UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

             (X)QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

                 FOR THE QUARTERLY PERIOD ENDED JANUARY 31, 2001

                                       OR

            ( )TRANSACTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

            For the transition period from ___________ to ___________

                          Commission file number 1-4604

                                HEICO CORPORATION
             (Exact name of registrant as specified in its charter)

             FLORIDA                                    65-0341002
 (State or other jurisdiction of          (I.R.S. Employer Identification No.)
  incorporation or organization)

     3000 TAFT STREET, HOLLYWOOD, FLORIDA                         33021
   (Address of principal executive offices)                    (Zip Code)

                                 (954) 987-6101
              (Registrant's telephone number, including area code)

                                 NOT APPLICABLE
              (Former name, former address and former fiscal year,
                         if changed since last report)

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 number of shares outstanding of each of the Registrant's classes of common
stock as of February 28, 2001:

              Title of Class                         Shares Outstanding
     Common Stock, $.01 par value                         8,551,406
     Class A Common Stock, $.01 par value                 9,003,292



                                HEICO CORPORATION

                                      INDEX

                                                                        Page No.

Part I. Financial Information:

         Item 1. Consolidated Condensed Balance Sheets as of January
                  31, 2001 (unaudited) and October 31, 2000                2

                 Consolidated Condensed Statements of Operations
                  (unaudited) for the three months ended January 31,
                  2001 and 2000                                            3

                 Consolidated Condensed Statements of Cash Flows
                  (unaudited) for the three months ended January 31,
                  2001 and 2000                                            4

                 Notes to Consolidated Condensed Financial Statements
                  (unaudited)                                              5

         Item 2. Management's Discussion and Analysis of Financial
                  Condition and Results of Operations                      10

Part II. Other Information:

         Item 6. Exhibits and Reports on Form 8-K                          16

                                      -1-


                      PART I. Item 1. FINANCIAL INFORMATION
                       HEICO CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED CONDENSED BALANCE SHEETS


                                     ASSETS
                                                                January 31,       October 31,
                                                                   2001              2000
                                                               -------------     -------------
                                                                (Unaudited)
                                                                           
Current assets:
     Cash and cash equivalents                                 $   5,935,000     $   4,807,000
     Receivable from sale of product line                                 --        12,412,000
     Accounts receivable, net                                     27,735,000        29,553,000
     Inventories                                                  36,532,000        34,362,000
     Prepaid expenses and other current assets                     3,441,000         2,975,000
     Deferred income taxes                                         2,548,000         2,543,000
                                                               -------------     -------------
        Total current assets                                      76,191,000        86,652,000

Property, plant and equipment less accumulated depreciation
     of $20,493,000 and $19,788,000, respectively                 27,149,000        26,903,000
Intangible assets less accumulated amortization of
     $13,689,000 and $11,954,000, respectively                   151,981,000       152,770,000
Long-term investments                                              3,579,000         5,832,000
Other assets                                                       9,232,000         9,575,000
                                                               -------------     -------------
        Total assets                                           $ 268,132,000     $ 281,732,000
                                                               =============     =============

                      LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
     Current maturities of long-term debt                      $      27,000     $      27,000
     Trade accounts payable                                        5,881,000         5,026,000
     Accrued expenses and other current liabilities               16,705,000        17,872,000
     Income taxes payable                                          2,460,000         8,258,000
                                                               -------------     -------------
        Total current liabilities                                 25,073,000        31,183,000

Long-term debt, net of current maturities                         27,009,000        40,015,000
Deferred income taxes                                                571,000           417,000
Other non-current liabilities                                      7,315,000         6,922,000
                                                               -------------     -------------
        Total liabilities                                         59,968,000        78,537,000
                                                               -------------     -------------
Minority interest in consolidated subsidiary                      34,111,000        33,351,000
                                                               -------------     -------------

Commitments and contingencies (Note 13)
Shareholders' equity:
     Preferred Stock, par value $.01 per share;
        Authorized - 10,000,000 shares issuable
        in series; 200,000 designated as Series A
        Junior Participating Preferred Stock, none issued                 --                --
     Common Stock, $.01 par value; Authorized -
        30,000,000 shares; Issued and outstanding -
        8,536,886 and 8,514,056 shares, respectively                  85,000            85,000
     Class A Common Stock, $.01 par value;
        Authorized - 30,000,000 shares; Issued  and
        outstanding - 8,999,844 and 8,984,740 shares,
        respectively                                                  90,000            90,000
     Capital in excess of par value                              111,877,000       111,138,000
     Accumulated other comprehensive loss                           (637,000)         (632,000)
     Retained earnings                                            64,089,000        60,614,000
                                                               -------------     -------------
                                                                 175,504,000       171,295,000
     Less: Note receivable from employee savings and
           investment plan                                        (1,451,000)       (1,451,000)
                                                               -------------     -------------
        Total shareholders' equity                               174,053,000       169,844,000
                                                               -------------     -------------
        Total liabilities and shareholders' equity             $ 268,132,000     $ 281,732,000
                                                               =============     =============


SEE NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS -- UNAUDITED.

                                       -2-


                       HEICO CORPORATION AND SUBSIDIARIES
           CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS - UNAUDITED



                                                         Three months ended January 31,
                                                         ------------------------------
                                                             2001              2000*
                                                         ------------      ------------
                                                                     
Net sales                                                $ 39,650,000      $ 47,940,000
                                                         ------------      ------------

Operating costs and expenses:
Cost of sales                                              22,618,000        30,082,000
Selling, general and administrative expenses                9,174,000         8,770,000
                                                         ------------      ------------
Total operating costs and expenses                         31,792,000        38,852,000
                                                         ------------      ------------
Operating income                                            7,858,000         9,088,000

Interest expense                                             (552,000)       (1,218,000)
Interest and other income                                     315,000           210,000
                                                         ------------      ------------
Income before income taxes and minority interest            7,621,000         8,080,000

Income tax expense                                          2,953,000         3,154,000
                                                         ------------      ------------
Income before minority interest                             4,668,000         4,926,000

Minority interest                                             760,000           911,000
                                                         ------------      ------------
Net income                                               $  3,908,000      $  4,015,000
                                                         ============      ============
Net income per share:
   Basic                                                 $        .22      $        .23
                                                         ============      ============
   Diluted                                               $        .20      $        .20
                                                         ============      ============
Weighted average number of common shares outstanding:
   Basic                                                   17,508,438        17,329,017
                                                         ============      ============

   Diluted                                                 19,944,273        20,011,980
                                                         ============      ============
Cash dividends per share                                 $       .025      $       .023
                                                         ============      ============


SEE NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS -- UNAUDITED.

* Amounts reported for the three months ended January 31, 2000 include the
results of operations of Trilectron Industries, Inc., which was sold September
2000. See Management's Discussion and Analysis of Financial Condition and
Results of Operations for further discussion.

                                       -3-


                       HEICO CORPORATION AND SUBSIDIARIES
           CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS - UNAUDITED



                                                               Three months ended January 31,
                                                               ------------------------------
                                                                   2001              2000
                                                               ------------      ------------
                                                                           
Cash flows from operating activities:
   Net income                                                  $  3,908,000      $  4,015,000
   Adjustments to reconcile net income to cash provided
     by operating activities:
     Depreciation and amortization                                2,441,000         2,510,000
     Deferred income taxes                                          156,000           389,000
     Minority interest in consolidated subsidiary                   760,000           911,000
     Tax benefit on stock option exercises                          384,000         1,675,000
     Change in assets and liabilities, net of acquisitions:
        Decrease (increase) in accounts receivable                1,818,000        (3,626,000)
        (Increase) in inventories                                (2,170,000)       (1,505,000)
        (Increase) in prepaid expenses and other assets            (461,000)         (634,000)
        (Decrease) increase in trade payables, accrued
          expenses and other current liabilities                   (623,000)        1,892,000
        (Decrease) increase in income taxes payable              (5,798,000)          204,000
        Other                                                       (66,000)          (50,000)
                                                               ------------      ------------
     Net cash provided by operating activities                      349,000         5,781,000
                                                               ------------      ------------
Cash flows from investing activities:
     Proceeds from receivable from sale of product line          12,412,000                --
     Acquisitions and related costs, net of cash acquired          (661,000)       (1,279,000)
     Capital expenditures                                          (865,000)       (1,944,000)
     Proceeds from sale of available-for-sale investments         2,526,000                --
     Other                                                          472,000          (717,000)
                                                               ------------      ------------
     Net cash provided by (used in) investing activities         13,884,000        (3,940,000)
                                                               ------------      ------------
Cash flows from financing activities:
     Proceeds from revolving credit facility                      5,000,000         1,000,000
     Principal payments on long-term debt                       (18,006,000)       (3,126,000)
     Proceeds from the exercise of stock options                    339,000           100,000
     Repurchases of common stock                                         --          (105,000)
     Cash dividends paid                                           (437,000)         (394,000)
     Other                                                           (1,000)           20,000
                                                               ------------      ------------
     Net cash (used in) financing activities                    (13,105,000)       (2,505,000)
                                                               ------------      ------------

Net increase (decrease) in cash and cash equivalents              1,128,000          (664,000)
Cash and cash equivalents at beginning of year                    4,807,000         6,031,000
                                                               ------------      ------------
Cash and cash equivalents at end of period                     $  5,935,000      $  5,367,000
                                                               ============      ============


SEE NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS -- UNAUDITED.

                                       -4-


                       HEICO CORPORATION AND SUBSIDIARIES
        NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS - UNAUDITED
                                January 31, 2001

1. The accompanying unaudited consolidated condensed financial statements have
been prepared in accordance with the instructions to Form 10-Q and therefore do
not include all information and footnotes normally included in annual
consolidated financial statements and should be read in conjunction with the
financial statements and notes thereto included in the Company's latest Annual
Report on Form 10-K for the year ended October 31, 2000. In the opinion of
management, the unaudited consolidated condensed financial statements contain
all adjustments (consisting of only normal recurring accruals) necessary for a
fair presentation of the consolidated condensed balance sheets, statements of
operations and cash flows for such interim periods presented. The results of
operations for the three months ended January 31, 2001 are not necessarily
indicative of the results which may be expected for the entire fiscal year.

2. All income per share and dividend per share information has been
retroactively restated to reflect all stock dividends.

3. Certain amounts previously presented in the financial statements of prior
periods have been reclassified to conform to the current period's presentation.

4. Statement of Financial Accounting Standards No. 133, "Accounting for
Derivative Instruments and Hedging Activities" (SFAS 133) was issued in June
1998. SFAS 133 as amended by SFAS 137 and SFAS 138 establishes standards for the
accounting and reporting of derivative instruments embedded in other contracts
(collectively referred to as derivatives) and of hedging activities. It requires
that an entity recognize all derivatives as either assets or liabilities in the
balance sheet and measure those instruments at fair value. Derivatives that are
not hedges must be adjusted to fair value through income. If the derivative is a
hedge, depending on the nature of the hedge, changes in the fair value of
derivatives are either offset against the change in fair value of assets,
liabilities, or firm commitments through earnings or recognized in other
comprehensive income until the hedged item is recognized in earnings. The
ineffective portion of a derivative's change in fair value will be immediately
recognized in earnings.

The Company adopted SFAS 133 effective November 1, 2000. The cumulative effect
on the accumulated other comprehensive income of the Company's derivative
instruments and hedging activities discussed below as of November 1, 2000 was
not significant and as of January 31, 2001 was a loss of $176,000 (net of
$113,000 in income tax benefit).

In order to manage its interest rate risk related to its revolving credit
facility borrowings which have interest based on LIBOR plus a variable margin
(see Note 8), the Company has an interest rate swap agreement with a bank
expiring February 2002. This allows the Company to reduce the effects (positive
or negative) of interest rate changes on operations.

                                       -5-


The Company has designated the interest rate swap as a hedge of the variability
of cash flows to be received or paid related to a recognized liability (cash
flow hedge). Changes in the fair value of the interest rate swap, which is
considered effective, are recorded as a component of other comprehensive income
(see Note 12) and would be reclassified into earnings to the extent the hedge,
or a part thereof, becomes ineffective.

The Company has formally documented the relationship between the interest rate
swap and the variable rate debt and its strategy for undertaking the hedge
transactions. The Company also formally assesses, both at the hedge's inception
and on an ongoing basis, whether the derivatives that are used in hedging
transactions are highly effective in offsetting changes in fair values or cash
flows of hedged items. If it is determined that a derivative is not highly
effective as a hedge or that it has ceased to be a highly effective hedge, the
Company will discontinue hedge accounting prospectively.

5. Accounts receivable are composed of the following:

                                                     January 31,    October 31,
                                                        2001           2000
                                                    ------------   ------------
   Accounts receivable                              $ 28,495,000   $ 30,110,000
   Less allowance for doubtful accounts                 (760,000)      (557,000)
                                                    ------------   ------------
   Accounts receivable, net                         $ 27,735,000   $ 29,553,000
                                                    ============   ============

6. Costs and estimated earnings on uncompleted percentage of completion
contracts are as follows:
                                                     January 31,    October 31,
                                                        2001           2000
                                                    ------------   ------------
   Costs incurred on uncompleted contracts          $  5,228,000   $  5,911,000
   Estimated earnings                                  4,858,000      6,436,000
                                                    ------------   ------------
                                                      10,086,000     12,347,000
   Less:  Billings to date                           (10,526,000)   (11,689,000)
                                                    ------------   ------------
                                                    $   (440,000)  $    658,000
                                                    ============   ============
   Included in accompanying balance sheets under
    the following captions:
      Accounts receivable                           $    402,000   $  1,372,000
      Accrued expenses and other current
       liabilities                                      (842,000)      (714,000)
                                                    ------------   ------------
                                                    $   (440,000)  $    658,000
                                                    ============   ============

7. Inventories are comprised of the following:

                                                     January 31,    October 31,
                                                        2001           2000
                                                    ------------   ------------
   Finished products                                $ 18,438,000   $ 17,364,000
   Work in process                                     6,592,000      6,074,000
   Materials, parts, assemblies and supplies          11,502,000     10,924,000
                                                    ------------   ------------
       Total inventories                            $ 36,532,000   $ 34,362,000
                                                    ===========    ===========

Inventories related to long-term contracts were not significant as of January
31, 2001 and October 31, 2000.

                                       -6-


8. Long-term debt consists of:

                                                    January 31,    October 31,
                                                       2001            2000
                                                   ------------    ------------
   Borrowings under revolving credit facility      $ 25,000,000    $ 38,000,000
   Industrial Development Revenue Refunding
        Bonds - Series 1988                           1,980,000       1,980,000
   Equipment loans                                       56,000          62,000
                                                   ------------    ------------
                                                     27,036,000      40,042,000
   Less current maturities                              (27,000)        (27,000)
                                                   ------------    ------------
                                                   $ 27,009,000    $ 40,015,000
                                                   ============    ============

Pursuant to the Company's $120 million revolving credit facility (Credit
Facility), funds are available for funding acquisitions, working capital and
general corporate requirements on a revolving basis through July 2003. The
weighted average interest rates were 6.8% and 7.6% at January 31, 2001 and
October 31, 2000, respectively.

The interest rates on the Series 1988 industrial development revenue bonds were
4.05% and 4.25% at January 31, 2001 and October 31, 2000, respectively.

9. Long-term investments consist of equity securities with an aggregate cost of
$4,327,000 as of January 31, 2001 and $6,858,000 as of October 31, 2000. These
investments are classified as available-for-sale and stated at a fair value of
$3,579,000 and $5,832,000 as of January 31, 2001 and October 31, 2000,
respectively. The gross unrealized losses were $748,000 and $1,026,000 as of
January 31, 2001 and October 31, 2000, respectively. Unrealized gains and
losses, net of deferred taxes, are reflected as a component of comprehensive
income (see Note 12). There were no significant realized gains or losses during
fiscal 2000 or the three months ending January 31, 2001.

10. For the first quarter of fiscal 2001 and 2000 cost of sales amounts include
approximately $1.1 million and $400,000, respectively, of new product research
and development expenses of HEICO Aerospace Holdings Corp. The expenses for the
first quarter 2001 and 2000 are net of $300,000 and $1.4 million, respectively,
received from Lufthansa and spent by the Company pursuant to a research and
development cooperation agreement entered into October 1997. As of January 31,
2001, the Company has future reimbursements for research and development
expenses aggregating $400,000 from Lufthansa which will be received through May
2001.

11. Information on operating segments for the quarter ended January 31, 2001 and
2000, respectively, for the Flight Support Group (FSG) and the Electronic
Technologies Group (ETG) are as follows:

                                       -7-




                                                          Segments
                                                 --------------------------
                                                                                  Other,
                                                                                Primarily     Consolidated
                                                     FSG           ETG          Corporate        Totals
                                                 -----------    -----------    -----------     -----------
                                                                                   
      For the quarter ended January 31, 2001:
      Net sales                                  $31,503,000    $ 8,147,000    $        --     $39,650,000
      Depreciation and amortization                1,849,000        534,000         58,000       2,441,000
      Operating income                             6,991,000      1,950,000     (1,083,000)      7,858,000
      Capital expenditures                           814,000         39,000         12,000         865,000

      For the quarter ended January 31, 2000:
      Net sales                                  $28,195,000    $19,745,000    $        --     $47,940,000
      Depreciation and amortization                1,603,000        856,000         51,000       2,510,000
      Operating income                             7,902,000      2,531,000     (1,345,000)      9,088,000
      Capital expenditures                         1,800,000        143,000          1,000       1,944,000


Total assets held by the operating segments as of January 31, 2001 and October
31, 2000 are as follows:



                                                          Segments
                                                 --------------------------
                                                                                  Other,
                                                                                Primarily     Consolidated
                                                    FSG            ETG          Corporate        Totals
                                                ------------    -----------    -----------    ------------
                                                                                  
      As of January 31, 2001                    $198,002,000    $52,687,000    $17,443,000    $268,132,000
      As of October 31, 2000                     197,442,000     54,997,000     29,293,000     281,732,000


12. The Company's comprehensive income consists of:



                                                                           Three months ended January 31,
                                                                           ------------------------------
                                                                              2001               2000
                                                                           -----------        -----------
                                                                                        
      Net income                                                           $ 3,908,000        $ 4,015,000
      Other comprehensive income (loss):
      Unrealized holding gain (loss) on investments, net of tax
         expense of $107,000 (2001) and tax benefit of $344,000 (2000)         171,000           (550,000)
      Interest rate swap (loss) adjustment, net of tax benefit of $113,000    (176,000)                --
                                                                           -----------        -----------
      Comprehensive income                                                 $ 3,903,000        $ 3,465,000
                                                                           ===========        ===========


13. In May 1998, the Company and its HEICO Aerospace Corporation and Jet Avion
Corporation subsidiaries were served with a lawsuit by Travelers Casualty &
Surety Co., f/k/a the Aetna Casualty and Surety Co. (Travelers). In June 1999,
the Travelers lawsuit was dismissed by the federal court based on a lack of
jurisdiction. Travelers is challenging the dismissal.

The Travelers complaint sought reimbursement of legal fees and costs totaling in
excess of $15 million paid by Travelers in defending the Company in litigation
with United Technologies Corporation (UTC), which was settled in March 2000. In
addition, Travelers sought a declaratory judgment that the Company did not and
does not have insurance coverage under certain insurance policies with Travelers
and, accordingly, that Travelers did not have and does not have a duty to defend
or indemnify the Company under such policies. Also named as defendants in
Travelers' lawsuit are UTC and one of the law firms representing the Company in
the UTC litigation.

                                       -8-


The Company believes that it has significant counterclaims against Travelers for
damages. After taking into consideration legal counsel's evaluation of
Travelers' claim, management is of the opinion that the outcome of the Travelers
litigation will not have a significant adverse effect on the Company's
consolidated condensed financial statements. No provision for gain or loss, if
any, has been made in the consolidated condensed financial statements.

The Company is involved in various other legal actions arising in the normal
course of business. Based upon the amounts sought by the plaintiffs in these
actions, management is of the opinion that the outcome of these other matters
will not have a significant adverse effect on the Company's consolidated
condensed financial statements.

14. In December 1999, the Securities and Exchange Commission issued Staff
Accounting Bulletin No. 101, "Revenue Recognition in Financial Statements" (SAB
101), which among other guidance, clarifies certain conditions to be met in
order to recognize revenue. In October 2000, the staff deferred the
implementation date of SAB 101 until no later than the fourth quarter of fiscal
years beginning after December 15, 1999. The Company will comply with SAB 101 in
the quarter ending October 31, 2001; however, such compliance is not expected to
be significant to the Company's results of operations.

15. In February 2000, the Company, through a subsidiary, acquired certain assets
of a company, primarily FAA-approved replacement parts and related inventories.
The purchase price was not significant to the Company's consolidated financial
statements.

                                       -9-


                 Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Overview

Our results of operations during the current period and the same period in the
prior fiscal year has been affected significantly by the sale of Trilectron
Industries, Inc. (Trilectron) in September 2000. This discussion of our
financial condition and results of operations should be read in conjunction with
our Consolidated Condensed Financial Statements and Notes thereto included
herein.

Our Flight Support Group (FSG) consists of HEICO Aerospace Holdings Corp. (HEICO
Aerospace) and its subsidiaries; HEICO Aerospace Corporation, Jet Avion
Corporation (Jet Avion), LPI Industries Corporation (LPI), Aircraft Technology,
Inc. (ATI), Northwings Accessories Corporation (Northwings), McClain
International, Inc. (McClain), Associated Composite, Inc. (ACI), Rogers-Dierks,
Inc. (Rogers-Dierks), Air Radio & Instruments Corp. (Air Radio), Turbine
Kinetics, Inc. (Turbine), Thermal Structures, Inc. (Thermal) and Future
Aviation, Inc. (Future).

Our Electronic Technologies Group (ETG) consists of HEICO Electronic
Technologies Corp. and its subsidiaries; Radiant Power Corp. (Radiant), Leader
Tech, Inc. (Leader Tech) and Santa Barbara Infrared, Inc. (SBIR).

Statement of Financial Accounting Standards No. 133, "Accounting for Derivative
Instruments and Hedging Activities" (SFAS 133) was issued in June 1998. SFAS
133, as amended by SFAS 137 and SFAS 138, establishes standards for the
accounting and reporting of derivative instruments embedded in other contracts
(collectively referred to as derivatives) and of hedging activities. It requires
that an entity recognize all derivatives as either assets or liabilities in the
balance sheet and measure those instruments at fair value. Derivatives that are
not hedges must be adjusted to fair value through income. If the derivative is a
hedge, depending on the nature of the hedge, changes in the fair value of
derivatives are either offset against the change in fair value of assets,
liabilities, or firm commitments through earnings or recognized in other
comprehensive income until the hedged item is recognized in earnings. The
ineffective portion of a derivative's change in fair value will be immediately
recognized in earnings.

The Company adopted SFAS 133 effective November 1, 2000. The cumulative effect
on the accumulated other comprehensive income of the Company's derivative
instruments and hedging activities discussed below as of November 1, 2000 was
not significant and as of January 31, 2001 was a loss of $176,000 (net of
$113,000 in income tax benefit).

In order to manage its interest rate risk related to its revolving credit
facility borrowings which has interest based on LIBOR plus a variable margin,
the Company has an interest rate swap agreement with a bank. This allows the
Company to reduce the effects (positive or negative) of interest rate changes on
operations.

The Company has designated the interest rate swap as a hedge of the variability
of cash flows to be received or paid related to a recognized liability (cash
flow hedge). Changes in the fair value of the interest rate swap, which is
considered effective, are recorded as a component of other comprehensive income
and reclassified into earnings to the extent the hedge, or a part thereof,
becomes ineffective.

                                      -10-


All income per share and dividend per share information has been retroactively
restated to reflect stock dividends.

Results of Operations

For the periods indicated below, the following tables set forth the results of
operations, net sales by operating segment and the percentage of net sales
represented by the respective items, including fiscal 2000 results as adjusted
to exclude the results of operations of Trilectron. The Company believes prior
year results as adjusted provide more meaningful information for comparing the
results of operations in the first quarter 2001. Accordingly, certain discussion
of fiscal 2001 results below reflects comparisons to the Company's fiscal 2000
results as adjusted to exclude the results of operations of Trilectron.



                                                        For the Three Months Ended January 31,
                                                      -----------------------------------------
                                                                                2000
                                                                     --------------------------
                                                         2001        As Adjusted    As Reported
                                                      -----------    -----------    -----------
                                                                           
      Net sales                                       $39,650,000    $35,505,000    $47,940,000
                                                      -----------    -----------    -----------
      Cost of sales                                    22,618,000     19,934,000     30,082,000
      Selling, general and administrative expenses      9,174,000      7,409,000      8,770,000
                                                      -----------    -----------    -----------
      Total operating costs and expenses               31,792,000     27,343,000     38,852,000
                                                      -----------    -----------    -----------
      Operating income                                $ 7,858,000    $ 8,162,000    $ 9,088,000
                                                      ===========    ===========    ===========




                                                            Three Months Ended January 31,
                                                      -----------------------------------------
                                                          2001                  2000
                                                      -----------    --------------------------
                                                                     As Adjusted    As Reported
                                                                     -----------    -----------
                                                                           
      Net sales by segment:
      FSG                                             $31,503,000    $28,195,000    $28,195,000
      ETG                                               8,147,000      7,310,000     19,745,000
                                                      -----------    -----------    -----------
                                                      $39,650,000    $35,505,000    $47,940,000
                                                      ===========    ===========    ===========

      Net sales                                             100.0%         100.0%         100.0%
      Gross profit                                           43.0%          43.9%          37.3%
      Selling, general and administrative expenses           23.1%          20.9%          18.3%
      Operating income                                       19.8%          23.0%          19.0%
      Interest expense                                        1.4%           N/A            2.5%
      Interest and other income                               0.8%           N/A            0.4%
      Income tax expense                                      7.4%           N/A            6.6%
      Minority interest                                       1.9%           N/A            1.9%
      Net income                                              9.9%           N/A            8.4%


Comparison of First Quarter 2001 to First Quarter 2000

Net Sales

Net sales for the first quarter 2001 totaled $39.7 million, up 12% when compared
to the first quarter 2000 net sales of $35.5 million as adjusted.

                                      -11-



The increase in first quarter 2001 sales reflects an increase of $3.3 million (a
12% increase) to $31.5 million in revenues from the FSG and an increase of
$800,000 as adjusted (an 11% increase) to $8.1 million in revenues from the ETG.
The FSG sales increase primarily represents revenues resulting from the
Company's entry into the commuter/regional jet component repair and overhaul
market with the acquisition of Future in June 2000. The ETG sales increase is
primarily attributed to sales of new products.

Gross Profits and Operating Expenses

The Company's gross profit margins averaged 43.0% for the first quarter 2001 as
compared to 43.9% as adjusted for the first quarter 2000. This decrease reflects
lower margins within the FSG contributed by an increase in new product research
and development expenses of $700,000 and softness within the component repair
and overhaul market. Lower gross margins in the FSG were partially offset by
increased margins in the ETG resulting primarily from increased sales of higher
margin products. Cost of sales amounts for the first quarter 2001 and first
quarter 2000 include approximately $1.1 million and $400,000, respectively, of
new product research and development expenses of HEICO Aerospace. These amounts
are net of $300,000 and $1.4 million received from Lufthansa in the first
quarter 2001 and 2000, respectively. As of January 31, 2001, the Company has
future reimbursements for research and development expenses aggregating $400,000
from Lufthansa which will be received through May 2001.

Selling, general and administrative (SG&A) expenses increased $1.8 million to
$9.2 million for the first quarter 2001 from $7.4 million as adjusted for the
first quarter 2000. As a percentage of net sales, SG&A expenses increased to
23.1% for the first quarter 2001 compared to 20.9% as adjusted for the first
quarter 2000. The increases in SG&A and SG&A as a percent of net sales are
primarily a result of higher marketing costs in the FSG associated with
expanding product lines, a $200,000 increase in goodwill amortization primarily
resulting from the acquisition of Future and a $200,000 increase in the
allowance for doubtful accounts, partially offset by lower corporate expenses.

Operating Income

Operating income decreased $300,000 to $7.9 million for the first quarter 2001
from $8.2 million as adjusted for the first quarter 2000. The decrease in
operating income reflects a decrease of $900,000 from $7.9 million to $7.0
million in the Company's FSG, offset by an increase of $400,000 from $1.6
million as adjusted to $2.0 million in the Company's ETG. The decrease in
operating income of the FSG was due primarily to lower gross profit margins,
higher marketing costs and goodwill amortization discussed above. The increase
in ETG operating income was primarily due to increased sales of higher margin
products discussed above.

As a percentage of net sales, operating income decreased from 23.0% as adjusted
in the first quarter 2000 to 19.8% in the first quarter 2001 primarily
reflecting lower operating margins in the FSG partially offset by increased
operating margins in the ETG . The FSG's operating income as a percentage of net
sales declined from 28.0% in the first quarter of 2000 to 22.2% in the first
quarter 2001 due to lower gross profit margins, higher marketing costs and
higher goodwill amortization discussed above. The ETG's operating income as a
percentage of net sales improved from 22.0% as adjusted in the first quarter
2000 to 23.9% in the first quarter 2001. This improvement reflects sales growth
of higher margin products.

                                      -12-




Interest Expense

Interest expense decreased $666,000 to $552,000 from the first quarter 2000 to
the first quarter 2001. The decrease was principally due to lower outstanding
debt balances under the Company's Credit Facility as a result of the repayment
of borrowings from the proceeds of the sale of Trilectron.

Interest and Other Income

Interest and other income increased $105,000 to $315,000 from the first quarter
2000 to the first quarter 2001 due principally to an increase in invested funds
and other income.

Minority Interest

Minority interest represents the 20% minority interest held by Lufthansa in
HEICO Aerospace.

Net income

The Company's net income decreased slightly from $4.0 million in the first
quarter 2000 to $3.9 million in the first quarter 2001, while EPS was $.20 per
diluted share for both periods. The slight decrease in net income is primarily
due to the lower operating income discussed above. Trilectron, which was sold in
the fourth quarter of fiscal 2000, contributed approximately 2 cents per diluted
share to earnings in the first quarter of fiscal 2000.

While diluted EPS for the first quarter 2001 was flat compared to the first
quarter 2000, the Company believes it will experience diluted EPS growth during
the second half of fiscal 2001 over fiscal 2000 results of continuing operations
as adjusted for non-recurring items. This is primarily as a result of the
Company's increased new product development and marketing efforts, anticipated
strengthening of the aviation aftermarket in the second half of fiscal 2001 and
the Company's program to redeploy the $50 million proceeds from the sale of
Trilectron. However, the current softness in the aviation aftermarket and
certain of our ETG markets, together with the sale of Trilectron are likely to
result in diluted EPS for the first half of fiscal 2001 being flat when compared
with the same period of fiscal 2000.

Cash earnings per share or net income per diluted share before goodwill
amortization (adjusted for the after tax impact of goodwill) was $.25 in the
first quarter fiscal 2001 and 2000.

Inflation

The Company has generally experienced increases in its costs of labor, materials
and services consistent with overall rates of inflation. The impact of such
increases on the Company's net income has been generally minimized by efforts to
lower costs through manufacturing efficiencies and cost reductions.

Liquidity and Capital Resources

The Company generates cash primarily from operating activities and financing
activities, including borrowings under long-term credit agreements.

                                      -13-




Principal uses of cash by the Company include acquisitions, payments of interest
and principal on debt, capital expenditures and increases in working capital.

The Company believes that operating cash flow and available borrowings under the
Company's Credit Facility will be sufficient to fund cash requirements for the
foreseeable future.

Operating Activities

The Company's cash flow from operations was $349,000 for the first quarter 2001,
consisting primarily of net income of $3.9 million, depreciation and
amortization of $2.4 million, minority interest of $760,000 and the tax benefit
on stock option exercises of $384,000, partially offset by the payment of income
taxes of approximately $7 million on the fiscal 2000 gain from the sale of
Trilectron.

Investing Activities

The principal cash provided by investing activities in the first quarter 2001
was $12.4 million in proceeds from the sale of Trilectron and $2.5 million from
the sale of available-for-sale investments partially offset by capital
expenditures and acquisition related costs of approximately $900,000 and
$700,000, respectively.

Financing Activities

The Company's principal financing activities during the first quarter of fiscal
2001 included net payments of $13.0 million to reduce borrowings under the
Company's Credit Facility.

Forward-Looking Statements

The Private Securities Litigation Reform Act of 1995 (the Act) provides a safe
harbor for forward looking statements made by or on behalf of the Company. The
Company and its representatives may from time to time make written or oral
statements that are "forward-looking," including statements contained in this
report and other filings with the Securities and Exchange Commission and in
reports to the Company's shareholders. Management believes that all statements
that express expectations and projections with respect to future matters may
differ materially from that discussed as a result of factors, including, but not
limited to, lower commercial air travel, product specification costs and
requirements, governmental and regulatory demands, competition on military
programs, product pricing levels, the Company's ability to make acquisitions and
achieve operating synergies from such acquisitions, interest rates and economic
conditions within and outside of the aerospace, defense and electronics
industries. For an enterprise as the Company, a wide range of factors could
materially affect future developments and performance. A list of such factors is
set forth in the Company's Annual Report on Form 10-K for the year ended October
31, 2000.

                                      -14-



New Accounting Interpretations

In December 1999, the Securities and Exchange Commission issued Staff Accounting
Bulletin No. 101, "Revenue Recognition in Financial Statements" (SAB 101), which
among other guidance, clarifies certain conditions to be met in order to
recognize revenue. In October 2000, the staff deferred the implementation date
of SAB 101 until no later than the fourth quarter of fiscal years beginning
after December 15, 1999. The Company will comply with SAB 101 in the quarter
ending October 31, 2001; however, such compliance is not expected to be
significant to the Company's results of operations.

                                      -15-





                           PART II. OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K

         (a)      Exhibits

                  None.

         (b)      There were no reports on Form 8-K filed during the
                  three months ended January 31, 2001.

                                      -16-



                                   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.

                                          HEICO CORPORATION
                                          -----------------
                                            (Registrant)




March 12, 2001                      BY /s/ Thomas S. Irwin
- --------------                      --------------------------------------------
   Date                             Thomas S. Irwin, Executive Vice
                                    President and Chief Financial Officer
                                    (Principal Financial and Accounting Officer)


                                      -17-