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, 2006



                           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 a large accelerated filer,
an accelerated filer, or a non-accelerated filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12b-2 of the Exchange Act. (check
one): Large accelerated filer [X] Accelerated filer [ ] Non-accelerated filer
[    ]

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

    The registrant has one class of common stock, $0.01 par value, of which
78,167,857 shares were outstanding as of August 2, 2006.


                                       1





                               BE AEROSPACE, INC.

                  Form 10-Q for the Quarter Ended June 30, 2006

                                Table of Contents


                                                                            Page
                                                                            ----
    Part I   Financial Information

    Item 1.  Condensed Consolidated Financial Statements (Unaudited)

             a) Condensed Consolidated Balance Sheets
                as of June 30, 2006 and December 31, 2005......................3

             b) Condensed Consolidated Statements of Earnings for the
                Three and Six Months Ended June 30, 2006 and June 30, 2005.....4

             c) Condensed Consolidated Statements of Cash Flows for the
                Six Months Ended June 30, 2006 and June 30, 2005...............5

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

    Item 2.  Management's Discussion and Analysis of Financial Condition
             and Results of Operations........................................13

    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 1A. Risk Factors.....................................................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.........................................................25

             Signatures.......................................................26


                                       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,              December 31,
                                                                                                 2006                    2005
                                                                                        ---------------------   --------------------
                                                                                                                 
ASSETS

Current assets:
    Cash and cash equivalents                                                                  $    134.8              $    356.0
    Accounts receivable - trade, less allowance for doubtful accounts
        ($3.8 at June 30, 2006 and $2.9 at December 31, 2005)                                       145.6                   131.9
    Inventories, net                                                                                285.3                   223.7
    Deferred income taxes, net                                                                       17.5                    17.5
    Other current assets                                                                             19.1                    15.1
                                                                                               -----------             -----------
        Total current assets                                                                        602.3                   744.2
                                                                                               -----------             -----------

Property and equipment, net                                                                          98.3                    95.0
Goodwill                                                                                            365.9                   362.9
Identifiable intangible assets, net                                                                 136.1                   139.9
Deferred income taxes, net                                                                           50.9                    62.0
Other assets, net                                                                                    19.5                    22.5
                                                                                               -----------             -----------
                                                                                               $  1,273.0              $  1,426.5
                                                                                               ===========             ===========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
    Accounts payable and accrued liabilities                                                   $    198.6              $    169.3
    Current maturities of long-term debt                                                              1.7                     1.5
                                                                                               -----------             -----------
        Total current liabilities                                                                   200.3                   170.8
                                                                                               -----------             -----------

Long-term debt, net of current maturities                                                           427.1                   677.4
Deferred income taxes, net                                                                            2.3                     1.8
Other non-current liabilities                                                                         7.0                     6.9

Commitments, contingencies and off-balance sheet arrangements (Note 5)

Stockholders' equity:
    Preferred stock, $0.01 par value; 1.0 million shares
        authorized; no shares outstanding                                                              --                      --
    Common stock, $0.01 par value; 200.0 million shares
        authorized; 77.6 million (June 30, 2006) and
        74.3 million (December 31, 2005) shares issued
        and outstanding                                                                               0.8                     0.7
    Additional paid-in capital                                                                      920.3                   894.0
    Accumulated deficit                                                                            (287.9)                 (320.4)
    Accumulated other comprehensive income (loss)                                                     3.1                    (4.7)
                                                                                               -----------             -----------
        Total stockholders' equity                                                                  636.3                   569.6
                                                                                               -----------             -----------
                                                                                               $  1,273.0              $  1,426.5
                                                                                               ===========             ===========




See accompanying notes to condensed consolidated financial statements.


                                       3



                               BE AEROSPACE, INC.
            CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS (UNAUDITED)
                  (Dollars in Millions, Except Per Share Data)




                                                            THREE MONTHS ENDED                 SIX MONTHS ENDED
                                                      --------------------------------   ------------------------------
                                                          June 30,         June 30,          June 30,        June 30,
                                                           2006             2005              2006            2005
                                                      --------------------------------   ------------------------------
                                                                                                
Net sales                                                 $  271.5         $  207.6          $  518.7       $  404.1

Cost of sales                                                175.1            134.8             335.8          263.3
                                                          --------         --------          --------       --------

Gross profit                                                  96.4             72.8             182.9          140.8

Gross profit percentage                                       35.5%            35.1%             35.3%          34.8%

Operating expenses:

  Selling, general and administrative                         39.4             32.1              76.4           63.8
  Research, development and engineering                       21.7             16.6              40.1           33.0
                                                          --------         --------          --------       --------
    Total operating expenses                                  61.1             48.7             116.5           96.8
                                                          --------         --------          --------       --------

Operating earnings                                            35.3             24.1              66.4           44.0

Operating earnings percentage                                 13.0%            11.6%             12.8%          10.9%

Interest expense, net                                          8.7             15.0              18.2           30.1
Loss on debt extinguishment                                     --               --               1.8             --
                                                          --------         --------          --------       --------

Earnings before income taxes                                  26.6              9.1              46.4           13.9

Income taxes                                                   7.9              0.7              13.9            1.4
                                                          --------         --------          --------       --------

Net earnings                                              $   18.7         $    8.4          $   32.5       $   12.5
                                                          ========         ========          ========       ========

Net earnings per common share:

  Basic                                                   $   0.24         $   0.15          $   0.43       $   0.22
                                                          ========         ========          ========       ========
  Diluted                                                 $   0.24         $   0.14          $   0.42       $   0.21
                                                          ========         ========          ========       ========

Weighted average common shares:

  Basic                                                       77.5             57.1              76.4           57.0
  Diluted                                                     78.1             60.1              77.6           59.8




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,
                                                                                         2006                     2005
                                                                                  --------------------    ----------------------
                                                                                                         
CASH FLOWS FROM OPERATING ACTIVITIES:
    Net earnings                                                                       $  32.5                 $  12.5
    Adjustments to reconcile net earnings to net cash flows
         provided by (used in) operating activities:
         Depreciation and amortization                                                    14.0                    14.4
         Provision for doubtful accounts                                                   0.9                     0.4
         Non-cash compensation                                                             0.4                     1.4
         Deferred income taxes                                                            11.1                      --
         Loss on debt extinguishment                                                       1.8                      --
         Changes in operating assets and liabilities:
           Accounts receivable                                                           (11.4)                  (18.6)
           Inventories                                                                   (59.2)                  (24.5)
           Other current assets and other assets                                          (1.7)                    1.9
           Payables, accruals and other liabilities                                       25.5                    10.1
                                                                                       -------                 -------
Net cash flows provided by (used in) operating activities                                 13.9                    (2.4)
                                                                                       -------                 -------

CASH FLOWS FROM INVESTING ACTIVITIES:
    Capital expenditures                                                                 (10.8)                   (7.1)
    Proceeds from sale of property and equipment                                            --                     0.8
    Other, net                                                                            (0.1)                    3.0
                                                                                       --------                -------
Net cash flows used in investing activities                                              (10.9)                   (3.3)
                                                                                       -------                 -------


CASH FLOWS FROM FINANCING ACTIVITIES:
    Proceeds from common stock issued                                                     24.7                     5.9
    Repayment of long-term debt                                                         (250.2)                   (0.2)
                                                                                       -------                 -------
Net cash flows (used in) provided by financing activities                               (225.5)                    5.7
                                                                                       --------                -------

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

Net decrease in cash and cash equivalents                                               (221.2)                   (1.3)

Cash and cash equivalents, beginning of period                                           356.0                    76.3
                                                                                       -------                 -------

Cash and cash equivalents, end of period                                               $ 134.8                 $  75.0
                                                                                       =======                 =======

Supplemental disclosures of cash flow information:
Cash paid during period for:
    Interest, net                                                                      $  26.0                 $  28.9
    Income taxes, net                                                                  $   1.3                 $   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, 2005.

       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.

Note 2.    Inventories

      Inventories are stated at the lower of cost or market. Cost is determined
    using FIFO or the weighted average cost method. Finished goods and
    work-in-process inventories include material, labor and manufacturing
    overhead costs. Inventories consist of the following:




                                                                     June 30, 2006                    December 31, 2005
                                                             -----------------------------       ---------------------------
                                                                                                    
    Purchased materials and component parts                            $   71.0                            $   59.8
    Work-in-process                                                        16.4                                18.5
    Finished goods (primarily aftermarket fasteners)                      197.9                               145.4
                                                                       --------                            --------
                                                                       $  285.3                            $  223.7
                                                                       ========                            ========




Note 3.    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, 2005, and concluded that no impairment
    existed. As of June 30, 2006, the Company believed that no indicators of
    impairment existed. Aggregate amortization expense on identifiable
    intangible assets was approximately $2.5 and $2.4 for the three months ended
    June 30, 2006 and 2005, respectively, and $4.9 and $4.8 for the six months
    ended June 30, 2006 and 2005, respectively. Amortization expense is expected
    to be approximately $10.0 in each of the next five fiscal years.

Note 4.    Long-Term Debt

       The Company's $50.0 credit facility with JPMorgan Chase Bank, N.A. (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, 2006. As more fully described in Note 11, in July 2006, the
    Company repurchased $174.9 of its $175 8-1/2% senior notes in a cash tender
    offer, terminated its Amended Bank Credit Facility, and established new bank
    credit facilities.

       At June 30, 2006, indebtedness under the Amended Bank Credit Facility
    consisted of letters of credit aggregating approximately $6.3. As of June
    30, 2006, the interest rate on the outstanding


                                       6



    letters of credit was approximately 2.5%. The amount available for borrowing
    under the Amended Bank Credit Facility was $43.7 as of June 30, 2006.

       The Amended Bank Credit Facility bears interest ranging from 250 to 400
    basis points over the Eurodollar rate. (Eurodollar rate approximated 5.5% at
    June 30, 2006)

       At June 30, 2006, long-term debt consisted principally of the $175 8-1/2%
    senior notes due 2010 and $250 8-7/8% senior subordinated notes due 2011.
    The $175 8-1/2% senior notes mature on October 1, 2010 and the $250 8-7/8%
    senior subordinated 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 to the extent the Company's assets collateralize borrowings
    under the Amended Bank Credit Facility. The 8-1/2% senior notes and 8-7/8%
    senior subordinated notes contain restrictive covenants, including
    limitations on future indebtedness, restricted payments, transactions with
    affiliates, liens, dividends, mergers and transfers of assets, all of which
    were met as of June 30, 2006. A breach of these covenants, or the covenants
    under the Company's new credit facilities or any future bank credit
    facility, that continues beyond any grace period can constitute a default,
    which can limit the Company's 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.

        The 8% senior subordinated notes due 2008 were senior unsecured
    obligations of the Company. In January 2006, the Company redeemed the 8%
    senior subordinated notes at a redemption price equal to 100% of the
    principal amount, together with the interest accrued through the redemption
    date, with the net proceeds of the December 2005 common stock offering. The
    Company recorded in the first quarter of 2006 a loss on debt extinguishment
    of $1.8 related to unamortized debt issue costs and fees and expenses
    related to the redemption of the 8% senior subordinated notes.

Note 5.    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, 2006, future minimum lease payments under these arrangements,
    the majority of which related to the long-term real estate leases, totaled
    approximately $92.1.

       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
    amounts 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:


                                       7





                                                                       SIX MONTHS ENDED
                                                          ---------------------------------------------
                                                               June 30,                 June 30,
                                                                 2006                     2005
                                                          --------------------     --------------------
                                                                                 
    Beginning balance                                         $  14.3                  $  13.2
    Accruals for warranties issued during the                     6.0                      4.3
         period
    Settlements made                                             (4.9)                    (4.1)
                                                          --------------------     --------------------
    Ending balance                                            $  15.4                  $  13.4
                                                          ====================     ====================




Note 6.    Accounting for Stock-Based Compensation

       Effective January 1, 2006, the Company began accounting for share-based
    compensation arrangements in accordance with the provisions of Financial
    Accounting Standard Board (FASB) Statement No. 123(R), "Share-Based Payment"
    (SFAS 123(R)). Under SFAS 123(R), share-based compensation cost is measured
    on the date of grant, based on the fair value of the award, and is
    recognized over the requisite service period.

       The Company uses the Black-Scholes valuation method to measure fair
    value. The Black-Scholes valuation calculation requires the Company to
    estimate key assumptions such as expected term, volatility and forfeiture
    rates to determine the award's fair value. The estimate of these key
    assumptions is based on historical information and judgment regarding market
    factors and trends. The expected term of options granted is derived from
    historical data on employee exercise and post-vesting employment termination
    behavior. The risk-free rate for periods within the contractual life of the
    option is based on the U.S. Treasury yield curve in effect at the time of
    grant. Expected volatility is based on both the implied volatilities from
    traded options on our stock and historical volatility on our stock.

       The Company previously applied Accounting Principles Board (APB) Opinion
    No. 25, "Accounting for Stock Issued to Employees," and related
    Interpretations and provided the required pro forma disclosures of SFAS No.
    123, "Accounting for Stock-Based Compensation" (SFAS 123). For options
    granted prior to January 1, 2006 and valued in accordance with SFAS 123, the
    expected volatility used to estimate the fair value of the options was based
    solely on the historical volatility on our stock. The Company used the
    graded vested method for expense attribution and recognized options
    forfeitures as they occurred as allowed by SFAS 123.

       The Company adopted the fair value recognition provisions of SFAS 123(R)
    using the modified prospective transition method. Under the modified
    prospective transition method, prior periods are not restated for the
    effects of adopting SFAS 123(R). Commencing with the first quarter of fiscal
    year 2006, compensation cost includes all share-based payments granted
    subsequent to January 1, 2006, based on the grant date fair value estimated
    in accordance with the provisions of SFAS 123(R). No compensation cost has
    been recognized for share-based payments granted prior to January 1, 2006 as
    the vesting of all remaining unvested awards were accelerated in December
    2005.

       The Black-Scholes option valuation model requires the input of highly
    subjective assumptions, including the expected life of the stock-based award
    and stock price volatility. The assumptions utilized represent management's
    best estimates, but these estimates involve inherent uncertainties and the
    application of management's judgment. As a result, if other assumptions had
    been used, the Company's recorded and pro forma stock-based compensation
    expense could have been materially different from that depicted below. In
    accordance with SFAS 123(R), the Company is required to estimate the
    expected forfeiture rate at the grant date and recognize expense for those
    shares expected to vest. The expected forfeiture rate is periodically
    updated to reflect actual forfeitures.

       No options were granted during the six months ended June 30, 2006 and
    29,500 options were granted during the six months ended June 30, 2005. The
    following table illustrates the effects of options and employee purchase
    rights granted prior to June 30, 2005 on net income and earnings per share
    if the Company had applied the fair value recognition provisions of SFAS
    123(R) in the first and second quarters of fiscal 2005.


                                       8






                                                                 THREE MONTHS              SIX MONTHS
                                                                     ENDED                   ENDED
                                                                 June 30, 2005           June 30, 2005
                                                                 -------------           -------------
                                                                                        
    As reported
          Net earnings                                               $  8.4                   $ 12.5
                                                                     ======                   ======
          Add: APB 25 share-based compensation
             expense included in reported net
             earnings, net of tax effects                               --                       --
          Deduct: Share-based employee
             compensation, fair value method, net
             of related tax effects                                    (1.9)                    (3.4)
                                                                     ------                   ------
    Pro forma net earnings                                           $  6.5                   $  9.1
                                                                     ======                   ======
    Basic and diluted net earnings per share:
          Net earnings
               Per share - basic
                     As reported                                     $ 0.15                   $ 0.22
                     Pro forma                                       $ 0.11                   $ 0.16
               Net earnings
               Per share - diluted
                    As reported                                      $ 0.14                   $ 0.21
                    Pro forma                                        $ 0.11                   $ 0.15




       The Company has established a qualified Employee Stock Purchase Plan.
    Prior to January 1, 2006, the terms of this plan allowed for qualified
    employees (as defined) to participate in the purchase of designated shares
    of the Company's common stock at a price equal to the lower of 85% of the
    closing price at the beginning or end of each semi-annual stock purchase
    period. Subsequent to January 1, 2006, the purchase price is equal to 85% of
    the closing price at the end of each semi-annual stock purchase period. The
    value of employee purchase rights granted pursuant to the Company's Employee
    Stock Purchase Plan during the six months ended June 30, 2005 was $5.74. The
    fair value of those purchase rights represents the difference between the
    closing price of the Company's shares on June 30, 2005 and the purchase
    price of the shares.

       The following tables set forth options granted, canceled, forfeited and
    outstanding during the six months ended June 30, 2006:




                                                                             Weighted
                                                     Options                  Average
                                                  (in thousands)          Price Per Share
                                                  --------------          ---------------
                                                                        
       Outstanding at January 1, 2006                  4,806                   $8.83
       Options granted                                   --                       --
       Options exercised                              (3,190)                  $7.16
       Options forfeited                              (    6)                  $8.38
                                                      ------
       Outstanding at June 30, 2006                    1,610                  $12.46
                                                      ======

       Exercisable at June 30, 2006                    1,610                  $12.46
                                                      ======




                      Options Outstanding at June 30, 2006
                      ------------------------------------




                                                             Weighted Average
                                                              Exercise Price
                                          Options              Outstanding           Weighted Average
                  Range of              Outstanding                and                  Remaining
               Exercise Price         and Exercisable          Exercisable           Contractual Life
               --------------         ---------------          -----------           ----------------
                                      (in thousands)                                     (years)
                                                                                 
             $ 3.39  -   $5.59              366                   $5.11                   6.98
               6.59  -    9.70              244                    7.34                   5.70
              10.42  -   10.42              378                   10.42                   8.40
              10.59  -   20.81              375                   15.55                   4.86
              21.50  -   30.25              247                   26.82                   3.74




                                       9



       The Company issues new shares of common stock upon exercise of stock
    options. During the six months ended June 30, 2006, 3.2 million stock
    options were exercised with an aggregate intrinsic value of $55.7 million
    determined as of the date of option exercise. The aggregate intrinsic value
    of outstanding options as of June 30, 2006 was $17.8 million.

       Prior to the adoption of SFAS 123(R), the Company presented all tax
    benefits resulting from the exercise of stock options as operating cash
    flows in the Statement of Cash Flows. SFAS 123(R) requires the cash flows
    resulting from the tax benefits from tax deductions in excess of deferred
    tax asset (hypothetical and actual) recorded for stock compensation costs
    (excess tax benefits) to be classified as financing cash flows.

Note 7.    Segment Reporting

       The Company is organized based on the products and services it offers.
    Under this organizational structure, the Company has three reportable
    segments: Commercial Aircraft, Distribution and Business Jet. The Company's
    Commercial Aircraft segment consists of three 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 and Chief Executive Officer, the President and Chief Operating
    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.

       The following table presents net sales and operating earnings by
    business segment:




                                               ---------------------------    -------------------------
                                                   THREE MONTHS ENDED              SIX MONTHS ENDED
                                               ---------------------------    -------------------------
                                                 June 30,      June 30,        June 30,     June 30,
                                                   2006          2005            2006         2005
                                               ------------- -------------    ------------ ------------
                                                                                   
          Net sales
            Commercial Aircraft                    $ 182.1       $ 136.4          $ 335.8      $ 264.0
            Distribution                              55.0          45.0            108.7         88.0
            Business Jet                              34.4          26.2             74.2         52.1
                                               ------------- -------------    ------------ ------------
                                                   $ 271.5       $ 207.6          $ 518.7      $ 404.1
                                               ============= =============    ============ ============

          Operating earnings
            Commercial Aircraft                    $  21.7       $  14.2          $  37.2      $  23.2
            Distribution                              11.8           9.0             23.6         17.8
            Business Jet                               1.8           0.9              5.6          3.0
                                               ------------- -------------    ------------ ------------
                                                   $  35.3       $  24.1          $  66.4      $  44.0
                                               ============= =============    ============ ============

          Interest Expense                         $   8.7       $  15.0          $  18.2      $  30.1
          Loss on Debt Extinguishment                   --            --              1.8           --
                                               ------------- -------------    ------------ ------------
          Earnings before income taxes             $  26.6       $   9.1          $  46.4      $  13.9
                                               ============= =============    ============ ============




                                       10





Note 8.    Net Earnings Per Common Share

        Basic net earnings per common share is computed using the weighted
    average common shares outstanding during the period. Diluted net earnings
    per common share is computed by using the average share price during the
    period when calculating the dilutive effect of stock options. Shares
    outstanding for the periods presented were as follows:




                                                                           THREE MONTHS ENDED               SIX MONTH ENDED
                                                                      -----------------------------    ---------------------------
                                                                         June 30,       June 30,          June 30,      June 30,
                                                                           2006          2005               2006          2005
                                                                      ------------- ---------------    -------------- ------------
                                                                                                              
    Net earnings                                                          $ 18.7        $   8.4            $  32.5        $  12.5

    Basic weighted average common shares (in millions)                      77.5           57.1               76.4           57.0
    Effect of dilutive stock options and stock purchases
       under the employee stock purchase plan (in millions)                  0.6            3.0                1.2            2.8
                                                                          -------       -------            -------        -------
    Diluted weighted average common shares                                  78.1           60.1               77.6           59.8
                                                                          ======        =======            =======        =======


    Basic net earnings per share                                          $ 0.24        $  0.15            $  0.43        $  0.22
                                                                          ======        =======            =======        =======
    Diluted net earnings per share                                        $ 0.24        $  0.14            $  0.42        $  0.21
                                                                          ======        =======            =======        =======




Note 9.    Comprehensive Earnings

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




                                                             THREE MONTHS ENDED                   SIX MONTHS ENDED
                                                       --------------------------------    -------------------------------
                                                           June 30,        June 30,             June 30,        June 30,
                                                             2006            2005                 2006            2005
                                                       --------------- ----------------    ----------------- -------------
                                                                                                      
    Net earnings                                            $ 18.7          $   8.4             $  32.5           $  12.5
    Other comprehensive earnings:
       Foreign exchange translation adjustment                 6.6             (6.3)                8.0              (9.7)
                                                            ------          -------             -------           -------
    Comprehensive earnings                                  $ 25.3          $   2.1             $  40.5           $   2.8
                                                            ======          =======             =======           =======




Note 10.   Recent Accounting Pronouncements

       In February 2006, the FASB issued SFAS No. 155, "Accounting for Certain
    Hybrid Financial Instruments - An Amendment of FASB Statements No. 133 and
    140" (SFAS 155). SFAS 155 is effective for all financial instruments
    acquired or issued after the beginning of an entity's first fiscal year that
    begins after September 15, 2006. The adoption of SFAS 155 is not expected to
    have a material impact on the Company's financial statements.

       In July 2006, the FASB issued FASB Interpretation No. 48, "Accounting for
    Uncertainty in Income Taxes" (FIN 48) which clarifies the accounting for
    uncertainty in income taxes recognized in the financial statements in
    accordance with FASB Statement No. 109, "Accounting for Income Taxes". This
    pronouncement recommends a recognition threshold and measurement process for
    recording in the financial statements uncertain tax positions taken or
    expected to be taken in the Company's tax return. FIN 48 also provides
    guidance on derecognition, classification, interest and penalties,
    accounting in interim periods and disclosure requirements for uncertain tax
    positions. The accounting provisions of FIN 48 will be effective for the
    Company beginning January 1, 2007. The Company is in the process of
    evaluating the effect, if any, the adoption of FIN 48 will have on its
    financial statements.


                                       11



Note 11. Subsequent Events

       On July 26, 2006, the Company acquired Draeger Aerospace GmbH (Draeger),
    from Cobham PLC of Dorset, England for approximately $80.0. The acquisition
    was funded with cash on hand. Draeger manufactures components and integrated
    systems to supply oxygen systems for both civil and military aircraft, with
    well-established strengths in both chemical and gaseous oxygen systems.
    Draeger is the prime contractor for oxygen systems for the Eurofighter
    Typhoon, and provides maintenance and repair services for the German air
    force's in-service oxygen systems.

       On July 10, 2006, the Company commenced a cash tender offer and consent
    solicitation for all of its $175.0 aggregate principal amount of 8-1/2%
    senior notes. On July 21, 2006, the Company received the requisite consents
    from holders of the 8-1/2% senior notes to amend the indenture governing the
    notes to, among other things, eliminate substantially all of the restrictive
    covenants, certain events of default and other related provisions. On July
    26, 2006, the Company accepted for payment and paid for $174.9 aggregate
    principal amount of the 8-1/2% senior notes using available cash on hand and
    borrowings under the new senior secured credit facility (described below).

       On July 26, 2006, in connection with the tender offer and consent
    solicitation, the Company entered into a new senior secured credit facility,
    consisting of a five-year, $150.0 revolving credit facility and a
    seven-year, $75.0 term loan with J.P. Morgan Securities Inc., UBS Securities
    LLC and Credit Suisse Securities (USA) LLC, as Joint Lead Arrangers and
    Joint Bookrunners, and JPMorgan Chase Bank, N.A., as Administrative Agent.
    The new senior secured credit facility also provides for the ability of the
    Company to add additional term loans in the amount of up to $75.0 upon
    satisfaction of certain customary conditions. The new senior secured credit
    facility replaces the Company's existing $50.0 revolving credit facility
    that it had entered into in February 2004 and which would have matured in
    2007.

       Revolving credit borrowings under the new senior secured credit facility
    will initially bear interest at an annual rate equal to the London interbank
    offered rate (LIBOR) plus 175 basis points, representing an initial interest
    rate of 7.2% as compared to 8.5% under the 8-1/2% senior notes repurchased
    in the tender offer. Term loan borrowings under the new senior secured
    credit facility will initially bear interest at an annual rate equal to
    LIBOR plus 200 basis points, representing an initial interest rate of 7.4%.


                  [Remainder of page intentionally left blank]


                                       12



                               BE AEROSPACE, INC.

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

OVERVIEW

       The following discussion and analysis addresses the results of our
    operations for the three months ended June 30, 2006, as compared to our
    results of operations for the three months ended June 30, 2005. The
    discussion and analysis then addresses our results of operations for the six
    months ended June 30, 2006, as compared to our results of operations for the
    six months ended June 30, 2005. 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 that 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 microwaves, high heat convection
          and steam ovens;

       o  both chemical and gaseous aircraft oxygen delivery systems and
          protective breathing equipment;

       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 aerospace fasteners, covering over 140,000 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 reportable segment for the three and six month periods ended
    June 30, 2006 and June 30, 2005 were as follows:




                                THREE MONTHS ENDED                                SIX MONTHS ENDED
                     ------------------------------------------    ------------------------------------------------
                         June 30, 2006        June 30, 2005            June 30, 2006            June 30, 2005
                     ---------------------- -------------------    ----------------------- ------------------------
                       Net        % of        Net      % of           Net         % of        Net         % of
                       ---        ----        ---      ----           ---         ----        ---         ----
                      Sales     Net Sales    Sales   Net Sales       Sales     Net Sales     Sales      Net Sales
                      -----     ---------    -----   ---------       -----     ---------     -----      ---------
                     --------- ------------ -------- ----------    ----------- ----------- ----------- ------------
                                                                                   
    Commercial         $ 182.1    67.1%      $136.4    65.7%         $ 335.8      64.7%      $264.0        65.3%
       aircraft
    Distribution          55.0    20.2%        45.0    21.7%           108.7      21.0%        88.0        21.8%
    Business jet          34.4    12.7%        26.2    12.6%            74.2      14.3%        52.1        12.9%
                       --------  ------       -----   ------         -------     ------      ------        ------
    Net sales          $ 271.5   100.0%      $207.6   100.0%         $ 518.7     100.0%      $404.1        100.0%
                       =======   ======      ======   ======         =======     ======      ======        ======




                                       13




       Net sales by domestic and foreign operations for the three and six month
    periods ended June 30, 2006 and June 30, 2005 were as follows:




                                 THREE MONTHS ENDED                       SIX MONTHS ENDED
                       ----------------------------------------    -------------------------------
                             June 30,           June 30,               June 30,         June 30,
                               2006               2005                   2006             2005
                       ------------------ ---------------------    --------------- ---------------
                                                                              
    Domestic                  $167.6             $144.0                   $337.7          $284.3
    Foreign                    103.9               63.6                    181.0           119.8
                       ------------------ ---------------------    --------------- ---------------
    Total                     $271.5             $207.6                   $518.7          $404.1
                       ------------------ ---------------------    --------------- ---------------




       Net sales by geographic area (based on destination) for the three and six
    month periods ended June 30, 2006 and June 30, 2005 were as follows:




                                         THREE MONTHS ENDED                                SIX MONTHS ENDED
                              --------------------- --------------------    ----------------------- ------------------------
                                 June 30, 2006         June 30, 2005            June 30, 2006            June 30, 2005
                              --------------------- --------------------    ----------------------- ------------------------
                                Net        % of      Net       % of            Net         % of        Net         % of
                               Sales    Net Sales   Sales    Net Sales        Sales     Net Sales     Sales     Net Sales
                              --------- ----------- ------- ------------    ----------- ----------- ---------- -------------
                                                                                         
    United States               $113.1    41.7%      $102.1    49.2%          $216.3      41.7%      $204.2       50.5%
    Europe                        81.2    29.9         52.7    25.4            153.3      29.6         97.3       24.1
    Asia                          54.3    20.0         41.2    19.8            113.0      21.8         81.5       20.2
    Rest of World                 22.9     8.4         11.6     5.6             36.1       6.9         21.1        5.2
                              --------- ----------- ------- ------------    ----------- ----------- ---------- -------------
                                $271.5   100.0%      $207.6   100.0%          $518.7     100.0%      $404.1      100.0%
                              ========= =========== ======= ============    =========== =========== ========== =============



       Between 1989 and 2001, we substantially expanded the size, scope and
    nature of our business through 24 acquisitions, for an aggregate purchase
    price of approximately $1 billion. During the 2001 through June 2006 period,
    we did not make any significant acquisitions. Essentially all of our revenue
    growth since 2001 has been organic.

       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 will protect and
    enhance our leadership position. We believe our investments in research and
    development over the past several years have been the driving force behind
    our ongoing market share gains. Research, development and engineering
    spending have been approximately 7% - 8% of sales for the past several years
    and are expected to remain at approximately that level for the next year.

       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 record backlog, targeted capacity utilization levels,
    recent capital expenditure investments and current industry conditions, we
    anticipate increased capital expenditures of approximately $25 over the next
    twelve months.

       International airline competition for higher margin international
    travelers and improving worldwide industry conditions have resulted in
    increasing demand for our products and services, as demonstrated by bookings
    of approximately $375 during the second quarter of fiscal 2006. At June 30,
    2006, backlog was in excess of $1.45 billion, an increase of approximately
    75% as compared to our June 30, 2005 backlog. We expect continuing strong
    demand for the next several years as industry conditions continue to
    improve. As worldwide air traffic grows and airlines add capacity and
    upgrade the cabin interiors of existing active aircraft, we expect our
    aftermarket activities to continue to grow. According to IATA, during the
    year ended December 31, 2005, the global airline industry expanded airline
    capacity by approximately 6% in response to an approximately 8% increase in
    global air traffic. In addition, as a result of the severity of the
    post-September 11, 2001 downturn, many carriers, particularly in the United
    States, have deferred interior maintenance and upgrades. The U.S. carriers
    have just begun the process of upgrading their international fleets and we
    believe there are substantial additional growth opportunities with domestic
    airlines for retrofit programs, particularly for the twin-aisle aircraft
    that service international routes.


                                       14



    RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED JUNE 30, 2006, AS COMPARED
    TO THE RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED JUNE 30, 2005
    (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
                                          2006                2005               Change                Change
                                   -----------------------------------------------------------------------------------
                                                                                             
    Commercial aircraft                  $182.1              $136.4               $45.7                  33.5%
    Distribution                           55.0                45.0                10.0                  22.2
    Business jet                           34.4                26.2                 8.2                  31.3
                                   -----------------------------------------------------------------------------------
    Total                                $271.5              $207.6               $63.9                  30.8%
                                   ===================================================================================




        Net sales for the three months ended June 30, 2006 were $271.5, an
    increase of $63.9 or 30.8% as compared to the same period in the prior year.

        The commercial aircraft segment ("CAS") generated revenues of $182.1 in
    the second quarter of 2006, an increase of $45.7 million, or 33.5%, versus
    the same period in the prior year. Revenues at CAS increased due to a higher
    level of aftermarket activity and an increase in new aircraft deliveries.
    Nearly 90% of the increase was due to a higher volume of commercial aircraft
    passenger cabin equipment. The distribution segment delivered strong revenue
    growth of 22.2% in the second quarter of 2006, versus the same period in the
    prior year, 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 31.3% in the second quarter of 2006 versus
    the same period in the prior year, reflecting a higher level of business jet
    interior products revenues, consistent with the ongoing recovery in the
    business jet industry.

        Gross profit for the second quarter of 2006 of $96.4, or 35.5% of sales,
    increased by $23.6, or 32.4% of sales, as compared to the same period last
    year. Second quarter 2006 gross margin expanded by 40 basis points as
    compared to the same period of the prior year. The increase in gross margin
    was primarily driven by ongoing manufacturing efficiencies offset somewhat
    by lower margins on our super first class products. The gross margin on
    super first class products is improving as we gain more experience on this
    new product line, but we are still below our overall average product gross
    margin for the business jet segment.

        Selling, general and administrative expenses in the second quarter of
    2006 of $39.4, or 14.5% of sales, versus $32.1, or 15.5% of sales, in the
    same period in the prior year reflects the higher level of selling and
    marketing costs ($1.2), increased compensation and benefits ($3.7), and a
    higher level of legal and professional fees ($1.4) associated with the 30.8%
    increase in revenues and the 75% increase in backlog from June 30, 2005.
    Selling, general and administrative expenses for the three months ended June
    30, 2005 were reduced by $1.8 of net reimbursed legal fees in connection
    with the resolution of two legal matters. Selling, general and
    administrative expenses as a percentage of sales decreased by 100 basis
    points, reflecting the operating leverage in our business.

        Research, development and engineering expenses for the current quarter
    of $21.7, or 8.0% of sales, versus $16.6, or 8.0% of sales, in the same
    period in the prior year reflect the higher level of spending associated
    with customer specific engineering, and new product development activities
    associated with the B787 Dreamliner and the A380 aircraft and various other
    business jet and commercial aircraft cabin interior products under
    development. During the three months ended June 30, 2006, we applied for 20
    U.S. and foreign patents versus 4 during the same period in the prior year.

        Operating earnings for the second quarter of 2006 of $35.3 increased by
    $11.2, or 46.5%, as compared to the same period in the prior year. The
    operating margin of 13.0% in the current quarter was 140 basis points
    greater than the operating margin realized in the second quarter of 2005.
    The substantial increase in operating earnings was driven primarily by
    continued revenue and earnings growth and margin expansion in each of our
    commercial aircraft, distribution and business jet segments.


                                       15



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




                                                                   OPERATING EARNINGS
                                       ----------------------------------------------------------------------------

                                             Three Months Ended June 30,
                                       -----------------------------------------
                                                                                                        Percent
                                                2006                 2005               Change          Change
                                       ---------------------- ------------------ ---------------------- -----------
                                                                                             
    Commercial aircraft                        $21.7                $14.2                 $7.5            52.8%
    Distribution                                11.8                  9.0                  2.8            31.1
    Business jet                                 1.8                  0.9                  0.9           100.0
                                       ---------------------- ------------------ ---------------------- -----------
    Total                                      $35.3                $24.1                $11.2            46.5%
                                       ====================== ================== ====================== ===========




        CAS operating earnings of $21.7 increased by $7.5, or 52.8%, versus the
    same period in the prior year. CAS operating margin for the current quarter
    expanded to 11.9%, a 150 basis point improvement over the same period in the
    prior year. This margin expansion was primarily a result of ongoing
    manufacturing efficiencies and operating leverage at the higher level of
    sales. Nearly 72% of the increase in CAS revenue was due to a higher sales
    volume of commercial aircraft cabin interior equipment. CAS backlog at June
    30, 2006 reached another record level.

        The distribution segment generated revenues of $55.0, an increase of
    $10.0, or 22.2%, versus the same period in the prior year. Operating
    earnings at the distribution segment in the second quarter of 2006 were
    $11.8, which was 31.1% greater than the same period last year, and
    represented a 21.5% operating margin. This margin expansion was primarily a
    result of strong operating efficiencies at the higher level of sales.

        The business jet segment generated second quarter revenues of $34.4, an
    increase of 31.3% as compared to the second quarter of 2005. Operating
    earnings at the business jet segment during the quarter of $1.8 were $0.9
    higher than operating earnings reported in the same period last year. The
    increase in operating earnings reflects the higher level of revenues
    associated with increased production volumes of business jet cabin interior
    products consistent with the ongoing recovery in the business jet industry.

        Interest expense for the second quarter of 2006 of $8.7 was $6.3 lower
    than interest expense recorded in the same period in the prior year as a
    result of the early retirement of $250 of senior subordinated notes during
    the first quarter of 2006.

        Earnings before income taxes of $26.6, which were nearly three times
    higher than the prior year's pre-tax earnings of $9.1, increased due to the
    $11.2, or 46.5%, increase in operating earnings and the $6.3 decrease in
    interest expense.

        Income taxes for the current quarter were $7.9, or approximately 30% of
    earnings before income taxes, and were $7.2 million greater than income
    taxes in the same period in the prior year. The 2006 effective tax rate of
    30% (7.7% in 2005) differs from expected tax rate of 35% due to the
    realization of tax benefits from net operating loss carryforwards. The 2006
    tax rate differs from the 2005 tax rate due to the recognition of our
    domestic deferred tax asset during 2005.

        Net earnings for the second quarter of 2006 were $18.7, or $0.24 per
    diluted share, based on approximately 78.1 million diluted shares, versus
    net earnings of $8.4 million, or $0.14 per diluted share, based on 60.1
    million diluted shares in the prior year.


                                       16



    RESULTS OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 2006, AS COMPARED TO
    THE RESULTS OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 2005
    (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
                                          2006                2005               Change                Change
                                   -----------------------------------------------------------------------------------
                                                                                             
    Commercial aircraft                  $335.8              $264.0               $71.8                  27.2%
    Distribution                          108.7                88.0                20.7                  23.5
    Business jet                           74.2                52.1                22.1                  42.4
                                   -----------------------------------------------------------------------------------
    Total                                $518.7              $404.1              $114.6                  28.4%
                                   ===================================================================================




        Net sales for the six months ended June 30, 2006 were $518.7, an
    increase of $114.6, or 28.4%, as compared to the same period in the prior
    year.

        CAS generated revenues of $335.8 in the first six months of 2006, up
    27.2% versus the same period in the prior year. Over 90% of the revenue
    growth was due to a higher volume of commercial aircraft passenger cabin
    equipment. The distribution segment delivered strong revenue growth of 23.5%
    in the first half of 2006, versus the same period in the prior year, 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 42.4% in the first half of 2006, versus the same period in the
    prior year, reflecting increased shipments of super first class seating and
    cabinetry products and the strong recovery in the business jet industry.

        Gross profit for the first six months of 2006 of $182.9, or 35.3% of
    sales, increased by $42.1 as compared to the same period in the prior year.
    Gross margin for the first six months of 2006 expanded by 50 basis points as
    compared to the same period of the prior year. The increase in gross margin
    was primarily driven by ongoing manufacturing efficiencies offset somewhat
    by lower margins on our super first class products. The margin on super
    first class products is improving as we gain more experience on this new
    product line, but we are still below our overall average product gross
    margin for the business jet segment.

        Selling, general and administrative expenses in the first six months of
    2006 of $76.4, or 14.7% of sales, versus $63.8, or 15.8% of sales, in the
    same period in the prior year reflects the higher level of selling and
    marketing costs ($1.2), increased compensation and benefits ($5.4), and a
    higher level of legal and professional fees ($2.0) associated with the 28.4%
    increase in revenues and the 75% increase in backlog from June 30, 2005.
    Selling, general and administrative expenses for the six months ended June
    30, 2005 were reduced by $1.8 of net reimbursed legal fees in connection
    with the resolution of two legal matters. Selling, general and
    administrative expenses as a percentage of sales decreased by 120 basis
    point reflecting the operating leverage in our business.

        Research, development and engineering expenses of $40.1, or 7.7% of
    sales, versus $33.0, or 8.2% of sales, in the same period in the prior year
    reflect a higher level of spending associated with customer specific
    engineering and new product development activities associated with the B787
    Dreamliner and the A380 aircraft and various other business jet and
    commercial aircraft cabin interior products. For example, during the first
    six months of 2006 we introduced sixteen new direct and indirect lighting
    products.

        Operating earnings for the first half of 2006 of $66.4 increased by
    $22.4, or 50.9%, as compared to operating earnings of $44.0 or 10.9% of
    sales, in the same period last year. The operating margin of 12.8% in the
    current six-month period was 190 basis points greater than the operating
    margin realized in the first half of 2005. The substantial increase in
    operating earnings was driven primarily by continued revenue and earnings
    growth and margin expansion in each of our commercial aircraft, distribution
    and business jet segments.


                                       17


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




                                                                   OPERATING EARNINGS
                                       ----------------------------------------------------------------------------

                                              Six Months Ended June 30,
                                       -----------------------------------------
                                                                                                        Percent
                                                 2006                 2005               Change          Change
                                       ----------------------------------------------------------------------------
                                                                                            
    Commercial aircraft                         $37.2                $23.2                $14.0         60.3%
    Distribution                                 23.6                 17.8                  5.8         32.6
    Business jet                                  5.6                  3.0                  2.6         86.7
                                       ----------------------------------------------------------------------------
    Total                                       $66.4                $44.0                $22.4         50.9%
                                       ============================================================================




        CAS operating earnings of $37.2 increased by $14.0, or 60.3%, versus the
    same period in the prior year due to both the strong revenue growth and a
    230 basis point improvement in operating margin to 11.1% of sales versus the
    same period in the prior year. The margin expansion was primarily a result
    of ongoing manufacturing efficiencies and operating leverage at the higher
    sales volume. Nearly 80% of the increase in CAS revenue was due to a higher
    sales volume of commercial aircraft cabin interior equipment. CAS backlog
    during the second quarter of 2006 reached record levels.

        The distribution segment generated revenues of $108.7 in the first half
    of 2006, which were 23.5% greater than the same period in the prior year.
    Operating earnings at the distribution segment of $23.6 during the six
    months ended June 30, 2006 increased by 32.6%, or a 23.5% increase in sales,
    reflecting strong operating efficiencies at the higher sales volume.

        The business jet segment generated revenues of $74.2, up 42.4% as
    compared to the same period in 2005. Operating earnings at the business jet
    segment during the first six months of $5.6 were $2.6 higher than operating
    earnings reported in the same period last year. The increase in operating
    earnings reflects the higher level of revenues associated with increased
    production volumes of business jet cabin interior products consistent with
    the strong recovery in the business jet industry as well as a higher level
    of super first class product shipments.

        Interest expense for the first half of 2006 of $18.2 was $11.9 lower
    than interest expense recorded in the same period in the prior year as a
    result of the early retirement of $250 of senior subordinated notes during
    the first quarter of 2006. We recorded a $1.8 charge in the first quarter of
    2006 related to this debt prepayment.

        Earnings before income taxes was $46.4, as compared to the prior year's
    earnings before income taxes of $13.9, and was due to the $22.4, or 50.9%,
    increase in operating earnings and the $11.9 decrease in interest expense,
    offset by the $1.8 of debt prepayment costs.

        Income taxes for the first six months of 2006 were $13.9, or $12.5
    greater than income taxes in the same period in the prior year. The 2006
    effective tax rate of 30% (10% in 2005) differs from expected tax rate of
    35% due to the realization of tax benefits from net operating loss
    carryforwards. The 2006 tax rate differs from the 2005 tax rate due to the
    recognition of our domestic deferred tax asset during 2005.

        Net earnings for the first half of 2006 were $32.5, or $0.42 per diluted
    share, an increase of $20.0, or $0.21 per diluted share, versus $0.21 per
    diluted share in the same period of the prior year.


    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 consists primarily
    of accounts receivable and inventories, which fluctuate with the sales of
    our products. Our working capital was $402.0 as of June 30, 2006, as
    compared to $573.4 as of December 31, 2005. The decrease in working capital
    from December 31, 2005 to June 30, 2006 was primarily due the $250.0
    prepayment of 8% senior subordinated notes in January 2006 with $250.0 of
    the net proceeds of an issuance of common stock in


                                       18



    December 2005. Other factors impacting the change in working capital include
    an increased level of accounts receivable ($13.7) related to our recent
    revenue growth of 30.8%, a higher level of inventories ($61.6) to support
    the 75% year-over-year increase in backlog, offset somewhat by a higher
    level of accounts payable ($29.3). At June 30, 2006, there were no bank
    borrowings outstanding and no debt principal payments due on our senior or
    senior subordinated notes until 2010. As more fully described below, in July
    2006, we commenced a tender offer for our 8-1/2% senior notes, established a
    new bank credit facility and terminated our existing Amended Bank Credit
    Facility.

    Cash Flows

        At June 30, 2006, our cash and bank credit available under our Amended
    Bank Credit Facility was $178.5, compared to $394.4 at December 31, 2005.
    Cash generated by operating activities was $13.9 for the six months ended
    June 30, 2006, as compared to cash used by operating activities of $2.4 in
    the same period in the prior year. The primary sources of cash during the
    six months ended June 30, 2006 were net earnings of $32.5, non-cash charges
    of $14.0 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. These sources of cash
    were offset by an increased level of accounts receivable ($11.4) related to
    our recent revenue growth and a higher level of inventories ($59.2) to
    support the expected 75% year-over-year increase in backlog.

    Capital Spending

        Our capital expenditures were $10.8 and $7.1 during the six months ended
    June 30, 2006 and 2005, respectively. We anticipate capital expenditures of
    approximately $25 for the next twelve months. 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 currently outstanding 8-7/8% senior subordinated
    notes and our bank credit facilities.

    Outstanding Debt and Other Financing Arrangements

        Long-term debt at June 30, 2006 consisted principally of our 8-1/2%
    senior notes due 2010 and 8-7/8% senior subordinated notes due 2011. The
    $250 of 8-7/8% senior subordinated notes mature on May 11, 2011 and are
    unsecured senior subordinated obligations and are subordinated to all of our
    senior indebtedness. The 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. A breach of these covenants, or the covenants under
    our current or any future bank credit facility, that continues beyond any
    grace period can constitute a default, which can limit our ability to borrow
    and can give rise to a right of the lenders to terminate the applicable bank
    credit facility and/or a right of the debt holders to require immediate
    repayment of any outstanding debt.

        On July 10, 2006, the Company commenced a cash tender offer and consent
    solicitation for all of its $175.0 aggregate principal amount of 8-1/2%
    senior notes. On July 21, 2006, the Company received the requisite consents
    from holders of the 8-1/2% senior notes to amend the indenture governing the
    notes to, among other things, eliminate substantially all of the restrictive
    covenants, certain events of default and other related provisions. On July
    26, 2006, the Company accepted for payment and paid for $174.9 aggregate
    principal amount of the 8-1/2% senior notes using available cash on hand and
    from borrowings under the new senior secured credit facility as described
    below.

        On July 26, 2006, the Company entered into a new senior secured credit
    facility, consisting of a five-year, $150.0 revolving credit facility and a
    seven-year, $75.0 term loan with J.P. Morgan Securities Inc., UBS Securities
    LLC and Credit Suisse Securities (USA) LLC, as Joint Lead Arrangers and
    Joint Bookrunners, and JPMorgan Chase Bank, N.A., as Administrative Agent.
    The new senior secured credit facility also provides for the ability of the
    Company to add additional term loans in the amount of up to $75.0 upon
    satisfaction of certain customary conditions. The new senior secured credit
    facility


                                       19



    replaces the Company's existing $50.0 revolving credit facility that it had
    entered into in February 2004 and which would have matured in 2007.

        Revolving credit borrowings under the new senior secured credit facility
    will initially bear interest at an annual rate equal to the London interbank
    offered rate (LIBOR) plus 175 basis points, representing an initial interest
    rate of 7.2% as compared to 8.5% under the 8-1/2% senior notes repurchased
    in the tender offer. Term loan borrowings under the new senior secured
    credit facility will initially bear interest at an annual rate equal to
    LIBOR plus 200 basis points, representing an initial interest rate of 7.4%.


    Contractual Obligations

        During the six-month period ended June 30, 2006, 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, 2005 other than the
    repayment of the 8% senior subordinated notes in January 2006.

        We believe that our cash flows, together with cash on hand, 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 assure you 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 equipment under committed lease
    arrangements provided by various financial 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. Future minimum lease payments
    under these arrangements aggregated approximately $92.1 at June 30, 2006.

    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 consolidated financial
    statements.

    Deferred Tax Assets

        We reversed a significant portion of our previously recorded valuation
    allowance on our domestic deferred tax assets during the fourth quarter of
    2005. The deferred tax asset was recorded as a result of our improving
    financial performance and outlook, as well as the $20.0 reduction in
    interest expense arising from the redemption of $250.0 of our 8% senior
    subordinated notes, which occurred in January 2006.


                                       20



        We maintained a valuation allowance of approximately $40.8 million as of
    June 30, 2006 related to our foreign net operating loss carryforward and our
    domestic capital loss carryforward because of uncertainties that preclude us
    from determining that it is more likely than not that we will be able to
    generate sufficient taxable income to realize such assets during the
    applicable carryforward periods.

    RECENT ACCOUNTING PRONOUNCEMENTS

        For a discussion of Recent Account Pronouncements, refer to Note 10 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
    Note 1 to Notes to the Consolidated Financial Statements included in our
    Annual Report on Form 10-K for the fiscal year December 31, 2005. There have
    been no changes to our critical accounting policies since December 31, 2005.

    DEPENDENCE UPON CONDITIONS IN THE AIRLINE INDUSTRY

        The September 11, 2001 terrorist attacks, SARS and the onset of the Iraq
    war severely impacted conditions in the airline industry. According to
    industry sources, in the aftermath of the attacks most major U.S. 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 approximately $42 billion in
    calendar years 2001 through 2005, including approximately $7.4 billion in
    2005. The airline industry crisis also caused 22 airlines worldwide to
    declare bankruptcy or cease operations in the last four years.

        As a result of the foregoing, the domestic U.S. 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 2001 through 2003 period.
    Although the global airline industry began to recover in late 2003 and
    conditions continue to improve, and the business jet industry is improving
    as well, additional events similar to those described above or other events
    could cause a deterioration of conditions in our industry or end the current
    business cycle. 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.


                                       21


    FORWARD-LOOKING STATEMENTS

        This report contains forward-looking statements within the meaning of
    Section 27A of the Securities Act of 1933 and Section 31E of the Securities
    Exchange Act of 1934. Forward-looking statements include all statements that
    do not relate solely to historical or current facts, including statements
    regarding implementation and expected benefits of lean manufacturing and
    continuous improvement plans, 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 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, the impact on our
    business from the September 11, 2001 terrorist attacks, SARS outbreak and
    war in Iraq and the impact on our business of the recent increases in
    passenger traffic and projected increases in passenger traffic and the size
    of the airline fleet. 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, under the heading "Risk Factors" in our Annual Report on 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
    in 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,
    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.

        We undertake no obligation to publicly update or revise any
    forward-looking statements, whether as a result of new information, future
    events or otherwise. You are cautioned not to unduly rely on such
    forward-looking statements when evaluating the information presented herein.
    These statements should be considered only after carefully reading the risk
    factors in our Annual Report on Form 10-K and this entire Form 10-Q.


                  [Remainder of page intentionally left blank]


                                       22



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 we 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 changes in foreign currency exchange rates relative to the U.S.
    dollar. The largest foreign currency exposure results from activity in
    British pounds and euros.

    From time to time, we and our foreign subsidiaries may enter into foreign
    currency exchange contracts to manage risk on transactions conducted in
    foreign currencies. At June 30, 2006, we had no outstanding forward currency
    exchange contracts. In addition, we have not entered into any other
    derivative financial instruments.

    Interest Rates - At June 30, 2006, we had no adjustable rate debt and fixed
    rate debt of $428.8. The weighted average interest rate for the fixed rate
    debt was approximately 8.71% at June 30, 2006. If interest rates on variable
    rate debt were to increase by 10% above current rates, the impact on our
    financial statements would be to reduce pretax income by a negligible
    amount. We do not engage in transactions intended to hedge our exposure to
    changes in interest rates.

    As of June 30, 2006, we maintained a portfolio of securities consisting
mainly of taxable, interest-bearing deposits with weighted average 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 $0.7.

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, 2006, the end of the period
covered by this report, have concluded that, as of such date, our disclosure
controls and procedures were effective to ensure that information required to be
disclosed by us in reports filed under the Securities Exchange Act of 1934, as
amended, is accumulated and communicated to our management, including our
principal executive officer and our principal financial officer, to allow timely
decision regarding required disclosure and have been designed, and our
disclosure controls and procedures are effective, to give reasonable assurance
that the information required to be disclosed by us in reports filed under the
Securities Exchange Act of 1934, as amended, is recorded, processed, summarized
and reported within the time periods specified in the Securities and Exchange
Commission's rules and forms.

    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 2006 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




PART II - OTHER INFORMATION

Item 1.   Legal Proceedings                                      Not applicable.

Item 1A.  Risk Factors

          There have been no material changes in our risk
factors from those discussed in our Annual Report on Form
10-K for the fiscal year ended December 31, 2005.

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 June 28, 2006.
     1.   Class III Directors elected - Richard G. Hamermesh
          and Amin J. Khoury. Directors whose term of office
          continued after meeting (Class I and II) - Jim C.
          Cowart, Brian H. Rowe, David C. Hurley, Robert J.
          Khoury and Jonathan M. Schofield.

     2.   Amended the 2005 Long-Term Incentive Plan

     3.   Amended the certificate of incorporation

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




                                                                                 Abstain
                                                   For          Against          Withheld           Unvoted
                                              --------------------------------------------------------------------
                                                                                       
1.  Election of Class III Directors            69,138,756      3,394,329            --                 --
    Richard G. Hamermesh
    Amin J. Khoury                             70,371,143      2,161,942            --                 --

2.  Proposed to amend the 2005
    Long-Term Incentive Plan                   58,281,400      6,548,297         521,270           7,182,118

3.  Proposal to amend the certificate of
    incorporation                              63,422,273      9,077,741          33,071               --




Item 5.   Other Information                                      Not applicable.


                                       24



Item 6.   Exhibits

          Exhibit 3    Articles of Incorporation and Bylaws

          3.1    Certificate of Amendment of the Restated Certificate of
                 Incorporation*

          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.


                                       25



                                   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 7, 2006          By:    /s/ Amin J. Khoury
                                      ------------------------------------------
                                      Amin J. Khoury
                                      Chairman and
                                      Chief Executive Officer



Date:  August 7, 2006          By:    /s/ Thomas P. McCaffrey
                                      ------------------------------------------
                                      Thomas P. McCaffrey
                                      Senior Vice President of
                                      Administration and Chief Financial Officer

                                       26