1
                               BE AEROSPACE, INC.


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                  FORM 10-Q/A 2

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

                 FOR THE QUARTERLY PERIOD ENDED AUGUST 26, 2000


                           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 33414-2105
                    (Address of principal executive offices)



                                 (561) 791-5000
              (Registrant's telephone number, including area code)




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

         The registrant has one class of common stock, $0.01 par value, of which
25,439,772 shares were outstanding as of October 2, 2000.


                                       1
   2
                               BE AEROSPACE, INC.


PART I - FINANCIAL INFORMATION
ITEM 1.  FINANCIAL STATEMENTS

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



                                                                          August 26,     February 26,
                                                                                2000            2000
                                                                                ----            ----
                                                                         (Unaudited)
                                                                                   
ASSETS

Current Assets:
     Cash and cash equivalents                                             $  40,199        $  37,363
     Accounts receivable - trade, less allowance for doubtful
          accounts of $3,484 (August 26, 2000)
          and $3,883 (February 26, 2000)                                      99,662          103,719
     Inventories, net                                                        117,977          127,230
     Other current assets                                                     29,387           35,291
                                                                           ---------        ---------
         Total current assets                                                287,225          303,603
                                                                           ---------        ---------

Property and equipment, net                                                  150,765          152,350
Intangibles and other assets, net                                            412,026          425,836
                                                                           ---------        ---------
                                                                           $ 850,016        $ 881,789
                                                                           =========        =========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
     Accounts payable                                                      $  55,934        $  60,824
     Accrued liabilities                                                      83,259          109,143
     Current portion of long-term debt                                         4,236            3,723
                                                                           ---------        ---------
          Total current liabilities                                          143,429          173,690
                                                                           ---------        ---------

Long-term debt                                                               615,893          618,202
Other liabilities                                                             25,504           25,400

Stockholders' Equity:
     Preferred stock, $0.01 par value; 1,000,000 shares
          authorized; no shares outstanding                                       --               --
     Common stock, $0.01 par value; and 25,219,067 (August 26, 2000)
           24,931,307 (February 26, 2000) issued and outstanding                 252              249
     Additional paid-in capital                                              251,946          249,682
     Accumulated deficit                                                    (165,707)        (174,874)
     Accumulated other comprehensive loss                                    (21,301)         (10,560)
                                                                           ---------        ---------
          Total stockholders' equity                                          65,190           64,497
                                                                           ---------        ---------
                                                                           $ 850,016        $ 881,789
                                                                           =========        =========



See accompanying notes to condensed consolidated financial statements.


                                       2
   3
                               BE AEROSPACE, INC.



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




                                                      THREE MONTHS ENDED            SIX MONTHS ENDED
                                                  -------------------------    --------------------------
                                                  August 26,     August 28,     August 26,     August 28,
                                                        2000           1999           2000           1999
                                                    --------       --------       --------       --------
                                                                                   
Net sales                                           $164,116       $191,895       $333,241       $376,927

Cost of sales                                        103,358        121,558        210,930        240,003
                                                    --------       --------       --------       --------

Gross profit                                          60,758         70,337        122,311        136,924

Operating expenses:

     Selling, general and administrative              23,941         21,295         47,982         43,323
     Research, development and engineering            12,228         12,280         25,209         23,525
     Amortization                                      5,847          5,856         11,715         11,552
                                                    --------       --------       --------       --------

     Total operating expenses                         42,016         39,431         84,906         78,400
                                                    --------       --------       --------       --------

Operating earnings                                    18,742         30,906         37,405         58,524

Equity in losses of unconsolidated subsidiary             --            562             --          1,289

Interest expense, net                                 13,488         13,195         27,219         25,817
                                                    --------       --------       --------       --------

Earnings before income taxes                           5,254         17,149         10,186         31,418

Income taxes                                             525          3,429          1,019          6,283
                                                    --------       --------       --------       --------

Net earnings                                        $  4,729       $ 13,720       $  9,167       $ 25,135
                                                    ========       ========       ========       ========

Basic net earnings per common share                 $    .19       $    .56       $    .36       $   1.02
                                                    ========       ========       ========       ========

Diluted net earnings per common share               $    .19       $    .55       $    .36       $   1.01
                                                    ========       ========       ========       ========



See accompanying notes to condensed consolidated financial statements.


                                       3
   4
                               BE AEROSPACE, INC.

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



                                                                      SIX MONTHS ENDED
                                                                 --------------------------
                                                                 August 26,      August 28,
                                                                       2000            1999
                                                                   --------        --------
                                                                           
CASH FLOWS FROM OPERATING ACTIVITIES:
    Net earnings                                                   $  9,167        $ 25,135
    Adjustments to reconcile net earnings to net cash flows
       provided by operating activities:
                Depreciation and amortization                        21,394          20,402
                Deferred income taxes                                    --              24
                Non-cash employee benefit plan contributions          1,099           1,193
       Changes in operating assets and liabilities:
                Accounts receivable                                   1,978           3,293
                Inventories                                           5,146         (23,423)
                Other current assets                                  6,290          (3,213)
                Accounts payable                                     (4,471)         13,569
                Accrued liabilities                                 (23,574)        (12,489)
                                                                   --------        --------
   Net cash flows provided by operating activities                   17,029          24,491
                                                                   --------        --------

CASH FLOWS FROM INVESTING ACTIVITIES:
       Capital expenditures                                         (10,548)        (22,919)
       Change in intangible and other assets                         (2,634)         (8,136)
                                                                   --------        --------
   Net cash flows used in investing activities                      (13,182)        (31,055)
                                                                   --------        --------

CASH FLOWS FROM FINANCING ACTIVITIES:
       Net payments under bank credit facilities                     (1,450)             --
       Proceeds from issuances of stock, net of expenses              1,168             427
       Principal payments on long-term debt                              --          (3,457)
                                                                   --------        --------
   Net cash flows used in financing activities                         (282)         (3,030)
                                                                   --------        --------

Effect of exchange rate changes on cash flows                          (729)            (78)
                                                                   --------        --------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                  2,836          (9,672)

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                       37,363          39,500
                                                                   --------        --------

CASH AND CASH EQUIVALENTS, END OF PERIOD                           $ 40,199        $ 29,828
                                                                   ========        ========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
  Cash paid during period for:
       Interest, net                                               $ 28,048        $ 25,853
       Income taxes, net                                           $    494        $  2,278



See accompanying notes to condensed consolidated financial statements.


                                       4
   5
                               BE AEROSPACE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
AUGUST 26, 2000 AND AUGUST 28, 1999
(UNAUDITED - DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)

Note 1.    Basis of Presentation

                  The condensed consolidated financial statements of BE
           Aerospace, Inc. and its wholly-owned subsidiaries (the "Company" or
           "B/E") have been prepared by the Company and are unaudited pursuant
           to the rules and regulations of the Securities and Exchange
           Commission. Certain information related to the Company's
           organization, significant accounting policies and footnote
           disclosures normally included in financial statements prepared in
           accordance with accounting principles generally accepted in the
           United States of America have been condensed or omitted. In the
           opinion of management, these unaudited condensed consolidated
           financial statements reflect all material adjustments (consisting
           only of normal recurring adjustments) necessary for a fair
           presentation of the results of operations and statements of financial
           position for the interim periods presented. These results are not
           necessarily indicative of a full year's results of operations.
           Certain reclassifications have been made to the prior year financial
           statements to conform to the August 26, 2000 presentation.

                  Although the Company believes that the disclosures provided
           are adequate to make the information presented not misleading, these
           unaudited interim condensed consolidated financial statements should
           be read in conjunction with the audited consolidated financial
           statements and notes thereto included in the Company's Annual Report
           on Form 10-K/A for the fiscal year ended February 26, 2000.

Note 2.    Comprehensive Earnings (Loss)

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



                                                         Three Months Ended              Six Months Ended
                                                     --------------------------     ---------------------------
                                                     August 26,      August 28,      August 26,      August 28,
                                                           2000            1999            2000            1999
                                                        -------        --------        --------        --------
                                                                                         
             Net earnings                               $ 4,729        $ 13,720        $  9,167        $ 25,135
             Other comprehensive earnings (loss):
                Foreign exchange translation             (2,455)           (803)        (10,741)         (2,454)
                                                        -------        --------        --------        --------
             adjustment
             Comprehensive earnings (loss)              $ 2,274        $ 12,917        $ (1,574)       $ 22,681
                                                        =======        ========        ========        ========



                  [Remainder of page intentionally left blank]


                                       5
   6
                               BE AEROSPACE, INC.


Note 3.    Segment Reporting (As Restated)

                  Subsequent to the issuance of the Company's condensed
           consolidated financial statements for the quarterly period ended
           August 26, 2000, management determined that the Company should
           disaggregate the disclosures for its Commercial Aircraft Products,
           Business Jet Products and Engineering Services operating segments.
           Previously, such disclosures had been aggregated and presented as a
           single reportable segment. As a result, the following information
           pertaining to the Company's operating segments has been restated to
           present such disaggregated segment disclosures.

                  The Company is organized based on the products and services it
           offers. Under this organizational structure, the Company has three
           reportable segments: Commercial Aircraft Products, Business Jet
           Products and Engineering Services. The Company's Commercial Aircraft
           Products segment consists of 15 operating units while the Business
           Jet and Engineering Services segments consist of three and one
           operating units, respectively.

                  Each segment reports its operating earnings and makes requests
           for capital expenditures and acquisition funding to the Company's
           chief operational decision-making group. This group is presently
           comprised of the Chairman, the Vice-Chairman and the Chief Executive
           Officer, and the Corporate Senior Vice President of Administration
           and Chief Financial Officer. Each operating segment has separate
           management teams and infrastructures dedicated to providing a full
           range of products and services to their commercial and general
           aviation customers. Corporate expenses are allocated to reportable
           segments based upon segment revenues to consolidated revenues. The
           Company does not allocate interest expense to its segments.

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



                                                     THREE MONTHS ENDED                     SIX MONTHS ENDED
                                                  ---------------------------         ----------------------------
                                                  AUGUST 26,      AUGUST 28,          AUGUST 26,        AUGUST 28,
                                                     2000            1999                2000              1999
                                                  ---------------------------         ----------------------------
                                                                                            
  Commercial Aircraft Products
           Net sales                               $124,755        $149,906            $260,501          $299,878
           Operating earnings                        11,867          17,929              25,328            37,327

  Business Jet Products
           Net sales                                 21,172          24,293              39,892            45,256
           Operating earnings                         3,901           6,775               6,732            10,486

  Engineering Services
           Net sales                                 18,189          17,696              32,848            31,793
           Operating earnings                         2,974           6,202               5,345            10,711

  Consolidated
           Net sales                                164,116         191,895             333,241           376,927
           Operating earnings                        18,742          30,906              37,405            58,524



                                       6
   7
                               BE AEROSPACE, INC.


Note 4.    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 Months Ended
                                                                   ----------------------   ------------------------
                                                                   August 26   August 28,   August 26,    August 28,
                                                                        2000         1999         2000          1999
                                                                      ------       ------       ------       ------
                                                                                              
           Weighted average common shares outstanding                 25,179       24,696       25,135       24,664
           Dilutive effect of employee stock options                      33          285          188          322
                                                                      ------       ------       ------       ------
           Diluted shares outstanding                                 25,367       25,018       25,168       24,949


Note 5.    New Accounting Pronouncements

                In December 1999, the SEC staff issued Staff Accounting Bulletin
           (SAB) No. 101, Revenue Recognition in Financial Statements. SAB 101
           summarizes the SEC staff's views in applying generally accepted
           accounting principles to revenue recognition in financial statements.
           The Company does not expect its implementation will have an effect on
           its revenue recognition policy.

                  [Remainder of page intentionally left blank]


                                       7
   8
                               BE AEROSPACE, INC.


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

              The following discussion and analysis addresses the results of the
       Company's operations for the three months ended August 26, 2000, as
       compared to the Company's results of operations for the three months
       ended August 28, 1999. The discussion and analysis then addresses the
       results of the Company's operations for the six months ended August 26,
       2000, as compared to the Company's results of operations for the six
       months ended August 28, 1999. The discussion and analysis then addresses
       the liquidity and financial condition of the Company and other matters.

             See Note 3 for additional information regarding reportable
       segments.

THREE MONTHS ENDED AUGUST 26, 2000, AS COMPARED TO THE RESULTS OF OPERATIONS FOR
THE THREE MONTHS ENDED AUGUST 28, 1999

              Net sales for the three-month period ended August 26, 2000 of
       $164,116 were 14.5% lower than net sales of $191,895 for the comparable
       period in the prior year. The year over year decrease in net sales is
       attributable to a lower volume of seating and galley structures revenues
       during the second quarter of fiscal 2001 and our previously announced
       decision to discontinue certain low-margin products and services. The
       decline in seating and galley structure revenues is a result of both last
       year's seat manufacturing problems, which have since been resolved, and
       the year over year reduction in airframe manufacturers' deliveries of new
       aircraft.

              Gross profit was $60,758 or 37.0% of net sales for the three
       months ended August 26, 2000 as compared to $70,337 or 36.7% of net sales
       in the comparable period in the prior year. The Company's gross margin
       improved by 60 basis points over the first quarter of this fiscal year,
       by 1,240 basis points over the fourth quarter of fiscal 2000 and by 30
       basis points over the same quarter in the prior fiscal year. This gross
       margin improvement was due to the turnaround in the seating business
       together with the positive impact of the Company's information technology
       investments, lean manufacturing and continuous improvement programs. Lean
       manufacturing and continuous improvement programs are enabling the
       Company to reduce costs, improve quality and productivity and accelerate
       the order fulfillment cycle. The year over year decrease in gross profit
       was directly related to the lower level of revenues as compared to the
       prior year.

              Selling, general and administrative expenses were $23,941 or 14.6%
       of net sales for the three months ended August 26, 2000 as compared to
       $21,295 or 11.1% of net sales in the comparable period in the prior year
       and as compared to $24,315 in the Company's fourth quarter in fiscal
       2000, which represented 13.4% of net sales. The year over year increase
       in selling, general and administrative expenses was primarily
       attributable to costs associated with the implementation of lean
       manufacturing at the Company's principal manufacturing facilities, costs
       associated with the implementation of shared platforms for information
       management and increased costs including depreciation expense associated
       with the Company's new Enterprise Resource Planning system which was
       placed into service during fiscal 2000. If successfully implemented, the
       Company's e-commerce project should facilitate the placement of customer
       orders in a more efficient manner.

              Research, development and engineering expenses were $12,228 or
       7.5% of net sales for the three months ended August 26, 2000, as compared
       with $12,280 or 6.4% of sales for the comparable period in the prior
       year.

              Amortization expense for the quarter ended August 26, 2000 was
       $5,847 as compared to $5,856 in the second quarter of fiscal 2000.

              The Company generated operating earnings of $18,742 or 11.4% of
       net sales as compared to operating earnings of $30,906 or 16.1% of net
       sales during the comparable period in the prior year. The decrease in
       operating earnings in the current period is primarily the result of a
       lower sales volume.


                                       8
   9
                               BE AEROSPACE, INC.


              Interest expense, net was $13,488 for the three months ended
       August 26, 2000, or $293 greater than interest expense of $13,195 for the
       comparable period in the prior year. The increase in interest expense is
       due to the year over year increase in bank borrowings along with the
       impact of higher interest rates on the Company's bank borrowings.

              Earnings before income taxes in the current quarter were $5,254,
       as compared to $17,149 in the prior year's comparable period. Income tax
       expense for the quarter ended August 26, 2000 was $525, as compared to
       $3,429 in the prior year's comparable period.

              Net earnings were $4,729 or $.19 per share (diluted) for the three
       months ended August 26, 2000, as compared to $13,720 or $.55 per share
       (diluted) for the comparable period in the prior year.

       SIX MONTHS ENDED AUGUST 26, 2000, AS COMPARED TO THE RESULTS OF
       OPERATIONS FOR THE SIX MONTHS ENDED AUGUST 28, 1999

              Net sales for the fiscal 2001 six-month period were $333,241, a
       decrease of $43,686 or 11.6% over the comparable period in the prior
       year. The year over year decrease in sales is primarily attributable to a
       lower volume of seating and galley structures revenues during the second
       quarter of fiscal 2001 and our previously announced decision to
       discontinue certain low-margin products and services.

              Gross profit was $122,311 or 36.7% of net sales for the six months
       ended August 26, 2000, which was $14,613 or 10.7%, lower than the
       comparable period in the prior year of $136,924 or 36.3% of net sales.
       The Company's gross margin increased 2440 basis points over the gross
       margin the Company recorded in the second half of fiscal 2000, which was
       negatively impacted by manufacturing problems in its seating operations
       with the same period last year. Year over year, the Company's gross
       margin increased by 40 basis points. This gross margin improvement was
       due to the turnaround in the seating business together with the positive
       impact of the Company's information technology investments, lean
       manufacturing and continuous improvement programs. Lean manufacturing and
       continuous improvement programs are enabling the Company to reduce costs,
       improve quality and productivity and accelerate the order fulfillment
       cycle. The year over year decrease in gross profit is primarily
       attributable to the lower level of revenues as compared to the prior
       year.

              Selling, general and administrative expenses were $47,982 or 14.4%
       of net sales for the six months ended August 26, 2000, as compared to
       $43,323 or 11.5% of net sales in the prior year. The year over year
       increase in selling, general and administrative expenses was primarily
       attributable to costs associated with the implementation of lean
       manufacturing at the Company's principal manufacturing facilities, costs
       associated with the implementation of shared platforms for information
       management and increased costs including depreciation expense associated
       with the Company's new Enterprise Resource Planning system which was
       placed into service during fiscal 2000. If successfully implemented, the
       Company's e-commerce project should facilitate the placement of customer
       orders in a more efficient manner.

              Research, development and engineering expenses for the current six
       month period were $25,209 or 7.6% of net sales or $1,684 greater than the
       prior year of $23,525 or 6.2% of net sales.

              Amortization expense for the six months ended August 26, 2000 was
       $11,715 as compared to $11,552 in the prior year.

              The Company generated operating earnings of $37,405 or 11.2% of
       net sales in the current period, as compared to operating earnings of
       $58,524 or 15.5% of net sales in the prior year.


                                       9
   10
                               BE AEROSPACE, INC.


              Interest expense for the six months ended August 26, 2000 was
       $27,219 or $1,402 greater than interest expense of $25,817 in the prior
       year. Interest expense increased due to the year over year increase in
       bank borrowings and the impact of higher interest rates on bank
       borrowings.

              Earnings before income taxes in the current six month period were
       $10,186, as compared to $31,418 in the comparable period in the prior
       year. Income tax expense in the current period was $1,019 as compared to
       $6,283 in the prior year.

              Net earnings were $9,167 or $.36 per share (diluted) for the six
       months ended August 26, 2000, as compared to $25,135 or $1.01 (diluted)
       for the comparable period in the prior year.



                  [Remainder of page intentionally left blank]


                                       10
   11
                               BE AEROSPACE, INC.


       LIQUIDITY AND CAPITAL RESOURCES

              The Company's liquidity requirements consist of working capital
       needs, on-going capital expenditures and scheduled payments of interest
       and principal on indebtedness. B/E's primary requirements for working
       capital have been related to the reduction of accrued liabilities,
       including interest, accrued penalties incurred in connection with the
       fiscal 2000 seating manufacturing problems, incentive compensation,
       warranty obligations and accrued severance. B/E's working capital was
       $143,796 as of August 26, 2000, as compared to $129,913 as of February
       26, 2000.

              At August 26, 2000, the Company's cash and cash equivalents were
       $40,199, as compared to $37,363 at February 26, 2000. Cash provided from
       operating activities was $17,029 for the six months ended August 26,
       2000. The primary source of cash during the six months ended August 26,
       2000 was net earnings, depreciation and amortization of $30,561, a
       $13,414 decrease in accounts receivable, inventories and other current
       assets offset by a use of cash of $4,471 related to a decrease in
       accounts payable and $23,574 related to a decrease in accrued
       liabilities.

              The Company's capital expenditures were $10,548 and $22,919 during
       the six months ended August 26, 2000 and August 28, 1999, respectively.
       The year over year decrease in capital expenditures is primarily
       attributable to significant expenditures in the prior year for management
       information system enhancements and expenditures for plant modernization.
       The Company anticipates on-going annual capital expenditures of
       approximately $20,000 for the next several years.

              The Company believes that the cash flow from operations and
       availability under the Company's Bank Credit Facility will provide
       adequate funds for its working capital needs, planned capital
       expenditures and debt service requirements through the term of the Bank
       Credit Facility. The Company believes that it will be able to refinance
       the Bank Credit Facility prior to its termination in August 2004,
       although there can be no assurance that it will be able to do so. The
       Company's ability to fund its operations, make planned capital
       expenditures, make scheduled payments and refinance its indebtedness
       depends on its future operating performance and cash flow, which, in
       turn, are subject to prevailing economic conditions and to financial,
       business and other factors, some of which are beyond its control.

              In August, the Company announced that its wholly-owned subsidiary
       Advanced Thermal Technologies, Inc. ("ATT") filed a registration
       statement to effect an initial public offering of 4 million newly-issued
       shares at an estimated price range of $9-$11 per share. Following this
       offering, the Company will own the remaining 10 million shares of ATT
       stock, assuming no exercise of the underwriters' over-allotment option,
       and expects to receive a $15 million payment from ATT. These proceeds
       will be used to reduce the Company's debt.

       DEFERRED TAX ASSETS

              The Company has established a valuation allowance related to the
       utilization of its deferred tax assets because of uncertainties that
       preclude it from determining that it is more likely than not that it will
       be able to generate taxable income to realize such assets during the
       federal operating loss carryforward period, which begins to expire in
       2012. Such uncertainties include recent cumulative losses by the Company,
       the highly cyclical nature of the industry in which it operates, the
       Company's high degree of financial leverage, risks associated with new
       product introductions, recent increases in the cost of fuel and its
       impact on our airline customers, further remediation of our Seating
       Products operating problems and risks associated with the integration of
       its acquired businesses. The Company monitors these uncertainties, as
       well as other positive and negative factors that may arise in the future,
       as it assesses the necessity for a valuation allowance for its deferred
       tax assets.


                                       11
   12
                               BE AEROSPACE, INC.


       NEW ACCOUNTING PRONOUNCEMENTS

              In December 1999, the SEC staff issued Staff Accounting Bulletin
       (SAB) No. 101, Revenue Recognition in Financial Statements. SAB 101
       summarizes the SEC staff's views in applying generally accepted
       accounting principles to revenue recognition in financial statements. The
       Company does not expect its implementation will have an effect on its
       revenue recognition policy.

       DEPENDENCE UPON CONDITIONS IN THE AIRLINE INDUSTRY

              The Company's principal customers are the world's commercial
       airlines. As a result, our business is directly dependent upon the
       conditions in the highly cyclical and competitive commercial airline
       industry. In the late 1980s and early 1990s, the world airline industry
       suffered a severe downturn, which resulted in record losses and several
       air carriers seeking protection under bankruptcy laws. As a consequence,
       during such period, airlines sought to conserve cash by reducing or
       deferring scheduled cabin interior refurbishment and upgrade programs and
       by delaying purchases of new aircraft. This led to a significant
       contraction in the commercial aircraft cabin interior products industry
       and a decline in our business and profitability. Since early 1994, the
       airlines have experienced a turnaround in operating results, leading the
       domestic airline industry to record operating earnings during calendar
       years 1995 through 1998. This financial turnaround was, in part, driven
       by record load factors, rising fare prices and declining fuel costs.
       Airline company balance sheets have been substantially strengthened and
       their liquidity enhanced as a result of their record profitability, debt
       and equity financings and a closely managed fleet expansion. Recent
       increases in fuel prices have not had a material impact on the airline
       industry to-date. However, should fuel prices continue at or above the
       current level for a prolonged period, we would expect to see the airline
       industry's profitability impacted and discretionary airline spending may
       be more closely monitored or even reduced.

              In addition, the airline industry is undergoing a process of
       consolidation and significantly increased competition. Such consolidation
       could result in a reduction of future aircraft orders as overlapping
       routes are eliminated and airlines seek greater economies through higher
       aircraft utilization. Increased airline competition may also result in
       airlines seeking to reduce costs by promoting greater price competition
       from airline cabin interior products manufacturers, thereby adversely
       affecting our revenues and margins.

              Recently, turbulence in the financial and currency markets of many
       Asian countries has led to uncertainty with respect to the economic
       outlook for these countries. Although not all carriers have been affected
       by the current economic events in the Pacific Rim, certain carriers,
       including non-Asian carriers that have substantial Asian routes, could
       cancel or defer their existing orders.


                  [Remainder of page intentionally left blank]


                                       12
   13
                               BE AEROSPACE, INC.


       FORWARD LOOKING STATEMENTS

              This report contains forward-looking statements, including
       statements regarding the future benefits of corrective actions in the
       Company's seating business, implementation and expected benefits of lean
       manufacturing and continuous improvement programs, the Company's dealings
       with customers and partners, the consolidation of facilities,
       productivity improvements from recent information technology investments,
       the roll-out of the Company's e-commerce system, ongoing capital
       expenditures, the adequacy of funds to meet the Company's capital
       requirements, the ability to refinance the Bank Credit Facility if
       necessary, completion of and benefits derived from the expected initial
       public offering of Advanced Thermal Technologies, and the reduction of
       debt. These forward-looking statements include risks and uncertainties,
       and the Company's actual experience may differ materially from that
       anticipated in such statements. Factors that might cause such a
       difference include those discussed in the Company's filings with the
       Securities and Exchange Commission, including its most recent proxy
       statement and Form 10-K, as well as future events that may have the
       effect of reducing the Company's available operating income and cash
       balances, such as unexpected operating losses, the impact of rising fuel
       prices on our airline customers, delays in, or unexpected costs
       associated with, the integration of our acquired businesses, conditions
       in the airline industry, problems meeting customer delivery requirements,
       the Company's success in winning new or expected refurbishment contracts
       from customers, capital expenditures, cash expenditures related to
       possible future acquisitions, further remediation of our Seating Products
       operating problems, labor disputes involving us, our significant
       customers or airframe manufacturers, the possibility of a write-down of
       intangible assets, delays or inefficiencies in the introduction of new
       products or fluctuations in currency exchange rates.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

              During the three months ended August 26, 2000, there were no
       material changes to the disclosure about market risk included in the
       Company's Annual Report on Form 10-K/A for the fiscal year ended February
       26, 2000.


                                       13
   14
                               BE AEROSPACE, INC.


PART II - OTHER INFORMATION


                                                                    
Item 1.  Legal Proceedings                                             Not applicable.

Item 2.  Changes in Securities                                         Not applicable.

Item 3.  Defaults Upon Senior Securities                               Not applicable.

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


         1.       Annual meeting took place on August 8, 2000

         2.       Directors elected (Class III) - Richard G. Hammermesh and Amin
                  J. Khoury

         3.       Directors whose term of office continued after meeting (Class
                  I and II) - Jim C. Cowart, Brian H. Rowe, Robert J. Khoury and
                  Hansjorg Wyss

         4.       Amended the 1994 Employee Stock Purchase Plan

         5.       Adopted the Non-Employee Directors Stock and Deferred
                  Compensation Plan

       1.     ELECTION OF TWO CLASS III DIRECTORS



                                                          For                   Withheld
                                                          ---                   --------

                                                                          
              Richard G. Hammermesh                       21,240,061            899,944
              Amin J. Khoury                              21,239,557            900,448


       2.     PROPOSAL TO AMEND THE 1994 EMPLOYEE STOCK PURCHASE PLAN



              For               Against          Abstain
              ---               -------          -------
                                           
              21,157,092        924,000          58,913


       3.     PROPOSAL TO ADOPT THE NON-EMPLOYEE DIRECTORS STOCK AND DEFERRED
              COMPENSATION PLAN




              For               Against          Abstain
              ---               -------          -------
                                           
              20,622,673        1,438,157        79,175


       4.     PROPOSAL TO ADOPT THE MACBRIDE PRINCIPLES



         For               Against          Abstain           Unvoted
         ---               -------          -------           -------
                                                     
         1,466,829         11,526,501       551,134           8,595,541


Item 5.  Other Information                                             None.

Item 6.  Exhibits and Reports on Form 8-K

         a.    Reports on Form 8-K                                     None.


                                       14
   15
                               BE AEROSPACE, INC.


Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.



                                 BE AEROSPACE, INC.


Date:  May 3, 2001               By: /s/ Robert J. Khoury
                                     --------------------------------
                                         Robert J. Khoury
                                         Vice Chairman and
                                         Chief Executive Officer



Date:  May 3, 2001               By: /s/ Thomas P. McCaffrey
                                     -----------------------------
                                         Thomas P. McCaffrey
                                         Corporate Senior Vice President of
                                         Administration and Chief
                                         Financial Officer


                                       15