 (February 25, 1995),	              46,735	        48,915
     Inventories, net	                                  83,398        	71,347
     Deferred income taxes	                              5,948         	6,502
     Other current assets	                               7,037	         7,434
		
        Total current assets	                          146,287	       142,517
		
PROPERTY AND EQUIPMENT, net                            	60,156        	60,304
		
INTANGIBLES AND OTHER ASSETS, net	                     178,256	       177,133
                                                    	$ 384,699     	$ 379,954

LIABILITIES AND STOCKHOLDERS' EQUITY		
		
CURRENT LIABILITIES:		
     Accounts payable                               	$ 36,367       	$ 35,164
     Accrued liabilities	                              19,598         	24,481
     Income taxes payable	                              2,303          	1,642
     Current portion of long-term debt	                 5,811	          4,667
		
        Total current liabilities	                     64,079	         65,954
		
LONG-TERM DEBT                                       	178,899        	172,693
		
DEFERRED INCOME TAXES                                 	10,969         	11,212
		
OTHER LIABILITIES                                      	4,534          	4,764
		
STOCKHOLDERS' EQUITY:		
 Preferred stock, $.01 par value; 1,000,000 shares		
   authorized; no shares outstanding		
 Common stock, $.01 par value; 30,000,000 shares		
   authorized; 16,117,161 (May 27, 1995)
   16,095,790 (February 25, 1995) issued                 	160            	160
 Additional paid-in capital	                          119,379        	119,209
 Retained earnings	                                     7,439          	7,418
 Cumulative foreign exchange translation adjustment	     (760)         (1,456)
  Total stockholders' equity	                         126,218	        125,331
                                                  	 $ 384,699      	$ 379,954

                                     - 2 -        

                                      
                             BE AEROSPACE, INC.

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


							                                                 Three Months Ended       
										
                                                       May 27,     	  May 28,
	                                                         1995	          1994
                                                               		
NET SALES	                                            $ 55,594	      $ 57,567
		
COST OF SALES	                                          37,193	        38,680
		
GROSS PROFIT                                           	18,401        	18,887
		
OPERATING EXPENSES:		
		
 Selling, general and administrative                    	8,300         	8,074
 Research and development                               	3,547         	2,842
 Amortization expense 	                                  2,333	         2,572
		
  Total operating expenses 	                            14,180	        13,488
		
OPERATING EARNINGS                                      	4,221         	5,399
		
INTEREST EXPENSE, net	                                   4,188	         3,693
		
EARNINGS BEFORE INCOME TAXES                               	33         	1,706
		
INCOME TAXES	                                               12	           632
		
NET EARNINGS                                        	$      21	     $   1,074
		
		
NET EARNINGS PER COMMON SHARE                    	   $     .00	     $     .07
		
COMMON AND COMMON EQUIVALENT SHARES	                    16,097 	       16,059
		

                                     - 3 -


                                   BE AEROSPACE, INC.

                        CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (Dollars in thousands)        		            

                                                        Three Months Ended      
                                                         May 27,	     May 28,
	                                                           1995         1994
                                                                
CASH FLOWS FROM OPERATING ACTIVITIES:		
 Net earnings                                           	$    21    	$  1,074
 Adjustments to reconcile net earnings to net cash flows 	
  provided by operating activities:	
   Depreciation                                           	1,753       	1,169
   Amortization                                           	2,333       	2,572
   Deferred income taxes                                    	330          	67
   Non cash employee benefit plan contributions             	169
   Changes in operating assets and liabilities:
     Accounts receivable                                  	2,519         	998
     Inventories                                        	(11,819)     	(7,558)
     Other current assets                                   	427       	1,941
     Accounts payable                                     	1,043        	(363)
     Income taxes payable                                   	663         	725
     Other liabilities                                   	(5,101)     	(4,113)
     Net cash flows used in operating activities         	(7,662)     	(3,488)
		
CASH FLOWS FROM INVESTING ACTIVITIES:		
 Capital expenditures                                    	(1,187)     	(2,409)
 Change in other assets - net                            	(3,992)	       (611)
 Net cash flows used in investing activities             	(5,179)     	(3,020)
		
CASH FLOWS FROM FINANCING ACTIVITIES:		
 Net borrowings under revolving lines of credit           	7,646
 Repayments of long-term debt                             	_____	      (1,235)
 Net cash flows provided by (used in) financing activities	7,646    	  (1,235)
		
Effect of exchange rate changes on cash flows	                45	          51

Net decrease in cash and cash equivalents                	(5,150)     	(7,692)
		
Cash and cash equivalents, beginning of period            	8,319	      13,738
		
Cash and cash equivalents, end of period               	$  3,169    	$  6,046
		
Supplemental disclosures of cash flow information:		
 Cash paid during period for interest	                  $  7,250	   $   6,687
 Cash paid during period for income taxes, net         	$ (1,102)		

		
                                  - 4 -	

                                BE AEROSPACE, INC.

                     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                 THREE MONTHS ENDED MAY 27, 1995 AND MAY 28, 1994

(Dollars in thousands, except share and per share data)

Note 1.    Basis of Presentation:

The information set forth in these consolidated financial statements as of
May 27, 1995 and for the three month periods ended May 27, 1995 and
May 28, 1994 is unaudited and may be subject to normal year-end adjustments.
In the opinion of management, the unaudited consolidated financial statements
reflect all adjustments, consisting only of normal recurring adjustments
necessary to present fairly the financial position of BE Aerospace, Inc.
(the "Company" or "BEA") for the periods indicated. Results of operations
for the interim period ended May 27, 1995 are not necessarily indicative of
the full fiscal year.  For further information, including information
with regard to conditions in the airline industry and their possible impact
on the Company, please refer to the Company's annual report on Form 10-K
for the fiscal year ended February 25, 1995, as amended.

The accompanying consolidated financial statements consolidate all of the
Company's subsidiaries.  All significant intercompany transactions have been
eliminated.  Certain amounts in the prior years' Consolidated Financial
Statements have been reclassified to conform to the current fiscal year's
presentation.

Certain information normally included in footnote disclosures to the
financial statements has been condensed or omitted in accordance with the
rules and regulations of the Securities and Exchange Commission.

                 [Remainder of page intentionally left blank]

                                   - 5 -


                                 BE AEROSPACE, INC.

(Dollars in thousands, except per share data)

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

The following discussion and analysis addresses the results of the Company's
operations for the three months ended May 27, 1995, as compared to the
Company's results of operations for the three months ended May 28, 1994. 
The discussion and analysis then addresses the liquidity and financial
condition of the Company.

THREE MONTHS ENDED MAY 27, 1995, AS COMPARED TO THE RESULTS OF OPERATIONS
FOR THE THREE MONTHS ENDED MAY 28, 1994.

Sales for the three months ended May 27, 1995 were $55,594 or $1,973 (3%)
lower than sales of $57,567 for the comparable period in the prior year. 
The decrease in sales year over year is due to slightly lower volume of
products shipped.

At May 27, 1995 the Company's backlog stood at $350 million up from $331
million at February 25, 1995. The Company's revenues are not expected to
increase appreciably until the level of spending by the airlines for
refurbishment of their existing fleets increases, or unless the Company
begins substantial deliveries of its MDDS interactive entertainment systems
in connection with airline upgrade programs on their existing airline fleets
or unless new aircraft deliveries increase.

Gross profit was $18,401 or 33% of sales for the three months ended
May 27, 1995 and was $486 lower than the comparable period in the prior
year of $18,887, which represented 33% of sales.  The decrease in gross
profit for the quarter ended May 27, 1995 is attributable to slightly lower
volume of products sold.

Selling, general and administrative expenses were $8,300 (15% of sales) for
the three months ended May 27, 1995.  This was $226 higher than the
comparable period in the prior year of $8,074 (14% of sales) is due to
marginally higher selling costs.

Research and development expense was $3,547 or 6% of sales for the three
months ended May 27, 1995.  For the comparable period in the prior year,
research and development expense was $2,842 or 5% of sales.  The increase
in expense is the result of a substantial increase in the level of activity
during the quarter.

Amortization expense for the quarter ended May 27, 1995 of $2,333 was $239
lower than the amount recorded in the first quarter of fiscal 1994.  The
decrease in amortization expense is due to  certain intangible assets which
were written off in fiscal 1995.

Net interest expense was $4,188 for the three months ended May 27, 1995, or
$495 higher than the net interest expense of $3,693 recorded for the
comparable period in the prior year, and is due to the increase in the
Company's long-term debt outstanding during the current period, along with
an increase in interest rates.

                                  - 6 -


                              BE AEROSPACE, INC.


THREE MONTHS ENDED MAY 27, 1995, AS COMPARED TO THE RESULTS OF OPERATION
FOR THE THREE MONTHS ENDED MAY 28, 1994 (Continued)

Earnings before income taxes of $33 for the quarter ended May 27, 1995 were
$1,673 less than the prior year primarily as a result of higher research and
development and interest expense incurred during the current quarter.

Income tax expense for the quarter ended May 27, 1995 was $12 or 36% of
earnings before income taxes, as compared to a tax rate of 37% in the first
quarter of fiscal 1994. 

Net earnings were $21 or $.00 per share for the three months ended
May 27, 1995 as compared to $1,074 or $.07 per share for the comparable
period in the prior year. 

LIQUIDITY AND CAPITAL RESOURCES

The Company's primary requirements for working capital are directly related
to its accounts receivable and inventory levels, as well as costs associated
with the design and development of its MDDS interactive video system, and
improvements to its property and equipment.   The Company's working capital
was $82,208 as of May 27, 1995 compared to $76,563 as of February 25, 1995.

In October 1993, the Company obtained new Credit Facilities aggregating
$85,000.  The credit facilities are comprised of two revolving lines of
credit, initially aggregating $40,000 and $45,000.  The $40,000 revolving
line of credit is collateralized by the stock of Acurex and may be borrowed
and repaid in $1,000 increments and has decreasing availability through
November 1998.  The $45,000 revolving line of credit may be borrowed in
$1,000 increments, is subject to borrowing base calculations set forth in
the credit facility agreement, is collateralized by substantially all the
Company's assets and is all due and payable in full in November 1998.  The
credit facilities bear interest at prime plus .50% or at the Company's
option, LIBOR plus 1.75%.  As of May 27, 1995, the availability under the
$40,000 revolving line of credit had been reduced to $31,000, resulting in
a total credit facility aggregating $76,000 of which $43,000 was outstanding.

The Company believes that cash on hand, cash flow from operations and funds
available under its credit facilities will be sufficient to meet its working
capital requirements for the foreseeable future.  

                 [Remainder of page intentionally left blank]

                                    - 7 -


                             BE AEROSPACE, INC.


                        PART II -- OTHER INFORMATION

Item 1.	Legal Proceedings.   Not applicable.

Item 2.	Changes in Securities.   Not applicable.

Item 3.	Defaults Upon Senior Securities.   Not applicable.

Item 4.	Submission of Matters to a Vote of Security Holders.  Not applicable.

Item 5.	Other Information.  None.

Item 6.	Exhibits and Reports on Form 8-K.    None.
		
                  [Remainder of page intentionally left blank]

                                  - 8 -


                               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:  July 7, 1995					              By:  /s/ Amin J. Khoury                
							                                    Amin J. Khoury
							                                    Chairman of the Board and
      							                               Chief Executive Officer



Date:  July 7, 1995					             By:  /s/ Thomas P. McCaffrey             
							                                   Thomas P. McCaffrey
							                                   Vice President & 
                                           Chief Financial Officer


                                   - 9 -