BE AEROSPACE INC
10-K, 1999-05-28
PUBLIC BLDG & RELATED FURNITURE
Previous: GALAXY FUND II, 485APOS, 1999-05-28
Next: CENTRAL ILLINOIS BANCORP INC, DEF 14A, 1999-05-28





                      SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

           [ X ] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
                   For the fiscal year ended February 27, 1999

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

                           Commission File No. 0-18348

                               BE AEROSPACE, INC.
             (Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction of incorporation or organization)

                                                    06-1209796
                                          (I.R.S. Employer Identification No.)

1400 Corporate Center Way, Wellington, Florida                   33414
(Address of principal executive offices)                      (Zip Code)

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

        Securities registered pursuant to Section 12(b) of the Act: None

          Securities registered pursuant to Section 12(g) of the Act:

                          Common Stock, $.01 Par Value
                                (Title of Class)

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  Act of 1934
during the preceding 12 months (or for such shorter period that the registrant
was  required to file such  reports),  and (2) has been subject to such filing
requirements for the past 90 days: Yes[X] No[ ].

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein,  and will not be contained,  to the
best  of the  registrant's  knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part III of this  Form 10-K or any
amendment to this Form 10-K.[ ]

The  aggregate  market  value  of  the  registrant's   voting  stock  held  by
non-affiliates  was  approximately  $433,552,038 on May 27, 1999 based on the
closing sales price of the registrant's Common Stock as reported on the Nasdaq
National Market as of such date.

The  number  of shares  of the  registrant's  Common  Stock,  $.01 par  value,
outstanding as of May 27, 1999 was 24,662,692 shares.

                       DOCUMENTS INCORPORATED BY REFERENCE

Certain  sections of the  registrant's  Proxy  Statement  to be filed with the
Commission  in connection  with the 1999 Annual  Meeting of  Stockholders  are
incorporated by reference in Part III of this Form 10-K.


<PAGE>
<TABLE>
<CAPTION>

                                                  INDEX

                                                 PART I
<S>             <C>                                                                                              <C>
ITEM 1.         Business..........................................................................................3

ITEM 2.         Properties.......................................................................................17

ITEM 3.         Legal Proceedings................................................................................19

ITEM 4.         Submission of Matters to a Vote of Security Holders..............................................19

                Executive Officers of the Registrant.............................................................20

                                                PART II

ITEM 5.         Market for the Registrant's Common Equity and Related Stockholder
                Matters..........................................................................................24

ITEM 6.         Selected Financial Data..........................................................................25

ITEM 7.         Management's Discussion and Analysis of Financial Condition and
                Results of Operations............................................................................27

ITEM 7a.        Quantitative and Qualitative Disclosures about Market Risk.......................................35

ITEM 8.         Consolidated Financial Statements and Supplementary Data.........................................36

ITEM 9.         Changes in and Disagreements with Accountants on Accounting and
                Financial Disclosure.............................................................................36

                                                PART III

ITEM 10.        Directors and Executive Officers of the Registrant...............................................37

ITEM 11.        Executive Compensation...........................................................................37

ITEM 12.        Security Ownership of Certain Beneficial Owners and Management...................................37

ITEM 13.        Certain Relationships and Related Transactions...................................................37

                                               PART IV

ITEM 14.        Exhibits, Financial Statement Schedules, and Reports on Form 8-K.................................38

                Index to Consolidated Financial Statements and Schedule.........................................F-1

</TABLE>


<PAGE>

                                     PART I

       This  Item  1  "Business"  includes  forward-looking  statements  which
involve risks and  uncertainties.  Our actual experience may differ materially
from that  anticipated  in such  statements.  Factors  that might cause such a
difference include,  but are not limited to, those discussed in "Risk Factors"
contained  in Exhibit 99 hereto,  as well as future  events  that may have the
effect of reducing our available operating income and available cash balances,
such as  unexpected  operating  losses  or delays  in the  integration  of our
acquired  businesses,  conditions in the airline  industry,  customer delivery
requirements,  new or expected  refurbishments,  cash expenditures  related to
possible future  acquisitions,  delays in the implementation of our integrated
management  information  system,  labor disputes involving us, our significant
customers  or  airframe   manufacturers,   delays  or  inefficiencies  in  the
introduction of new products or fluctuations in currency exchange rates.

ITEM 1.  BUSINESS

INTRODUCTION

                                  The Company

            Our company is the world's  largest  manufacturer  of commercial and
general aviation aircraft cabin interior products.  We serve virtually all major
airlines  and  a  wide  variety  of  general  aviation  customers  and  airframe
manufacturers.  Our  management  believes that our company has achieved  leading
global  market  positions  and  significant  market  shares in each of its major
product categories, which include:

          commercial  aircraft  seats,  including an  extensive  line of first
          class,  business class,  tourist class and commuter  aircraft seats,
          with a worldwide market share of 50%;

          a full line of food and beverage  preparation and storage equipment,
          including  coffee  makers,   water  boilers,   beverage  containers,
          refrigerators,  freezers,  chillers and ovens, with worldwide market
          shares in excess of 50%;

          both chemical and gaseous oxygen delivery systems,  with a worldwide
          market share of 50%; and

          general aviation interior  products,  including an extensive line of
          executive aircraft seats, indirect overhead lighting systems and air
          valves, with worldwide market shares in excess of 50%

     In addition, we have an engineering and structural group through which we
offer  our  customers  in-house   capabilities  to  design,   project  manage,
integrate,  install,  test and certify  reconfigurations  and modifications to
commercial  aircraft  passenger  cabin  interiors and to  manufacture  related
products,  including  engineering  kits and  interface  components  as well as
aircraft interior structures,  such as galleys and crew rests. We also provide
upgrade,  maintenance and repair services for our airline customers around the
world.

     Our company has substantially  expanded the size, scope and nature of its
business  as a  result  of a  number  of  acquisitions.  Since  1989,  we have
completed 15 acquisitions,  including four major  acquisitions in fiscal 1999,
for an  aggregate  purchase  price of  approximately  $680 million in order to
position our company as the preferred global supplier to our customers.

<PAGE>

     During the period from 1989 to 1996, our company acquired nine commercial
aircraft cabin interior products manufacturers for approximately $290 million.
Through these acquisitions we built worldwide market leadership  positions and
our company became the number one  manufacturer  for a great number of product
offerings.  At the  same  time,  we  rationalized  our  businesses  and  began
re-engineering  operations We integrated  the  acquisitions  by eliminating 11
operating  facilities and consolidating  personnel at the acquired businesses,
resulting in headcount  reductions of  approximately  1,300 employees  through
January 1998.  The impact of these efforts is evidenced by the  improvement in
our gross margin (before special costs and charges).  During the five-year and
three-year periods ended February 27, 1999,  our gross margin  expanded by 550
basis points (i.e.,  5.5%) and 360 basis points,  respectively,  ending at 38%
for fiscal 1999.  Similarly,  we have  expanded our operating  margin  (before
special costs and charges) from 10.3% in fiscal 1997 to 14.8% in fiscal 1999.

     During fiscal 1999 we completed four major acquisitions for approximately
$354  million.  Through  these  acquisitions  we  have  extended  our  product
offerings  into oxygen  systems and we have entered  three new markets.  These
markets are the structural reconfiguration of passenger cabins, the conversion
of passenger  aircraft to  freighters  and the  business  jet cabin  interiors
market.

     The largest of the acquisitions  that we completed in fiscal 1999 was the
acquisition  of SMR  Aerospace,  Inc. and its  affiliates  ("SMR") for a total
aggregate purchase price of approximately  $141.5 million.  SMR is a leader in
providing  design,   integration,   installation  and  certification  services
associated with the  reconfiguration  of commercial  aircraft  passenger cabin
interiors.  We  believe  that the  acquisition  of SMR  complements  our cabin
interior  product  manufacturing  capabilities.  In addition,  our  management
believes  this  acquisition  positions  our company as the only company in the
industry able to offer its customers a complete range of products and services
required for major cabin interior  reconfigurations  and  modifications.  This
range extends from the  conceptualization  and engineering design of new cabin
interiors,  to the manufacture and supply of cabin interior products,  through
the  management  of the  integration,  final  installation  and  certification
processes.  We believe that the  acquisitions we completed in fiscal 1999 will
afford us the same rationalization  opportunities as the pre-1996 acquisitions
wherein we were able to reduce costs, principally by integrating manufacturing
facilities,  or to leverage our established customer  relationships by selling
more products through our integrated sales force, or both.

     During the fourth quarter of fiscal 1999 our company began to implement a
restructuring  plan  designed  to lower our cost  structure  and  improve  our
long-term competitive position. This plan includes eliminating seven principal
facilities,  reducing the total number from 21 to 14,  reducing our employment
base  by  approximately  8%  and  rationalizing  our  product  offerings.   We
recognized a charge in the fourth  quarter of fiscal 1999 of $87.8  million to
provide  for  the  entire  amount  of  the  restructuring,  along  with  costs
associated with new product introductions, all of which was charged to cost of
sales (See  Management's  Discussion  and Analysis of Financial  Condition and
Results of Operations).
<PAGE>

     The worldwide  reduction in facilities,  personnel and product  offerings
will aid our company in several ways. It will  strengthen the global  business
management  focus on our core  product  categories,  achieve a more  effective
leveraging  of our  resources  and  improve  our  ability to rapidly  react to
changing business  conditions.  The  rationalization  of our company's product
offerings,  which was brought about as a result of the 1999 Acquisitions,  and
the large number of new product introductions during the past year is expected
to provide  our  company  with  ongoing  benefits  of a  generally  lower cost
structure.

     As of February  27, 1999,  our backlog was  approximately  $640  million,
compared  with a backlog of $450 million on February 28, 1998 and $330 million
on February 22, 1997,  each of which was computed to exclude  backlog from our
In-Flight  Entertainment business, in which we sold a 51% interest in February
1999 (the "IFE Sale") (See Management's  Discussion  and  Analysis of Financial
Condition  and Results of  Operations).  Of our backlog at February  27, 1999,
approximately  67% is  deliverable by the end of fiscal 2000; 56% of our total
backlog is with North American  carriers,  approximately  26% is with European
carriers and  approximately  14%, or $90 million,  is with Asian carriers.  Of
such Asian  carrier  backlog,  $48  million  is  deliverable  in fiscal  2000.
Approximately  $50 million of the total Asian  carrier  backlog was with Japan
Airlines,  Singapore  Airlines and Cathay Pacific,  three of the largest Asian
airlines.

     In fiscal 1999, approximately 90% of our total revenues were derived from
the  airlines.  Approximately  56% of our  revenues  for fiscal 1999 were from
refurbishment and upgrade orders.

     During the year ended February 27, 1999, our company had revenues of $701
million and operating earnings of $104 million,  (before  transaction gain and
acquisition-related   expenses,   restructuring   charges   and  new   product
introduction  costs -- See  Management's  Discussion and Analysis of Financial
Condition and Results of  Operations),  an increase of 44% in revenues and 64%
in operating  earnings computed on a similar basis for the year ended February
28, 1998.

     In the late  1980s and early  1990s,  the  airline  industry  suffered  a
significant downturn,  which resulted in a deferral of cabin interior upgrade,
refurbishment  and  maintenance  expenditures.  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.  Deterioration  of cabin  interior  product  functionality  and
aesthetics  occurred within the commercial  airline fleets during the industry
downturn  because of maintenance  deferrals.  Since the turnaround  began, the
airlines  have  experienced  greater  utilization  resulting  from higher load
factors,  which has encouraged airlines to increase spending on refurbishments
and  upgrades.  We believe our company is well  positioned to benefit over the
next  several  years  from the  airlines'  improved  financial  condition  and
liquidity and the need to refurbish,  retrofit and upgrade cabin interiors.  A
significant  portion of our recent  growth in backlog,  revenues and operating
earnings has been from refurbishment,  retrofit and upgrade programs. In fact,
56% of our  business  in fiscal  1999 was  generated  from  these  aftermarket
activities.

INDUSTRY OVERVIEW

     The  commercial  and  business  jet  aircraft  cabin  interior   products
industries  encompass a broad range of products and  services,  including  not
only aircraft seating products,  passenger  entertainment and service systems,
food and  beverage  preparation  and  storage  systems,  and  oxygen  delivery
<PAGE>


systems, but also lavatories, lighting systems, evacuation equipment, overhead
bins,  as  well  as  a  wide  variety  of  engineering  design,   integration,
installation and  certification  services and maintenance,  upgrade and repair
services.  We estimate  that the  industry had annual sales in excess of $ 2.4
billion during fiscal 1999.

     Historically,  revenues in the airline cabin interior  products  industry
have been derived from five sources:  (1) retrofit  programs in which airlines
purchase new interior  furnishings  to overhaul  completely  the  interiors of
aircraft  already in service,  (2)  refurbishment  programs in which  airlines
purchase  components and services to improve the appearance and  functionality
of certain cabin interior  equipment,  (3) new installation  programs in which
airlines  purchase new  equipment to outfit a newly  delivered  aircraft,  (4)
spare parts and (5)  equipment to upgrade the  functionality  or appearance of
the aircraft  interior.  The retrofit and refurbishment  cycles for commercial
aircraft cabin interior products differ by product category.  Aircraft seating
typically has a  refurbishment  cycle of one to two years and a retrofit cycle
of seven to eight years,  although  during the last industry  downturn,  these
periods  tended to be extended.  See "Recent  Industry  Conditions."  Interior
systems and products  are  periodically  upgraded or  repaired,  and require a
continual  flow of spare  parts,  but may be  retrofitted  only  once or twice
during the life of the aircraft.

       The  various  product  and  service  categories  in which  our  company
       currently participates include*:

       SEATING  PRODUCTS.  This is the largest single product  category in the
       industry and includes first class,  business  class,  tourist class and
       commuter  seats.  We estimate that the aggregate  size of the worldwide
       aircraft seat market  (including spare parts) during fiscal 1999 was in
       excess  of  $710  million.   Approximately  ten  companies   worldwide,
       including  our company,  supply  aircraft  seats,  although our company
       (which has a market share of approximately 50%) and two other competitors
       share  approximately  90% of the market (based on installed  base as of
       February 27, 1999).

       INTERIOR  SYSTEMS  PRODUCTS.  This product category  includes  interior
       systems for both  narrow-body  and  wide-body  commercial  aircraft and
       business  jet/VIP  aircraft,  including a wide  selection of coffee and
       beverage makers, water boilers, ovens, liquid containers, air chillers,
       wine  coolers  and  other  refrigeration  equipment,   oxygen  delivery
       systems, air valves,  lighting and switches, and other interior systems
       and components.  We believe our company is the only manufacturer with a
       complete line of interior  systems  products and the only supplier with
       the capability to fully integrate overhead passenger service units with
       either chemical or gaseous oxygen equipment.

       BUSINESS JET AND VIP  PRODUCTS.  We entered this line of business  with
       our acquisition of Aircraft  Modular  Products,  Inc.  ("AMP") in April
       1998. By combining AMP's  substantial  presence in the general aviation
       and  VIP  aircraft  cabin  interior  products  industry  with  that  of
       Puritan-Bennett  Aero Systems Co.  ("PBASCO")  and  Aerospace  Lighting
       Corporation  ("ALC"),  our  company has become the  industry's  leading
       manufacturer  with a broad product  line,  including a complete line of
       executive  aircraft seating products,  lighting,  air valves and oxygen
       delivery systems as well as sidewalls,  bulkheads,  credenzas, closets,
       galley  structures,  lavatories,  tables and sofas. Our company has the
       capability to provide complete interior packages,  including all design
       services,  all interior  components and program management services for
       executive aircraft interiors.  Our company is the preferred supplier of
       seating products and fluorescent lighting systems for essentially every
       business jet airframe manufacturer.
<PAGE>

       FLIGHT STRUCTURES AND INTEGRATION.  We entered the engineering  design,
       integration, installation and certification services market through the
       acquisition  of SMR in August 1998.  Historically,  the  airlines  have
       relied on in-house  engineering  resources  or  consultants  to provide
       engineering  design  and  integration   services.   As  cabin  interior
       configurations have become  increasingly  sophisticated and the airline
       industry  increasingly  differentiated,  the  airlines  have  begun  to
       outsource  such  services in order to  increase  speed to market and to
       improve  productivity and reduce costs.  Through the recent acquisition
       of SMR, our company now provides design, integration,  installation and
       certification   services  for  commercial   aircraft   passenger  cabin
       interiors,  offering  its  customers  a  broad  range  of  capabilities
       including   design,   project   management,   integration,   test   and
       certification of  reconfigurations  for commercial  aircraft  passenger
       cabin interiors.  We also provide engineering and structural components
       for the conversion of passenger aircraft to freighters,  as well as the
       manufacture  of  other   structural   components   such  as  crew  rest
       compartments and galleys.

       Services.   Through  our  Services  Group,  we  also  provide  upgrade,
       maintenance and repair services for the products that we manufacture as
       well as for those supplied by other manufacturers.

     * Exclusive of our company's In-Flight  Entertainment ("IFE") business in
which we sold a 51% interest during fiscal 1999 (See  Management's  Discussion
and Analysis of Financial Condition and Results of Operations).

       Through  February 25, 1999, our company  operated  primarily in the (1)
Aircraft Cabin Interior Products and Services and (2) In-Flight  Entertainment
segments of the commercial  airline and general aviation  industry.  Following
the sale of our controlling  interest in the IFE business,  we operated in the
Aircraft Cabin Interior  Products and Services  segment.  Revenues for similar
classes of products or services within these business  segments for the fiscal
years ended  February  1999,  1998 and 1997 are  presented  below  (dollars in
millions):


<PAGE>
<TABLE>
<CAPTION>


                                                                               Fiscal Year Ended
                                                          ------------------------------------------------------------
                                                             Feb. 27, 1999         Feb. 28, 1998        Feb. 22, 1997
                                                             -------------         -------------        -------------
<S>                                                                  <C>                   <C>                  <C>
          Seating products                                           $ 296                 $ 252                $ 217
          Interior systems products                                    138                    93                   71
          Flight structures and integration services                    65                    33                   30
          Business jet and VIP products                                 86                     -                    -
          Services                                                      37                    29                   42
          In-flight entertainment products                              79                    81                   52
                                                          =================    ==================    =================
          Total Revenues                                             $ 701                 $ 488                $ 412
                                                          =================    ==================    =================
</TABLE>

RECENT INDUSTRY CONDITIONS

     Our  principal  customers  are  the  world's  commercial  airlines.   The
airlines,  particularly the U.S.  carriers,  incurred record losses during the
three-year  period ended  December 31, 1993.  The losses  incurred  during the
downturn seriously  impaired airline balance sheets and negatively  influenced
airline   purchasing   decisions   with  respect  to  both  new  aircraft  and
refurbishment  programs.  The  domestic  airlines, in large part, returned  to
profitable operations during calendar year 1994, and achieved record operating
earnings  during  calendar  years 1995 through 1998.  During this period,  the
domestic  airlines  substantially  restored  their balance sheets through cash
generated  from  operations  and debt and  equity  placements.  This  dramatic
improvement in the airlines' balance sheets and liquidity has, in turn, led to
an increase in refurbishment and retrofit programs which,  coupled with spares
revenues, generated approximately 56% of our revenues in fiscal 1999. Further,
during  calendar 1993 through 1998,  the aircraft  manufacturers  continued to
experience  a  significant  increase in new aircraft  deliveries.  Among those
factors  expected  to affect  the cabin  interior  products  industry  are the
following:

       LARGE EXISTING INSTALLED BASE.  According to the Current Market Outlook
       published by the Boeing Commercial  Airplane Group in 1998 (the "Boeing
       Report"),  the world commercial  passenger  aircraft fleet consisted of
       10,845  aircraft as of the end of 1997,  including  3,102 aircraft with
       fewer than 120 seats, 4,824 aircraft with between 120 and 240 seats and
       2,919  aircraft  with more than 240 seats.  Further,  based on industry
       sources,  we estimate  that there are  currently  over  10,000  general
       aviation aircraft currently in service. Based on such fleet numbers, we
       estimate that the total  worldwide  installed  base of  commercial  and
       general   aviation   aircraft  cabin  interior   products,   valued  at
       replacement  prices,  was  approximately  $33  billion  at  the  end of
       February 27, 1999. This existing installed base is expected to generate
       continued retrofit, refurbishment and spare parts revenue, particularly
       in light of the deterioration of existing interior cabin  functionality
       and aesthetics  resulting from the airlines'  deferral of refurbishment
       programs in recent years.
<PAGE>

       EXPANDING  WORLDWIDE  FLEET.  Worldwide  air traffic has grown in every
       year since 1946 (except in 1990) and,  according to the Boeing  Report,
       is projected  to grow at a compounded  average rate of five percent per
       year over the next 10 years,  increasing annual revenue passenger miles
       from  approximately  1.7 trillion in 1997 to approximately 4.4 trillion
       by 2017  (according  to the July 1998 Airline  Monitor).  Airlines have
       recently been  purchasing a  significant  number of new aircraft due in
       part to the  current  high load  factors  and the  projected  growth in
       worldwide  air travel.  According  to Airbus  Industrie  Global  Market
       Forecast published in April 1998 (the "Airbus Industrie  Report"),  the
       worldwide  installed seat base,  which we consider a good indicator for
       potential growth in the aircraft cabin interior products  industry,  is
       expected to increase from  approximately 1.7 million passenger seats at
       the end of 1997 to approximately 4.1 million passenger seats at the end
       of  2017.  The  expanding  worldwide  fleet  will  generate  additional
       revenues from new installation programs, while the increase in the size
       of the installed base will generate  additional and continual retrofit,
       refurbishment and spare parts revenue.

       WIDE-BODY  AIRCRAFT  DELIVERIES.  Deliveries  of  wide-body,  long-haul
       aircraft   constitute  an  increasing   share  of  total  new  aircraft
       deliveries  and are an increasing  percentage  of the worldwide  fleet.
       According  to the February  1999 Airline  Monitor,  the  percentage  of
       Boeing  and  Airbus  aircraft  deliveries  projected  to  be  wide-body
       aircraft for the year 2003 is 35% as compared to 31% for the year ended
       December  31,  1998.  Both the longer  term  trend in the shift  toward
       wide-body  aircraft  along with the  shorter  term  impact of  Boeing's
       recent  announcements  regarding a reduction in wide-body  aircraft are
       significant to our company.  Wide-body  aircraft  currently carry up to
       three or four times the number of seats as  narrow-body  aircraft,  and
       because of multiple classes of service, including large first class and
       business class  configurations,  the company's average revenue per seat
       on wide-body aircraft is substantially higher.  Aircraft cabin crews on
       wide-body aircraft may make and serve between 300 and 900 meals and may
       brew and serve more than  2,000 cups of coffee and 400  glasses of wine
       on a single flight. As a result,  wide-body aircraft require as much as
       seven times the dollar value of cabin interior  products as narrow-body
       aircraft,  as well as products which are technically more sophisticated
       and typically more expensive.

       NEW PRODUCT DEVELOPMENT. The aircraft cabin interior products companies
       are  engaged in  intensive  development  and  marketing  efforts.  Such
       products  include full electric  "sleeper  seats,"  convertible  seats,
       full face crew masks, advanced telecommunications equipment,  protective
       breathing  equipment,  oxygen-generating  systems,  new  food  and
       beverage  preparation  and  storage  equipment,  kevlar  barrier  nets,
       de-icing systems, crew rests and cabin management systems.

       GROWING  SERVICES  MARKETS.  Historically,  the  airlines  have  relied
       primarily  on their  own  in-house  engineering  resources  to  provide
       engineering,  design, integration and installation services, as well as
       services related to repairing or replacing cabin interior products that
       have become  damaged or  otherwise  non-functional.  As cabin  interior
       product  configurations have become increasingly  sophisticated and the
       airline industry increasingly  competitive,  the airlines have begun to
       outsource  such services in order to increase  productivity  and reduce
       costs  and  overhead.  Outsourced  services  include:  (1)  engineering
       design, integration, project management, installation and certification
       services,   (2)  modifications  and   reconfigurations  for  commercial
       aircraft and (3) services related to the support of product upgrades.
<PAGE>

COMPETITIVE STRENGTHS

     We  believe  that  our  company  has  a  strong,   competitive   position
attributable to a number of factors, including the following:

       LEADING MARKET SHARES AND  SIGNIFICANT  INSTALLED BASE. We believe that
       our company has achieved leading global market positions in each of its
       major  product  categories,  with market  shares,  based upon  industry
       sources, in excess of 50% for commercial aircraft seats, (determined on
       the  basis  of  installed  base as of  February  27,  1999),  executive
       aircraft seats, coffee makers, refrigeration equipment, and air valves,
       and for oxygen delivery systems,  and ovens, (based on dollar sales for
       the year ended  February 27,  1999).  We believe  these  market  shares
       provide our company with significant  competitive advantages in serving
       its customers,  including  economies of scale and the ability to commit
       greater  product  development,  global  product  support and  marketing
       resources.

       COMBINATION OF  MANUFACTURING  AND CABIN INTERIOR DESIGN  SERVICES.  We
       have continued to expand our products and services,  believing that the
       airline industry  increasingly will seek an integrated  approach to the
       design, development, integration, installation, testing and sourcing of
       aircraft cabin interiors.  We believe that we are the only manufacturer
       of a broad  technologically-advanced  line of cabin  interior  products
       with interior design capabilities.  Based on our established reputation
       for  quality,   service  and  product   innovation  among  the  world's
       commercial airlines,  we believe that we are well positioned to provide
       "one-stop  shopping"  to  these  customers,  thereby  maximizing  sales
       opportunities  for our company and increasing the convenience and value
       of the service provided to our customers.

       TECHNOLOGICAL  LEADERSHIP/NEW PRODUCT DEVELOPMENT.  We believe that our
       company is a  technological  leader in its  industry,  with the largest
       research and development ("R&D") organization in the industry currently
       comprised of 644 engineers. We believe our company's R&D effort and our
       on-site  engineers  at both the  airlines  and  airframe  manufacturers
       enable  us to  play  a  leading  role  in  developing  and  introducing
       innovative  products  to meet  emerging  industry  trends and needs and
       thereby gain early entrant advantages.

       PROVEN TRACK RECORD OF ACQUISITION  INTEGRATION.  We have  demonstrated
       the ability to make strategic  acquisitions and successfully  integrate
       such acquired  businesses by identifying  opportunities  to consolidate
       engineering,   manufacturing  and  marketing  activities,  as  well  as
       rationalizing product lines. Between 1989 and January 1996, our company
       acquired  nine  companies  and  has  integrated  the   acquisitions  by
       eliminating 11 operating facilities and consolidating  personnel at the
       acquired businesses, resulting in headcount reductions of approximately
       1,300  employees  through  January 1998.  Our  integration  activities,
       coupled with our re-engineering program, have positively impacted gross
       margins (before  special costs and charges),  which have increased from
       32.5% to  38.0%,  and  operating  margins  (before  special  costs  and
       charges), which have increased from 8.7% to 14.8%, during the five-year
       period ended February 27, 1999.

     Our company has substantially  expanded the size, scope and nature of its
business  as a  result  of a  number  of  acquisitions.  Since  1989,  we have
completed 15 acquisitions,  including four major  acquisitions in fiscal 1999,
for an  aggregate  purchase  price of  approximately  $680 million in order to
position our company as the preferred global supplier to our customers.

<PAGE>

     During fiscal 1999 we completed four major acquisitions for approximately
$354  million.  These  acquisitions  have  allowed  our company to broaden its
product  lines,  to expand its  activities  from the commercial to the general
aviation  market  and to  strengthen  our  position  as the  preferred  global
supplier to our  customers.  Through these  acquisitions  we have extended our
product  offerings  into oxygen systems and we have entered three new markets.
These markets are the  structural  reconfiguration  of passenger  cabins,  the
conversion  of  passenger  aircraft to  freighters  and the business jet cabin
interiors market.

Growth Opportunities

       We believe that we have  benefited  from three major growth trends in the
aerospace industry.

       INCREASE IN REFURBISHMENT AND UPGRADE ORDERS. Our company's substantial
       installed base provides significant ongoing revenues from replacements,
       upgrades,  repairs and the sale of spare  parts.  Approximately  56% of
       B/E's  revenues for the year ended  February 27, 1999 were derived from
       refurbishment  and upgrade  orders.  In the late 1980s and early 1990s,
       the airline industry suffered a significant downturn, which resulted in
       a deferral  of cabin  interior  maintenance  expenditures.  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.  Deterioration  of cabin
       interior  product  functionality  and  aesthetics  occurred  within the
       commercial  airline  fleets  during the  industry  downturn  because of
       maintenance  deferrals.  Since the turnaround  began, the airlines have
       experienced  greater  utilization  resulting  from higher load factors,
       which has encouraged  airlines to increase  spending on  refurbishments
       and  upgrades.  We believe that we are well  positioned to benefit over
       the  next  several  years  as a result  of the  airlines'  dramatically
       improved  financial  condition  and liquidity and the need to refurbish
       and upgrade cabin  interiors.  A  significant  portion of our company's
       recent growth in backlog, revenues and operating earnings has been from
       refurbishment   and  upgrade   programs,   and  our  company  has  been
       experiencing a high level of new order quote  activity  related to such
       programs.

       EXPANSION  OF  WORLDWIDE  FLEET AND SHIFT  TOWARD  WIDE-BODY  AIRCRAFT.
       Airlines have been  purchasing a significant  number of new aircraft in
       part due to  current  high load  factors  and the  projected  growth in
       worldwide  air travel.  According to the Boeing  Report,  worldwide air
       travel  growth is projected to average  approximately  5% per year over
       the next 10 years  and the  worldwide  fleet  of  commercial  passenger
       aircraft is projected to expand from approximately 10,800 at the end of
       1997 to approximately 15,900 by the end of 2007 and to more than 23,500
       by the end of 2017. According to the February 1998 Airline Monitor, the
       percentage of new Boeing and Airbus aircraft deliveries projected to be
       wide-body  aircraft for the year 2003 is 35% as compared to 31% for the
       year ended  December 31, 1998.  Both the longer term trend in the shift
       toward  wide-body  aircraft  along  with the  shorter  term  impact  of
       Boeing's  recent  announcements  regarding  a  reduction  in  wide-body
       aircraft are significant to our company since these aircraft require as
       much as seven  times the dollar  value of cabin  interior  products  as
       narrow-body  aircraft,  including  substantially  more  seats and cabin
       interior products.
<PAGE>

       BUSINESS  JET AND VIP AIRCRAFT  FLEET  EXPANSION  AND RELATED  RETROFIt
       OPPORTUNITIES.  General  aviation  and VIP airframe  manufacturers  are
       experiencing  a  surge  in new  aircraft  deliveries  similar  to  that
       occurring in the commercial  aircraft  industry.  According to industry
       sources,  executive  aircraft  deliveries  amounted  to  241  units  in
       calendar 1996 and were  approximately  415 in calendar  1998.  Industry
       sources indicate that executive  aircraft  deliveries  should reach 545
       per year in the year 2000.  Several  new  aircraft  models,  and larger
       business jets including the Visionaire Vantage,  Cessna Citation Excel,
       the Boeing  Business Jet,  Gulfstream V, the Falcon 900, Global Express
       and  Airbus  Business  Jet,  which  have been   or are  expected  to be
       introduced  over  the  next  several  years  and are  expected  to be a
       significant  contributor to the growth in new general aviation aircraft
       deliveries going forward.  The typical cost of cabin interior  products
       manufactured for a Cessna Citation is approximately  $265,000;  whereas
       the  same  contents  for a  larger  business  jet,  such as the  Boeing
       Business Jet could range up to  approximately  $1,500,000.  Advances in
       engine technology and avionics and emergence of fractional ownership of
       executive aircraft are all important growth factors.  In addition,  the
       general  aviation  and VIP  aircraft  fleet  consists of  approximately
       10,000  aircraft  with an average  age of  approximately  15 years.  As
       aircraft age or ownership  changes,  operators retrofit and upgrade the
       cabin  interior,   including  seats,   sofas  and  tables,   sidewalls,
       headliners,  structures  such as closets,  lavatories and galleys,  and
       related equipment  including  lighting and oxygen delivery systems.  In
       addition,  operators generally  reupholster or replace seats every five
       to seven years.  We believe our company is well  positioned  to benefit
       from the retrofit  opportunities  due to (1) the 15-year average age of
       the   executive  jet  fleet,   (2)  operators  who  have   historically
       reupholstered  their seats are now more inclined to replace these seats
       with lighter weight,  more modern and 16G-compliant  seating models and
       (3) the  belief  that our  company  is the only  manufacturer  with the
       capability for cabin interior design services, a broad product line for
       essentially  all  cabin  interior   products  and  program   management
       services, for true "one-stop shopping."

BUSINESS STRATEGY

     Our business  strategy is to maintain a  leadership  position and to best
serve our customers by (1) offering the broadest and most  integrated  product
lines  and  services  in the  industry,  including  not only new  product  and
follow-on  product  sales,  but also  design,  integration,  installation  and
certification  services as well as maintenance,  upgrade and repair  services,
(2)  pursuing a worldwide  marketing  approach  focused by airline and general
aviation  airframe  manufacturers and encompassing our entire product line, (3)
pursuing the highest level of quality in every facet of our  operations,  from
the factory floor to customer support,  (4) remaining the technological leader
in  our  industry,   (5)  enhancing  our  position  in  the  growing   upgrade
maintenance,  inspection and repair services market and (6) pursuing selective
strategic  acquisitions in the commercial  aircraft and general aviation cabin
interior products industries.

PRODUCTS AND SERVICES

Seating Products

       Our  company is the  world's  leading  manufacturer  of  aircraft  seats,
offering a wide  selection of first class,  business  class,  tourist  class and
commuter seats. A typical seat manufactured and sold by our company includes the
seat  frame,  cushions,  armrests  and tray  table,  together  with a variety of
optional  features  such as  adjustable  lumbar  supports,  foot rests,  reading
lights, head/neck supports,  oxygen masks and telephones. We estimate that as of
February  27, 1999 we had an  aggregate  installed  base of more than  1,100,000
aircraft seats valued at replacement prices of approximately $2.2 billion.

<PAGE>

       TOURIST CLASS.  Our company is the leading  worldwide  manufacturer  of
       tourist  class  seats.  We have  designed  tourist  class  seats  which
       incorporate  features not  previously  utilized in that class,  such as
       top-mounted  passenger  control  units and  footrests.

       FIRST AND BUSINESS CLASSES. Based upon major airlines' program selection
       and orders on hand, our company is the leading  worldwide  manufacturer
       of  premium-class  seats.  First  class and  business  class  seats are
       generally  larger,  heavier  and more  complicated  in design,  and are
       substantially  more expensive  than tourist class seats.  Our company's
       first class seats and certain of its business  class seats are equipped
       with  articulating  bottom cushion  suspension  systems,  sophisticated
       hydraulic leg-rests,  lumbar massage devices,  adjustable thigh support
       cushions,  reading lights,  adjustable head and neck supports and large
       tables.

       CONVERTIBLE  SEATS.  We have  developed  two types of seats that can be
       converted  from  tourist  class  triple-row  seats  to  business  class
       double-row seats with minimal conversion complexity.  Convertible seats
       allow  airline  customers  to optimize  the ratio of business  class to
       tourist class seats for a given aircraft configuration.

       COMMUTER  SEATS.  Our company is the leading  manufacturer  of commuter
       seats  in  both  the  U.S.  and   worldwide   markets.   Our  company's
       SilhouetteTM  Composite  commuter  seats are similar to commercial  jet
       seats in  comfort  and  performance  but are  lightweight  and  require
       minimal maintenance.

       SPARES.  Aircraft seats are exposed to significant stress in the course
       of normal passenger  activity,  and certain seat parts are particularly
       susceptible to damage from  continued  use. As a result,  a significant
       market exists for spare parts.

INTERIOR SYSTEMS PRODUCTS

       Our company is the world's  largest  manufacturer  of interior  systems
products for both narrow- and wide-body aircraft, offering a wide selection of
coffee  and  beverage  makers,   water  boilers,   ovens,  liquid  containers,
refrigeration  equipment,  oxygen  delivery  systems,  and a variety  of other
interior  components.  We  estimate  that as of  February  27, 1999 we have an
aggregate  installed base of such equipment,  valued at replacement prices, of
approximately $1.1 billion.

       COFFEE  MAKERS.  Our  company is the leading  manufacturer  of aircraft
       coffee  makers,  with our  equipment  currently  installed in virtually
       every type of aircraft for almost every major airline. We manufacture a
       broad line of coffee makers, coffee warmers and water boilers including
       the Flash Brew Coffee Maker,  with the  capability to brew 54 ounces of
       coffee in one minute,  a Combi(TM) unit which will both brew coffee and
       boil  water for tea while  utilizing  25% less  electrical  power  than
       traditional   5,000-watt  water   boilers.   We   also   manufacture  a
       cappuccino/espresso maker.
<PAGE>

       OVENS.  We are the  leading  supplier  of a broad  line of  specialized
       ovens, including high-heat efficiency ovens, high-heat convection ovens
       and warming ovens. Our newest offering, the DS Steam Oven, represents a
       new  method  of  preparing  food  in-flight  by  maintaining   constant
       temperature  and moisture in the food. It addresses the airlines'  need
       to provide a wider range of foods than can be  prepared  by  convection
       ovens.

       REFRIGERATION  EQUIPMENT.  Our company is the worldwide industry leader
       in  the  design,   manufacture,   and  supply  of  commercial  aircraft
       refrigeration  equipment.  We  manufacture  a  self-contained  wine and
       beverage chiller, the first unit specifically designed to rapidly chill
       wine and beverage on board an aircraft.

       OXYGEN  DELIVERY  SYSTEMS.  We are a  leading  manufacturer  of  oxygen
       delivery systems,for both commercial and general aviation aircraft.  We
       are the only  manufacturer  with the capability to fully  integrate its
       own manufactured  components with overhead passenger service units with
       either  chemical or gaseous oxygen  equipment.  Our oxygen service unit
       equipment has been  approved for use on all Boeing and Airbus  aircraft
       and is also found on essentially all general aviation and VIP aircraft.

GENERAL AVIATION

     We entered the market for general aviation and VIP aircraft products with
the acquisition of AMP in April 1998. By combining AMP's substantial  presence
in the general aviation and VIP aircraft cabin interior products industry with
that of PBASCO and ALC, we are now the leading manufacturer of a broad product
line  including  a  complete  line of  executive  aircraft  seating  products,
fluorescent  lighting,  air  valves  and  oxygen  delivery  systems as well as
sidewalls,  bulkheads,  credenzas,  closets,  galley  structures,  lavatories,
tables  and  sofas.  We have  the  capability  to  provide  complete  interior
packages,  including all design services,  all interior components and program
management  services  for  executive  aircraft  interiors.  Our company is the
preferred  supplier of seating  products and fluorescent  lighting  systems of
essentially every general aviation airframe manufacturer.

FLIGHT STRUCTURES AND INTEGRATION

     We formed our Flight  Structures and  Integration  Group by combining our
existing  galley  structures  operations  with the  acquisitions of SMR and CF
Taylor.  The Flight  Structures and Integration Group is a leader in providing
design,  integration,  installation and certification services associated with
the  reconfiguration  of  commercial  aircraft  cabin  interiors,   converting
commercial  aircraft to freighters and in the design and manufacture of galley
structures  and crew rest  compartments.  We estimate  that as of February 27,
1999,  our  company  had an  installed  base  of  such  equipment,  valued  at
replacement prices, of approximately $289 million.

       ENGINEERING   DESIGN,   INTEGRATION,   INSTALLATION  AND  CERTIFICATION
       SERVICES.  Through the  acquisition  of SMR in August 1998, our company
       became  a  leader  in  providing   engineering   design,   integration,
       installation  and  certification   services  for  commercial   aircraft
       passenger cabin interiors, offering our customers in-house capabilities
       to design, project manage, integrate, test and certify reconfigurations
       and  modifications for commercial  aircraft and to manufacture  related
       products,  including  engineering  kits and  interface  components.  We
       provide a broad range of interior  reconfiguration services which allow
       airlines to change the size of certain  classes of service,  modify and
       upgrade  the  seating,  install   telecommunications  or  entertainment
       options,  relocate  galleys,  lavatories and overhead bins, and install
       crew rest compartments.
<PAGE>

       PASSENGER  TO  FREIGHTER  CONVERSIONS.  We are a  leading  supplier  of
       structural  design  and  integration   services,   including   airframe
       modifications for  passenger-to-freighter  conversions.  Our company is
       the leading  provider of Boeing 767 passenger to freighter  conversions
       and has performed  conversions for Boeing 747-200 Combi, Boeing 747-200
       (door only) and Airbus A300 B4 aircraft.  Freighter conversions require
       sophisticated  engineering  capabilities  and very  large  and  complex
       proprietary parts kits.

       CREW REST  COMPARTMENTS.  We are the  worldwide  leader in the  design,
       certification  and  manufacture  of crew rest  compartments.  Crew rest
       compartments   are  utilized  by  the  flight  crew  during   long-haul
       international flights. A crew rest compartment is constructed utilizing
       lightweight cabin interior  technology  and  incorporating  electrical,
       HVAC, lavatory and sleep compartments.

       GALLEY  STRUCTURES.  Galley structures are generally custom designed to
       accommodate the unique product  specifications and features required by
       a particular  carrier.  Galley structures  require intensive design and
       engineering work and are among the most  sophisticated and expensive of
       the aircraft's cabin interior products.  Our company provides a variety
       of  galley   structures,   closets  and  class  dividers,   emphasizing
       sophisticated and higher value-added galleys for wide-body aircraft.

SERVICES AND SPECIALTY PRODUCTS

     Our company is an active  participant in the growing  services and custom
products  markets.  We believe that our broad and integrated  product line and
close  relationships  with our airline and  leasing  customers  position us to
become a leading service  provider in this market.  Most  participants in this
market  are  small,  and  we  believe  that  we are  the  only  major  product
manufacturer in the industry currently participating in this market.

       UPGRADE,  MAINTENANCE  AND  REPAIR  SERVICES.  Our  company  provides a
       comprehensive  range of services for cabin  interior  products on-board
       aircraft either between flights or on an overnight  basis, or at one or
       more of eight service  centers in the worldwide  service  network.  The
       spectrum of services  includes  systems  check and  components  repair,
       parts inventory and management,  refurbishment of seating products, on-
       board surveys  regarding status and product  installations,  as well as
       data  support  functions  such as loading  and  updating  of  in-flight
       systems  entertainment  software,  direct satellite  broadcast  systems
       support and systems integration.

       SPECIALTY  PRODUCTS.  We manufacture several specialty products for the
       commercial airline industry including flight attendant seats,  observer
       seats,  and custom  products in the passenger  seating area, as well as
       fire/smoke  barriers and cargo nets.  Our company  maintains a staff of
       engineers to design and certify various modules and kits to accommodate
       individual passenger video and telecommunications modules in seat backs
       and  center  consoles  which  were  originally  not  designed  for such
       applications.  We believe we are able to  provide  products  for unique
       applications more rapidly than original manufacturers.
<PAGE>

RESEARCH, DEVELOPMENT AND ENGINEERING

     Our company works closely with  commercial  airlines to improve  existing
products and identify customers' emerging needs. Our expenditures in research,
development and engineering  totaled $56.2 million,  $45.7 million,  and $37.1
million for the fiscal years ended  February 27, 1999,  February 28, 1998, and
February 22, 1997, respectively.  We currently employ 644 professionals in the
engineering and product development areas. We believe that we have the largest
engineering  organization in the cabin interior  products  industry,  with not
only software,  electronic,  electrical and mechanical design skills, but also
substantial  expertise in  materials  composition  and custom  cabin  interior
layout design and certification.

MARKETING AND CUSTOMERS

       Our company  markets and sells its products  directly to virtually all of
the  world's  major  airlines  and  commercial  and  general  aviation  aircraft
manufacturers.  We market our general aviation  products  directly to all of the
world's business jet airframe manufacturers, modification centers and operators.
Our company has a sales and marketing organization of 142 persons, along with 27
independent sales  representatives.  Our sales to non-U.S.  airlines were $297.5
million,  $232.7 million, and $203.4 million for the fiscal years ended February
27,  1999,   February  28,  1998  and  February  22,  1997,   respectively,   or
approximately 42%, 48% and 49%, respectively, of net sales during such periods.

       Airlines select manufacturers of cabin interior products primarily on the
basis of custom design  capabilities,  product quality and performance,  on-time
delivery,  after-sales  service and price.  We believe that our large  installed
base,  our  timely   responsiveness   in  connection  with  the  custom  design,
manufacture,  delivery  and  after-sales  service of its  products and our broad
product line and  stringent  customer and  regulatory  requirements  all present
barriers to entry for potential new  competitors in the cabin interior  products
market.

       We believe that our integrated worldwide marketing approach, focused by
airline and  encompassing  our entire  product line, is preferred by airlines.
Led  by a  senior  executive,  teams  representing  each  product  line  serve
designated  airlines that  together  accounted  for  approximately  51% of the
purchases of products  manufactured  by our company during fiscal 1999.  These
airline  customer teams have developed  customer  specific  strategies to meet
each airline's  product and service needs.  We also staff  "on-site"  customer
engineers at major airlines and airframe manufacturers to represent our entire
product line and work closely with the customers to develop specifications for
each  successive  generation  of  products  required  by the  airlines.  These
engineers help customers  integrate the wide range of cabin interior  products
and assist in  obtaining  the  applicable  regulatory  certification  for each
particular  product  or cabin  configuration.  Through  our  on-site  customer
engineers,  we  expect to be able to more  efficiently  design  and  integrate
products  whichaddress the  requirements of our customers.  We provide program
management  services,  integrating  all on-board cabin interior  equipment and
systems,  including  installation and FAA certification,  allowing airlines to
substantially  reduce  costs.  We believe  that our company is one of the only
suppliers in the commercial aircraft cabin interior products industry with the
size, resources, breadth of product line and global product support capability
to operate in this manner. We market our general aviation products directly to
all of the  world's  general  aviation  airframe  manufacturers,  modification
centers and operators.
<PAGE>

       Our company has initiated a program  management  discipline under which a
program manager is assigned for each significant  contract.  The program manager
is responsible for all aspects of the specific contract, including management of
change orders and  negotiation  of related  non-recurring  engineering  charges,
monitoring the progress of the contract  through its scheduled  delivery  dates,
and overall  profitability  associated  with the  contract.  We believe that our
customers  derive  substantial  benefits from our program  management  approach,
including better on-time delivery and higher service levels. We also believe our
program management  approach results in better customer  satisfaction and higher
profitability over the life of the contract.

       During the fiscal  years ended  February  27, 1999 and February 28, 1998,
one customer accounted for approximately 13% and 17%, respectively, of our total
revenues,  and no other  customer  accounted for more than 10% of such revenues.
There were no major  customers  in fiscal  1997.  The  portion  of our  revenues
attributable  to  particular  airlines  varies  from  year  to year  because  of
differing  schedules of various  airlines for  purchases of new aircraft and for
retrofit and refurbishment of existing aircraft.

BACKLOG

       We estimate that our backlog at February 27, 1999 was approximately  $640
million, approximately 67% of which we believe to be deliverable in fiscal 2000,
compared  with a backlog of $450  million and $330  million on February 28, 1998
and  February 22, 1997,  respectively  (as adjusted to exclude  backlog from our
In-Flight  Entertainment  business  in which we sold a 51%  interest in February
1999).  See  "Management's  Discussion  and Analysis of Financial  Condition and
Results of Operations."

CUSTOMER SERVICE

       We believe  that we provide  the highest  level of  customer  service and
product  support  available in the commercial  aircraft cabin interior  products
industry  and that such  service is a critical  factor in our  success.  The key
elements of such service include: (1) rapid response to requests for engineering
designs,  proposal requests and technical  specifications,  (2) flexibility with
respect to customized features, (3) on-time delivery, (4) immediate availability
of spare  parts  for a broad  range of  products  and (5)  prompt  attention  to
customer  problems,  including  on-site customer  training.  Customer service is
particularly  important to airlines due to the high cost to the airlines of late
delivery, malfunctions and other problems.

WARRANTY AND PRODUCT LIABILITY

       We warrant our  products,  or specific  components  thereof,  for periods
ranging from one to ten years,  depending upon product type and  component.  Our
company generally establishes reserves for product warranty expense on the basis
of the ratio of warranty costs incurred by the product over the warranty  period
to sales of the product over the warranty  period.  Actual warranty costs reduce
the warranty reserve as they are incurred.  We periodically  review the adequacy
of  accrued  product  warranty  reserves  and  revisions  of such  reserves  are
recognized in the period in which such revisions are determined.

       We  also  carry  product  liability  insurance.  We  believe  that  our
insurance is generally sufficient to cover product liability claims.

<PAGE>

COMPETITION

       The  commercial  aircraft cabin  interior  products  market is relatively
fragmented  with a  number  of  competitors  in each of the  individual  product
categories. Due to the global nature of the commercial industry,  competition in
product categories comes from both U.S. and foreign  manufacturers.  However, as
aircraft cabin interiors have become increasingly  sophisticated and technically
complex,  airlines  have  demanded  higher  levels of  engineering  support  and
customer  service  than many  smaller  cabin  interior  products  suppliers  can
provide.  At the same time, airlines have recognized that cabin interior product
suppliers  must  be  able to  integrate  a wide  range  of  products,  including
sophisticated  electronic  components,  particularly in wide-body  aircraft.  We
believe that these  increasing  demands of airlines  upon their  suppliers  will
result in a consolidation of those suppliers that remain.  We have  participated
in this consolidation through strategic  acquisitions and internal growth and we
intend to continue to participate in the consolidation.

     Our principal  competitors for seating products are Group Zodiac S.A. and
Keiper Recaro GmbH. Our primary  competitors for interior systems products are
Britax PLC, Scott Aviation and Intertechnique.  Our principal  competitors for
Flight  Structures and Integration  products are JAMCO,  Ltd.,  Britax PLC and
Driessen Aircraft  Interior Systems.  The market for general aviation products
and services is highly fragmented, consisting of numerous competitors.

MANUFACTURING AND RAW MATERIALS

       Our  company's  manufacturing  operations  consist  of both the  in-house
manufacturing  of  component  parts and  sub-assemblies  and the assembly of our
specified and designed component parts which are purchased from outside vendors.
We  maintain  state-of-the-art  facilities,  and we  have an  ongoing  strategic
manufacturing   improvement  plan  utilizing   focused  factories  and  cellular
production   technologies.   We  expect   that   continuous   improvement   from
implementation  of this plan for each of our  product  lines will occur over the
next several years and should lower production costs,  cycle times and inventory
requirements and at the same time improve product quality, customer response and
profitability.

GOVERNMENT REGULATION

       The Federal  Aviation  Administration  ("FAA")  prescribes  standards and
licensing  requirements for aircraft  components,  and licenses component repair
stations within the United States.  Comparable agencies regulate such matters in
other  countries.  We  hold  several  FAA  component  certificates  and  perform
component  repairs at a number of our U.S.  facilities  under FAA repair station
licenses.  Our company  also holds an approval  issued by the UK Civil  Aviation
Authority  ("CAA") to design,  manufacture,  inspect and test  aircraft  seating
products in Leighton  Buzzard,  England and in Kilkeel,  Northern Ireland and to
design,  manufacture  inspect  and test our flight  structures  and  integration
products in Dafen,  Wales and the  necessary  approvals to design,  manufacture,
inspect,   test  and  repair  our  interior   systems  products  in  Nieuwegein,
Netherlands  and to inspect,  test and repair  products at our service  centers
throughout the world.

<PAGE>

       In March 1992,  the FAA adopted  Technical  Standard Order C127 requiring
that all seats on certain new generation  commercial  aircraft  installed  after
such date be certified to meet a number of new safety requirements, including an
ability to withstand a 16G force.  We understand  that the FAA plans to adopt in
the near future  additional  regulations which will require that within the next
five years all seats,  including  those on existing  older  commercial  aircraft
which are subject to the FAA's  jurisdiction,  will have to comply with  similar
seat safety  requirements.  Our company has  developed 27 different  seat models
that meet these new seat safety regulations.

ENVIRONMENTAL MATTERS

       Our company is subject to  extensive  and changing  federal,  state and
foreign laws and regulations  establishing  health and  environmental  quality
standards,  and may be subject to  liability or penalties  for  violations  of
those standards. Our company is also subject to laws and regulations governing
remediation of contamination at facilities that we currently or formerly owned
or operated or to which we have sent hazardous  substances or wastes for
treatment,  recycling  or  disposal.  We  believe  that  we are  currently  in
compliance,  in all  material  respects,  with all such laws and  regulations.
However,  we can offer no  assurances  that we will not be  subject  to future
liabilities   or   obligations   as  a  result   of  new  or  more   stringent
interpretations  of existing laws and  regulations.  In addition,  we may have
liabilities  or  obligations  in the future if we discover  any  environmental
contamination or liability at any of our facilities,  or at facilities that we
may acquire in the future.

PATENTS

       Our company currently holds 78 United States patents and 27 international
patents,  covering  a  variety  of  products.   However,  we  believe  that  the
termination, expiration or infringement of one or more of such patents would not
have a material adverse effect on our company.

EMPLOYEES

       As of February 27, 1999, our company had  approximately  5,600 employees.
Approximately  75% of these  employees  are  engaged  in  manufacturing,  11% in
engineering,  research  and  development  and 14% in sales,  marketing,  product
support and general administration. Approximately 20% of our worldwide employees
are represented by unions. On April 25, 1997, we completed negotiations with one
of our two domestic unions which represents 11% of our employees. This contract,
which covers a period of three  years,  was ratified by the members of the union
on April 26,  1997.  The  contract  with the only other  domestic  union,  which
represents  approximately  2% of our  employees,  runs through the year 2003. We
consider our employee relations to be good.

<PAGE>

ITEM 2.  PROPERTIES

       As of February  27,  1999,  our company  had 21  principal  facilities,
comprising an aggregate of approximately 1.7 million square feet of space. The
following table describes the principal facilities and indicates the location,
function, approximate size and ownership status of each location.

<TABLE>
<CAPTION>
                                                                                         FACILITY
              LOCATION                             PRODUCTS AND FUNCTION                   SIZE        OWNERSHIP
                                                                                        (SQ. FEET)
<S>                                    <C>                                                 <C>           <C>
CORPORATE

Wellington, Florida...............     Corporate headquarters, finance, human               17,700       Owned
                                       resources, law, marketing and sales

SEATING PRODUCTS

Litchfield, Connecticut...........     Manufacturing and warehousing                        147,700       Owned

Winston-Salem, North Carolina.....     Manufacturing, research and development,
                                       finance, marketing and sales; Seating                264,800       Owned
                                       Products Group Headquarters

Leighton Buzzard, England.........     Manufacturing, service, research and
                                       development, sales support, finance and              114,000       Owned
                                       warehousing

Kilkeel, Northern Ireland.........     Manufacturing, sales support and warehousing          38,500       Owned

INTERIOR SYSTEMS

Anaheim, California...............     Manufacturing, service, research and
                                       development, sales support, finance and               57,100      Leased
                                       warehousing

Delray Beach, Florida.............     Manufacturing, service, research and
                                       development, sales support, finance and
                                       warehousing; Interior Systems Group                   52,000       Owned
                                       Headquarters

Lenexa, Kansas....................     Manufacturing, service, engineering and               80,000      Leased
                                       warehousing

Nieuwegein, The Netherlands.......     Manufacturing, service, research and
                                       development, sales support, finance and
                                       warehousing                                           39,000      Leased
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
                                                                                         FACILITY
              LOCATION                             PRODUCTS AND FUNCTION                   SIZE        OWNERSHIP
                                                                                        (SQ. FEET)
<S>                                    <C>                                                  <C>          <C>
GENERAL AVIATION AND VIP PRODUCTS

Miami, Florida....................     Manufacturing, service, research and
                                       development, sales support, finance and              106,300      Leased
                                       warehousing; General Aviation Headquarters            52,400       Owned

Fountain Valley, California.......     Manufacturing, service, research and
                                       development, sales support, finance and               26,000      Owned
                                       warehousing

Holbrook, New York................     Manufacturing, service, research and
                                       development, sales support, finance and               20,100      Leased
                                       warehousing

Sharon Center, Ohio...............     Services, research and development, sales             16,300      Owned
                                       support, finance and warehousing

Fenwick, West Virginia............     Manufacturing, service and warehousing               132,600      Owned

SERVICES

Orange, California................     Upgrade, maintenance, inspection and repair,
                                       finance, sales support and warehousing;              106,300      Leased
                                       Services Group Headquarters

Chesham, United Kingdom...........     Upgrade, maintenance, inspection and repair           34,000       Owned

Houston, Texas....................     Upgrade, maintenance, inspection and repair           45,000       Owned

Various other service centers in
   North America and Europe.......     Upgrade, maintenance, inspection and repair           43,300      Leased

FLIGHT STRUCTURE AND INTEGRATION GROUP

Arlington, Washington.............     Manufacturing, service, research and
                                       development, sales support, finance and              130,200      Leased
                                       warehousing

Jacksonville, Florida.............     Manufacturing, service, engineering, and              75,000       Owned
                                       warehousing

Wokingham, England................     Manufacturing, service, research and
                                       development, sales support, finance and               70,000      Leased
                                       warehousing

Dafen, Wales......................     Manufacturing, service and warehousing                80,000       Owned
</TABLE>


       We believe that our facilities are suitable for their present  intended
purposes and  adequate  for our  company's  present and  anticipated  level of
operations.  As a result of  recent  conditions  in the  airline  industry  as
described  in  "Industry  Overview"  and  "Recent  Industry  Conditions,"  our
facilities have been  substantially  underutilized for the past several years.
We believe that our  restructuring  plan,  which includes closing seven of the
above  facilities,  together  with  anticipated  continued  growth in  airline
profitability,  should  result in  significant  improvement  in the  degree of
utilization of our facilities.

<PAGE>


ITEM 3.  LEGAL PROCEEDINGS

       Our company is not a party to litigation or other legal  proceedings that
we believe could reasonably be expected to have a material adverse effect on our
company's business, financial condition and results of operations.

       In January  1998,  our company  entered  into a  settlement  related to a
long-running dispute with the U.S. Government over export sales between 1992 and
1995 to Iran Air.  The dispute  centered  on  shipments  of  aircraft  seats and
related  spare parts for five civilian  aircraft  operated by Iran Air. Iran Air
purchased  the  seats  in  1992  and  arranged  for  them to be  installed  by a
contractor  in France.  At the time,  Iran was not the  subject of a U.S.  trade
embargo.  In  connection  with its sale of seats to Iran Air, we applied for and
were granted a validated export license by the U.S.  Department of Commerce (the
"DOC").  The dispute  with the U.S.  Government  centered on whether  seats were
delivered  to Iran Air  before the formal  license  was issued by the DOC,  some
seven months after we first applied for the license. The settlement resolved all
disputes  between our company and the Department of Justice as well as the DOC's
Bureau of Export  Enforcement.  As part of the  settlement,  our  company  plead
guilty to a violation of the International Economic Emergency Powers Act and was
placed on probation  for a  three-year  period.  In addition,  we entered into a
consent  order  with the DOC under  which  the DOC has  agreed  to  suspend  the
imposition  of a three-year  export denial order on PTC  Aerospace,  a member of
B/E's U.S. Seating Products Group,  provided no further violations of the export
laws occur.  The consent order issued by the DOC applies solely to PTC Aerospace
("PTC"),  a unit of our  company's  Seating  Products  Group.  PTC is located in
Litchfield,  Connecticut.  Under the terms of the consent order,  if PTC were to
violate any federal export laws during the  three-year  period ending in January
2001,  PTC,  not our  company,  would  be  subject  to an order  denying  export
privileges. Under our current organization,  we believe that it is unlikely that
PTC would be in a  position  to engage in any export  transactions  that are not
reviewed and controlled at the Seating Products Group level. As part of the plea
agreement that was negotiated  with the Office of the United States Attorney for
the  District of  Connecticut,  our company is subject to a  three-year  term of
corporate  probation that began in January 1998.  The probation is  unsupervised
and thus we are not  subject to external  monitoring  or other  conditions  that
impede or affect our  ability  to conduct  business.  Under the  probation,  our
company must  refrain from  violating  any federal  laws.  Our company has taken
steps to  implement  a legal  compliance  program  to  prevent  and  detect  any
violations of law. We recorded a charge of $4.7 million in our fourth quarter of
fiscal 1998,  which ended February 28, 1998,  related to fines,  civil penalties
and associated legal fees arising from the settlement.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     During the last  quarter of the fiscal  year  covered by this  report,  our
company did not submit any matters to a vote of  security  holders,  through the
solicitation of proxies or otherwise.


<PAGE>


EXECUTIVE OFFICERS OF THE REGISTRANT

       The following  table sets forth  information  regarding the directors and
executive officers of the Company.  Officers of the Company are elected annually
by the Board of Directors.
<TABLE>
<CAPTION>

TITLE                                        AGE    POSITION
<S>                                          <C>    <C>
Amin J. Khoury......................         60     Chairman of the Board

Robert J. Khoury....................         57     Vice Chairman of the Board, Chief Executive Officer and Director

Paul E. Fulchino....................         52     President, Chief Operating Officer and Director

Thomas P. McCaffrey.................         45     Corporate Senior Vice President of Administration, Chief Financial
                                                    Officer and Assistant Secretary

Marco C. Lanza......................         43     Executive Vice President, Marketing and Product Development

Edmund J. Moriarty..................         55     Corporate Vice President, Law, General Counsel and Secretary

Jeffrey P. Holtzman.................         43     Vice President, Treasurer and Assistant Secretary


Roman G. Ptakowski..................         50     Group Vice President and General Manager, Interior Systems Group

Michael B.  Baughan.................         40     Group Vice President and General Manager, Seating Products Group

Robert C. Ayers.....................         49     Group Vice President and General Manager, General Aviation/VIP Products
                                                    Group

Scott A. Smith......................         44     Group Vice President and General Manager, Global Customer Service and
                                                    Product Support Group

Jim C. Cowart.......................         47     Director*

Richard G. Hamermesh................         51     Director*

Brian H. Rowe.......................         68     Director**

Hansjoerg Wyss......................         63     Director**
</TABLE>


- --------
*      Member, Audit Committee
**     Member, Stock Option and Compensation Committee


<PAGE>

     The Company's  Restated  Certificate of  Incorporation  provides that the
Board of Directors is to be divided into three  classes,  each nearly as equal
in number as possible, so that each director (in certain circumstances after a
transitional  period) will serve for three years,  with one class of directors
being  elected each year.  The Board is  currently  comprised of three Class I
Directors  (Brian H. Rowe, Jim C. Cowart and Paul E.  Fulchino),  two Class II
Directors  (Robert J. Khoury and  Hansjoerg  Wyss) and two Class III Directors
(Amin J. Khoury and Richard G. Hamermesh).  The terms of the Class I, Class II
and Class  III  Directors  expired  upon the  election  and  qualification  of
successor  directors at annual meetings of stockholders held following the end
of fiscal years 1998, 1997 and 1996,  respectively.  The executive officers of
the Company  are elected  annually  by the Board of  Directors  following  the
annual  meeting of  stockholders  and serve at the  discretion of the Board of
Directors.

       Amin J. Khoury has been Chairman of the Board of the Company since July
1987 and was Chief  Executive  Officer  until April 1, 1996.  Since 1986,  Mr.
Khoury has also been the Managing Director of The K.A.D.  Companies,  Inc., an
investment,  venture capital and consulting  firm. Mr. Khoury is currently the
Chairman of the Board of Directors of Applied Extrusion Technologies,  Inc., a
manufacturer  of  oriented  polypropylene  films  used  in  consumer  products
labeling  and  packaging  applications,  a member of the Board of Directors of
Synthes  Stratec,  Inc., the world's leading  orthopedic  trauma company and a
member of the Board of  Directors  of Brooks  Automation,  Inc.,  the  leading
manufacturer  in the  U.S.  of  vacuum  central  wafer  handling  systems  for
semiconductor manufacturing. Mr. Khoury is the brother of Robert J. Khoury.

       Robert J. Khoury has been a Director  of the  Company  since July 1987.
Mr. Khoury was elected Vice  Chairman and Chief  Executive  Officer  effective
April 1,  1996.  From July 1987  until that  date,  Mr.  Khoury  served as the
Company's President and Chief Operating Officer. From 1986 to 1987, Mr. Khoury
was Vice President of The K.A.D. Companies,  Inc. Mr. Khoury is the brother of
Amin J. Khoury.

       Paul E.  Fulchino  was  elected  a  Director  and  President  and Chief
Operating  Officer of the Company  effective April 1, 1996. From 1990 to 1996,
Mr.  Fulchino  served as  President  and Vice  Chairman  of Mercer  Management
Consulting,  Inc. ("Mercer"),  an international  general management consulting
firm with over 1,100 employees. In addition to his management responsibilities
as President of Mercer,  Mr. Fulchino has advised clients,  including a number
of major  airlines  throughout  the world,  particularly  with  respect to the
transportation  industry. The Company has entered into an employment agreement
with Mr. Fulchino extending through May 28, 2003.

       Thomas  P.  McCaffrey  has been  Corporate  Senior  Vice  President  of
Administration,  Chief  Financial  Officer and Assistant  Secretary  since May
1993.  From August 1989 through May 1993, Mr.  McCaffrey was an Audit Director
with  Deloitte & Touche  LLP,  and from 1976  through  1989  served in several
capacities,  including  Audit Partner,  with Coleman & Grant.  The Company has
entered into an employment  agreement with Mr. McCaffrey extending through May
28, 2003.

       Marco C. Lanza has been the  Executive  Vice  President,  Marketing and
Product  Development since January 1994. From March 1992 through January 1994,
Mr.  Lanza  was  Vice   President   and  General   Manager  of  the  In-Flight
Entertainment Group of the Company. From 1987 through February 1992, Mr. Lanza
was Vice  President,  Marketing and Product  Development  of the Company.  The
Company has entered into an  Employment  Agreement  with Mr.  Lanza  extending
through December 31, 1999.

<PAGE>

       Edmund J. Moriarty has been  Corporate  Vice  President,  Law,  General
Counsel and Secretary since November 16, 1995. From 1991 to 1995, Mr. Moriarty
served as Vice  President  and General  Counsel to Rollins,  Inc.,  a national
service company. From 1982 through 1991, Mr. Moriarty served as Vice President
and General Counsel to Old Ben Coal Company, a wholly owned coal subsidiary of
The Standard Oil Company.

       Jeffrey P. Holtzman has been  Treasurer  since  September 1993 and Vice
President  since  November  1996.  From June 1986 to July 1993,  Mr.  Holtzman
served in several capacities at FPL Group, Inc., including Assistant Treasurer
and Manager of Financial  Planning.  Mr. Holtzman previously worked for Mellon
Bank, Gulf Oil Corporation and Ernst & Young L.L.P.

       Roman G.  Ptakowski  has been the  Group  Vice  President  and  General
Manager of the Interior Systems Group since December 1997. From September 1995
through December 1997, Mr.  Ptakowski was Vice President,  Sales and Marketing
of the Galley Products Group of the Company.  From January 1995 through August
1995,  Mr.  Ptakowski  served as Senior Vice  President,  Marketing for Farrel
Corporation.  Prior to that he was with the ABB Power  T&D  Company  Inc.  and
Westinghouse  Electric Corp. for 25 years, with his last position being General
Manager of their Protective Relay Division.

     Michael B. Baughan has been Group Vice  President and General  Manager of
the Seating  Products  Group since May 1999.  From September 1994 to May 1999,
Mr. Baughan was Vice President,  Sales and Marketing for the Seating  Products
Group. Prior to 1994, Mr. Baughan held various positions  including  President
of AET  Systems,  Manager  of  Strategic  Initiatives  at The  Boston  Company
(American Express) and Sales Representative at Dow Chemical Company.

       Robert C. Ayers has been Group Vice  President  and General  Manager of
the General Aviation/VIP Products Group since May 1999. From July 1998 through
May 1997, Mr. Ayers was Vice President and General Manager of the SMR Division
of the General Aviation/VIP  Products Group. From March 1997 to July 1998, Mr.
Ayers was President of SMR Technologies, Inc. From 1989 to 1997, Mr. Ayers was
employed  by  Michelin  Aircraft  Tire  Corporation  where he  served  as Vice
President  of Sales and  Marketing  and as an  Executive  Vice  President  and
General Manager.  Other posts held include Director of Sales and Marketing and
Vision Controller with BF Goodrich Aerospace.

       Scott A. Smith has been Group Vice President and General Manager of the
Company's  Global  Customer  Service and Product  Support Group since February
1999 and from April  1998 to  February  1999,  the Group  Vice  President  and
General  Manager of the  In-Flight  Entertainment  Group.  From  December 1995
through  March  1998,  Mr.  Smith  was  with  Toshiba   American   Information
Electronics  with his last position being Senior Vice President,  Sales of the
Americas.  From December 1992 to February  1994, Mr. Smith served as Corporate
Vice President of Engineering, and from February 1994 to September 1995, served
as the  General  Manager of the  Desktop  and Server  Product  Division of AST
Research.  Prior to that,  Mr.  Smith was with IBM for 16 years and  served in
numerous  capacities,  including Systems Manager of the engineering team which
developed IBM's first PC Server and advanced  desktop,  Staff Assistant to the
Chairman of the Board and Director of Visual Subsystems Group.

<PAGE>

       Jim C. Cowart has been a Director of the Company since  November  1989.
Mr.  Cowart is currently an  independent  investor and a principal of Cowart &
Co. LLC and EOS Capital,  Inc.,  private  capital firms  retained from time to
time by the Company for strategic planning,  competitive  analysis,  financial
relations and other  services.  From January 1993 to November 1997, Mr. Cowart
was the  Chairman of the Board of  Directors  and Chief  Executive  Officer of
Aurora  Electronics  Inc.  From 1987  until  1991,  Mr.  Cowart was a founding
general partner of Capital Resource  Partners,  a private  investment  capital
manager.  Prior to such time, Mr. Cowart held various  positions in investment
banking and venture capital with Lehman Brothers, Shearson Venture Capital and
Kidder, Peabody & Co.

       Richard G.  Hamermesh  has been a Director  of the  Company  since July
1987.  Since August 1987, Dr.  Hamermesh has been the Managing  Partner of the
Center  for  Executive   Development,   an  independent   executive  education
consulting company,  and, from December 1986 to August 1987, Dr. Hamermesh was
an  independent  consultant.  Prior to such  time,  Dr.  Hamermesh  was on the
faculty at the Harvard  Business  School.  Dr. Hamermesh is also a Director of
Applied Extrusion Technologies, Inc., a manufacturer of oriented polypropylene
films used in consumer products labeling and packaging applications and Vialog
Corporation,  a provider of  teleconferencing  and other group  communications
services.

       Brian H. Rowe has been a Director of the Company since July 1995. He is
currently  Chairman Emeritus of GE Aircraft Engines, a principal business unit
of the  General  Electric  Company,  where he also  served  as  Chairman  from
September  1993 through  January 1995 and as President from 1979 through 1993.
Mr. Rowe is also a Director of the following  companies:  January 1980 - Fifth
Third Bank, an Ohio banking  corporation;  December 1994 - Stewart & Stevenson
Services,  Inc., a custom packager of engine systems;  March 1995 - Atlas Air,
Inc., an air cargo carrier;  December 1995 - Textron Inc., a  manufacturer  of
aircraft, automobile components, an industrial segment, systems and components
for  commercial  aerospace and defense  industries,  and  financial  services;
December 1998 - Convergys Corporation,  outsourced,  integration, billing and
customer management services;  and December 1998 - Dynatech Corporation,  test
equipment and communication systems.

       Hansjoerg Wyss has been a Director of the Company since August 1989. He
is currently  Chairman of  Synthes/Stratec,  Inc., a publicly  traded  company
which is the world's leading  manufcturer of orthopedic trauma devices.  He is
the Chairman and Chief Executive  Officer of Synthes North America and Synthes
Canada,  Ltd.,  manufacturers  and  distributors  of  orthopedic  implants and
instruments  and is the  Chairman  of  Synthes-Stratec,  the  world's  leading
Orthopedic Trauma Company, he has served in that capacity since 1977. Mr. Wyss
formerly  held   management   positions  with  Monsanto   Europe  in  Belgium,
Schappe-Burlington and Chrysler International in Switzerland.  Mr. Wyss earned
his MBA at  Harvard  Graduate  School of  Business  and  attained  a Master of
Science from the Swiss Federal  Institute of  Technology  in Zurich.  Mr. Wyss
presently  sits on  numerous  boards  including  Harvard  Graduate  School  of
Business,  The Wilderness  Society,  The Grand Canyon Trust and is Chairman of
the Southern Utah Wilderness Alliance.

<PAGE>

                                    PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

      Our company's  common stock is quoted on the Nasdaq  National Market under
the symbol "BEAV." The following  table sets forth,  for the periods  indicated,
the  range  of high and low per  share  sales  prices  for the  common  stock as
reported by Nasdaq.
<TABLE>
<CAPTION>

                                                            High            Low
<S>                                                       <C>             <C>
Fiscal Year Ended February 22, 1997
    First Quarter                                         16 1/4           9 7/8
    Second Quarter                                        16 3/4          12 3/8
    Third Quarter                                         25 1/8          15 1/2
    Fourth Quarter                                        29              22 3/4
Fiscal Year Ended February 28, 1998
    First Quarter                                         27 1/2          19 1/2
    Second Quarter                                        37              23 5/8
    Third Quarter                                         41 1/2          27 1/8
    Fourth Quarter                                        32 1/4          20 1/2
Fiscal Year Ended February 27, 1999
    First Quarter                                         35 3/4          25 3/4
    Second Quarter                                        33 3/8          21 1/2
    Third Quarter                                         27 1/8          13
    Fourth Quarter                                        27 1/4          11 1/2
</TABLE>


      On May 27,  1999  the  closing  price  of the  company's  common  stock as
reported  by Nasdaq was $17.84 per share.  As of such date,  our company had 926
shareholders  of record,  and we estimate  that there are  approximately  20,000
beneficial  owners of our common stock.  We have not paid any cash  dividends in
the past, and we have no present  intention of doing so in the immediate future.
Our company's Board of Directors intends,  for the foreseeable future, to retain
any earnings to finance the future growth of the company,  but expects to review
its dividend policy regularly.  The Indentures pursuant to which the our 9 7/8%,
8% and 9 1/2%  Senior  Subordinated  Notes  were  issued  and the  terms  of our
company's credit  facilities permit the declaration or payment of cash dividends
only in certain circumstances described therein.


                  [Remainder of page intentionally left blank]


<PAGE>


ITEM 6.  SELECTED FINANCIAL DATA
(In thousands, except per share data)

On  January  24,  1996,  B/E  acquired  all  of the  stock  of  Burns  Aerospace
Corporation.  During fiscal 1999, B/E completed the following acquisitions:  (1)
On March 27,  1998,  B/E acquired all of the stock of AI; (2) on April 13, 1998,
B/E acquired all of the stock of PBASCO; (3) on April 21, 1998, B/E acquired all
of the stock of AMP; (4) on July 30, 1998, B/E acquired all of the stock of ALC;
(5) on  August  7,  1998,  B/E  acquired  all of the  stock  of SMR;  and (6) on
September 3, 1998, B/E acquired all of the galley equipment business assets of C
F Taylor.  The financial  data as of and for the fiscal years ended February 27,
1999,  February 28, 1998,  February 22, 1997, February 24, 1996 and February 25,
1995 have been  derived  from  financial  statements  which have been audited by
B/E's independent auditors.  The following financial information is qualified by
reference  to,  and  should  be  read in  conjunction  with,  the B/E  financial
statements,  including notes thereto, and "Management's  Discussion and Analysis
of Financial  Condition and Results of  Operations"  included  elsewhere in this
Annual Report.

<PAGE>
<TABLE>
<CAPTION>
                                                                                  Fiscal Year Ended
                                                        -----------------------------------------------------------------------
                                                        Feb. 27,      Feb. 28,      Feb. 22,       Feb. 24,       Feb. 25,
                                                           1999          1998          1997         1996 (f)         1995
                                                           ----          ----          ----         --------         ----
<S>                                                   <C>           <C>           <C>            <C>            <C>
Statements of Operations Data:
Net sales...............................              $  701,325    $ 487,999     $ 412,379      $ 232,582      $ 229,347
Cost of sales...........................                 522,875 (a)  309,094       270,557        160,031        154,863
                                                         --------     -------       -------        -------        -------
Gross profit............................                 178,450      178,905       141,822         72,551         74,484
Operating expenses:
  Selling, general and administrative...                  83,648       58,622        51,734         42,000         31,787
  Research, development and engineering.                  56,207       45,685        37,083         58,327 (g)     12,860
  Amortization..........................                  22,498       11,265        10,607          9,499          9,954
  Transaction gain, expenses and other                    53,854 (b)    4,664(d)         --          4,170 (h)     23,736 (i)
                                                          -------       -----      --------          -----         ------
expenses................................
Operating earnings (loss)...............                 (37,757)(c)   58,669        42,398        (41,445)        (3,853)
Interest expense, net...................                  41,696       22,765        27,167         18,636         15,019
                                                          ------       ------        ------         ------         ------
Earnings (loss) before income taxes
  (benefit),
  extraordinary item and cumulative effect of            (79,453)      35,904        15,231        (60,081)       (18,872)
  accounting change.....................
Income taxes (benefit)..................                   3,900        5,386         1,522             --         (6,806)
                                                        --------     --------      --------       ---------      ---------
Earnings (loss) before extraordinary item and
  cumulative effect of accounting change                 (83,353)      30,518        13,709        (60,081)       (12,066)
Extraordinary item......................                       --       8,956 (e)        --             --             --
                                                        ---------    --------      --------      ---------      ---------
Earnings (loss) before cumulative effect of
accounting                                               (83,353)      21,562        13,709        (60,081)       (12,066)
  change .................................
Cumulative effect of accounting change..                       --          --            --        (23,332) (g)        --
                                                         ---------   --------     ---------      --------        --------
Net earnings (loss).....................                $(83,353)    $ 21,562      $ 13,709       $(83,413)      $(12,066)
                                                        ========     ========      ========       ========       ========

Basic earnings (loss) per share (j):
Earnings (loss) before extraordinary item
   and cumulative effect of change in                   $            $   1.36      $    .77      $   (3.71)    $   (.75)
   accounting principle.................                  (3.36) (c)
Extraordinary item......................                     --                          --             --           --
                                                                         (.40)(e)
Cumulative effect of accounting change..                     --            --            --          (1.44) (g)      --
                                                        ---------    ---------     --------       ----------     --------
Net earnings (loss).....................                $ (3.36)      $   .96      $    .77      $   (5.15)     $   (.75)
                                                        ========     ========      ========      ==========     ========
Weighted average common  shares.........                  4,814        22,442        17,692          16,185        6,021
Diluted earnings (loss) per share (j):
Earnings (loss) before extraordinary item
   and cumulative effect of change in                   $      -      $  1.30      $    .72          (3.71)     $  (.75)
   accounting principle.................                   (3.36) (c)
Extraordinary item......................                      --                        --              --           --
                                                                         (.38)(e)
Cumulative effect of accounting change..                      --           --           --           (1.44) (g)      --
                                                        ---------     --------     --------       ----------    --------
Net earnings (loss).....................                 $ (3.36)     $   .92      $   .72       $   (5.15)     $  (.75)
                                                         ========     =======      ========      ==========     ========
Weighted average common  shares.........                  24,814       23,430        19,097         16,185        16,021
Balance Sheet Data (end of period):
Working capital.........................                $143,423     $262,504      $122,174        $41,824       $76,563
Total assets............................                 904,299      681,757       491,089        433,586       379,954
Long-term debt..........................                 583,715      349,557       225,402        273,192       172,693
Stockholders' equity....................                 115,873      196,775       165,761         44,157       125,331
</TABLE>


<PAGE>

                      SELECTED FINANCIAL DATA (continued)
                               Footnotes to Table

(a)    During  fiscal 1999,  the Company  implemented a  restructuring  plan and
       incurred costs associated with new product introductions,  which together
       aggregated  $87,825,  and which were charged to cost of sales.  Excluding
       such costs and charges,  the Company's  gross profit and gross margin for
       fiscal 1999 would be $266,275  and 38%,  respectively  (See  Management's
       Discussion   and   Analysis  of  Financial   Condition   and  Results  of
       Operations).

(b)    As a result of the 1999  Acquisitions,  the Company  recorded a charge of
       $79,155 for the write-off of acquired in-process research and development
       and acquisition-related expenses. The Company also sold a 51% interest in
       its In-Flight  Entertainment  business ("IFE Sale"), as a result of which
       the Company recorded a gain of $25,301.  Transaction  gain,  expenses and
       other  expenses  for the year  ended  February  27,  1999  consist of the
       in-process  research  and  development  and other  acquisition  expenses,
       offset by the gain attributable to the IFE Sale.

(c)    Excluding  the  non-operational  impact of the matters  described  above,
       operating earnings,  net earnings and earnings per share (diluted) (based
       upon a 17% tax rate) were $103,922, $50,817 and $2.03, respectively.

(d)    In fiscal 1998, the Company resolved a long-running dispute with the U.S.
       Government  over  export  sales  between  1992 and 1995 to Iran Air.  The
       Company  recorded  a charge of $4,664 in fiscal  1998  related  to fines,
       civil penalties and associated legal fees arising from the settlement.

(e)    The Company incurred an extraordinary charge of $8,956 during fiscal 1998
       for unamortized debt issue costs, tender and redemption premiums and fees
       and expenses related to the repurchase of its 9 3/4% Senior Notes.

(f)    On January  24,  1996,  the  Company  acquired  all of the stock of Burns
       Aerospace,  Inc., an industry leader in commercial aircraft seating.  The
       acquisition  of Burns was accounted for as a purchase,  and Burns results
       are  included  in  B/E's  historical  financial  data  from  the  date of
       acquisition.

(g)    In fiscal 1996, the Company changed its method of accounting  relating to
       the capitalization of pre-contract engineering costs that were previously
       included as a component of  inventories  and amortized to earnings as the
       product was shipped.  Effective  February 24, 1995,  such costs have been
       charged to research, development and engineering and expensed as incurred
       and, as a result,  periods  prior to fiscal 1996 are not  comparable.  In
       connection with such change in accounting,  the Company recorded a charge
       to earnings of $23,332.

(h)    In fiscal 1996, in conjunction with the Company's  rationalization of its
       seating  business and as a result of the Burns  acquisition,  the Company
       recorded a charge to earnings of $4,170 related to costs  associated with
       the  integration  and  consolidation  of the Company's  European  seating
       operations.

(i)    In fiscal  1995,  the  Company  charged to  earnings  $23,736 of expenses
       primarily  related to intangible  assets and inventories  associated with
       the Company's earlier generations of passenger entertainment systems.

(j)    During  fiscal year 1998,  the Company  adopted  Statement  of  Financial
       Accounting  Standard No. 128, Earnings per Share, and,  accordingly,  has
       restated earnings per share for all periods presented.



<PAGE>

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

This Item 7  "Management's  Discussion  and Analysis of Financial  Condition and
Results of Operations" includes  forward-looking  statements which involve risks
and  uncertainties.  Our  actual  experience  may  differ  materially  from that
anticipated  in such  statements.  Factors  that might  cause such a  difference
include,  but are not limited to, those discussed in "Risk Factors" contained in
Exhibit 99 hereto, as well as future events that may have the effect of reducing
our available  operating income and available cash balances,  such as unexpected
operating  losses or  delays  in the  integration  of our  acquired  businesses,
conditions  in the airline  industry,  customer  delivery  requirements,  new or
expected   refurbishments,   cash   expenditures   related  to  possible  future
acquisitions,   delays  in  the  implementation  of  the  Company's   integrated
management  information  system,  labor disputes  involving us, our  significant
customers  or  airframe   manufacturers,   delays  or   inefficiencies   in  the
introduction of new products or fluctuations in currency exchange rates.

INTRODUCTION
(Dollars in thousands, except per share data)

     B/E  Aerospace,  Inc.  ("B/E") is the  world's  largest  manufacturer  of
commercial and general  aviation  aircraft cabin  interior  products,  serving
virtually all major airlines and a wide variety of general aviation  customers
and airframe manufacturers.  Management believes that the Company has achieved
leading global market positions in each of its major product categories, which
include aircraft seats, food and beverage  preparation and storage  equipment,
galley  and other  interior  structures,  oxygen  delivery  systems,  lighting
systems and in-flight entertainment systems. In addition, B/E provides design,
integration,  installation and certification services,  offering its customers
in-house capabilities to design, project manage,  integrate,  test and certify
reconfigurations and modifications for commercial aircraft cabin interiors and
to manufacture  related  products,  including  engineering  kits and interface
components. B/E also provides upgrade, maintenance and repair services for its
airline customers around the world.

       B/E's   revenues  are  generally   derived  from  two  primary   sources:
refurbishment  or  upgrade  programs  for  the  existing   worldwide  fleets  of
commercial  and general  aviation  aircraft  and new  aircraft  deliveries.  B/E
believes its large  installed  base of products,  estimated to be  approximately
$5,400,000 as of February 27, 1999 (valued at  replacement  prices),  gives it a
significant  advantage over  competitors in obtaining  orders for  refurbishment
programs,  principally due to the tendency of the airlines to purchase equipment
for such  programs  from the original  supplier.  B/E's  revenues are  generated
primarily  from programs  initiated by the airlines that may vary  significantly
from year to year in terms of size,  mix of  products  and  length of  delivery.
During the most recent  airline  industry  recession,  which ended in 1994,  the
airlines  significantly depleted their cash reserves and incurred record losses.
In an effort to improve their liquidity, the airlines conserved cash by reducing
or deferring cabin interior  refurbishment and upgrade programs and purchases of
new  aircraft.  As  a  result,  in  contrast  with  historical  experience,  B/E
experienced declines in both new aircraft and refurbishment programs.

<PAGE>

       Since early 1994, the airlines have experienced a significant  turnaround
in  operating  results,  with the domestic  airline  industry  achieving  record
operating earnings during calendar years 1995 through 1998. Consequently, during
fiscal  1999  B/E  experienced  significant  growth  in  backlog,  revenues  and
operating  earnings.  This growth is a reflection of the airlines' need to begin
refurbishing  worn  fleets  and  their  ability  to  do so as a  result  of  the
strengthening of the airlines' balance sheets.

            The Company has substantially expanded the size, scope and nature of
its  business  as a result  of a number of  acquisitions.  Since  1989,  B/E has
completed 15 acquisitions, including four major acquisitions in fiscal 1999, for
an aggregate  purchase price of approximately  $680,000 in order to position the
Company as the preferred global supplier to its customers.

            During the  period  from 1989 to 1996,  the  Company  acquired  nine
commercial  aircraft cabin interior  products  manufacturers  for  approximately
$290,000.  Through these  acquisitions,  B/E built worldwide  market  leadership
positions  and  became the number  one  manufacturer  for a great  number of its
product offerings. At the same time, the Company rationalized its businesses and
began re-engineering  operations.  We integrated the acquisitions by eliminating
11 operating facilities and consolidating  personnel at the acquired businesses,
resulting in headcount  reductions  of  approximately  1,300  employees  through
January  1998.  The impact of these efforts is evidenced by the  improvement  in
gross margin (before special costs and charges). During the five-year and three-
year periods ended February 27, 1999, the Company's gross margin expanded by 550
basis points and 360 basis points, respectively,  ending at 38% for fiscal 1999.
Similarly,  the Company has expanded its operating  margin (before special costs
and charges) from 10.3% in fiscal 1997 to 14.8% in fiscal 1999.

        The acquisitions  completed during fiscal 1999 are collectively referred
to as the "1999 Acquisitions." While the Company will continue to be susceptible
to   industry-wide   conditions,   management   believes   that  the   Company's
significantly  more  diversified  product line and revenue base achieved through
acquisitions has reduced its exposure to demand  fluctuations in any one product
area.

       As a result of the 1999  Acquisitions,  the Company has recorded a charge
of $79,155 for the write-off of in-process  research and  development  and other
acquisition-related   expenses  associated  with  the  Company's   Acquisitions.
In-process research and development  expenses arose from new product development
projects that were in various  stages of completion at the  respective  acquired
companies at the dates of such acquisitions. In-process research and development
expenses related to products under  development at the dates of such acquisition
that had not established  technological feasibility and for which no alternative
use  had  been  identified  were  written  off.  The  in-process   research  and
development  projects have been valued based on expected net cash flows over the
product life,  costs to complete,  the stage of completion of the projects,  the
result of which has been discounted to reflect the inherent risk associated with
the completion of the projects, and the realization of the efforts expended. For
a more complete  description of in-process  research and development  costs, see
Note 4 to the Company's 1999 financial statements.

     On February  25, 1999,  the Company sold a 51% interest in its  In-flight
Entertainment  ("IFE")  business  to a  wholly  owned  subsidiary  of  Sextant
Avionique, S.A. ("Sextant"). Sextant, which supplies complete avionics systems
for both military and civil aircraft,  is one of the world's leading suppliers
of aircraft avionics systems, is a wholly owned subsidiary of Thomson CSF, and
the  largest  supplier  of such  systems  to  Airbus  Industrie.  Terms of the
agreement  provide  for  Sextant to  acquire  its 51%  interest  in IFE for an
initial  cash  purchase  price of $62,000.  The final  purchase  price will be
determined  on the basis of operating  results for the joint  venture over its
initial two years of operations  and could range from $47,000 to $87,000.  For
financial reporting purposes,  the Company recorded a gain on this transaction
(the "IFE Sale") of  approximately  $25,301,  (which has been  reflected  as a
component of transaction gain, expenses and other expenses in its statement of
operations for the year ended  February 27, 1999) and has deferred  $15,000 of
the initial purchase price subject to the  determination of the final purchase
price described above. The Company used  substantially all of the net proceeds
to repay bank borrowings.

<PAGE>

      During the fourth quarter of fiscal 1999, the Company began to implement a
restructuring  plan  designed  to  lower  its cost  structure  and  improve  its
long-term  competitive  position.  This plan includes  eliminating  seven of its
principal  facilities,  reducing  the total  number from 21 to 14,  reducing its
employment base by approximately 8% and rationalizing its product offerings. The
Company  recognized a charge in the fourth  quarter of fiscal 1999 of $87,825 to
provide for the entire amount of restructuring, along with costs associated with
new product  introductions,  all of which was charged to cost of sales, of which
$62,497 is related to North  American  facilities.  These  costs and charges are
comprised of $61,089  related to impaired  inventories  and property,  plant and
equipment related to the  rationalization of its product offerings,  new product
introduction costs of $21,787, and severance and related separation costs, lease
termination and other costs of $4,949.

       The worldwide  reduction in facilities,  personnel and product  offerings
will aid the Company in several ways.  It will  strengthen  the global  business
management  focus on the  core  product  categories,  achieve  a more  effective
leveraging of resources  and improve the  Company's  ability to rapidly react to
changing business  conditions.  The rationalization of product offerings,  which
was brought about as a result of the 1999  Acquisitions  and the large number of
new product  introductions during the past year, will provide an ongoing benefit
of a generally lower cost structure.

       Pretax cash outlays  associated with the  restructuring  program were not
significant  during  fiscal 1999,  and are expected to be  approximately  $4,900
during fiscal 2000. Cash requirements are expected to be funded from operations.
The Company identified seven facilities,  four domestic and three in Europe, for
consolidation.  The consolidation activities are expected to commence during the
first  quarter of fiscal  2000 and be  substantially  complete by the end of the
fiscal year. When fully  implemented,  management expects that this program will
generate pretax savings of approximately $15,000 - $20,000 annually.

       The  assets  impacted  by this  program  include  factories,  warehouses,
assembly  operations,  administration  facilities,  machinery  and equipment and
inventories.  The new product  introduction  costs  represent  costs incurred in
bringing  new  products  to  market in volume  for the  first  time and  include
tooling,  engineering design and development,  costs in excess of standard costs
at  budgeted   manufacturing   levels  and  related   expenditures.   Management
anticipates  that the  Company  will  continue  to incur  pressure  on its gross
margins  during the upcoming  year as it achieves  learning  curve  efficiencies
associated  with the  introduction of these new products in volume for the first
time  and  as  it  implements  its  integrated  management   information  system
throughout the Company, and such costs could be material.

       Over the last two fiscal years, the Company's gross margins have improved
substantially,  increasing from 34.4% in fiscal 1997 to 36.7% in fiscal 1998 and
to 38.0% in fiscal 1999 (before special costs and charges described above).  The
primary reasons for the improvement in gross margins include: (1) a company-wide
re-engineering  program which has resulted in higher employee  productivity  and
better manufacturing efficiency,  (2) higher unit volumes and (3) improvement in
product mix.

<PAGE>

       B/E's  business  strategy is to maintain its market  leadership  position
through various initiatives,  including new product development. In fiscal 1999,
research,  development and engineering  expenses totaled $56,207, or 8.0% of net
sales.

       The  following  discussion  and  analysis  addresses  the  results of the
Company's  operations  for the year ended  February 27, 1999, as compared to the
Company's  results of  operations  for the year ended  February  28,  1998.  The
discussion and analysis then  addresses the results of the Company's  operations
for the year ended  February  28, 1998 as compared to the  Company's  results of
operations  for the year ended  February 22, 1997.  The  discussion and analysis
then  addresses the  liquidity and financial  condition of the Company and other
matters.

YEAR ENDED FEBRUARY 27, 1999 COMPARED TO THE YEAR ENDED FEBRUARY 28, 1998

       Net sales for fiscal 1999 were  $701,325,  an  increase of  approximately
$213,326,  or 44% over the prior year. Organic revenue growth during fiscal 1999
was approximately 10.6%; organic revenue growth, exclusive of IFE in both fiscal
1998 and fiscal 1999 was  approximately  13.7%,  whereas revenue growth on a pro
forma basis for both fiscal 1999 and 1998 giving effect to the 1999 Acquisitions
and excluding IFE for both periods was  approximately  15.5%. The second half of
fiscal 1999 reflected  substantially greater internal growth than the first half
of the year,  primarily  driven by the Company's  Seating Products Group. Of the
Company's backlog of approximately $640,000 as of February 27, 1999, $431,000 is
deliverable by the end of fiscal 2000.

       Gross  profit for fiscal  1999  before the  special  costs and  charges
described  above was  $266,275  (38.0% of sales).  This was  $87,370,  or 49%,
greater than the comparable period in the prior year of $178,905, which
represented  36.7% of sales.  The primary  reasons for the  improvement in gross
margins include: (1) a company-wide re-engineering program which has resulted in
higher employee  productivity and better  manufacturing  efficiency,  (2) higher
unit volumes and (3)  improvement  in product mix. As  described  above,  during
fiscal 1999 the Company  commenced a  restructuring  plan  designed to lower its
cost structure and improve its long-term competitive  position.  The cost of the
restructuring,  along with costs associated with new product  introductions  was
approximately  $87,800.  The Company recorded such amount as an increase in cost
of sales during fiscal 1999; reflecting such costs and charges, gross profit for
the year was $178,450 or 25.4% of sales.

       Selling,  general and  administrative  expenses  were  $83,648  (11.9% of
sales) for fiscal 1999,  which was $25,026,  or 43%, greater than the comparable
period in the prior year of $58,622  (12.0% of sales).  The increase in selling,
general and  administrative  expenses was primarily due to the 1999 Acquisitions
along with increases associated with internal growth.

       Research,  development  and  engineering  expenses  were $56,207 (8.0% of
sales)  during  fiscal  1999,  an increase of $10,522  over the prior year.  The
increase  in  research,   development  and  engineering   expense  is  primarily
attributable  to  ongoing  new  product  development  activities  and  the  1999
Acquisitions.

       Amortization  expense for fiscal  1999 of $22,498  was $11,233  greater
than  the  amount  recorded  in the  prior  year,  and  is  due  to  the  1999
Acquisitions.

<PAGE>

       Based on  management's  assumptions,  a portion of the purchase price for
the 1999  Acquisitions  was  allocated  to  purchased  in-process  research  and
development  that had not reached  technological  feasibility  and had no future
alternative  use.  During fiscal 1999, the Company  recorded a charge of $79,155
for the  write-off of acquired  in-process  research and  development  and other
acquisition-related  expenses.  Such amount has been presented as a component of
transaction  gain,  expenses  and other  expense in the  accompanying  financial
statements.  Management  estimates  that the  research and  development  cost to
complete  the  in-process  research  and  development  related to projects  will
aggregate approximately $11,000 which will be incurred over a five-year period.

       In February  1999, the Company sold a 51% interest in IFE to Sextant for
an initial cash  purchase  price of $62,000.  The final  purchase  price will be
determined on the basis of the operating  results for the joint venture over its
initial  two years of  operations  and could  range  from  $47,000  to  $87,000;
accordingly, $15,000 of the proceeds have been deferred at February 25, 1999 and
are  included in other  liabilities.  The  Company  has  recorded a gain on this
transaction of approximately  $25,301,  which has been reflected as component of
transaction  gain,  expenses  and other  expense in the  accompanying  financial
statements.

       The Company  incurred an  operating  loss of  $(37,757)  (which  includes
restructuring and new product introduction costs of $87,825, acquisition-related
expenses of $79,155 and the transaction  gain of $25,301) during fiscal 1999, as
compared to operating earnings of $58,669 in the prior year.  Operating earnings
during fiscal 1999 excluding such costs,  expenses and the transaction gain were
$103,922, or 14.8% of sales.

       Interest expense,  net was $41,696 during fiscal 1999, or $18,931 greater
than  interest  expense of $22,765 for the prior year and is due to the increase
in  the  Company's   long-term  debt  incurred  in  connection   with  the  1999
Acquisitions.

       The loss before  income  taxes in the current year was  $(79,453)  (which
includes   restructuring  and  new  product   introduction   costs  of  $87,825,
acquisition-related  expenses of $79,155 and the transaction gain of $25,301) as
compared to earnings before income taxes of $35,904 in the prior year.  Earnings
before  income taxes  excluding  the above  mentioned  costs and  expenses  were
$62,226.  Income tax expense for fiscal 1999 was $3,900 as compared to $5,386 in
the prior year.

       The loss before  extraordinary  items for fiscal 1999 was  $(83,353),  or
$(3.36) per share (diluted),  as compared to earnings before extraordinary items
of $30,518 or $1.30 per share (diluted),  for the comparable period in the prior
year.

       The Company incurred an  extraordinary  loss of $8,956 during fiscal 1998
for unamortized debt issue costs,  tender and redemption  premiums and costs and
expenses associated with the repurchase of its 9 3/4% Notes.

       The net loss for  fiscal  1999 was  $(83,353),  or  $(3.36)  per  share
(diluted),  as compared to net earnings of $21,562 of $.92 per share (diluted)
in fiscal 1998.

<PAGE>

YEAR ENDED FEBRUARY 28, 1998 COMPARED TO YEAR ENDED FEBRUARY 22, 1997

       Sales for the year ended February 28, 1998 were  $487,999,  or 18% higher
than sales of  $412,379  in the prior  year,  and  reflected  a 24%  increase in
product sales, offset by a $13,305 decline in service revenues  (attributable to
discontinued service lines of business). Year over year, the Company experienced
an increase in seating products  revenues of  approximately  $35,000 (or 16%), a
$25,000, or 25% increase in interior systems products revenues and a $29,000, or
56% increase in in-flight entertainment products revenues. The revenue increases
for the Seating  Products and In-Flight  Entertainment  Groups are primarily the
result of retrofit  programs that seven of the ten largest airlines in the world
have commenced, while the increase in revenues for the Interior Systems Products
Group is primarily related to both the surge in new aircraft  deliveries and the
increase in retrofit activity.

       Gross profit was $178,905, or 36.7% of sales, for the year ended February
28, 1998 and was  $37,083,  or 26% greater than the prior year's gross profit of
$141,822,  which represented 34.4% of sales. The increase in gross profit, while
primarily the result of the higher sales volume, was also positively impacted by
the 230 basis point improvement in gross margin.

     Selling,  general and administrative  expenses were $58,622,  or 12.0% of
sales,  for the year ended February 28, 1998.  This was $6,888,  or 13% higher
than the selling,  general and  administrative  expenses for the prior year of
$51,734  (12.5% of sales),  and is primarily  due to the higher level of sales
and quotation activity, as well as a higher level of customer service, product
support and information technology activities.

       Research,  development and engineering  expenses were $45,685, or 9.4% of
sales,  for the  fiscal  year  ended  February  28,  1998.  For the prior  year,
research,  development and engineering  expenses were $37,083, or 9.0% of sales.
The increase in research,  development and engineering was attributable to B/E's
ongoing  new  product  development  programs,  including  costs  related  to the
development of the MDDS expenditures.

       Amortization  expense  for the fiscal year ended  February  28, 1998 of
$11,265 was $658, or 6% higher than the amount recorded in the prior year.

       Other expenses for the fiscal year ended February 28, 1998 consisted of a
non-recurring  charge of $4,664  related to the settlement of a dispute with the
U.S.   Government   over  certain  export  sales  between  1992  and  1995.  See
"Business--Legal Proceedings."

       Net interest  expense was $22,765 for the year ended February 28, 1998 or
$4,402 less than the net interest expense of $27,167 recorded for the prior year
and is due to the decrease in the Company's long-term debt.

       The increase in gross profit offset by somewhat higher operating expenses
and lower  interest  expenses in the current  year  resulted in earnings  before
income taxes,  extraordinary  item and cumulative effect of change in accounting
principle of $35,904, an increase of $20,673 over the prior year.

       Income taxes for the year ended  February 28, 1998 were $5,386,  or 15%
of earnings  before  income  taxes as  compared to $1,522,  or 10% of earnings
before income taxes, in the prior year.

<PAGE>

       Earnings  before  extraordinary  item  were  $30,518,  or $1.30 per share
(diluted),  which  includes  the  $4,664  non-recurring  charge  related  to the
settlement of the dispute with the U.S. Government,  for the year ended February
28, 1998,  as compared to $13,709,  or $.72 per share  (diluted),  for the prior
year.

       The Company incurred an extraordinary charge of $8,956 during fiscal 1998
for unamortized  debt issue costs,  tender and redemption  premiums and fees and
expenses related to the repurchase of its 9 3/4% Notes.

       Net earnings were  $21,562,  or $.96 per share (basic) and $.92 per share
(diluted), for the year ended February 28, 1998, as compared to $13,709, or $.77
per share (basic) and $.72 per share (diluted), for the prior year.

LIQUIDITY AND CAPITAL RESOURCES

       The Company's  liquidity  requirements  consist of working capital needs,
ongoing  capital   expenditures  and  scheduled  payments  of  interest  on  its
indebtedness.  B/E's primary requirements for working capital have been directly
related to increased  accounts  receivable  and inventory  levels as a result of
revenue  growth.  B/E's working capital was $143,423 as of February 27, 1999, as
compared to $262,504 as of February 28, 1998.

     At February 27, 1999, cash and cash equivalents were $39,500, as compared
to $164,685 at February 28,  1998.  The primary use of cash during the current
fiscal  year  was  $349,690  for the 1999  Acquisitions.  Cash  provided  from
operating  activities  was $15,215 for fiscal 1999. The primary source of cash
during  fiscal  1999  was  the  net  loss  of  ($83,353)  offset  by  non-cash
restructuring  and  transaction  charges of  $166,980,  decreases  in accounts
receivable  of $21,407 and  increases in accounts and income taxes payable and
accrued and other  liabilities of $39,856,  offset by a use of cash of $16,449
related to increases in inventories and other current assets.

       The Company's capital expenditures were $37,465 and $28,923 during fiscal
1999 and 1998, respectively.  The increase in capital expenditures was primarily
attributable  to (1) the development of a new management  information  system to
replace  the  Company's  existing  systems,  many of  which  were  inherited  in
acquisitions,  and (2)  expenditures  for plant  modernization.  The  management
information  system is expected to be installed  over 71 months and is Year 2000
compliant.  Those facilities slated for implementation  after September 1999 are
currently Year 2000 compliant.  The Company  anticipates  ongoing annual capital
expenditures of  approximately  $30,000 for the next several years to be in line
with the expanded growth in business and the recent acquisitions.

       The  Company's  Bank Credit  Facility  consists  of a $100,000  revolving
credit  facility and an acquisition  facility of $36,000.  The revolving  credit
facility expires in August 2004 and the acquisition facility is amortizable over
five years beginning in August 1999. The Bank Credit Facility is  collateralized
by the Company's  accounts  receivable,  inventories and by substantially all of
its other  personal  property.  At February  27,  1999,  indebtedness  under the
existing  Bank  Credit  Facility  consisted  of  letters  of credit  aggregating
approximately  $3,053 and outstanding  borrowings under the acquisition facility
aggregating $36,000 (bearing interest at LIBOR plus 1.50%, or approximately 6.5%
as  of  February  27,  1999).  The  Bank  Credit  Facility  contains   customary
affirmative  covenants,  negative covenants and conditions of borrowing,  all of
which were met by the Company as of February 27, 1999.

<PAGE>

       In January 1996, the Company sold $100,000 of 9 7/8% Senior  Subordinated
Notes (the "9 7/8% Notes").  In February  1998, the Company sold $250,000 of 8%
Senior  Subordinated Notes (the "8% Notes"). In conjunction with the sale of the
8% Notes, the Company initiated a tender offer for the $125,000 of 9 3/4% Senior
Notes due 2003 (the "9 3/4%  Notes").  The net  proceeds  from the  offering  of
approximately  $240,419  were used (1) for the tender  offer  (which  expired on
February  25,  1998) in which  approximately  $101,800  of the 9 3/4% Notes were
retired,  (2) to call the  remaining  9 3/4%  Notes on  March  16,  1998 and (3)
together with the proceeds from the Bank Credit Facility,  to partially fund the
1999  Acquisitions.  The Company incurred an extraordinary  charge of $8,956 for
unamortized  debt issue  costs,  tender  and  redemption  premiums  and fees and
expenses  related to the  repurchase of the 9 3/4% Notes.  In December 1998, the
Company sold $200,000 of 9 1/2% Senior  Subordinated  Notes (the "9 1/2 Notes").
The net proceeds from the offering of approximately $194,100 were used to settle
the Company's  obligations  related to the SMR obligation and to repay a portion
of the Company's bank borrowings.

       Long-term debt consists  principally of the Bank Credit Facility,  9 7/8%
Notes,  8% Notes and 9 1/2% Notes.  The 9 7/8% Notes,  8% Notes and 9 1/2% Notes
mature on February 1, 2006,  March 1, 2008 and  November 1, 2008,  respectively.
The 9 7/8% Notes, 8% Notes and 9 1/2% Notes contain restrictive  covenants,  all
of which were met by the Company as of February 27, 1999, including  limitations
on future  indebtedness,  restricted  payments,  transactions  with  affiliates,
liens, dividends, mergers and transfers of assets.

       The Company  believes that the cash flow from operations and availability
under the 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, 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.

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  asset  during  the  operating  loss
carryforward  period,  which expires in 2013. Such uncertainties  include recent
cumulative losses by the Company,  the highly cyclical nature of the industry in
which it  operates,  economic  conditions  in Asia  which  impact  the  airframe
manufacturers and the airlines, the Company's high degree of financial leverage,
risks  associated  with  the   implementation   of  its  integrated   management
information  system,  and risks associated with the integration of acquisitions.
The Company  monitors these 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.

<PAGE>

YEAR 2000 COSTS

       The "Year 2000"  ("Y2K")issue is the result of computer  programs using
two digits  rather than four to define the  applicable  year.  Because of this
programming  convention,  software,  hardware or firmware may recognize a date
using "00" as the year 1900  rather than the year 2000.  Use of non-Year  2000
compliant programs could result in system failures,  miscalculations or errors
causing disruptions of operations or other business problems, including, among
others, a temporary  inability to process  transactions and invoices or engage
in similar normal business activities.

       B/E  Technology   Initiatives   Program.   The  Company  has  experienced
substantial  growth as a result of having completed 15 acquisitions  since 1989.
Essentially   all  of  the  acquired   businesses  were  operating  on  separate
information systems, using different hardware and software platforms.  In fiscal
1997, the Company analyzed its systems, both pre-existing and acquired, for Year
2000 compliance with a view to replacing  non-compliant  systems and creating an
integrated Year 2000 compliant system. In addition,  the Company has developed a
comprehensive  program  to  address  the Year 2000  issue  with  respect  to the
following   non-system   areas:  (1)  network   switching,   (2)  the  Company's
non-information  technology  systems  (such as buildings,  plant,  equipment and
other   infrastructure   systems  that  may  contain  embedded   microcontroller
technology)  and (3) the status of major  vendors,  third-party network  service
providers and other material  service  providers  (insofar as they relate to the
Company's  business).  As explained below,  the Company's  efforts to assess its
systems as well as non-system areas related to Year 2000 compliance involve: (1)
a wide-ranging assessment of the Year 2000 problems that may affect the Company,
(2) the  development  of  remedies  to address the  problems  discovered  in the
assessment phase and (3) testing of the remedies.

       Assessment  Phase. The Company has identified  substantially all of its
major  hardware  and  software  platforms  in use  as  well  as  the  relevant
non-system  areas  described  above.  The Company has  determined  its systems
requirements on a company-wide  basis and has begun the  implementation  of an
enterprise resource planning ("ERP") system,  which is intended to be a single
system  database  onto  which all the  Company's  individual  systems  will be
migrated.   In  relation  thereto,  the  Company  has  signed  contracts  with
substantially  all of its significant  hardware,  software and other equipment
vendors  and  third-party  network  service  providers  related  to Year 2000
compliance.

       Remediation  and Testing Phase.  In  implementing  the ERP system,  the
Company  undertook and has  completed a  remediation  and testing phase of all
internal  systems,  LANS,  WANs and PBXS.  This phase was  intended to address
potential Year 2000 problems of the ERP system in relation to both information
technology and non-information technology systems and then to demonstrate that
the ERP software was Year 2000 compliant. ERP system software was selected and
applications   implemented  by  a  team  of  internal  users,  outside  system
integrator  specialists and ERP application experts. The ERP system was tested
between June 1997 to 1998 by this team of experts.  To date,  eight  locations
have been fully implemented on the ERP system.  This company-wide  solution is
being  deployed  to all other B/E sites in a manner  that is  designed to meet
full implementation for all non-Year 2000 compliant sites by the year 2000.

<PAGE>

       Program to Assess  and  Monitor  Progress  of Third  Parties.  As noted
above,  B/E has also  undertaken  an action  plan to assess  and  monitor  the
progress of third-party  vendors in resolving  Year 2000 issues.  To date, the
Company  has (1)  obtained  guidance  from  outside  counsel  to ensure  legal
compliance, (2) generated correspondence to each of its third-party vendors to
assess the Y2K readiness of these vendors, (3) contracted a `Vendor Y2K' fully
automated  tracking program to track all  correspondence  to/from vendors,  to
track  timely  responses  via an  automatic  computer  generated  `trigger' to
provide  an  electronic  folder  for  easy  reference  and  retention  and  to
specifically track internally  identified  `critical' vendors.  The Company is
also currently in the midst of developing an internal consolidated database of
the Company's  vendors.  To monitor its third- party vendors,  the Company has
sent a correspondence  mailing to targeted vendors and is currently  following
up on  non-deliverable  letters  and those  vendors  that  indicated  material
problems in their  replies.  The  Company  believes  that the  majority of the
required  compliance  and  remediation  with respect to these  vendors will be
completed in the beginning of the second quarter of fiscal 2000.

       Contingency Plans. The Company has begun to analyze  contingency plans to
handle the worst-case Year 2000 scenarios that the Company  believes  reasonably
could occur and, if  necessary,  intends to develop a timetable  for  completing
such contingency plans.

       Costs Related to the Year 2000 Issue.  To date,  the Company has incurred
approximately  $30,000 in costs related to the implementation of the ERP system.
The  Company  currently   estimates  the  total  ERP  implementation  will  cost
approximately $38,000 and a portion of the costs have and will be capitalized to
the extent permitted under generally accepted accounting principles.

       Risks Related to the Year 2000 Issue.  Although the Company's  efforts to
be Year 2000 compliant are intended to minimize the adverse  effects of the Year
2000 issue on the Company's  business and operations,  the actual effects of the
issue will not be known until the year 2000.  Difficulties in  implementing  the
ERP system or failure by the  Company to fully  implement  the ERP system or the
failure of its major vendors,  third-party network service providers,  and other
material service providers and customers to adequately  address their respective
Year 2000 issues in a timely manner would have a material  adverse effect on the
Company's  business,   results  of  operations,  and  financial  condition.  The
Company's capital requirements may differ materially from the foregoing estimate
as a result of regulatory, technological and competitive developments (including
market developments and new opportunities) in the Company's industry.  See "Risk
Factors--Potential Failure of Computer Systems to Recognize Year 2000."

INDUSTRY CONDITIONS

       The Company's principal customers are the world's commercial  airlines.
As a result,  the Company's 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  delaying  purchases of new
aircraft.  This led to a significant  contraction in the  commercial  aircraft
cabin interior products  industry and a decline in the Company's  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
has,  in part,  been  driven by record  load  factors,  rising fare prices and
declining fuel costs. The airlines have  substantially  restored their balance
sheets through cash generated from operations and debt and equity  placements.
As a result,  the levels of airline spending on refurbishment and new aircraft
purchases  have  expanded.  However,  due to  the  volatility  of the  airline
industry and the current general economic and financial turbulence,  there can
be no assurance that the  profitability  of the airline industry will continue
or that the airlines will maintain or increase  expenditures on cabin interior
products for refurbishments or new aircraft.

<PAGE>

       In   addition,   the  airline   industry  is   undergoing  a  process  of
consolidation and significantly increased competition.  Such consolidation could
result in a  reduction  in future  aircraft  orders as  overlapping  routes  are
eliminated  and  airlines  seek  greater   economics   through  higher  aircraft
utilization.  Increased airline  competition may also result in airlines seeking
to reduce costs by  producing  greater  price  competition  from  airline  cabin
interior  products  manufacturers,  thereby  adversely  affecting  the Company's
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.   Of  the  Company's  $640,000  of  backlog  at  February  27,  1999,
approximately  $431,200 is  deliverable  by the end of fiscal 2000. Of the total
backlog at February 27, 1999,  the Company had $91,800 with Asian  carriers.  Of
such Asian  carrier  backlog,  approximately  $49,600  is with  Japan  Airlines,
Singapore  Airlines and Cathay  Pacific.  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. In addition,  Boeing has announced that in light of
the continued  severe  economic  conditions  in Asia,  it will be  substantially
scaling back  production of a number of aircraft types,  including  particularly
wide-body  aircraft which require up to seven times the dollar content for B/E's
products as compared to narrow-body aircraft.

ITEM 7A.  QUANTITIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

               The Company is exposed to a variety of risks,  including  foreign
currency  fluctuations  and changes in interest rates  affecting the cost of its
debt.

       Foreign  currency -- The Company has direct  operations  in Europe that
receive  revenues  from  customers  in various  currencies  and  purchase  raw
materials  and  component  parts from foreign  vendors in various  currencies.
Accordingly, the Company is exposed to transaction gains and losses that could
result from changes in foreign  currency  exchange  rates relative to the U.S.
dollar. The largest foreign currency exposure results from activity in British
pounds and Dutch guilders.

       From time to time, the Company and its foreign  subsidiaries  may enter
into  foreign  currency  exchange  contracts  to manage  risk on  transactions
conducted in foreign  currencies.  At February  27,  1999,  the Company had no
outstanding  forward currency exchange  contracts.  The Company does not enter
into any other derivative financial instruments.

       Directly  and through its  subsidiaries,  the Company  sells to various
customers in the European Union which adopted the Euro as their legal currency
on January 1, 1999. The Euro is already used for some  financial  transactions
and expected to enter general circulation after a three-year transition period
ending January 1, 2002. The Company has analyzed whether the conversion to the
Euro will materially affect its business operations. The Company's information
systems are capable of processing transactions in Euros.

<PAGE>

Additionally,  the  Company is planning  to upgrade  certain of its  information
systems through December 2000 to enhance its capability to process  transactions
and keep records in Euros.  The Company does not expect costs in connection with
the Euro conversion to be material.

       Interest Rates -- At February 27, 1999, the Company had adjustable rate
debt of approximately  $44,191 and fixed rate debt of approximately  $549,440.
The weighted  average interest rate for the adjustable and fixed rate debt was
approximately  6.5% and 8.9%,  respectively,  at February 27, 1999. If interest
rates were to increase by 10% above current rates, the estimated impact on the
Company's   financial   statements   would  be  to  reduce  pretax  income  by
approximately  $300. The Company does not engage in  transactions  intended to
hedge its exposure to changes in interest rates.

       As of  February  27,  1999,  the  Company  maintained  a  portfolio  of
securities  consisting  mainly  of  taxable,  interest-bearing  deposits  with
weighted average  maturities of less than three months. If short-term interest
rates were to  increase or decrease  by 10%,  the Company  estimates  interest
income would increase or decrease by approximately $200.

ITEM 8.  CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The information  required by this section is set forth beginning from page F-1
of this report.

ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE

None.

                [Remainder of this page intentionally left blank]

<PAGE>
                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

       Information set forth under the caption  "Election of Directors" in the
proxy  statement  to be  filed  with the  Commission  in  connection  with the
Company's  1999 Annual  Meeting of  Stockholders  (the "Proxy  Statement")  is
incorporated by reference herein.

       Information  relating to the  executive  officers of the Company is set
forth in Part I, Item 4 of this annual  report  under the  caption  "Executive
Officers of the Registrant."

ITEM 11.  EXECUTIVE COMPENSATION

       Information set forth under the caption "Executive Compensation" in the
Proxy  Statement  is  incorporated  by  reference  herein.   The  Compensation
Committee Report and the Performance Graph included in the Proxy Statement are
not incorporated herein.


ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

       Information set forth under the caption "Security  Ownership of Certain
Beneficial  Owners and  Management" in the Proxy  Statement is incorporated by
reference herein.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

       Information  set forth under the  caption  "Certain  Relationships  and
Related  Transactions"  in the Proxy  Statement is  incorporated  by reference
herein.

                [Remainder of this page intentionally left blank]


<PAGE>

                                   PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a) The following documents are filed as part of this report:

      1.   Consolidated Financial Statement (See page F-1)

           Independent Auditors' Report.

           Consolidated  Balance  Sheets,  February  27, 1999 and February 28,
           1998.

           Consolidated  Statements of  Operations  and  Comprehensive  Income
           (Loss) for the Years Ended February 27, 1999, February 28, 1998 and
           February 22, 1997.

           Consolidated Statements of Stockholders' Equity for the Years Ended
           February 27, 1999, February 28, 1998 and February 22, 1997.

           Consolidated  Statements of Cash Flows for the Years Ended February
           27, 1999 February 28, 1998 and February 22, 1997.

           Notes to  Consolidated  Financial  Statements  for the Years  Ended
           February 27, 1999, February 28, 1998 and February 22, 1997.

      2.   Financial Statement Schedule

           Schedule II - Valuation and Qualifying Accounts

           All other financial  statement  schedules  are  omitted  because
           such schedules  are  not required  or the  information required
           has  been presented in the aforementioned consolidated financial
           statements.

      3.   Exhibits - The exhibits listed in the following "Index to Exhibits"
           are filed with this Form 10-K or incorporated  by  reference  as set
           forth below.

(b)   The following  reports on Form 8-K were  filed  during  the  quarter
      ended February 27, 1999.

           January 25, 1999     Form 8-K/A relating to the acquisition of
                                SMR Aerospace, Inc.

           January 27, 1999     Form 8-K relating to the announcement of the
                                sale of a 51% interest in the Company's
                                In-Flight Entertainment ("IFE") business.

(c)    The exhibits listed in the following  "Index to Exhibits" are filed with
       this Form 10-K or incorporated by reference as set forth below.

(d)   Additional Financial Statement Schedules - None.

<PAGE>


                                INDEX TO EXHIBITS

Exhibit
Number               Description
- -------              -----------
EXHIBIT 3         ARTICLES OF INCORPORATION AND BY-LAWS

3.1          Amended and Restated Certificate of Incorporation (1)
3.2          Certificate of Amendment of the Restated Certificate of
             Incorporation (2)
3.3          Certificate of Amendment of the Restated Certificate of
             Incorporation (17)
3.4          Amended and Restated By-Laws (18)

Exhibit 4    Instruments Defining the Rights of Security Holders,
             including debentures

4.1          Specimen Common Stock Certificate (1)
4.2          Form of Note for the Registrant's 9 1/2% Senior Subordinated
             Notes (19)
4.3          Indenture  dated  November 2, 1998 between The Bank of New York,
             as trustee, and the Registrant relating to the Registrant's 9 1/2%
             Senior Subordinated Notes (19)
4.4          Form of Note for the  Registrant's Series B 9 7/8%  Senior
             Subordinated Notes (3)
4.5          Indenture  dated January 24, 1996 between Fleet  National Bank, as
             trustee, and the Registrant relating to the Registrant's 9 7/8%
             Senior Subordinated Notes and Series B 9 7/8% Senior Subordinated
             Notes (3)
4.6          Form of Note for the Registrant's 8% Series B Senior Subordinated
             Notes (4)
4.7          Indenture dated February 13, 1998 for the Registrant's issue of 8%
             Senior Subordinated Notes (4)
4.8          Form of Stockholders' Agreement by and among the Registrant,
             Summit Ventures II,  L.P., Summit Investors II, L.P. and Wedbush
             Capital Partners (5)
4.9          Rights Agreement between the Registrant and BankBoston, N.A.,
             as rights agent, dated as of November 12, 1998 (18)

EXHIBIT 10(I)     MATERIAL CONTRACTS

10.1         Supply Agreement dated as of April 17, 1990 between the Registrant
             and Applied Extrusion Technologies, Inc. (1)
10.2         Fifth Amended and Restated Credit  Agreement dated August 7, 1998
             (17)
10.3         Receivables  Sales Agreement dated January 24, 1996 among the
             Registrant,  First Trust of Illinois, N.A. and Centrally Held
             Eagle Receivables Program, Inc. (3)
10.4         Escrow Agreement dated January 24, 1996 among the Registrant,
             Eagle Industrial Product Corporation and First Trust of Illinois,
             N.A. as Escrow Agent (3)
10.5         Acquisition Agreement dated as of December 14, 1995 by and among
             the Registrant, Eagle Industrial Products Corporation, Eagle
             Industries, Inc. and Great American Management and Investment,
             Inc. (8)
10.6         Asset Purchase Agreement dated as of April 16, 1998 by and between
             Stanford Aerospace Group, Inc. and the Registrant (9)
10.7         Stock Purchase Agreement dated as of March 31, 1998 by and between
             the Registrant and Puritan Bennet Corporation (10)
10.8         Acquisition Agreement dated July 21, 1998 among the Registrant
             and Sellers named therein    (16)

EXHIBIT 10(II) LEASES

10.9              Lease dated May 15, 1992 between  McDonnell  Douglas
                  Company,  as lessor, and the Registrant,  as lessee,
                  relating to the Irvine, California property (2)
10.10             Lease dated September 1, 1992 relating to the Wellington,
                  Florida property (2)


<PAGE>


Exhibit
Number               Description
- -------              -----------
10.11             Chesham, England Lease dated October 1, 1973 between Drawheath
                  Limited and the Peninsular and Oriented Stem Navigation
                  Company (assigned in February 1985) (14)
10.12             Utrecht, The Netherlands Lease dated December 15, 1988 between
                  the Pension Fund Foundation for Food Supply Commodity Boards
                  and Inventum (14)
10.13             Utrecht, The Netherlands Lease dated January 31, 1992 between
                  G.W. van de Grift Onroerend Goed B.V. and Inventum (14)
10.14             Lease dated October 25, 1993 relating to the property in
                  Longwood, Florida (6)

Exhibit 10(iii)   Executive Compensation Plans and Arrangements

10.15             Amended and Restated 1989 Stock Option Plan (11)
10.16             Directors' 1991 Stock Option Plan (11)
10.17             1990 Stock Option Agreement with Richard G. Hamermesh (11)
10.18             1990 Stock Option Agreement with B. Martha Cassidy (11)
10.19             1990 Stock Option Agreement with Jim C. Cowart (11)
10.20             1990 Stock Option Agreement with Petros A. Palandjian (11)
10.21             1990 Stock Option Agreement with Hansjorg Wyss (11)
10.22             1991 Stock Option Agreement with Amin J. Khoury (11)
10.23             1991 Stock Option Agreement with Jim C. Cowart (11)
10.24             1992 Stock Option Agreement with Amin J.  Khoury (11)
10.25             1992 Stock Option Agreement with Jim C. Cowart (11)
10.26             1992 Stock Option Agreement with Paul W. Marshall (11)
10.27             1992 Stock Option Agreement with David Lahar (11)
10.28             United Kingdom 1992 Employee Share Option Scheme (2)
10.29           1994 Employee Stock Purchase Plan (12)
10.30           Amended and Restated Employment Agreement as of May 29, 1998
                between the  Registrant and Amin J. Khoury (15)
10.31           Amended and Restated Employment Agreement as of May 29, 1998
                between the Registrant and Robert J. Khoury (15)
10.32           Employment Agreement dated as of March 1, 1992 between the
                Registrant and Marco Lanza (the "Lanza Agreement") (14)
10.33           Amendment No. 1 dated as of January 1, 1996 to the Lanza
                Agreement (13)
10.34           Employment Agreement dated as of April 1, 1992 between the
                Registrant and G. Bernard  Jewel (14)
10.35           Amended and Restated Employment Agreement dated as of May 29,
                1998 between the Registrant and Thomas P. McCaffrey (15)
10.36           Amended and Restated Employment Agreement dated as of May 29,
                1998 between the Registrant and Paul E. Fulchino (15)
10.37           BE Aerospace, Inc. Savings and Profit Sharing Plan and Trust--
                Financial Statements for the Ten Months Ended December 31, 1995
                and the Year Ended February 28, 1995,Supplemental Schedules and
                Independent Auditors' Report (14)
10.38           BE Aerospace, Inc. 1994 Employee Stock Purchase Plan Financial
                Statements as of February 29, 1996 and February 26, 1995; and
                for the Year Ended February 29, 1996 and the period from May 15,
                1994 (inception) to February 28, 1995 and Independent
                Auditors' Report (14)
10.39           Amendment No. 1 to Employment Agreement dated November 12, 1998
                between the Registrant and Amin J. Khoury (19)
10.40           Amendment No. 1 to Employment Agreement dated November 12, 1998
                between the Registrant and Robert J. Khoury (19)
10.41           Amendment No. 1 to Amended and Restated Employment Agreement
                dated November 12, 1998 between the Registrant and
                Thomas P. McCaffrey (19)


<PAGE>


Exhibit
Number               Description
- -------              -----------
10.42        Amendment No. 1 to Amended and Restated Employment Agreement dated
             November 12, 1998 between the Registrant and Paul E. Fulchino (19)
10.43        Amendment No. 2 dated as of November 12, 1998 to the Lanza
             Agreement (19)
10.44        B/E Aerospace, Inc. Savings Plan Financial Statements for the
             years ended December 31, 1997 and 1996, supplemental Schedules,
             and Independent Auditors' Report (14)
10.45        B/E  Aerospace,  Inc. 1995 Employee  Stock  Purchase Plan
             Financial Statements for the years ended  February 28, 1998
             and 1997 and Independent Auditors'Report (14)
10.46        B/E  Aerospace,  Inc. 1995 Employee  Stock  Purchase Plan
             Financial   Statements for the years ended February 27, 1999 and
             1998 and Independent Auditors' Report *
10.47        B/E Aerospace, Inc. Savings Plan Financial Statements for the
             years ended December 31, 1998 and 1997 and Independent
             Auditors' Report *

Exhibit 21   Subsidiaries of the Registrant
21.1         Subsidiaries *

Exhibit 23   Consents of Experts and Counsel
23.1         Consent of Independent Accountants - Deloitte & Touche LLP*

Exhibit 27   Financial Data Schedule
27.1         Financial Data Schedule for the fiscal year ended
             February 27, 1999*

Exhibit 99   Risk Factors*

- -----------------------
*  Filed herewith.

 (1)   Incorporated by reference to the Company's Registration Statement on
       Form S-1, as amended (No. 33-33689), filed with the Commission on
       March 7, 1990.
(2)    Incorporated by reference to the Company's Registration Statement on
       Form S-1, as amended (No. 33-54146), filed with the Commission on
       November 3, 1992.
(3)    Incorporated by reference to the Company's Registration Statement on
       Form S-4 (No. 333-00433), filed with the Commission on January 26, 1996.
(4)    Incorporated by reference to the Company's Registration Statement on
       Form S-4 (No. 333-47649), filed with the Commission on March 10, 1998.
(5)    Incorporated by reference to the Company's Registration Statement on
       Form S-2 (No. 33-66490), filed with the Commission on July 23, 1993.
(6)    Incorporated by reference to the Company's Annual Report on Form 10-K
       as amended for the Fiscal year ended February 26, 1994, filed with the
       Commission on May 25, 1994.
(7)    Incorporated by reference to the Company's Annual Report on Form 10-K
       as amended for the Fiscal year ended February 25, 1995, filed with the
       Commission on May 26, 1995.
(8)    Incorporated by reference to the Company's Current Report on Form 8-K
       dated December 14, 1995, filed with the Commission on December 28, 1995.
(9)    Incorporated by reference to the Company's Current Report on Form 8-K
       dated May 8, 1998, filed with the Commission on May 8, 1998.
(10)   Incorporated by reference to the Company's Current Report on Form 8-K
       dated March 31, 1998, filed with the Commission on April 27, 1998.
(11)   Incorporated by reference to the Company's Registration Statement on
       Form S-8 (No. 33-48119), filed with the Commission on May 26, 1992.
(12)   Incorporated by reference to the Company's Registration Statement on
       Form S-8 (No. 33-82894), filed with the Commission on August 16, 1994.


<PAGE>



(13)   Incorporated by reference to the Company's Current Report on Form 8-K
       dated March 26, 1996, filed with the Commission on April
       5, 1996.
(14)   Incorporated by reference to the Company's Annual Report on Form 10-K
       as amended for the Fiscal year ended February 28, 1998,
       filed with the Commission on May 29, 1998.
(15)   Incorporated by reference to the Company's Quarterly Report on Form 10-Q
       for the quarter ended May 30, 1998, filed with the
       Commission on July 14, 1998.
(16)   Incorporated by reference to the Company's Current Report on Form 8-K
       dated August 24, 1998, filed with the Commission on
       August 24, 1998.
(17)   Incorporated by reference to the Company's  Registration  Statement
       on Form S-3 (No. 333-60209),  filed with the Commission on July 30,
       1998.
(18)   Incorporated  by reference to the Company's  Current  Report on Form
       8-K dated  November 12, 1998,  filed with the Commission on November
       18, 1998.
(19)   Incorporated  by reference to the Company's  Registration  Statement on
       Form S-4 (No.  333-67703),  filed with the  Commission  on January  13,
       1999.



<PAGE>


                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) 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.


                                     By  /s/ Robert J. Khoury
                                         Vice Chairman and
                                         Chief Executive Officer

Dated:  May 21, 1999


Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been  signed  on May 21,  1999 by the  following  persons  on  behalf of the
registrant in the capacities indicated.


     Signature                                 Title


/s/ Amin J. Khoury                            Chairman
- ---------------------------------------


/s/ Robert J. Khoury                          Vice Chairman and Chief
- ---------------------------------------       Executive Officer



/s/ Paul E. Fulchino                          President and Chief Operating
- ---------------------------------------       Officer



/s/ Thomas P. McCaffrey                       Corporate Senior Vice President of
- ---------------------------------------       Administration, Chief
                                              Financial Officer and Assistant
                                              Secretary (principal
                                              financial and accounting officer)

/s/ Jim C. Cowart                             Director
- ---------------------------------------


/s/ Richard G. Hamermesh                      Director
- ---------------------------------------


/s/ Brian H. Rowe                             Director
- ---------------------------------------


/s/ Hansjoerg Wyss                            Director
- ---------------------------------------



ITEM 8.  INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULE
<TABLE>
<CAPTION>
                                                                                     Page

<S>                                                                                   <C>
Independent Auditors' Report                                                          F-2

Financial Statements:

         Consolidated Balance Sheets, February 27, 1999 and February 28, 1998         F-3

         Consolidated Statements of Operations and Comprehensive                      F-4
         Income (Loss) for the Years Ended February 27, 1999, February 28, 1998
         and February 22, 1997

         Consolidated  Statements of Stockholders'  Equity for the Years Ended        F-5
         F-5 February 27, 1999, February 28, 1998 and February 22, 1997

         Consolidated  Statements  of Cash  Flows  for  the  Years  Ended  F-6        F-6
         February 27, 1999, February 28, 1998 and February 22, 1997

         Notes to  Consolidated  Financial  Statements for the Years Ended F-7        F-7
         February 27, 1999, February 28, 1998 and February 22, 1997

Financial Statement Schedule:

         Schedule II - Valuation and  Qualifying  Accounts for the Years Ended        F-25
         F-25 February 27, 1999, February 28, 1998 and February 22, 1997

</TABLE>

                 [Remainder of page intentionally left blank]



<PAGE>


                         INDEPENDENT AUDITORS' REPORT



The Board of Directors and Stockholders
BE Aerospace, Inc.
Wellington, Florida


     We have  audited  the  accompanying  consolidated  balance  sheets of BE
Aerospace,  Inc.  and  subsidiaries  as of February  27, 1999 and February 28,
1998, and the related consolidated  statements of operations and comprehensive
income  (loss),  stockholders'  equity,  and cash  flows for each of the three
years in the period  ended  February 27,  1999.  Our audits also  included the
financial  statement  schedule on page F-25.  These  financial  statements and
financial   statement   schedule  are  the  responsibility  of  the  Company's
management.  Our  responsibility  is to express an opinion on these  financial
statements and financial statement schedule based on our audits.

     We conducted our audits in accordance  with generally  accepted  auditing
standards.  Those  standards  require  that we plan and  perform  the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial  statements.  An audit
also  includes  assessing  the  accounting  principles  used  and  significant
estimates  made by  management,  as well as evaluating  the overall  financial
statement presentation.  We believe that our audits provide a reasonable basis
for our opinion.

     In our opinion, such consolidated financial statements present fairly, in
all material  respects,  the  financial  position of BE  Aerospace,  Inc. and
subsidiaries as of February 27, 1999 and February 28, 1998, and the results of
their  operations  and their  cash  flows  for each of the three  years in the
period  ended  February  27,  1999,  in  conformity  with  generally  accepted
accounting  principles.   Also,  in  our  opinion,  such  financial  statement
schedule,  when considered in relation to the basic financial statements taken
as a whole,  presents fairly,  in all material  respects,  the information set
forth therein.


DELOITTE & TOUCHE LLP


Costa Mesa, California
April 16, 1999



<PAGE>

CONSOLIDATED BALANCE SHEETS,  FEBRUARY 27, 1999 AND FEBRUARY 28, 1998 (Dollars
in thousands, except share data)

<TABLE>
<CAPTION>

ASSETS                                                                                             1999            1998
- ------                                                                                             ----            ----
<S>                                                                                         <C>              <C>
CURRENT ASSETS:
    Cash and cash equivalents                                                               $    39,500       $ 164,685
    Accounts receivable - trade, less allowance for doubtful
       accounts of $2,633 (1999) and $2,190 (1998)                                              140,782          87,931
    Inventories, net                                                                            119,247         121,728
    Other current assets                                                                         14,086           7,869
                                                                                            -----------       ---------
       Total current assets                                                                     313,615         382,213
                                                                                            -----------       ---------

PROPERTY AND EQUIPMENT, net                                                                     138,730         103,821
INTANGIBLES AND OTHER ASSETS, net                                                               450,900         195,723
DEFERRED INCOME TAXES                                                                             1,054               -
                                                                                           ------------      ----------
                                                                                            $   904,299      $  681,757
                                                                                            ===========      ==========

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
    Accounts payable                                                                         $   63,211      $   47,858
    Accrued liabilities                                                                          97,065          38,566
    Current portion of long-term debt                                                             9,916          33,285
                                                                                              ---------     -----------
       Total current liabilities                                                                170,192         119,709
                                                                                              ---------      ----------

LONG-TERM DEBT                                                                                  583,715         349,557
DEFERRED INCOME TAXES                                                                                 -           1,207
OTHER LIABILITIES                                                                                34,519          14,509

COMMITMENTS AND CONTINGENCIES                                                                         -               -

STOCKHOLDERS' EQUITY:
    Preferred stock, $.01 par value; 1,000,000 shares
       authorized; no shares outstanding                                                              -               -
    Common stock, $.01 par value; 50,000,000 shares
       authorized; 24,602,915 (1999) and 22,891,918 (1998)
       shares issued and outstanding                                                                246             229
    Additional paid-in capital                                                                  245,809         240,289
    Accumulated deficit                                                                        (124,077)        (40,724)
    Accumulated other comprehensive loss                                                         (6,105)         (3,019)
                                                                                              ----------    ------------
       Total stockholders' equity                                                               115,873         196,775
                                                                                             ----------     ------------
                                                                                             $  904,299      $  681,757
                                                                                             ==========      ===========

</TABLE>
See notes to consolidated financial statements.

<PAGE>


CONSOLIDATED  STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) FOR THE
YEARS ENDED FEBRURY 27, 1999, FEBRUARY 28, 1998 AND FEBRUARY 22, 1997 (Dollars
in thousands, except per share data)
<TABLE>
<CAPTION>

                                                                                      Year Ended
                                                                 ---------------------------------------------------
                                                                 February 27,        February 28,        February 22,
                                                                         1999                1998                1997
<S>                                                                <C>                 <C>                 <C>
NET SALES                                                          $  701,325          $  487,999          $  412,379

COST OF SALES  (Note 3)                                               522,875             309,094             270,557
                                                                     --------            --------            --------

GROSS PROFIT                                                          178,450             178,905             141,822

OPERATING EXPENSES:
    Selling, general and administrative                                83,648              58,622              51,734
    Research, development and engineering                              56,207              45,685              37,083
    Amortization of intangible assets                                  22,498              11,265              10,607
    Transaction gain, expenses
      and other expenses (Note 4)                                      53,854               4,664                   -
                                                                     --------            --------            --------
    Total operating expenses                                          216,207             120,236              99,424
                                                                     --------            --------            --------

OPERATING EARNINGS (LOSS)                                             (37,757)             58,669              42,398

INTEREST EXPENSE, net                                                  41,696              22,765              27,167
                                                                       ------            --------             -------
EARNINGS (LOSS) BEFORE INCOME TAXES AND
   EXTRAORDINARY ITEM                                                 (79,453)             35,904              15,231

INCOME TAXES                                                            3,900               5,386               1,522
                                                                     --------             -------             -------
EARNINGS (LOSS) BEFORE EXTRAORDINARY ITEM                             (83,353)             30,518              13,709

EXTRAORDINARY ITEM                                                          -               8,956                   -
                                                                     ---------          ---------          ----------

NET EARNINGS (LOSS)                                                 $ (83,353)           $ 21,562            $ 13,709

OTHER COMPREHENSIVE INCOME (LOSS):
  Foreign exchange translation adjustment                              (3,086)             (2,137)                496
                                                                     ---------         -----------         ----------

COMPREHENSIVE INCOME (LOSS)                                         $ (86,439)          $  19,425            $ 14,205
                                                                    ==========          =========            ========

BASIC EARNINGS (LOSS) PER SHARE:
  Earnings (loss) before extraordinary item                         $   (3.36)          $    1.36            $    .77
  Extraordinary item                                                        -                (.40)                  -
                                                                    ---------           ---------            --------
  Net earnings (loss)                                               $   (3.36)          $     .96            $    .77
  Weighted average common shares                                       24,814              22,442              17,692
                                                                    =========           =========            ========

DILUTED EARNINGS (LOSS) PER SHARE:
  Earnings (loss) before extraordinary item                         $   (3.36)          $   1.30             $    .72
  Extraordinary item                                                        -               (.38)                   -
                                                                    ---------          ----------            --------
  Net earnings (loss)                                               $   (3.36)          $     .92            $    .72
                                                                    =========           =========            ========
  Weighted average common shares                                       24,814              23,430              19,097
                                                                    =========           =========            ========
</TABLE>


See notes to consolidated financial statements.


<PAGE>

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
FOR THE YEARS ENDED FEBRUARY 27, 1999, FEBRUARY 28, 1998 AND FEBRUARY 22, 1997
(in thousands)
<TABLE>
<CAPTION>

                                                                                          Accumulated
                                                              Additional        Retained          Other             Total
                                      Common Stock               Paid-in        Earnings  Comprehensive        Stockholders'
                                         Shares       Amount      Capital       (Deficit)          Loss            Equity
                                         ------       ------      ------        --------  -------------        -------------
<S>                                      <C>            <C>        <C>          <C>           <C>                <C>
Balance, February 24, 1996                16,393         $  164    $ 121,366     $(75,995)     $ (1,378)         $  44,157
      Sale of stock under
       employee stock purchase plan           58              -          482             -             -               482
      Exercise of stock options            1,362             14       11,650             -             -            11,664
      Employee benefit plan
      matching contribution                   75              1        1,316             -             -             1,317
      Sale of common stock
      under public offering                4,005             40       93,896             -             -            93,936
      Net earnings                             -              -            -        13,709             -            13,709
      Foreign currency translation
        adjustment                             -              -            -             -           496               496
                                         -------         ------      -------      --------      --------         ---------
   Balance, February 22, 1997            21,893             219      228,710       (62,286)         (882)          165,761
       Sale of stock under
         employee stock purchase plan        88               1        1,796             -             -             1,797
       Exercise of stock options            852               9        8,106             -             -             8,115
       Employee benefit plan
        matching contribution                59               -        1,677             -             -             1,677
   Net earnings                               -               -            -        21,562             -            21,562
      Foreign currency translation
     adjustment                               -               -            -             -        (2,137)           (2,137)
                                         -------          -----      -------       -------       -------          --------
   Balance, February 28, 1998             22,892            229      240,289       (40,724)      (3,019)           196,775
       Sale of stock under
        employee stock purchase plan         151              1        2,167             -             -             2,168
       Exercise of stock options             292              3        3,829             -             -             3,832
       Employee benefit plan
        matching contribution                101              1        2,300             -             -             2,301
       Issuance of stock in conjunction
        with acquisition of SMR (Note 2)   4,000             40      117,960             -             -           118,000
       Repurchase of stock in
         conjunction with acquisition
         of SMR (Note 2)                  (4,000)           (40)    (117,960)            -             -          (118,000)
       Impact of immaterial poolings
         (Note 2)                          1,167             12       (2,776)            -             -            (2,764)
   Net loss                                    -              -            -       (83,353)            -           (83,353)
      Foreign currency translation
     adjustment                             -                 -            -             -        (3,086)           (3,086)
                                          ------           ----     ---------     --------       ---------       ---------
Balance, February 27, 1999                24,603         $  246      $ 245,809    $(124,077)      $(6,105)        $ 115,873
                                          ======         ======     ==========    ==========     =========       ==========
</TABLE>

See notes to consolidated financial statements.


<PAGE>


CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED FEBRUARY 27, 1999, FEBRUARY 28, 1998 AND FEBRUARY 22, 1997
(Dollars in thousands)

<TABLE>
<CAPTION>

CASH FLOWS FROM OPERATING ACTIVITIES:                                            1999              1998           1997
                                                                                 ----              ----           ----
<S>                                                                         <C>               <C>             <C>
  Net earnings (loss)                                                       $ (83,353)        $  21,562       $  13,709
     Adjustments to reconcile net earnings (loss) to
        net cash flows provided by (used in) operating activities:
        In-process research and development and acquisition-
          related expenses                                                     79,155                 -               -
        Gain on sale of 51% interest in subsidiary                            (25,301)                -               -
        Extraordinary item                                                          -             8,956               -
        Depreciation and amortization                                          40,690            24,160          24,147
        Deferred income taxes                                                    (277)             (460)            410
        Non-cash employee benefit plan contributions                            2,301             1,677           1,317
  Changes in operating assets and liabilities, net of effects
           from acquisitions:
           Accounts receivable                                                (21,407)          (14,665)        (19,366)
        Inventories                                                           (10,935)          (28,597)        (19,536)
        Other current assets                                                   (5,514)           (5,141)          5,059
          Accounts and income taxes payable                                     6,107             3,972          (4,767)
              Accrued and other liabilities                                    33,749            (1,866)        (11,564)
                                                                            ---------            -------        --------
Net cash flows provided by (used in) operating activities                      15,215             9,598         (10,591)
                                                                            ---------           -------        ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Payments for purchase of property and equipment                          (37,465)          (28,923)        (14,471)
     Change in intangibles and other assets                                   (19,429)          (15,686)         (1,331)
     Acquisitions, net of $3,910 cash acquired                               (231,690)                -               -
      Net proceeds on sale of 51% interest in subsidiary                       61,735                 -               -
                                                                             --------          --------        --------
Net cash flows used in investing activities                                  (226,849)          (44,609)        (15,802)
                                                                             ---------          --------        --------
CASH FLOWS FROM FINANCING ACTIVITIES:
     Net borrowings (repayments) under revolving lines of credit               36,267             5,450         (38,882)
     Proceeds from issuance of stock, net of expenses                           6,000            11,611         106,082
  Principal payments on long-term debt                                        (31,714)         (101,808)        (11,968)
      Repurchase of common stock originally issued
        in conjunction with acquisition of SMR Aerospace                     (118,000)                -               -
     Proceeds from long-term debt                                             194,137           240,419               -
                                                                              -------           -------       ---------
Net cash flows provided by financing activities                                86,690           155,672          55,232
                                                                             --------           -------        --------
Effect of exchange rate changes on cash flows                                    (241)             (125)            (66)
                                                                            ----------        ----------     ----------

Net increase (decrease) in cash and cash equivalents                         (125,185)          120,536          28,773
Cash and cash equivalents, beginning of year                                  164,685            44,149          15,376
                                                                              -------         ---------       ---------
Cash and cash equivalents, end of year                                      $  39,500         $ 164,685       $  44,149
                                                                            =========         =========       =========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during year for:
  Interest, net                                                             $  27,994         $  25,065        $ 26,097
  Income taxes, net                                                             4,570             5,012           1,209
Interest capitalized in computer equipment and software                         2,088               467               -

</TABLE>

See notes to consolidated financial statements.


<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED FEBRUARY 27, 1999, FEBRUARY 28, 1998 AND FEBRUARY 22, 1997
(Dollars in thousands, except per share data)

1.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Organization  and Basis of  Presentation - BE Aerospace,  Inc. ("B/E" or
the  "Company")  designs,  manufactures,  sells and  services  a broad line of
commercial and general aviation aircraft cabin interior products consisting of
a broad range of  aircraft  seating  products,  service  systems and  interior
systems  products,  including  structures  as well as all  food  and  beverage
storage and preparation  equipment.  The Company's customers are the operators
of  commercial  and general  aviation  aircraft.  As a result,  the  Company's
business is directly  dependent upon the conditions in the commercial  airline
and general aviation industry.

     Consolidation  -  The  accompanying   consolidated  financial  statements
include the accounts of B/E Aerospace, Inc. and its wholly-owned subsidiaries.
Investments in less than majority-owned businesses are accounted for under the
equity method. All intercompany transactions and balances have been eliminated
in consolidation.

     Use of Estimates - The preparation of financial  statements in conformity
with generally  accepted  accounting  principles  requires  management to make
estimates  and  assumptions  that  affect the  reported  amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the  financial  statements  and the reported  amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.

     Income Taxes - In  accordance  with  Statement  of  Financial  Accounting
Standards ("SFAS") No. 109,  Accounting for Income Taxes, the Company provides
deferred income taxes for temporary  differences between amounts of assets and
liabilities  recognized  for  financial  reporting  purposes  and such amounts
recognized for income tax purposes.

     Warranty  Costs -  Estimated  costs  related  to product  warranties  are
accrued at the time products are sold.

     Revenue Recognition - Sales of assembled products,  equipment or services
are recorded on the date of shipment or, if required,  upon  acceptance by the
customer.  Revenues and costs under certain long-term contracts are recognized
using  contract  accounting.  The  Company  sells its  products  primarily  to
airlines worldwide,  including  occasional sales  collateralized by letters of
credit.  The Company performs ongoing credit  evaluations of its customers and
maintains reserves for potential credit losses. Actual losses have been within
management's expectations.

     Cash  Equivalents  -  The  Company   considers  all  highly  liquid  debt
instruments  purchased with an original maturity of three months or less to be
cash equivalents.

<PAGE>

     Long-Lived   Assets  -  The  Company  accounts  for  the  impairment  and
disposition of long-lived  assets in accordance with SFAS No. 121,  Accounting
for the  Impairment  of  Long-Lived  Assets  and for  Long-Lived  Assets to Be
Disposed Of. In accordance with SFAS No. 121, long-lived assets to be held are
reviewed  for events or changes in  circumstances  which  indicate  that their
carrying value may not be recoverable.  The Company periodically evaluates the
carrying value of the intangible assets versus the cash benefit expected to be
realized and adjusts for any impairment of value.

     Research and  Development  - Research and  development  expenditures  are
expensed as incurred.

     Stock-Based  Compensation  - SFAS No.  123,  Accounting  for  Stock-Based
Compensation,  requires  disclosure of the fair value method of accounting for
stock options and other equity  instruments.  SFAS No. 123 requires disclosure
of the fair value  method of  accounting  for stock  options and other  equity
instruments. Under the fair value method, compensation cost is measured at the
grant  date based on the fair  value of the award and is  recognized  over the
service  period which is usually the vesting  period.  The Company has chosen,
under the  provisions  of SFAS No. 123,  to  continue to account for  employee
stock-based  transactions under Accounting Principle Board ("ABP") Opinion No.
25,  Accounting for Stock Issued to Employees.  The Company has disclosed,  in
Note 13 to the  consolidated  financial  statements,  pro forma  net  earnings
(loss) and pro forma net earnings (loss) per share (diluted) as if the Company
had applied this method of accounting.

     Earnings (Loss) Per Share - In accordance with SFAS No. 128, Earnings per
Share, basic earnings per common share calculations are determined by dividing
earnings  available to common  shareholders by the weighted  average number of
shares of common stock.  Diluted earnings per share are determined by dividing
earnings  available to common  shareholders by the weighted  average number of
shares of common stock and dilutive common stock equivalents  outstanding (all
related to  outstanding  stock  options  discussed in Note 13). The  Company's
reported  primary  earnings  per share for fiscal  1997 have been  restated to
comply  with the  requirements  of SFAS No.  128.  The  effect  on  previously
reported earnings per share for fiscal 1997 was as follows:

     Primary earnings per share as reported     $ .72
     Effect of SFAS No. 128                       .05
                        ---                     -----
     Basic EPS as restated                      $ .77

     Comprehensive  Income - During fiscal 1999, the Company  adopted SFAS No.
130,  Reporting  Comprehensive  Income,  which  establishes  standards for the
reporting and display of comprehensive income. Comprehensive income is defined
as all  changes  in a  Company's  net assets  except  changes  resulting  from
transactions  with  shareholders.  It differs  from net income in that certain
items currently recorded through equity are included in comprehensive  income.
Prior years have been restated to conform to the requirements of SFAS No. 130.

     Segment  Information - The Company has adopted SFAS No. 131,  Disclosures
about  Segments  of an  Enterprise  and  Related  Information.  SFAS  No.  131
establishes  standards for reporting  information about operating  segments in
interim  financial  reports  issued  to  stockholders.   It  also  establishes
standards for related  disclosures  about  products and  services,  geographic
areas and major customers. The Company currently operates in a single business
segment, serving the operators of commercial and general aviation aircraft.

<PAGE>

     Pensions  and  Other  Postretirement  Benefits  - On March 1,  1998,  the
Company adopted SFAS No. 132,  Employers'  Disclosure about Pensions and Other
Postretirement   Benefits.   This   statement   standardizes   the  disclosure
requirements  for  pensions  and other  postretirement  benefits to the extent
practicable,  requires  additional  information  on  changes  in  the  benefit
obligations  and fair  values of plan assets  that will  facilitate  financial
analysis,  and eliminates certain  disclosures that are no longer as useful as
they were under previous statements.

     Effect  of  Accounting  Changes  - In 1998,  the  American  Institute  of
Certified  Public  Accountants  issued  Statement  of Position  ("SOP")  98-1,
Accounting  for the Costs of  Computer  Software  Developed  or  Obtained  for
Internal Use, and SOP 98-5, Reporting on the Costs of Start-up Activities. The
Company  adopted  SOP 98-1 and SOP 98-5 on  March 1,  1998,  with no  material
effect on the consolidated financial statements.

     Foreign Currency  Translation - In accordance with the provisions of SFAS
No. 52,  Foreign  Currency  Translation,  the assets and  liabilities  located
outside the United  States are  translated  into U.S.  dollars at the rates of
exchange in effect at the balance  sheet dates.  Income and expense  items are
translated at the average exchange rates prevailing  during the period.  Gains
and  losses  resulting  from  foreign  currency  transactions  are  recognized
currently  in  income,  and those  resulting  from  translation  of  financial
statements are accumulated as a separate component of stockholders' equity.

     New Accounting  Pronouncement  - In June 1998,  the Financial  Accounting
Standards  Board (the "FASB")  issued SFAS No. 133,  Accounting for Derivative
Instruments  and  Hedging  Activities,  which the Company is required to adopt
effective in its fiscal year 2001,  pursuant to the proposed amendment to SFAS
133.  SFAS No. 133 will require the Company to record all  derivatives  on the
balance sheet at fair value.  The Company is not currently  engaged in hedging
activities  and will continue to evaluate the effect of adopting SFAS No. 133.
The Company will adopt SFAS No. 133 in its fiscal year 2001.

2.     ACQUISITIONS AND DISPOSITIONS

         During fiscal 1999, the Company  completed a number of  acquisitions,
which are collectively  referred to as the "1999  Acquisitions." The following
is a description of each of the more significant transactions:

Puritan Bennett Aero Systems Company

     On April 13,  1998,  the Company  completed  its  acquisition  of Puritan
Bennett Aero Systems Co. ("PBASCO") for approximately  $69,700 in cash and the
assumption  of  approximately   $9,200  of  liabilities,   including   related
acquisition costs and certain liabilities arising from the acquisition. PBASCO
is a manufacturer of commercial  aircraft oxygen delivery  systems and "WEMAC"
air valve components and, in addition,  supplies overhead lights and switches,
crew masks and protective  breathing  devices for both  commercial and general
aviation  aircraft.  During the first  quarter  of fiscal  1999,  the  Company
recorded a charge of $13,000 associated with the PBASCO  transaction,  for the
write-off of  in-process  research  and  development  and  acquisition-related
expenses (Note 4).

<PAGE>

     The PBASCO acquisition was accounted for as a purchase,  and accordingly,
the assets  purchased  and  liabilities  assumed  have been  reflected  in the
accompanying consolidated balance sheet as of February 27, 1999. The operating
results of PBASCO have been included in the consolidated  financial statements
of the Company since the date of the acquisition. The aggregate purchase price
for the PBASCO acquisition has been allocated to the net assets acquired based
on appraisals and management's estimates as follows:
<TABLE>
<CAPTION>
<S>                                                                  <C>
       Accounts receivable                                           $ 10,200
       Inventories                                                     12,000
       Other current assets                                               200
       Property, plant and equipment                                    4,700
       Intangible assets                                               38,800
       Purchased in-process research and development and
           acquisition-related expenses                                13,000
                                                                     ========
                                                                      $78,900
                                                                     ========
</TABLE>

Aircraft Modular Products

     On April 21, 1998, the Company acquired  substantially  all of the assets
of Aircraft Modular Products  ("AMP") for  approximately  $117,300 in cash and
the assumption of  approximately  $12,800 of  liabilities,  including  related
acquisition costs and certain liabilities arising from the acquisition. AMP is
a manufacturer of cabin interior products for general aviation  (business jet)
and commercial-type VIP aircraft, providing a broad line of products including
seating,  sidewalls,   bulkheads,   credenzas,   closets,  galley  structures,
lavatories, tables and sofas, along with related spare parts. During the first
quarter of fiscal 1999, the Company recorded a charge of approximately $19,255
associated with the AMP transaction,  for the write-off of in-process research
and development and acquisition-related expenses (Note 4).

     The AMP acquisition was accounted for as a purchase, and accordingly, the
assets   purchased  and  liabilities   assumed  have  been  reflected  in  the
accompanying consolidated balance sheet as of February 27, 1999. The operating
results of AMP have been included in the consolidated  financial statements of
the Company since the date of the acquisition.  The aggregate  purchase price
for the AMP acquisition has been allocated to the net assets acquired based on
appraisals and management's estimates as follows:
<TABLE>
<CAPTION>
<S>                                                                   <C>
       Accounts receivable                                            $   8,300
       Inventories                                                        2,045
       Other current assets                                               1,400
       Property, plant and equipment                                      5,400
       Intangible and other assets                                       93,700
       Purchased in-process research and development and
           acquisition-related expenses                                  19,255
                                                                     ==========
                                                                      $ 130,100
                                                                     ==========
</TABLE>
<PAGE>

SMR Aerospace

     On August 7, 1998,  the Company  acquired all of the capital stock of SMR
Aerospace,  Inc. and its  affiliates,  SMR  Developers  LLC and SMR Associates
(together,  "SMR") for an aggregate  purchase price of approximately  $141,500
cash and the assumption of  approximately  $32,600 of  liabilities,  including
related   acquisition   costs  and  certain   liabilities   arising  from  the
acquisition.  The  Company  paid for the  acquisition  of SMR by issuing  four
million   shares  (the  "SMR   Shares")  of  Company  stock  (then  valued  at
approximately $30 per share) to the former stockholders of SMR and paying them
$2,000 in cash.  The Company also paid  $22,000 in cash to the employee  stock
ownership  plan of a  subsidiary  of SMR  Aerospace  to purchase  the minority
equity  interest in such  subsidiary  held by the ESOP.  The Company agreed to
register for sale with the Securities and Exchange  Commission the SMR Shares.
If the net proceeds from the sale of the shares,  which included the $2,000 in
cash already  paid,  was less than  $120,000,  the Company  agreed to pay such
difference  in cash to the selling  stockholders.  Because of the market price
for the  Company's  common stock and the Company's  payment  obligation to the
selling  stockholders  described  above, the Company decided to repurchase the
SMR Shares with approximately $118,000 of the proceeds from the sale of 9 1/2%
Senior  Subordinated  Notes  instead of  registering  the shares for sale (the
$118,000  payment  represents  the net  proceeds of  $120,000  the Company was
obligated to pay the selling stockholders, less the $2,000 in cash the Company
already paid them).

     SMR provides design, integration, installation and certification services
for commercial aircraft passenger cabin interiors.  SMR provides a broad range
of interior reconfiguration services that allow airlines to change the size of
certain  classes  of  service,   modify  and  upgrade  the  seating,   install
telecommunications or entertainment options, relocate galleys, lavatories, and
overhead  bins and install crew rest  compartments.  SMR is also a supplier of
structural design and integration services,  including airframe  modifications
for passenger-to-freighter conversions. In addition, SMR provides a variety of
niche  products  and  components  that  are  used  for   reconfigurations  and
conversions.  SMR's services are performed  primarily on an aftermarket  basis
and its  customers  include  major  airlines  such as United  Airlines,  Japan
Airlines,  British Airways, Air France,  Cathay Pacific and Qantas, as well as
Boeing,  Airborne  Express and Federal  Express.  During the second quarter of
fiscal 1999, the Company recorded a charge of approximately $46,900 associated
with  the SMR  transaction,  for the  write-off  of  in-process  research  and
development and acquisition-related expenses (Note 4).

     The SMR acquisition was accounted for as a purchase, and accordingly, the
assets   purchased  and  liabilities   assumed  have  been  reflected  in  the
accompanying consolidated balance sheet as of February 27, 1999. The operating
results of SMR have been included in the consolidated  financial statements of
the Company since the date of the  acquisition.  The aggregate  purchase price
for the SMR acquisition has been allocated to the net assets acquired based on
appraisals and management's estimates as follows:
<PAGE>
<TABLE>
<CAPTION>
<S>                                                               <C>
       Accounts receivable                                        $  11,700
       Inventories                                                    9,700
       Other current assets                                           1,400
       Property, plant and equipment                                  6,100
       Intangible and other assets                                   98,300
       Purchased in-process research and development and
           acquisition-related expenses                              46,900
                                                                  =========
                                                                  $ 174,100
                                                                  =========
</TABLE>

CF Taylor
     On  September  3, 1998,  the Company  acquired  substantially  all of the
galley equipment  assets and certain property and assumed related  liabilities
of C.F. Taylor Interiors  Limited and acquired the common stock of C.F. Taylor
(Wokingham)   Limited   (collectively  "C.F.   Taylor"),   both  wholly  owned
subsidiaries   of  EIS  Group  PLC,  for  a  total  cash  purchase   price  of
approximately  $25,100,   subject  to  adjustments,   and  the  assumption  of
approximately $16,500 of liabilities,  including related acquisition costs and
certain   liabilities   arising  from  the  acquisition.   C.F.  Taylor  is  a
manufacturer  of galley  equipment  for both narrow- and  wide-body  aircraft,
including galley structures, crew rests and related spare parts.

     The  CF  Taylor  acquisition  was  accounted  for  as  a  purchase,   and
accordingly,  the assets purchased and liabilities assumed have been reflected
in the  accompanying  consolidated  balance sheet as of February 27, 1999. The
operating  results  of C F  Taylor  have  been  included  in the  consolidated
financial  statements  of the Company since the date of the  acquisition.  The
aggregate  purchase price for the CF Taylor  acquisition has been allocated to
the net assets  acquired  based on appraisals  and  management's  estimates as
follows:
<TABLE>
<CAPTION>
<S>                                                         <C>
       Accounts receivable                                  $   7,500
       Inventories                                              7,600
       Other current assets                                       100
       Property, plant and equipment                            3,700
       Intangible and other assets                             22,700
                                                           ==========
                                                            $  41,600
                                                          ===========
</TABLE>
<PAGE>

In-Flight Entertainment Business

      On February 25, 1999,  the Company  completed the sale of a 51% interest
in its In Flight  Entertainment  ("IFE") business to Sextant  Avionique,  Inc.
("Sextant"),  a wholly  owned  subsidiary  of Sextant  Avionique  SA (the "IFE
Sale"). The Company sold its 51% interest in IFE for $62,000 in cash. Terms of
the purchase  agreement provide for the final price for the 51% interest to be
determined  on the basis of operating  results for the IFE  business  over the
two-year period ending February 28, 2001.  Depending on the operating  results
during that period,  the ultimate  purchase  price could range from $47,000 to
$87,000;  accordingly,  $15,000 of the proceeds have been deferred at February
25,  1999  and  are  included  in  other  liabilities.  As  a  result  of  the
transaction,  IFE's  assets and  liabilities  have been  deconsolidated  as of
February 25, 1999 and B/E's  remaining 49% interest is accounted for under the
equity method of accounting  subsequent to February 27, 1999. The Company used
substantially  all of the proceeds from the IFE Sale to repay a portion of its
bank line of credit.

Pro Forma Information

The following pro forma  unaudited  financial  data is presented to illustrate
the estimated  effects of the 1999  Acquisitions  and the IFE sale as if these
transactions had occurred as of the beginning of each year presented.
<TABLE>
<CAPTION>

                                                                                1999                1998
                                                                          (Unaudited)         (Unaudited)
                                                                          --------------      -------------
<S>                                                                        <C>                 <C>
       Net sales                                                           $ 689,816           $ 597,182
       Net earnings (loss)                                                   (32,728)              9,983
       Diluted earnings (loss) per share                                   $   (1.32)          $    0.43
</TABLE>

Other Acquisitions

         During  fiscal  1999,  the  Company  acquired  all of the  issued and
outstanding shares of Aerospace Interiors, Inc. on March 27, 1998 and Aircraft
Lighting  Corporation  on July  30,  1998  for  201,895  and  964,780  shares,
respectively,  in  transactions  accounted for as a pooling of interests.  The
Company's  consolidated  financial statements for fiscal year 1999 include the
results of these entities from the date of acquisition. Prior period financial
statements were not restated as the results of operations  would not have been
materially different than those previously reported by the Company.

3.   RESTRUCTURING PLAN AND NEW PRODUCT INTRODUCTION COSTS

       During the fourth quarter of fiscal 1999 the Company began to implement
a  restructuring  plan  designed to lower its cost  structure  and improve its
long-term  competitive  position.   This  plan  includes  consolidating  seven
facilities  reducing the total number from 21 to 14,  reducing its  employment
base by approximately 8% and rationalizing its product offerings.  The cost of
the restructuring, along with costs associated with new product introductions,
was $87,825 and was charged to cost of sales,  of which  $62,497 is related to
North American  facilities.  The restructuring costs and charges are comprised
of $61,089 related to impaired  inventories and property,  plant and equipment
as a result of the  rationalization of its product offerings and severance and
related  separation costs,  lease  termination and other costs of $4,949.  New
product introduction costs aggregated $21,787.
<PAGE>

       Pretax cash outlays were not  significant  during fiscal 1999,  and are
expected to be approximately  $4,900 during fiscal 2000. Cash requirements are
expected  to  be  funded  from  operations.   The  Company   identified  seven
facilities,  four  domestic  and  three  in  Europe,  for  consolidation.  The
consolidation  activities are expected to commence during the first quarter of
fiscal 2000 and be substantially  complete by the end of the fiscal year. When
fully  implemented,  management  expects  that  this  program  will  result in
significant reductions in the Company's cost structure.

       The assets  impacted by this program  include  inventories,  factories,
warehouses,  assembly operations,  administration facilities and machinery and
equipment. New product introduction costs represent costs incurred in bringing
new  products  to market in volume  for the first  time and  include  tooling,
engineering  design  and  development,  costs in excess of  standard  costs at
budgeted manufacturing levels, and related expenditures.
<TABLE>
<CAPTION>

       The following table summarizes the restructuring costs:

                                                                                                    Balance at
                                                             Original              Utilized        Feb. 27, 1999
                                                         --------------------- ------------------ -----------------
<S>                                                               <C>                 <C>              <C>
    Severance, lease termination and other costs                  $ 4,949             $  651           $ 4,298
    Impaired inventories, property and equipment                   61,089             41,178            19,911
                                                         ===================== ================== =================
                                                                  $66,038            $41,829           $24,209
                                                         ===================== ================== =================
</TABLE>

4.       TRANSACTION GAIN, EXPENSES AND OTHER EXPENSES

     As a result of the  acquisitions  of  PBASCO,  AMP and SMR,  the  Company
recorded a charge aggregating $79,155 for the write-off of acquired in-process
research and development and acquisition-related  expenses associated with its
acquisitions.  In-process  research and  development  expenses  arose from new
product development  projects that were in various stages of completion at the
respective  acquired  enterprises  at  the  date  of  acquisition.  In-process
research and development  expenses for products under  development at the date
of acquisition  that had not  established  technological  feasibility  and for
which no alternative  use had been identified were written off. The in-process
research and development  projects have been valued based on expected net cash
flows over the product life, costs to complete, the stage of completion of the
projects, the result of which has been discounted to reflect the inherent risk
associated  with the  completion of the projects,  and the  realization of the
efforts expended.

     New product  development  projects  underway at the dates of  acquisition
included,  among others,  modular drop boxes, passenger and flight crew oxygen
masks,  oxygen  regulators and  generators,  protective  breathing  equipment,
on-board oxygen generating systems,  reading lights,  passenger service units,
external  viewing  systems for  executive  and  commercial  aircraft and cabin
monitoring  systems,  executive  aircraft interior products for the Bombardier
Global Express,  Boeing  Business Jet,  Airbus  Corporate Jet, Cessna Citation
560XL,  Cessna Citation 560 Ultra,  Visionaire Vantage and Lear 60, as well as
other specific executive  aircraft seating products,  pneumatic and electrical

<PAGE>

deicing  systems for the  substantial  majority of all  executive and commuter
aircraft   types,   crew  rest  modules  for  selected   wide-body   aircraft,
passenger-to-freighter  and combi-  to-freighter  conversion kits for selected
wide-body  aircraft,  hovercraft  skirting  devices,  cargo  nets,  and  smoke
barriers.  The Company has determined  that these projects ranged from 25%-75%
complete at year-end,  and estimates  that the cost to complete these projects
will  aggregate  approximately  $11,000 and will be incurred  over a five-year
period.

     Uncertainties  that  could  impede  progress  to a  developed  technology
include (1)  availability of financial  resources to complete the development,
(2) regulatory  approval (FAA,  CAA, etc.) required for each product before it
can be  installed  on an  aircraft,  (3)  continued  economic  feasibility  of
developed  technologies,  (4) customer  acceptance and (5) general competitive
conditions  in the  industry.  There can be no assurance  that the  in-process
research  and  development   projects  will  be  successfully   completed  and
commercially introduced.

         The Company  recorded the  in-process  research and  development  and
acquisition-related  expenses  of  $79,155  net of the gain on the IFE sale of
$25,301 as transaction  gain,  expenses and other expenses in the accompanying
statement of operations.

     In January 1998,  the Company  resolved a  long-running  dispute with the
U.S.  Government  over export  sales  between  1992 and 1995 to Iran Air.  The
dispute  centered on shipments of aircraft  seats and related  spare parts for
five civilian  aircraft  operated by Iran Air. Iran Air purchased the seats in
1992 and arranged for them to be installed by a contractor  in France.  At the
time, Iran was not the subject of a U.S. trade embargo. In connection with its
sale of seats to Iran Air, B/E applied for and was granted a validated  export
license by the U.S. Department of Commerce.  Other expenses for the year ended
February 28, 1998 relate to fines,  civil penalties and associated  legal fees
arising from the settlement.

5.       INVENTORIES

     Inventories are stated at the lower of cost or market. Cost is determined
using the weighted  average cost  method.  Finished  goods and work in process
inventories include material, labor and manufacturing overhead costs.
Inventories consist of the following:
<TABLE>
<CAPTION>
                                                 1999           1998
                                                 ----           ----
<S>                                        <C>            <C>
      Raw materials                        $   48,058     $   56,100
      Work-in-process                          64,983         59,036
      Finished goods                            6,206          6,592
                                           ----------     ----------
                                           $  119,247     $  121,728
                                           ==========     ==========
</TABLE>

<PAGE>

6.       PROPERTY AND EQUIPMENT

     Property and equipment are stated at cost and  depreciated  and amortized
generally on the straight-line method over their estimated useful lives of two
to thirty  years (term of lease as to  leasehold  improvements).  Property and
equipment consist of the following:
<TABLE>
<CAPTION>

                                                                           Years                1999               1998
                                                                           -----                ----               ----
<S>                                                                        <C>             <C>               <C>
          Land, buildings and improvements                                 10-30           $  56,943         $   45,951
          Machinery                                                         3-13              57,692             43,622
          Tooling                                                           3-10              26,313             24,771
          Computer equipment and software                                   4-10              45,777             22,750
          Furniture and equipment                                           2-10               7,098             14,621
                                                                                           ---------         ----------
                                                                                             193,823            151,715
          Less accumulated depreciation and amortization                                     (55,093)           (47,894)
                                                                                         ------------        ----------

                                                                                           $ 138,730          $ 103,821
                                                                                           =========          =========
</TABLE>

7.       INTANGIBLES AND OTHER ASSETS
<TABLE>
<CAPTION>

     Intangibles and other assets consist of the following:

                                                                               Straight-line
                                                                                Amortization
                                                                               Period (Years)       1999           1998
                                                                               --------------       ----           ----
<S>                                                                                <C>         <C>             <C>
             Goodwill                                                                 30       $ 233,463       $ 77,452
             Developed technologies                                                16-17          69,438              -
             Product technology, production plans and drawings                      7-20          56,163         60,577
             Replacement parts annuity                                                20          24,188         29,652
             Product approvals and technical manuals                                  20          23,677         22,942
             Trademarks and patents                                                   20          20,380         10,491
             Other intangible assets                                                5-20          12,192         16,540
             Covenants not-to-compete                                                 14          11,694         10,195
             Assembled workforce                                                      10           7,000              -
             Debt issue costs                                                       5-10          23,507         16,789
             Other assets                                                                         12,455          4,277
             Investment in and advances to Sextant In-Flight Systems                              28,025              -
                                                                                               ------------------------
                                                                                                 522,182        248,915
                         Less accumulated amortization                                           (71,282)       (53,192)
                                                                                               ----------    ----------
                                                                                               $ 450,900      $ 195,723
                                                                                               =========      =========
</TABLE>

<PAGE>


8.       ACCRUED LIABILITIES
<TABLE>
<CAPTION>

     Accrued liabilities consist of the following:
                                                                                                    1999           1998
                                                                                                    ----           ----
<S>                                                                                           <C>            <C>
           Other accrued liabilities                                                          $   34,953     $    7,633
           Accrued salaries, vacation and related benefits                                        24,555         17,022
           Accrued interest                                                                       17,232          2,995
           Accrued acquisition expenses                                                           11,703          1,190
           Accrued product warranties                                                              8,306          4,353
           Accrued income taxes                                                                      316          5,373
                                                                                              ----------      ---------
                                                                                              $   97,065     $   38,566
                                                                                              ==========     ==========
</TABLE>


9.       LONG-TERM DEBT
<TABLE>
<CAPTION>

     Long-term debt consists of the following:
                                                                                                    1999           1998
                                                                                                    ----           ----
<S>                                                                                           <C>            <C>
           9 7/8% Senior Subordinated Notes                                                   $  100,000     $  100,000
           8% Senior Subordinated Notes                                                          249,440        249,375
           9 1/2% Senior Subordinated Notes                                                      200,000              -
           9 3/4% Senior Notes                                                                         -         23,192
           Revolving lines of credit                                                              43,216         10,093
           Other long-term debt                                                                      975            182
                                                                                              ----------     ----------
                                                                                                 593,631        382,842
           Less current portion of long-term debt                                                 (9,916)       (33,285)
                                                                                              ----------     ----------
                                                                                              $  583,715     $  349,557
                                                                                              ==========     ==========
</TABLE>

9 7/8% Senior Subordinated Notes

     The 9 7/8% Senior  Subordinated  Notes (the "9 7/8% Notes") are unsecured
senior  subordinated  obligations of the Company,  subordinated  to any senior
indebtedness of the Company and mature on February 1, 2006.  Interest on the 9
7/8% Senior Subordinated Notes is payable  semiannually in arrears on February
1 and August 1 of each year.  The 9 7/8% Notes are redeemable at the option of
the  Company,  in whole or in part,  at any time  after  February  1,  2001 at
predetermined  redemption  prices  together  with accrued and unpaid  interest
through the date of  redemption.  Upon a change of control (as defined),  each
holder of the 9 7/8% Notes may require the Company to repurchase such holders'
9 7/8% Notes at 101% of the principal amount thereof,  plus accrued and unpaid
interest to the date of such purchase.

<PAGE>

8% Senior Subordinated Notes

     In February  1998,  the Company sold  $250,000 of 8% Senior  Subordinated
Notes, priced to yield 8.02% (the "8% Notes"). In conjunction with the sale of
the 8% Notes,  the Company  initiated a tender offer for its 9 3/4% Notes. The
net proceeds  from the offering of  approximately  $240,419  were used for the
tender  offer  (which  expired on February  25,  1998) in which  approximately
$101,808 of the 9 3/4% Senior Notes were retired; the remaining $23,192 of the
9 3/4% Senior  Notes were called on March 16,  1998.  The Company  incurred an
extraordinary  charge of $8,956 for unamortized  debt issue costs,  tender and
redemption  premiums and fees and expenses  related to the repurchase of the 9
3/4% Notes.

     The  8%  Notes  are  unsecured  senior  subordinated  obligations  of the
Company,  subordinated to any senior indebtedness of the Company and mature on
March 1, 2008. Interest on the 8% Notes is payable  semiannually in arrears on
March 1 and  September  1 of each  year.  The 8% Notes are  redeemable  at the
option  of the  Company,  in whole or in part,  on or after  March 1,  2003 at
predetermined  redemption  prices  together  with accrued and unpaid  interest
through the date of  redemption.  In  addition,  at any time prior to March 1,
2001,  the Company  may, at  predetermined  prices  together  with accrued and
unpaid  interest  through  the  date of  redemption,  redeem  up to 35% of the
aggregate  principal  amount  of the  Notes  originally  issued  with  the net
proceeds of one or more equity  offerings,  provided  that at least 65% of the
aggregate   principal  amount  of  the  8%  Notes  originally  issued  remains
outstanding after the redemption.  Upon a change of control (as defined), each
holder of the 8% Notes may require the Company to repurchase  such holder's 8%
Notes at 101% of the principal  amount thereof,  plus accrued  interest to the
date of such purchase.

9 1/2% Senior Subordinated Notes

     In November 1998, the Company sold $200,000 of 9 1/2% Senior Subordinated
Notes due 2008 (the "9 1/2%  Notes").  The net proceeds from the sale of the 9
1/2% Notes were approximately  $194,100, of which approximately  $118,000 were
used to meet the Company's  obligations  associated with the SMR  acquisition.
The remaining proceeds were used to repay approximately $75,000 of outstanding
borrowings under the Company's Bank Credit Facility.

     The 9 1/2% Notes are unsecured  senior  subordinated  obligations and are
subordinated to any senior  indebtedness of the Company and mature on November
1, 2008. Interest on the 9 1/2% Notes is payable semiannually in arrears May 1
and November 1 of each year.  The 9 1/2% Notes are redeemable at the option of
the  Company,  in whole or in part,  at any time  after  November  1,  2003 at
predetermined  redemption  prices  together  with accrued and unpaid  interest
through the date of  redemption.  Upon a change of control (as defined),  each
holder of the 9 1/2% Notes may require the Company to repurchase such holder's
9 1/2% Notes at 101% of the principal amount thereof,  plus accrued and unpaid
interest to the date of such purchase.

     The 9 7/8% Notes, 8% Notes and 9 1/2% Notes contain  certain  restrictive
covenants,  all of which were met by the  Company  as of  February  27,  1999,
including   limitations   on   future   indebtedness,   restricted   payments,
transactions  with  affiliates,  liens,  dividends,  mergers and  transfers of
assets.

<PAGE>

9 3/4% Senior Notes

     The 9 3/4%  Senior  Notes  (the "9 3/4%  Notes")  were  senior  unsecured
obligations of the Company.  As described above,  $101,808 of the 9 3/4% Notes
were  repurchased  in  February  1998.  The  balance  of the 9 3/4% Notes were
redeemed in March 1998.

Credit Facilities

     In August 1998, the Company amended its credit  facilities with The Chase
Manhattan Bank (the "Bank Credit Facility"). The Bank Credit Facility consists
of a $100,000  revolving credit facility (of which $50,000 may be utilized for
acquisitions)  and an acquisition  facility of $36,000.  The revolving  credit
facility  expires in August 2004 and the  acquisition  facility is amortizable
over five  years  beginning  in  August  1999.  The Bank  Credit  Facility  is
collateralized  by  the  Company's  accounts  receivable,  inventories  and by
substantially  all of its other  personal  property.  At  February  27,  1999,
indebtedness  under the existing Bank Credit Facility  consisted of letters of
credit aggregating  approximately $3,053 and outstanding  borrowings under the
acquisition  facility  aggregating  $36,000  (bearing  interest  at LIBOR plus
1.50%,  or  approximately  6.5% as of  February  27,  1999).  The Bank  Credit
Facility contains  customary  affirmative  covenants,  negative  covenants and
conditions of  borrowing,  all of which were met by the Company as of February
27, 1999.
<TABLE>
<CAPTION>

       Maturities of long-term debt at February 27, 1999 are as follows:
<S>                                                     <C>
         Fiscal year ending February:
           2000                                         $   9,916
           2001                                             3,890
           2002                                             5,639
           2003                                             9,080
           2004                                            12,178
         Thereafter                                       552,928
                                                        $ 593,631
</TABLE>

     Interest expense  amounted to $44,794,  $25,834 and $28,369 for the years
ended   February  27,   1999,   February  28,  1998  and  February  22,  1997,
respectively.


10.      INCOME TAXES
<TABLE>
<CAPTION>

     Income tax expense consists of the following:
                                                                                    1999            1998          1997
                                                                                    ----            ----          ----
<S>                                                                           <C>             <C>             <C>
         Current:
           Federal                                                            $    1,004      $     (920)     $      -
           State                                                                       -               -             -
           Foreign                                                                 5,157           6,766         1,112
                                                                               ---------       ---------   -----------
                                                                                   6,161           5,846         1,112
         Deferred:
           Federal                                                               (25,731)         (3,666)        2,703
           State                                                                  (8,169)           (716)        1,550
           Foreign                                                                (4,828)           (460)          410
                                                                              -----------     ----------  ------------
                                                                                 (38,728)         (4,842)        4,663
  Change in valuation allowance                                                   36,467           4,382        (4,253)
                                                                              ----------       ---------  -------------
                                                                              $    3,900      $    5,386      $  1,522
                                                                              ==========      ==========   ===========
</TABLE>

<PAGE>

     The  difference  between  income tax expense  and the amount  computed by
applying  the  statutory  U.S.  federal  income  tax rate  (35%) to the pretax
earnings before extraordinary item consists of the following:
<TABLE>
<CAPTION>

                                                                                    1999            1998          1997
                                                                                    ----            ----          ----
<S>                                                                            <C>               <C>          <C>
         Statutory U.S. federal income tax expense (benefit)                   $ (27,809)        $ 9,432      $  5,331
         Operating loss (with)/without tax benefit                                25,940          (6,114)       (6,164)
         Foreign tax rate differential                                             2,514           1,309         1,267
         Goodwill amortization                                                     1,507             537           566
         Penalties                                                                     -           1,050             -
         Other, net                                                                1,748            (828)          522
                                                                               ---------        --------      --------
                                                                                $  3,900         $ 5,386      $  1,522
                                                                                ========       =========     =========
</TABLE>

         The tax effects of temporary  differences and carryforwards that give
rise to the Company's  deferred income tax assets and  liabilities  consist of
the following:
<TABLE>
<CAPTION>

                                                                                    1999            1998          1997
                                                                                    ----            ----          ----
<S>                                                                            <C>             <C>           <C>
         Accrued vacation                                                      $   1,652       $   1,172     $   1,117
         Inventory reserves                                                        8,516           3,987         3,145
         Acquisition reserves                                                    (2,190)          (1,220)       (1,740)
         Inventory costs                                                             720           1,327         1,236
         Bad debt reserves                                                           605             579           948
         Warranty reserves                                                         1,777           2,440         1,452
         Other                                                                     2,663             843         1,723
                                                                                --------        --------      --------
              Net current deferred income tax asset                               13,743           9,128         7,881
                                                                                --------        --------      --------

         Intangible assets                                                      (11,662)         (12,576)      (13,565)
         Depreciation                                                            (2,078)          (1,853)       (2,074)
         Net operating loss carryforward                                          21,853          27,462        26,309
         Research credit carryforward                                              4,157           3,285         2,941
             Deferred compensation                                                 8,605             888             -
             In-process research and development                                  24,232               -             -
         Software development costs                                              (4,739)               -             -
             Deferred gain on IFE Sale                                             6,600               -             -
             Investment in Sextant                                                 4,351               -             -
                                                                                --------      ----------    ----------
         Net noncurrent deferred income tax asset                                 51,319          17,206        13,611
                                                                                --------      ----------     ---------
         Valuation allowance                                                    (64,008)         (27,541)      (23,159)
                                                                                --------      ----------     ----------
              Net deferred tax assets (liabilities)                             $  1,054       $  (1,207)    $  (1,667)
                                                                               =========       =========     ==========
</TABLE>


<PAGE>

     The Company has  established a valuation  allowance of $64,008 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 asset  during the  operating
loss carryforward  period,  which begins to expire in 2010. Such uncertainties
include recent cumulative losses by the Company, the highly cyclical nature of
the  industry  in which it  operates,  economic  conditions  in Asia which are
impacting  the airframe  manufacturers  and the airlines,  the Company's  high
degree of financial leverage, risks associated with new product introductions,
risks  associated  with  the  implementation  of  its  integrated   management
information system, and risks associated with the integration of acquisitions.
The Company monitors these 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.

     As of February 27, 1999, the Company had approximately $46,152 of federal
operating loss carryforwards, which expire at various dates beginning in 2010,
federal research credit carryforwards of $4,157, which expire at various dates
beginning in 2007, and alternative  minimum tax credit  carryforwards of $794,
which have no  expiration  date.  Approximately  $30,000 of the  Company's net
operating loss  carryforward  related to the exercise of stock options will be
credited to  additional  paid-in-capital  rather than income tax expense  when
utilized.

     The Company has not provided for any  residual  U.S.  income taxes on the
approximately  $714 of earnings  from its foreign  subsidiaries  because  such
earnings are intended to be indefinitely reinvested. Such residual U.S. income
taxes, if provided for, would be immaterial.

     The Internal  Revenue Service audit of the Company's  federal tax returns
for the years ended  February 24, 1996 and February 25, 1995 is in the process
of  being  finalized.  Management  believes  that  the  finalization  of  this
examination will not have a material  adverse effect on the Company's  results
of operations and certain agreed-upon  adjustments  have been reflected in the
financial statements.

11.    COMMITMENTS AND CONTINGENCIES

     Leases -- The Company  leases  certain of its office,  manufacturing  and
service  facilities  and equipment  under  operating  leases,  which expire at
various times through  February 2007.  Rent expense for fiscal 1999,  1998 and
1997 was  approximately  $13,423,  $8,848  and  $7,021,  respectively.  Future
payments under operating leases with terms currently greater than one year are
as follows:
<TABLE>
<CAPTION>

<S>                                 <C>
         Year ending February:
            2000                       11,545
            2001                        9,591
            2002                        6,222
            2003                        4,282
            2004                        2,652
             Thereafter                 8,706
                                       -------
                                    $  42,998
</TABLE>
<PAGE>

     Litigation -- The Company is a defendant in various legal actions arising
in the normal  course of business,  the  outcomes of which,  in the opinion of
management,  neither individually nor in the aggregate are likely to result in
a material adverse effect to the Company's financial statements.

     Employment  Agreements  -- The Company has  employment  and  compensation
agreements  with  four key  officers  of the  Company.  One of the  agreements
provides  for an  officer  to earn a minimum  of $650 per year  through  2003,
adjusted  annually for changes in the consumer  price index (as defined) or as
determined  by the  Company's  Board  of  Directors,  as  well  as a  deferred
compensation  benefit  equal to the product of the years worked by the highest
annual salary paid over the period. Such deferred compensation will be payable
in  either a lump sum or in equal  monthly  installments  for that  number  of
months equal to the number of months  elapsed from the  commencement  date (as
defined) through the cessation date (as defined).

     A second  agreement  provides  for an officer to receive  annual  minimum
compensation of $600 per year through 2003,  adjusted  annually for changes in
the consumer price index (as defined) or as determined by the Company's  Board
of Directors,  as well as a deferred compensation benefit equal to the product
of the years worked by the highest annual salary paid over the period.  In all
other  respects,   this  officer's   employment   agreement  contains  similar
provisions to those described above in the first agreement.

     A third  agreement  provides  for an officer to  receive  annual  minimum
compensation of $500 per year through 2003,  adjusted  annually for changes in
the consumer price index (as defined) or as determined by the Company's  Board
of Directors,  as well as a deferred  compensation  benefit upon completion of
ten years of service for a period not to exceed ten years equal to one-half of
this officer's average highest three year's annual salary (as defined).

     A fourth  agreement  provides  for an officer to receive  annual  minimum
compensation of $293 per year through 2003,  adjusted  annually for changes in
the consumer price index (as defined) or as determined by the Company's  Board
of Directors.  In all other  respects,  this  officer's  employment  agreement
contains similar provisions to those described above in the third agreement.

     Such  deferred  compensation  has been  accrued as provided for under the
above mentioned employment  agreements,  aggregates $15,318 as of February 27,
1999 and is  included  in other  liabilities.  In  addition,  the  Company has
employment  agreements  with  certain  other key  members of  management  that
provide for aggregate  minimum annual base  compensation of $4,915 expiring on
various dates through the year 2000.

     Supply  Agreement  - The  Company  had a supply  agreement  with  Applied
Extrusion  Technologies,  Inc.  ("AETC"),  a  related  party by way of  common
management.  Under this agreement, which was terminated in September 1997, the
Company  agreed to  purchase  its  requirements  for certain  component  parts
through March 1998 at a price that resulted in a 33 1/3% gross margin to AETC.
The Company's  purchases  under this contract for the years ended February 28,
1998 and February 22, 1997 were $1,743 and $1,642,  respectively.  The Company
has not made any purchases from AETC since September 1997.

<PAGE>

12.    EMPLOYEE RETIREMENT PLANS

      Effective  March 1, 1998, the Company  adopted SFAS No. 132,  Employers'
Disclosures  about  Pensions and Other  Postretirement  Benefits.  The Company
sponsors and  contributes  to a qualified,  defined  contribution  Savings and
Investment Plan covering  substantially all U.S.  employees.  The Company also
sponsors and contributes to nonqualified  deferred  compensation  programs for
certain   officers   and  other   employees.   The  Company  has  invested  in
corporate-owned  life insurance policies to assist in funding certain of these
programs.  The cash  surrender  values of these  policies are maintained in an
irrevocable  rabbi  trust  and are  recorded  as  assets  of the  Company.  In
addition, the Company and its subsidiaries participate in government-sponsored
programs in certain European countries. In general, the Company's policy is to
fund  these  plans  based on legal  requirements,  tax  considerations,  local
practices and investment opportunities.

      The BE Aerospace Savings and Investment Plan was established pursuant to
Section  401(k) of the  Internal  Revenue  Code.  Under the terms of the plan,
covered employees are allowed to contribute up to 15% of their pay, limited to
$10 per year.  The Company  match is equal to 50% of  employee  contributions,
subject to a maximum of 8% of an  employee's  pay.  Total expense for the plan
was  $2,301,  $1,677  and  $1,317  related  to this plan for the  years  ended
February  27, 1999,  February  28, 1998 and  February 22, 1997,  respectively.
Participants vest 100% in the Company match after five years of service.

      The BE  Supplemental  Executive  Retirement  Plan  is an  unfunded  plan
maintained  for the purpose of  providing  deferred  compensation  for certain
employees.  This plan allows  certain  employees to annually  elect to defer a
portion of their compensation, on a pre-tax basis, until their retirement. The
retirement  benefit  to be  provided  is based on the  amount of  compensation
deferred,  Company  match and  earnings on  deferrals.  Deferred  compensation
expense was $231, $163 and $50 in fiscal 1999, 1998 and 1997, respectively.

<PAGE>

13.      STOCKHOLDERS' EQUITY

     Earnings (Loss) Per Share. SFAS No. 128, Earnings per Share,  establishes
standards for computing and presenting  basic and diluted net earnings  (loss)
per  share.  All prior  period  net  earnings  (loss) per share data have been
restated to conform  with SFAS No.  128.  The  following  table sets forth the
computation  of basic and diluted net earnings  (loss) per share for the years
ended February 27, 1999, February 28, 1998 and February 22, 1997:
<TABLE>
<CAPTION>

                                                                          1999          1998            1997
                                                                          ----          ----            ----
<S>                                                                 <C>             <C>             <C>
          Numerator - Net earnings (loss)                           $ (83,353)      $ 21,562        $ 13,709
                                                                     =========       =======         =======
          Denominator:
          Denominator for basic earnings (loss) per share -
             Weighted average shares                                    24,814        22,442          17,692
             Effect of dilutive securities -
             Employee stock options                                          -           988           1,405
                                                                     ---------      --------         -------

          Denominator for diluted earnings (loss) per share -
             Adjusted weighted average shares                           24,814        23,430          19,097
                                                                        ======        ======          ======
          Basic net earnings (loss) per share                          $(3.36)         $ .96           $ .77
                                                                       =======         =====           =====
          Diluted net earnings (loss) per share                        $(3.36)         $ .92           $ .72
                                                                       =======         =====           =====
</TABLE>

<PAGE>

     Stock Option Plans. The Company has various stock option plans, including
the 1989 Stock Option Plan,  the 1991  Directors  Stock Option Plan,  the 1992
Share Option Scheme and the 1996 Stock Option Plan (collectively,  the "Option
Plans"),  under which shares of the  Company's  Common Stock may be granted to
key  employees  and  directors  of the Company.  The Option Plans  provide for
granting key employees options to purchase the Company's common stock. Options
are granted at the discretion of the Stock Option and  Compensation  Committee
of the Board of Directors.  Options granted  generally vest at the rate of 25%
per year from the date of grant and are  exercisable  to the extent vested and
the option term generally cannot exceed ten years.

     The following table sets forth options granted,  canceled,  forfeited and
outstanding:
<TABLE>
<CAPTION>

                           February 27, 1999                          February 28, 1998                   February 22, 1997
                            ----------------                          -----------------                   -----------------

                                           Option Price                        Option Price                    Option Price
                            Options           Per Share        Options            Per Share       Options         Per Share
<S>                         <C>            <C>                 <C>               <C>              <C>           <C>
Outstanding,
  Beginning of period       2,931,501      $ 7.00 -$31.50      2,447,425         $0.81-$24.93      2,720,350    $0.81-$13.00
Options granted             1,453,500       16.44 - 29.50      1,394,250         21.50- 31.50      1,313,500    10.25- 24.94
Options exercised            (292,100)       7.375 -29.88       (852,174)         0.81- 29.88     (1,361,925)    0.81- 16.13
Options forfeited             (93,750)      16.125 -29.88        (58,000)         7.63- 29.88       (224,500)    7.38- 16.13
                            ---------                          ---------                          ----------
Outstanding, end of period  3,999,151        7.00 - 31.50      2,931,501          7.00- 31.50      2,447,425      0.81-24.93
                           ==========
Exercisable at end
  of year                   2,004,531      $ 7.00 -$31.50      1,317,503         $7.00-$31.50      1,374,927    $0.81-$24.93
                           ==========                          =========                           =========
</TABLE>

At February  27,  1999,  options  were  available  for grant under each of the
Company's option plans.

<TABLE>
<CAPTION>
                                                Options Outstanding at February 27, 1999
- --------------------------------------------------------------------------------------------------------------------------

                               Average           Weighted        Weighted Average            Options
       Range of                Options           Average            Remaining              Exercisable        Weighted Average
    Exercise Price           Outstanding       Exercise Price    Contractual Life     at February 27, 1999    Exercise Price
    --------------           -----------       --------------    ---------------      --------------------    ----------------

<S> <C>          <C>          <C>                <C>                 <C>                  <C>                      <C>
    $  7.00  -   $19.00       1,298,651          $ 13.91             6.67                 1,000,403                $ 13.17
    $ 20.81  -   $20.81         986,500          $ 20.81             9.51                   248,502                $ 20.81
    $ 21.50  -   $29.50         832,250          $ 24.91             8.83                   319,125                $ 24.07
    $ 29.878 -   $31.50         881,750          $ 29.89             8.47                   436,501                $ 29.89
</TABLE>


<PAGE>

The estimated fair value of options  granted during fiscal 1999 was $13.93 per
share.  The  estimated  fair value of options  granted  during fiscal 1998 was
$13.56  per  share.  The  Company  applies  APB  Opinion  No.  25 and  related
Interpretations  in  accounting  for its  stock  option  and  purchase  plans.
Accordingly,  no  compensation  cost has been  recognized for its stock option
plans and stock purchase plan. Had  compensation  cost for the Company's stock
option plans and stock purchase plan been determined  consistent with SFAS No.
123, the  Company's net earnings and net earnings per share for the year ended
February  27, 1999 and  February  28, 1998 would have been  reduced to the pro
forma amounts indicated in the following table:
<TABLE>
<CAPTION>

                                                                                             1999              1998
                                                                                             ----              ----
<S>                                                                                     <C>                <S>
                 As reported
                          Net earnings (loss)                                           $(83,353)          $ 21,562
                          Diluted net earnings (loss) per share                            (3.36)
                                                                                                               0.92
                 Pro forma
                          Net earnings (loss)                                           $(98,477)          $ 13,232
                          Diluted net earnings (loss) per share                            (3.97)              0.56
                 Weighted Average
                          Weighted average and pro forma
                               weighted average common shares                              24,814            23,430
</TABLE>

     The fair value of each  option  grant is  estimated  on the date of grant
using the  Black-Scholes  option  pricing  model with the  following  weighted
average  assumptions  used for  options  granted  in 1999 and 1998:  risk-free
interest rates of 5.0% and 7.0%;  expected  dividend yields of 0.0%;  expected
lives  of 3.5  years  and 3 years;  and  expected  volatility  of 73% and 40%,
respectively.

     The impact of  outstanding  non-vested  stock  options  granted  prior to
fiscal 1997 has been excluded from the pro forma calculation; accordingly, the
1999 and 1998 pro forma  adjustments  are not  indicative of future period pro
forma  adjustments,  when the calculation  will apply to all applicable  stock
options.

14.    EMPLOYEE STOCK PURCHASE PLAN

     The Company has established a qualified Employee Stock Purchase Plan, the
terms of which allow for qualified  employees (as defined) to  participate  in
the purchase of  designated  shares of the  Company's  common stock at a price
equal to the lower of 85% of the closing price at the beginning or end of each
semi-annual  stock  purchase  period.  The Company  issued  151,654 and 87,561
shares of common stock during fiscal 1999 and 1998 pursuant to this plan at an
average price per share of $14.30 and $20.52, respectively.

15.      SEGMENT REPORTING
     The Company is organized based on customer-focused operating groups. Each
group  reports  its  results of  operations  and makes  requests  for  capital
expenditures  and  acquisition   funding  to  the  Company's  chief  operation
decision-making  group.  This group is  comprised  of the  Chairman,  the Vice
Chairman  and Chief  Executive  Officer,  the  President  and Chief  Operating
Officer,  the  Corporate  Senior Vice  President of  Administration  and Chief
Financial Officer and the Executive Vice President,  Marketing and New Product
Development.  Under this  organizational  structure,  the Company's  operating
groups were  aggregated  into two  reportable  segments.  The  Aircraft  Cabin
Interior  Products and Services segment is comprised of four operating groups:
the Seating Products Group, the Interior Systems Group, the Flight  Structures
and  Integration  Group and the Services  Group,  each of which have  separate
management  teams and  infrastructures  dedicated to providing a full range of
products to their commercial and general aviation operator customers.  Each of
these  groups  demonstrate  similar  economic  performance,   utilize  similar
distribution  methods and manufacturing  processes.  Customers in this segment
are supported by a single worldwide after-sale service organization.
<PAGE>

      The Company's other reportable  segment was its In-Flight  Entertainment
Group, which demonstrated similar distribution methods, but utilized different
manufacturing  processes and served a different customer base. As described in
Note 2, the Company sold its 51%  interest in IFE on February  25,  1999.  The
Company evaluates the performance of its operating segments based primarily on
sales,  gross profit  before  special  costs and charges,  operating  earnings
before special costs and charges, and working capital management.
<PAGE>

The following table presents sales and other financial information by business
segment:
<TABLE>
<CAPTION>

                                                                       FISCAL 1999
                                              Aircraft Cabin Interior             In-Flight
                                                Products and Services         Entertainment            Total
<S>                                                        <C>                     <C>            <C>
          Sales                                            $  622,548              $ 78,777       $  701,325
          Gross profit as reported                           $146,472              $ 31,978       $  178,450
          Gross profit  before  special
          costs and charges                                  $230,420              $ 35,855       $  266,275
          Operating  earnings (loss) as
          reported                                         $ (35,403)              $(2,354)       $  (37,757)
          Operating   earnings   before
          special costs and charges                        $   94,859              $  9,063       $  103,922
          Working Capital                                  $  143,423                   N/A       $  143,423
</TABLE>

<TABLE>
<CAPTION>

                                                                       FISCAL 1998
                                              Aircraft Cabin Interior             In-Flight
                                                Products and Services         Entertainment            Total
<S>                                                          <C>                   <C>              <C>
          Sales                                              $406,905              $ 81,094         $487,999
          Gross profit as reported                           $136,020              $ 42,885         $178,905
          Gross profit  before  special
          costs and charges                                  $136,020              $ 42,885         $178,905
          Operating     earnings     as
          reported                                           $ 47,250              $ 11,419         $ 58,669
          Operating   earnings   before
          special costs and charges                          $ 51,914              $ 11,419         $ 63,333
          Working capital                                    $240,463              $ 22,041         $262,504
</TABLE>

<TABLE>
<CAPTION>

                                                                       FISCAL 1997
                                              Aircraft Cabin Interior             In-Flight
                                                Products and Services         Entertainment            Total
<S>                                                          <C>                   <C>              <C>
          Sales                                              $360,457              $ 51,922         $412,379
          Gross profit as reported                           $106,835              $ 34,987         $141,822
          Gross profit  before  special
          costs and charges                                  $106,835              $ 34,987         $141,822
          Operating     earnings     as
          reported                                           $ 35,804              $  6,594         $ 42,398
          Operating   earnings   before
          special costs and charges                          $ 35,804              $  6,594         $ 42,398
          Working capital                                    $112,628              $  9,546         $122,174
</TABLE>
<PAGE>

     The Company  operated  principally  in two geographic  areas,  the United
States and Europe, during the years ended February 27, 1999, February 28, 1998
and February 22, 1997. There were no significant  transfers between geographic
areas during the period.  Identifiable  assets are those assets of the Company
that are identified with the operations in each geographic area.

     The  following  table  presents net sales and operating  earnings  before
special costs and charges for the years ended February 27, 1999,  February 28,
1998 and  February 22, 1997 and  identifiable  assets as of February 27, 1999,
February 28, 1998 and February 22, 1997 by geographic area.
<TABLE>
<CAPTION>

                                                 1999             1998               1997
                                                 ----             ----               ----
<S>                                          <C>              <C>                <C>
Net Sales:
United States                                $511,063         $365,957           $312,497
Europe                                        190,262          122,042             99,882
                                             --------         --------           --------
Total:                                       $701,325         $487,999           $412,379
                                             ========         ========           ========

Operating Earnings:

United States                                 $73,499         $ 43,592           $ 33,834
Europe                                         30,423           19,741              8,564
                                              -------          -------           --------
Total:                                       $103,922         $ 63,333           $ 42,398
                                             ========         ========           ========

Identifiable Assets:

United States                                $726,056         $541,675           $380,273
Europe                                        178,243          140,082            110,816
                                             --------         --------           --------
Total:                                       $904,299         $681,757           $491,089
                                            =========         ========          =========
</TABLE>

      Export sales from the United  States to  customers in foreign  countries
amounted to approximately $174,659, $132,831 and $153,423 in fiscal 1999, 1998
and 1997,  respectively.  Total sales to all  customers  in foreign  countries
amounted to $297,474,  $232,691  and  $203,388 in fiscal 1999,  1998 and 1997,
respectively.  Total sales to Europe  amounted  to 22%,  23% and 29% in fiscal
1999,  1998 and 1997,  respectively.  Total sales to Asia amounted to 12%, 18%
and 16% in fiscal 1999, 1998 and 1997,  respectively.  Major customers  (i.e.,
customers  representing more than 10% of total sales) change from year to year
depending  on the  level of  refurbishment  activity  and/or  the level of new
aircraft  purchases by such customers.  During the fiscal years ended February
27, 1999 and February 28, 1998, one customer  accounted for  approximately 13%
and 18% of the Company's sales, respectively. There were no major customers in
fiscal 1997.

<PAGE>

16.    FAIR VALUE INFORMATION

     The  following  disclosure  of the  estimated  fair  value  of  financial
instruments  at February 27, 1999 and February 28, 1998 is made in  accordance
with the  requirements  of SFAS  No.  107,  Disclosures  about  Fair  Value of
Financial  Instruments.  The estimated fair value amounts have been determined
by the Company using available  market  information and appropriate  valuation
methodologies;  however,  considerable  judgment is  required in  interpreting
market data to develop the estimates of fair value. Accordingly, the estimates
presented  herein  are not  necessarily  indicative  of the  amounts  that the
Company  could  realize in a current  market  exchange.  The use of  different
market assumptions and/or estimation  methodologies may have a material effect
on the estimated fair value amounts.

     The   carrying   amounts   of  cash   and  cash   equivalents,   accounts
receivable-trade, and accounts payable are a reasonable estimate of their fair
values. At February 27, 1999 and February 28, 1998, the Company's 9 7/8% Notes
had a carrying  value of $100,000 and a fair value of $104,500  and  $107,500,
respectively.  At February 27, 1999 and February  28, 1998,  the  Company's 8%
Notes had carrying values of $249,440 and $249,375 and fair values of $241,957
and $248,750, respectively. The Company's 9 1/2% Notes had a carrying value of
$200,000 and fair value of $209,000.  Additionally,  at February 28, 1998, the
Company's  9 3/4%  Notes had a  carrying  value of  $23,192  and fair value of
$24,410.  The carrying amounts of other long-term debts approximate fair value
because  the  obligations  either bear  interest at floating  rates or compare
favorably with fixed rate obligations that would be available to the Company.

    The  fair  value  information  presented  herein  is  based  on  pertinent
information  available  to  management  as  of  February  27,  1999.  Although
management  is not aware of any factors  that would  significantly  affect the
estimated  fair value  amounts,  such  amounts  have not been  comprehensively
revalued for purposes of these  consolidated  financial  statements since that
date, and current  estimates of fair value may differ  significantly  from the
amounts presented herein.

<PAGE>

17.    SELECTED QUARTERLY DATA (Unaudited)

       Summarized quarterly financial data for fiscal 1999 are as follows:
<TABLE>
<CAPTION>

                                                                         Year Ended February 27, 1999
                                                       -----------------------------------------------------------------
                                                            First            Second             Third           Fourth
                                                          Quarter           Quarter           Quarter          Quarter
                                                          -------           -------           -------          -------

<S>                                                      <C>               <C>               <C>             <C>
        Sales                                            $139,991          $156,352          $195,751        $ 209,231
        Gross profit                                     $ 51,880          $ 59,600          $ 75,610        $ (8,640)
        Net earnings (loss)                              $(23,875)         $(35,495)         $ 16,481        $(40,464)
                                                         ========          ========          ========        =========
        Basic net earnings (loss) per share              $ (1.03)          $ (1.44)          $    .61        $  (1.65)
                                                         ========          ========         =========        ========
        Diluted net earnings (loss) per share            $ (1.03)          $ (1.44)          $    .59        $  (1.65)
                                                         ========          ========         =========        =========
</TABLE>

         Summarized quarterly financial data for fiscal 1998 are as follows:
<TABLE>
<CAPTION>

                                                                           Year Ended February 28, 1998
                                                        --------------------------------------------------------------
                                                            First            Second             Third           Fourth
                                                          Quarter           Quarter           Quarter          Quarter
                                                          -------           -------           -------          -------

<S>                                                     <C>               <C>               <C>              <C>
        Sales                                           $ 113,846         $ 119,843         $ 128,998        $ 125,312
        Gross profit                                    $  41,063         $  44,149         $  46,650        $  47,043
        Earnings before extraordinary item              $   6,943         $   8,077         $   9,432        $   6,066
        Extraordinary item                              $       -         $       -         $       -        $       -
                                                                                                             $  (8,956)
        Net earnings (loss)                             $   6,943         $   8,077         $   9,432        $  (2,890)
        Basic net earnings (loss) per share:
           Before extraordinary item                    $     .32         $     .36         $     .41        $     .27
           Extraordinary item                                   -                 -                 -             (.40)
                                                        ---------         ---------         ---------        ---------
           Net earnings (loss) per share                $     .32         $     .36         $     .41        $    (.13)
                                                        =========         =========         =========        =========
        Diluted net earnings (loss) per share:
            Before extraordinary item                   $     .30         $     .34         $     .40        $     .26
            Extraordinary item                                  -                 -                 -             (.38)
                                                        ---------        ----------         ---------         ---------
            Net earnings (loss) per share               $     .30        $     .34          $     .40        $    (.12)
                                                        =========         =========        ==========        ==========
</TABLE>


<PAGE>


SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
FOR THE YEARS ENDED FEBRUARY 27, 1999,  FEBRUARY 28, 1998 AND FEBRUARY 22,1997
(Dollars in thousands)
<TABLE>
<CAPTION>

                                BALANCE                                                       BALANCE
                                AT BEGINNING                                                   AT END
                                OF YEAR           EXPENSES      OTHER       DEDUCTIONS        OF YEAR
                                ------------      --------      -----       ----------        -------
DEDUCTED FROM ASSETS:
Allowance for doubtful accounts:
<S>                             <C>           <C>            <C>           <C>              <C>
1999                            $  2,190      $     721      $    110      $     388        $   2,633
1998                               4,864            481             -          3,155            2,190
1997                               4,973          2,144           (69)         2,184            4,864

Reserve for obsolete inventories:
1999                            $ 10,489       $ 37,138 (1)  $  1,826      $  28,303 (1)    $  21,150
1998                               8,282          9,973             -          7,766           10,489
1997                              19,785          4,583         1,758         17,844 (2)        8,282

</TABLE>



(1)  During fiscal 1999, the Company  recorded a restructuring  charge related
     to  the  rationalization  of  its  product  offering  and  disposed  of a
     substantial portion of such inventories.

(2)  During  fiscal 1997,  the Company  disposed of  substantially  all of the
     inventories that were fully reserved in fiscal years 1995 and 1996.




<TABLE> <S> <C>

<ARTICLE>                     5


<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                              FEB-27-1999
<PERIOD-END>                                   FEB-27-1999
<CASH>                                         39,500
<SECURITIES>                                   0
<RECEIVABLES>                                  140,782
<ALLOWANCES>                                   (2,633)
<INVENTORY>                                    119,247
<CURRENT-ASSETS>                               313,615
<PP&E>                                         193,823
<DEPRECIATION>                                 (55,093)
<TOTAL-ASSETS>                                 904,299
<CURRENT-LIABILITIES>                          170,192
<BONDS>                                        583,715
                          0
                                    0
<COMMON>                                       246
<OTHER-SE>                                     115,627
<TOTAL-LIABILITY-AND-EQUITY>                   904,299
<SALES>                                        701,325
<TOTAL-REVENUES>                               701,325
<CGS>                                          522,875
<TOTAL-COSTS>                                  739,082
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             41,696
<INCOME-PRETAX>                                (79,453)
<INCOME-TAX>                                   3,900
<INCOME-CONTINUING>                            (83,353)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (83,353)
<EPS-BASIC>                                  (3.36)
<EPS-DILUTED>                                  (3.36)


</TABLE>


                                                                  EXHIBIT 21.1
                             LIST OF SUBSIDIARIES

BE AEROSPACE, INC.
BE Aerospace (USA), Inc.
BE Aerospace Netherlands BV
Royal Inventum, BV
BE Aerospace (Sales & Services) BV
BE Aerospace (UK) Holdings Limited
BE Aerospace (UK) Limited
AFI Holdings Ltd.
Fort Hill Aircraft Ltd.
CF Taylor (B/E) UK Limited
CF Taylor (Wales) Ltd.
BE Aerospace Services, Inc.
BE Advanced Thermal Technologies, Inc.
Acurex Corporation
BE Aerospace International Ltd.
Nordskog Industries, Inc.
Burns Aerospace (SARL)
Puritan-Bennett Aero Systems Corporation
Sextant In-Flight Systems, LLC (1%)
BE Intellectual Property, Inc.
Sextant In-Flight Systems, LLC (1%)
Sextant In-Flight Systems, LLC (47%)
Aerospace Interiors, Inc.
Aerospace Lighting Corporation
SMR Aerospace, Inc.
Flight Structures, Inc.
BE Aerospace Canada, Inc.
BE Aerospace (Canada) Company
BE Aerospace (France) SARL



INDEPENDENT AUDITORS' CONSENT



     We consent to the  incorporation  by reference in Registration  Statement
Nos. 333-14037,  33-48119, 33-72194 and 33-82894 on Form S-8 of BE Aerospace,
Inc. of our reports dated April 16, 1999 (BE Aerospace, Inc.), April 15, 1999
(BE  Aerospace,  Inc.  Savings and Profit Sharing Plan and Trust for the year
ended December 31, 1998) and April 1, 1999 (BE Aerospace,  Inc. 1994 Employee
Stock Purchase Plan for the year ended  February 27, 1999),  appearing in this
Annual Report on Form 10-K of BE Aerospace,  Inc. for the year ended February
27, 1999.



DELOITTE & TOUCHE LLP



Costa Mesa, California
May 26, 1999




                                                      EXHIBIT 99
                                RISK FACTORS

Significant Indebtedness and Interest Payment Obligations

      We have  substantial  indebtedness  and, as a result,  significant  debt
service  obligations.  As of February 27, 1999,  indebtedness  outstanding was
$594 million and represented 83% of total capitalization.

      The  degree  of  our  leverage  could  have  important  consequences  to
purchasers or holders of our common stock, including:

o    limiting  our ability to obtain  additional  financing to fund our growth
     strategy,   working   capital,   capital   expenditures,   debt   service
     requirements or other purposes;

o    limiting  our  ability to use  operating  cash flow in other areas of our
     business because we must dedicate a substantial portion of these funds to
     make principal payments and fund debt service;

o    increasing our vulnerability to adverse economic and industry conditions;
     and

o    increasing  our   vulnerability   to  interest  rate  increases   because
     borrowings  under our bank credit  facilities  are at  variable  interest
     rates.

Our  ability  to pay  interest  on the notes  and to  satisfy  our other  debt
obligations  will  depend  upon,  among  other  things,  our future  operating
performance and our ability to refinance indebtedness when necessary.  Each of
these  factors  is  to  a  large  extent  dependent  on  economic,  financial,
competitive  and other  factors,  beyond our  control.  If, in the future,  we
cannot generate  sufficient cash from operations to make scheduled payments on
the notes or to meet our other obligations,  we will need to refinance, obtain
additional  financing or sell assets.  We cannot  assure you that our business
will generate cash flow, or that we will be able to obtain funding, sufficient
to satisfy our debt service requirements.

RESTRICTIONS IN DEBT AGREEMENTS ON OUR OPERATIONS

     The operating and  financial  restrictions  and covenants in our existing
debt  agreements,   including  our  bank  credit  facilities,  the  indentures
governing the 9 7/8% senior  subordinated  notes,  the 8% senior  subordinated
notes,  the  9  1/2%  senior  subordinated  notes  and  any  future  financing
agreements may adversely  affect our ability to finance  future  operations or
capital needs or to engage in other  business  activities.  A breach of any of
these  restrictions  or covenants  could cause a default under the bank credit
facilities and the notes. A significant  portion of our indebtedness  then may
become immediately due and payable.  We are not certain whether we would have,
or be able to obtain,  sufficient  funds to make these  accelerated  payments,
including payments on the notes.
<PAGE>

DEPENDENCE UPON CONDITIONS IN THE AIRLINE INDUSTRY

     Our 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 this 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  has, in part,  been driven by record load factors,
rising fare prices and declining fuel costs.  The airlines have  substantially
improved their balance  sheets through cash generated from  operations and the
sale of debt and equity securities. As a result the levels of airline spending
on refurbishment and new aircraft purchases have expanded. However, due to the
volatility  of the airline  industry  and the  current  general  economic  and
financial  turbulence,  the current  profitability of the airline industry may
not  continue  and  the  airlines  may not be able  to  maintain  or  increase
expenditures on cabin interior products for refurbishments or new aircraft.

     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  as to the  economic  outlook  for  these
countries.  Of our $640 million of backlog at February  27,  1999,  we had $48
million  with Asian  carriers  deliverable  in fiscal  2000 and a further  $42
million deliverable in subsequent fiscal years. Of such Asian carrier backlog,
approximately  $50 million was with Japan  Airlines,  Singapore  Airlines  and
Cathay Pacific, three of the largest Asian airlines. 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 and future orders from airlines in
these countries may be adversely affected.  In addition,  Boeing has announced
that in light of the continued severe economic  conditions in Asia, it will be
substantially scaling back production of a number of aircraft types, including
particularly  wide-body  aircraft  which require  proportionately  more of the
Company's  products.  See  "Management's  Discussion and Analysis of Financial
Condition and Results of Operations--Industry  Conditions" and "--Deferred Tax
Assets."
<PAGE>

NEW PRODUCT INTRODUCTIONS AND TECHNOLOGICAL CHANGE

     Airlines  currently are taking  delivery of a new  generation of aircraft
and demanding increasingly sophisticated cabin interior products. As a result,
the cabin  interior  configurations  of commercial  aircraft are becoming more
complex  and  will  require  more  technologically   advanced  and  integrated
products.  Our  future  success  may depend to some  extent on our  ability to
continue to develop,  profitably  manufacture and deliver,  on a timely basis,
other technologically  advanced,  reliable high-quality products, which can be
readily   integrated   into  complex  cabin   interior   configurations.   See
"Business--Products and Services."

COMPETITION

     We compete with a number of established companies that have significantly
greater financial,  technological and marketing resources than we do. Although
we have  achieved  a  significant  share of the  market  for a  number  of our
commercial airline cabin interior products,  there can be no assurance that we
will be able to maintain this market share. Our ability to maintain our market
share will  depend on our  ability  to remain the  supplier  of  retrofit  and
refurbishment  products and spare parts on the commercial  fleets on which our
products  are  currently  in  service.  It will also  depend on our success in
causing  our  products  to be  selected  for  installation  in  new  aircraft,
including next-generation  aircraft,  expected to be purchased by the airlines
over the next decade, and in avoiding product obsolescence.

GENERAL  AVIATION  ACQUISITIONS;  ABILITY TO  INTEGRATE  ACQUIRED  BUSINESSES;
ADDITIONAL CAPITAL REQUIREMENTS

     Between 1989 and January 1996, we acquired nine companies.  During fiscal
1999,   we   acquired   six   additional   companies.   See   "Summary--Recent
Developments." Through several of these recent acquisitions,  we have expanded
our activities from the commercial to the general aviation  market.  There can
be no assurance  that we will be successful  in entering the general  aviation
market. We intend to consider future strategic  acquisitions in the commercial
airline and general aviation cabin interior industries, some of which could be
material to us. We are in discussions from time to time with one or more third
parties regarding possible acquisitions.  As of the date of this Annual Report
we have no  agreement  or  understanding  on any  acquisition.  Our ability to
continue  to  achieve  our goals will  depend  upon our  ability to  integrate
effectively  the  recent  and any  future  acquisitions  and to  achieve  cost
efficiencies. Although we have been successful in the past in doing so, we may
not continue to be successful. See "Business--Competitive Strengths."

     Depending  upon,  among  other  things,  the  acquisition   opportunities
available, we may need to raise additional funds. We may seek additional funds
through public offerings or private placements of debt or equity securities or
bank  loans.  In the  absence of such  financing,  our  ability to make future
acquisitions  in  accordance  with our business  strategy,  to absorb  adverse
operating  results,  to fund  capital  expenditures  or to respond to changing
business  and economic  conditions  may be  adversely  affected.  All of these
factors  may have a  material  adverse  effect  on our  business,  results  of
operations and financial condition.
<PAGE>

REGULATION

     The Federal Aviation  Administration (the "FAA") prescribes standards and
licensing  requirements  for  aircraft  components,  including  virtually  all
commercial airline and general aviation cabin interior products,  and licenses
component  repair  stations  within the  United  States.  Comparable  agencies
regulate  these  matters in other  countries.  If we fail to obtain a required
license  for one of our  products  or  services  or lose a license  previously
granted,  the sale of such product or service would be prohibited by law until
such license is obtained or renewed.  In addition,  designing  new products to
meet existing FAA requirements and retrofitting  installed  products to comply
with new FAA requirements can be both expensive and time-consuming.
See "Business--Government Regulations."


POTENTIAL FAILURE OF COMPUTER SYSTEMS TO RECOGNIZE YEAR 2000

     We are highly dependent on our computer  software  programs and operating
systems in operating our business. We also depend on the proper functioning of
computer systems of third parties, such as vendors and customers.  The failure
of any of these systems to appropriately  interpret the upcoming calendar year
2000 could have a material adverse effect on our financial condition,  results
of operations,  cash flow and business prospects. We are currently identifying
our own applications  that will not be Year 2000 compliant and taking steps to
determine  whether  third  parties  are doing the same.  In  addition,  we are
implementing a worldwide plan to prepare our computer  systems to be Year 2000
compliant by the first half of fiscal 2000.

     Our  inability  to remedy our own Year 2000  problems  or the  failure of
third parties to do so may cause business interruptions or shutdown, financial
loss, regulatory actions, reputational harm and/or legal liability. We can not
assure you that our Year 2000 program or the programs of third  parties who do
business with us will be effective or that our estimates  about the timing and
cost of completing our program will be accurate. See "Management's  Discussion
and  Analysis of  Financial  Condition  and Results of  Operations--Year  2000
Costs."

RISKS INHERENT IN INTERNATIONAL OPERATIONS

     Our foreign operations  accounted for 42% of total sales for fiscal 1999,
as compared to 26% for fiscal 1998 and 25% for fiscal 1997.  In  addition,  we
have  direct  investments  in a number of  subsidiaries  in foreign  countries
(primarily in Europe).  Fluctuations in the value of foreign currencies affect
the dollar value of our net  investment  in foreign  subsidiaries,  with these
fluctuations being included in a separate  component of stockholders'  equity.
Operating results of foreign  subsidiaries are translated into U.S. dollars at
average  monthly  exchange rates.  We reported a cumulative  foreign  currency
translation  amount of $(6.1) million in stockholders'  equity at February 27,
1999 as a result of foreign  currency  adjustments.  There can be no assurance
that we will not incur additional  adjustments in future periods. In addition,
the U.S. dollar value of transactions  based in foreign currency  (collections
on foreign  sales or payments  for foreign  purchases)  also  fluctuates  with
exchange  rates.  Historically,  foreign  currency  risk has not been material
because a  substantial  majority  of our sales  have been  denominated  in the
currency of the country of product origin and no  repatriation of earnings has
occurred  (or is  anticipated).  However,  there  can be no  assurance  that a
substantial  majority of sales will continue to be denominated in the currency
of the  country of product  origin or as to the impact of changes in the value
of the United States dollar or other currencies.  The largest foreign currency
exposure results from activity in British pounds and Dutch guilders.

     We have not hedged net foreign  investments in the past,  although we may
engage in hedging  transactions in the future to manage or reduce our exchange
risk.  There can be no  assurance  that our  attempts  to manage  our  foreign
currency exchange risk will be successful.

     Our foreign  operations  could also be subject to  unexpected  changes in
regulatory  requirements,  tariffs and other market barriers and political and
economic  instability  in the  countries  where we  operate.  There  can be no
assurance  as to the impact of any such  events  that may occur in the future.
See "Risk Factors--Dependence upon Conditions in the Airline Industry."
<PAGE>

RISKS ASSOCIATED WITH THE CONVERSION BY CERTAIN EU MEMBER STATES TO THE "EURO"

     We may be  exposed  to  certain  risks as a result of the  conversion  by
certain  European  Union member states of their  respective  currencies to the
"Euro" as legal currency on January 1, 1999. The conversion rates between such
member  states'  currencies  and the Euro will be fixed by the  Council of the
European  Union.  Risks related to the  conversion to the Euro could  include,
among other things:

o        effects on pricing due to increased cross-border price transparency;

o        costs of modifying information systems, including both software and
         hardware;

o        costs of relying on third parties whose systems also require
         modification;

o        changes in the conduct of business and in the principal markets for
         our products and services; and

o        changes in currency exchange rate risk.

     We have  analyzed  whether  the  conversion  to the Euro will  materially
affect our business operations. While we are uncertain as to the impact of the
conversion,  we do not expect costs in connection  with the Euro conversion to
be material.  However,  the actual effects of the  conversion  cannot be known
until the conversion to the Euro has taken place and there can be no assurance
that the actual  effects of the conversion  could not have a material  adverse
effect on our business, results of operations, and financial condition.

ENVIRONMENTAL MATTERS

     We are subject to extensive and changing federal,  state and foreign laws
and regulations  establishing health and environmental quality standards,  and
may be subject to liability or penalties for violations of those standards. We
are  also  subject  to  laws  and   regulations   governing   remediation   of
contamination  at facilities  currently or formerly owned or operated by us to
which we have sent hazardous substances or wastes for treatment,  recycling or
disposal.  We believe  that we are  currently in  compliance,  in all material
respects,  with all such laws and regulations.  However,  we may be subject to
future  liabilities  or  obligations  as a  result  of new or  more  stringent
interpretations  of existing laws and  regulations.  In addition,  we may have
liabilities  or  obligations  in the future if we discover  any  environmental
contamination  or liability at any of our facilities.

<PAGE>



                              BE AEROSPACE, INC.
                       1994 EMPLOYEE STOCK PURCHASE PLAN

TABLE OF CONTENTS
- -----------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                                                  Page
<S>                                                                               <C>
INDEPENDENT AUDITORS' REPORT                                                        1

FINANCIAL STATEMENTS:

Statements of net assets available for benefits
   as of February 28, 1999 and 1998                                                 2
Statements of changes in net assets available for  benefits
   for the  years  ended  February  28,  1999 and 1998                              3
Notes to financial  statements  for the years ended
   February  28, 1999 and 1998                                                      4

All schedules pursuant to the Department of Labor's rules and regulations are
omitted  because  of the  absence  of the  conditions  under  which  they are
required.
</TABLE>


<PAGE>
BE AEROSPACE, INC.
1994 EMPLOYEE STOCK PURCHASE PLAN

INDEPENDENT AUDITORS' REPORT



The Benefits Administrative Committee
BE Aerospace, Inc.
1994 Employee Stock Purchase Plan
Wellington, Florida


We have  audited the  accompanying  statements  of net assets  available  for
benefits of BE Aerospace,  Inc. 1994 Employee  Stock Purchase Plan (the Plan)
as of February 28, 1999 and 1998,  and the related  statements  of changes in
net assets  available for benefits for the years then ended.  These financial
statements are the responsibility of the Plan's Administrative Committee. Our
responsibility  is to express an opinion on these financial  statements based
on our audits.

We  conducted  our audits in  accordance  with  generally  accepted  auditing
standards.  Those  standards  require  that we plan and  perform the audit to
obtain reasonable  assurance about whether the financial  statements are free
of  material  misstatement.  An audit  includes  examining,  on a test basis,
evidence supporting the amounts and disclosures in the financial  statements.
An  audit  also  includes  assessing  the  accounting   principles  used  and
significant  estimates made by management,  as well as evaluating the overall
financial  statement  presentation.  We  believe  that our  audits  provide a
reasonable basis for our opinion.

In our opinion,  such financial  statements  present fairly,  in all material
respects,  the net assets  available for benefits of BE Aerospace,  Inc. 1994
Employee  Stock  Purchase  Plan as of  February  28,  1999 and 1998,  and the
changes  in net assets  available  for  benefits  for the years then ended in
conformity with generally accepted accounting principles.


DELOITTE & TOUCHE LLP


Costa Mesa, California
April 1, 1999


<PAGE>

BE AEROSPACE, INC.
1994 EMPLOYEE STOCK PURCHASE PLAN


STATEMENTS OF NET ASSETS AVAILABLE FOR BENEFITS
AS OF FEBRUARY 28, 1999 AND 1998
- ------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                             1999         1998
<S>                                                    <C>           <C>
ASSETS - Cash and cash equivalents                     $1,256,484    $ 859,217

LIABILITIES - Stock subscribed                          1,255,781      854,147
                                                       ----------    ---------

NET ASSETS AVAILABLE FOR BENEFITS                      $      703    $   5,070
                                                       ==========    =========

</TABLE>


<PAGE>

BE AEROSPACE, INC.
1994 EMPLOYEE STOCK PURCHASE PLAN


STATEMENTS OF CHANGES IN NET ASSETS AVAILABLE FOR BENEFITS
FOR THE YEARS ENDED FEBRUARY 28, 1999 AND 1998
- ------------------------------------------------------------------------------
<TABLE>
<CAPTION>


                                                        1999              1998
<S>                                                <C>              <C>
NET ASSETS AVAILABLE FOR BENEFITS,
  beginning of period                              $    5,070       $    1,145

ADDITIONS TO NET ASSETS ATTRIBUTED TO -
  Participant payroll deductions                    2,167,239        1,462,575

DEDUCTIONS FROM NET ASSETS ATTRIBUTED TO -
  Purchase of BE Aerospace common stock             2,171,606        1,458,650
                                                  -----------       ----------

NET ASSETS AVAILABLE FOR BENEFITS,
  end of period                                   $       703       $    5,070
                                                  ===========       ==========

</TABLE>


<PAGE>
BE AEROSPACE, INC.
1994 EMPLOYEE STOCK PURCHASE PLAN



NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED FEBRUARY 28, 1999 AND 1998
- -----------------------------------------------------------------------------

1.      GENERAL AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Description of Plan - Effective  April 1, 1994, BE Aerospace,  Inc. (the
     Company)  adopted the BE Aerospace,  Inc. 1994 Employee  Stock  Purchase
     Plan (the Plan).

     The Company is the Plan  sponsor.  All employees  (participants)  with a
     minimum  of 90 days'  service,  who  generally  complete a minimum of 20
     hours of service per week, are eligible to participate.  Under the Plan,
     contributions   are  made  on  behalf  of  participants  who  choose  to
     contribute from 2% to 15% of their total gross pay.

     Common  stock  of  the  Company  is   purchased   every  six  months  on
     approximately  February 28 and August 31 (Option  Period).  The purchase
     price is 85% of the  lesser of the fair value of either the first day or
     last day of each Option  Period.  Participants  are allocated a pro rata
     share of stock  consistent with the balance of the participant  account.
     The stock is then issued by the Plan transfer agent,  Boston  Equiserve,
     directly to the participant.  The maximum number of shares available for
     each  option  period to an  individual  is the largest  whole  number of
     shares  which,  when  multiplied by the fair market value of the Company
     stock at the beginning of the option period, produces a dollar amount of
     $12,500 or less.

     Stock Subscribed - The Plan issues the stock to participants  subsequent
     to the end of each  Option  Period  but dated the last day of the Option
     Period.  Therefore,  a liability for stock purchased by the Plan but not
     yet  distributed  to  the  participants  has  been  reflected  as  stock
     subscribed in the  accompanying  statements of net assets  available for
     benefits as of February 28, 1999 and 1998.

     Stock  purchased  by the Plan for the years ended  February 28, 1999 and
     1998, was 151,931 and 63,463 shares, respectively.

     Termination  Benefits and Vesting - Upon  termination of employment with
     the Company,  a participant is entitled to receive all contributions not
     yet used to acquire stock of the Company.

     Cash and Cash Equivalents - Cash and cash equivalents  consist of highly
     liquid  investments  purchased  with  original  maturities of 90 days or
     less.


<PAGE>

BE AEROSPACE, INC.
1994 EMPLOYEE STOCK PURCHASE PLAN


     Income Tax - The Plan administrator  believes that the Plan is currently
     designed  and  being   operated  in  compliance   with  the   applicable
     requirements  of the Internal  Revenue Code of 1986. Plan assets consist
     of cash not yet used to  purchase  common  stock.  Such cash  remains an
     asset of the Company until used to purchase  common stock.  Accordingly,
     Plan  assets  are not  held in  trust  and,  therefore,  the Plan is not
     subject to income tax.

     Administrative   Expenses  -  Administrative  expenses  have  been  paid
     directly by the  Company  and,  accordingly,  are not  reflected  in the
     Plan's financial statements. There is no written agreement requiring the
     Company to pay these expenses,  and the Company may elect to stop paying
     Plan expenses at any time.


2.      PLAN TERMINATION

     Although it has not  expressed  any intent to do so, the Company has the
     right under the Plan to terminate the Plan.

<PAGE>


                         BE AEROSPACE, INC. SAVINGS PLAN

                  FINANCIAL STATEMENTS FOR THE YEARS ENDED
                         DECEMBER 31, 1998 AND 1997,
                         SUPPLEMENTRAL SCHEDULES AND
                        INDEPENDENT AUDITORS' REPORT


<PAGE>
BE AEROSPACE, INC. SAVINGS PLAN



NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (Continued)
- -----------------------------------------------------------------------------


TABLE OF CONTENTS
- -----------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                                                     Page
<S>                                                                                  <C>
INDEPENDENT AUDITORS' REPORT                                                          1

FINANCIAL STATEMENTS:
Statements of net assets available for benefits
  as of December 31, 1998 and 1997                                                    2
Statements of changes in net assets available for benefits
  for the years ended December 31, 1998 and 1997                                      3
Notes to financial statements                                                         4

SUPPLEMENTAL SCHEDULES PROVIDED PURSUANT TO THE DEPARTMENT
  OF LABOR'S RULES AND REGULATIONS:
Line 27a - Schedule of assets held for investment purposes
  as of December 31, 1998                                                             13
Line 27d - Schedule of reportable transactions
  for the year ended December 31, 1998                                                14

All other  schedules  required  by the  Department  of Labor are omitted
because of the absence of the conditions under which they are required.

</TABLE>


<PAGE>

NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (Continued)

INDEPENDENT AUDITORS' REPORT



The Benefits Administrative Committee
BE Aerospace, Inc. Savings Plan
Wellington, Florida


     We were  engaged  to audit  the  financial  statements  and  supplemental
schedules  of BE  Aerospace,  Inc.  Savings Plan (the Plan) as of December 31,
1998 and 1997, and for the years then ended,  listed in the Table of Contents.
These financial  statements and supplemental  schedules are the responsibility
of the Plan's management.

     As permitted by Section 2520.103-8 of the Department of Labor's Rules and
Regulations for Reporting and Disclosure under the Employee  Retirement Income
Security Act of 1974, the Plan administrator instructed us not to perform, and
we did not perform,  any auditing  procedures  with respect to the  investment
information summarized in Note 2 and certain information in Notes 3 and 4 that
was  certified  by PW Trust  Company,  the  trustee  of the Plan,  except  for
comparing  the  information  with  the  related  information  included  in the
financial statements and supplemental  schedules. We have been informed by the
Plan  administrator  that the trustee holds the Plan's  investment  assets and
executes  investment   transactions.   The  Plan  administrator  has  obtained
certifications  from the trustee that the  information as of and for the years
ended  December 31, 1998 and 1997, provided to the Plan  administrator  by the
trustee is complete and accurate.

     Because of the  significance of the information that we did not audit, we
are unable to  express,  and do not  express,  an opinion on the  accompanying
financial statements and supplemental schedules taken as a whole. The form and
content  of  the  information   included  in  the  financial   statements  and
supplemental schedules, other than that derived from the information certified
by the trustee,  have been audited by us in accordance with generally accepted
auditing  standards and, in our opinion,  are presented in compliance with the
Department of Labor's Rules and Regulations for Reporting and Disclosure under
the Employee Retirement Income Security Act of 1974.


DELOITTE & TOUCHE LLP


Costa Mesa, California
April 15, 1999


<PAGE>

NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (Continued)

STATEMENTS OF NET ASSETS AVAILABLE FOR BENEFITS
AS OF DECEMBER 31, 1998 AND 1997
- -----------------------------------------------------------------------------
<TABLE>
<CAPTION>


                                                                              1998               1997
                                                                              ----               ----
<S>                                                                   <C>                <C>
ASSETS -
  Investments, at fair value (Note 3):
    Investment in the PW Trust Company Pooled Trusts (Note 2)         $ 52,536,711       $ 39,878,562
    BE Aerospace, Inc. common stock (Note 2)                             6,001,083          6,390,953
    Participant loans receivable                                           202,986            102,236
                                                                      ------------       ------------
      Total investments                                                 58,740,780         46,371,751

EMPLOYER CONTRIBUTIONS RECEIVABLE                                          423,756            128,318

CASH AND CASH EQUIVALENTS (Note 2)                                          53,362             36,467
                                                                      ------------       ------------
NET ASSETS AVAILABLE FOR BENEFITS                                     $ 59,217,898       $ 46,536,536
                                                                      ============       ============
</TABLE>


<PAGE>

NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (Continued)



STATEMENTS OF CHANGES IN NET ASSETS AVAILABLE FOR BENEFITS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997
- -----------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                                                     1998               1997
                                                                                     ----               ----
<S>                                                                          <C>                <C>
NET ASSETS AVAILABLE FOR BENEFITS,
  beginning of year                                                          $ 46,536,536       $ 38,146,077

ADDITIONS TO NET ASSETS ATTRIBUTED TO:
Investment income:
  Net appreciation in fair value of investments (Notes 2 and 3)                 6,871,721          5,262,288
  Interest and dividends (Note 2)                                                  46,875             21,482
                               -                                             ------------       ------------
      Total investment income                                                   6,918,596          5,283,770

Contributions and rollovers (Note 1)                                            9,918,008          7,275,773
                                                                             ------------       ------------
      Total additions to net assets                                            16,836,604         12,559,543

DEDUCTIONS FROM NET ASSETS ATTRIBUTED TO:
Distributions to participants or their beneficiaries                            3,465,337          3,768,400
Plan administrative expenses                                                      473,648            361,581
Loan repayments                                                                   216,257             39,103
                                                                             ------------        -----------

      Total deductions from net assets                                          4,155,242          4,169,084
                                                                             ------------        -----------

NET INCREASE                                                                   12,681,362          8,390,459
                                                                             ------------        -----------

NET ASSETS AVAILABLE FOR BENEFITS,
  end of year                                                                $ 59,217,898       $ 46,536,536
                                                                             ============       ============
</TABLE>



<PAGE>

NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (Continued)


NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997
- ------------------------------------------------------------------------------


1.   GENERAL AND SUMMARY OF SIGNIFICANT  ACCOUNTING POLICIES Description of
     Plan - Effective August 1, 1988, BE Aerospace, Inc. (the Company) adopted
     the BE Aerospace,  Inc.  Savings Plan  (formerly  the BE Aerospace,  Inc.
     Savings  and  Profit  Sharing  Plan and  Trust)  (the  Plan),  a  defined
     contribution  retirement plan designed to qualify under Internal  Revenue
     Code (IRC) Section 401(a) and 401(k) for the cash or deferred arrangement
     part of the Plan.

     Under  the  Plan,   contributions   are  made  on  behalf  of   employees
     (participants)  who choose to defer a portion of their  total  gross pay.
     Effective  December 1994, the Plan was amended to allow  participants  to
     make a contribution election from 2% to 15%. Elective contributions under
     a  qualified  cash  or  deferred  arrangement  are  treated  as  employer
     contributions. Company contributions are made in the Company common stock
     (the  Stock).  Participants  age 55 or older have the option of receiving
     the matching  contribution  in cash. The Stock is held by the trustee and
     adjusted  to  fair  value  as  determined  by  published  market  prices.
     Resulting  unrealized  gains and losses are included in the  statement of
     changes in net assets available for benefits.

     In January 1996, the Company purchased Burns Aerospace, Inc. (Burns) from
     Eagle  Industries.  Former Burns employees who transferred to the Company
     and were participants under the Eagle Industries (Eagle) 401(k) Plan were
     cashed out of the Eagle plan, and their distributions totaling $7,154,260
     were rolled over into the Plan.  Participant loans receivables,  totaling
     $286,417,  were  transferred  into the Plan as a  result  of the  Nellcor
     Puritan Bennett acquisition in 1998.

     Termination  Benefits and Vesting - Upon  termination of employment  with
     the Company,  participants are immediately vested in their  contributions
     and are entitled to receive all vested  contributions,  with 100% vesting
     after five years of service.

     Forfeitures  - Forfeited  nonvested  account  balances are used to reduce
     future employer contributions.

     Cash  and  Cash  Equivalents  - Cash  and  cash  equivalents  consist  of
     highly liquid investments with initial maturities of 90 days or less.

     Investment in the PW Trust Company  Pooled Trusts - The investment in the
     PW Trust  Company  Pooled  Trusts  (the  Trusts)  consists  primarily  of
     guaranteed  insurance  contracts  (GICs)  and  certain  debt  and  equity
     securities held by the Trusts. It is the policy of the Trusts to hold GIC
     investments until maturity.  GIC investments are stated at contract value
     that  approximates  their fair value at December  31,  1998 and 1997,  as
     determined by quoted or published  market prices.  All other  investments
     are stated at their fair value.


<PAGE>

NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (Continued)
- ------------------------------------------------------------------------------

     Income Tax - The Plan is intended  to be  qualified  under  401(a) of the
     Internal  Revenue Code of 1986 and is intended to be exempt from taxation
     under 501(a) of the IRC. The Plan received a favorable IRS  determination
     letter dated August 20, 1998. There were no significant amendments to the
     Plan between the date of the determination  letter and December 31, 1998.
     Therefore,  the Plan  administrator  believes  that the Plan is currently
     designed  and  being   operated  in   compliance   with  the   applicable
     requirements  of the IRC and the  related  trust was tax exempt as of the
     financial  statement  date.  Therefore,  no provision of income taxes has
     been included in the Plan's financial statements.

     Benefits   Payable  -  Benefits  under  the  Plan  are  distributed  upon
     retirement,  death, disability, or termination of employment. At December
     31, 1998 and 1997,  payables to  participants  totaled  zero and $43,133,
     respectively.

     Administrative Expenses - Administrative expenses are paid by the Plan.

     Use of Estimates - The preparation of financial  statements in conformity
     with generally accepted accounting principles requires management to make
     estimates and assumptions  that affect the reported amounts of assets and
     liabilities  and disclosure of contingent  assets and  liabilities at the
     date of the financial statements and the reported amounts of revenues and
     expenses during the reporting  periods.  Actual results could differ from
     those estimates.

     The foregoing  description of the Plan provides only general information.
     Participants  should  refer  to the  Plan  document  for a more  complete
     description of the Plan's provisions.

 2.  INFORMATION CERTIFIED BY TRUSTEE (UNAUDITED) Plan investments are held
     by PW Trust  Company,  the  trustee.  The  following  is a summary of the
     unaudited   information  regarding  the  Plan,  included  in  the  Plan's
     financial statements and supplemental schedules, that was prepared by the
     trustee and reported to the Plan administrator.  The Company has obtained
     certifications  from the trustee  that such  information  is complete and
     accurate.


<PAGE>

NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (Continued)
- ----------------------------------------------------------------------------
<TABLE>
<CAPTION>

        a.     Assets held at fair value as of December 31:

                                                                               1998               1997
                                                                               ----               ----
<S>                                                                    <C>                 <C>
  Investments, at fair value:
    GIC Portfolio of the PW Trust Company
       Pooled Trust for Employee Benefits Plan                         $ 10,325,398        $ 9,647,288
    Balanced Value Portfolio of the PW Trust
      Company Pooled Trust for Employee Benefits
      Plan                                                                8,505,410          6,983,055
    Capital Growth Portfolio of the PW Trust
      Company Pooled Trust for Employee Benefits
      Plan                                                               14,673,768         11,148,710
    Strategic Balance Portfolio of the PW Trust
      Company Pooled Trust for Employee Benefits
      Plan                                                                4,778,480          3,048,384
    Strategic Growth Portfolio of the PW Trust
      Company Pooled Trust for Employee Benefits
      Plan                                                                8,043,749          4,726,181
    Target Value Portfolio of the PW Trust Company
      Pooled Trust for Employee Benefits Plan                             5,215,260          3,893,093
    Overseas Portfolio of the PW Trust Company
      Pooled Trust for Employee Benefits Plan                               994,646            431,851
    BE Aerospace, Inc. common stock                                       6,001,083          6,390,953
                                                                       ------------        -----------

        Total investments                                                58,537,794         46,269,515

     Cash and cash equivalents - Money Market Fund                           53,362             36,467
                                                                      -------------       ------------
                                                                      $  58,591,156       $ 46,305,982
                                                                      =============       ============
</TABLE>



<PAGE>

NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (Continued)
- -----------------------------------------------------------------------------
<TABLE>
<CAPTION>

        b.  Changes in net assets  available  for  benefits  for the years
            ended December 31:

                                                                               1998              1997
                                                                               ----              ----
<S>                                                                      <C>              <C>
               Investment income:
                Net appreciation in fair value of investments            $ 6,871,721      $ 5,262,288
                Interest and dividends                                        46,875           21,482
                                                                         -----------      -----------
                    Total investment income                              $ 6,918,596      $ 5,283,770
                                                                         ===========      ===========
</TABLE>


        c.   Line 27a - Schedule of assets held for investment  purposes as of
             December 31, 1998, excluding  participant loan data obtained from
             the Company (see supplemental schedule)

        d.   Line 27d - Schedule of reportable transactions for the year ended
             December 31, 1998 (see supplemental schedule)


3.      INVESTMENTS
<TABLE>
<CAPTION>

        Investments consist of the following:

                                                                           AS OF DECEMBER 31, 1998
                                                                   ---------------------------------------
                                                                                              FAIR
                                                                          COST               VALUE
<S>                                                                <C>                <C>
GIC Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                          $ 8,877,340        $ 10,325,398
Balanced Value Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                            5,737,317           8,505,410
Capital Growth Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                            8,543,888          14,673,768
Strategic Balance Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                            3,491,776           4,778,480
Strategic Growth Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                            5,454,248           8,043,749
Target Value Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                            4,481,319           5,215,260
Overseas Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                              909,997             994,646
BE Aerospace, Inc. common stock                                      5,078,165           6,001,083
Participant loans receivable                                           202,986             202,986
                                                                  ------------        ------------
                                                                  $ 42,777,036        $ 58,740,780
                                                                  ============        ============
</TABLE>


<PAGE>

NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (Continued)
- -----------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                                           AS OF DECEMBER 31, 1997
                                                                  ---------------------------------------
                                                                                            FAIR
                                                                        COST               VALUE
<S>                                                                <C>                 <C>
GIC Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                          $ 8,285,706         $ 9,647,288
Balanced Value Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                            4,585,451           6,983,055
Capital Growth Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                            7,340,587          11,148,710
Strategic Balance Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                            2,554,079           3,048,384
Strategic Growth Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                            4,019,957           4,726,181
Target Value Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                            3,392,434           3,893,093
Overseas Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits                                   437,462             431,851
BE Aerospace, Inc. common stock                                      3,401,478           6,390,953
Participant loans receivabl                                            102,236             102,236
                                                                   -----------         -----------
                                                                   $34,119,390         $46,371,751
                                                                   ===========         ===========

</TABLE>


     Investments  are in the  custody of the trustee  under a trust  agreement
     with the Plan. The trustee has no authority, however, for the purchase or
     sale of investments.

     During the years ended December 31, 1998 and 1997, the Plan's investments
     appreciated in fair value by $6,871,721 and $5,262,288, respectively.

<PAGE>

4.   STATEMENT OF CHANGES IN NET ASSESTS AVAILABLE FOR BENEFITS BY FUND
     FOR THE YEAR ENDED DECEMBER 31, 1998 (UNAUDITED)

<TABLE>
<CAPTION>

                                                                December 31, 1998 supplemental information by fund--Part (1)
                                              ------------------------------------------------------------------------------------

                                                                Balanced       Capital         Strategic      Strategic      Target
                                                  GIC           Value          Growth          Balance        Growth         Value
<S>                                         <C>            <C>           <C>              <C>            <C>            <C>
NET ASSETS AVAILABLE FOR
  BENEFITS, beginning of year ...........   $  9,661,261   $  6,987,974   $ 11,141,452    $  3,046,930   $  4,712,287   $  3,883,521

ADDITIONS TO NET ASSETS
  ATTRIBUTED TO:
Investment income:
  Net appreciation (depreciation) in fair
    value of investments ................        601,409      1,142,495      3,179,738         894,394      2,142,810        326,785
  Interest and dividends                               -              -              -               -              -              -
                                             -----------   ------------    -----------     -----------    -----------     ----------

      Total investment income (loss) ....        601,409      1,142,495      3,179,738         894,394      2,142,810        326,785

Contributions and rollovers .............        971,920        900,770      1,740,810         932,043      1,596,885      1,283,383

        Total additions to net assets ...      1,573,329      2,043,265      4,920,548       1,826,437      3,739,695      1,610,168

DEDUCTIONS FROM NET ASSETS
  ATTRIBUTED TO:
Distributions to participants or
  their beneficiaries ...................      1,104,657        430,038        933,477         167,467        512,129        271,846
Plan administrative expenses ............         43,908         95,976        151,765          45,983         71,527         55,698
Loan repayments                                        -              -              -               -              -              -
                                              ----------     ----------     ----------      ----------     ----------    -----------
        Total deductions from net assets       1,148,565        526,014      1,085,242         213,450        583,656        327,544
                                             -----------     ----------    -----------      ----------     ----------    -----------

NET INCREASE ............................        424,764      1,517,251      3,835,306       1,612,987      3,156,039      1,282,624

ACCOUNT TRANSFERS .......................        276,253         27,774       (250,501)        148,412        223,317         85,111

NET ASSETS AVAILABLE FOR
  BENEFITS, end of year .................   $ 10,362,278   $  8,532,999   $ 14,726,257    $  4,808,329   $  8,091,643   $  5,251,256
                                            ============   ============   ============    ============   ============   ============

</TABLE>


<PAGE>
<TABLE>
<CAPTION>
4.    STATEMENT OF CHANGES IN NET ASSETS AVAILABLE FOR BENEFITS BY FUND
      FOR THE YEAR ENDED DECEMBER 31, 1998 (UNAUDITED) (Continued)

                                                        December 31, 1998 supplemental information by fund--Part (2)
                                           ---------------------------------------------------------------------------------

                                                         BE Aerospace                     Cash and
                                                             common      Participant        cash
                                             Overseas        Stock          Loans       Equivalents       Total
<S>                                        <C>           <C>             <C>             <C>           <C>
NET ASSETS AVAILABLE FOR
  BENEFITS, beginning of year              $  432,269    $  6,532,139     $ 102,236       $  36,467     $ 46,536,536

ADDITIONS TO NET ASSETS
  ATTRIBUTED TO:
Investment income:
  Net appreciation (depreciation) in fair
    value of investments                       94,612      (1,510,522)            -                -       6,871,721
  Interest and dividends                            -               -         30,590          16,285          46,875
                                            ---------   -------------      ---------        --------     -----------

      Total investment income (loss)           94,612      (1,510,522)        30,590          16,285       6,918,596

Contributions and rollovers                   330,790       2,160,797              -             610       9,918,008
                                           ----------   -------------       --------        --------     -----------
        Total additions to net assets         425,402         650,275         30,590          16,895      16,836,604

DEDUCTIONS FROM NET ASSETS
  ATTRIBUTED TO:
Distributions to participants or
  their beneficiaries                          26,789         305,351        (286,417)             -       3,465,337
Plan administrative expenses                    8,791               -               -              -         473,648
Loan repayments                                   -                 -         216,257              -         216,257
                                           ----------    ------------       ---------       --------     -----------
        Total deductions from net assets       35,580         305,351         (70,160)                     4,155,242
                                           ----------    ------------       ---------       --------     -----------

NET INCREASE                                  389,822         344,924         100,750         16,895      12,681,362

ACCOUNT TRANSFERS                             182,093        (692,459)              -              -               -
                                          -----------    ------------       ---------       --------    ------------

NET ASSETS AVAILABLE FOR
  BENEFITS, end of year                   $ 1,004,184     $ 6,184,604       $ 202,986       $ 53,362    $ 59,217,898
                                          ===========     ===========       =========       ========    ============

</TABLE>


     The  Plan  maintains  a  holding  account  that  allows  for  the  future
distributions  of cash and cash equivalents and liabilities to the appropriate
fund.


<PAGE>


<TABLE>
<CAPTION>

STATEMENT OF CHANGES IN NET ASSETS AVAILABLE FOR BENEFITS BY FUND FOR THE
YEAR ENDED DECEMBER 31, 1997 (UNAUDITED)


                                                           December 31, 1998 supplemental information by fund--Part(1)
                                            -------------------------------------------------------------------------------------


                                                            Balanced        Capital       Strategic      Strategic       Target
                                               GIC           Value          Growth         Balance        Growth         Value
<S>                                        <C>              <C>             <C>           <C>            <C>          <C>
NET ASSETS AVAILABLE FOR
  BENEFITS, beginning of year              $  10,242,926    $ 6,272,522     $ 8,552,004   $  1,958,799   $ 2,975,820   $  1,788,273

ADDITIONS TO NET ASSETS
  ATTRIBUTED TO:
Investment income:
  Net appreciation (depreciation) in fair
    value of investments                         617,592      1,159,170       1,979,922        418,420       624,311        548,827
  Interest and dividends                               -              -               -              -             -              -
                                             -----------     ----------      ----------    -----------   -----------    -----------
      Total investment income (loss)             617,592      1,159,170       1,979,922        418,420    624,311.00     548,827.00

Contributions and rollovers                    1,043,732        685,079         991,533        690,171     1,130,643        905,439
                                            ------------     ----------      ----------    -----------   -----------   ------------

        Total additions to net assets          1,661,324      1,844,249       2,971,455      1,108,591     1,754,950      1,454,266

DEDUCTIONS FROM NET ASSETS
  ATTRIBUTED TO:
Distributions to participants or
  their beneficiaries                          1,684,714        565,669         578,400        121,775       228,034        192,063
Plan administrative expenses                      44,372         82,056         120,721         30,683        45,461         36,553
Loan repayments                                        -              -               -              -             -              -
                                              ----------     ----------      ----------    -----------   -----------   ------------
        Total deductions from net assets       1,729,086        647,725         699,121        152,458       273,495        228,616
                                             -----------     ----------     -----------    -----------   -----------   ------------

NET (DECREASE) INCREASE                          (67,762)     1,196,524       2,272,334        956,133     1,481,459      1,225,650

ACCOUNT TRANSFERS                               (513,903)      (481,072)        317,114        131,998       255,008        869,598
                                             -----------    -----------     ----------    ------------    ----------    ------------

NET ASSETS AVAILABLE FOR
  BENEFITS, end of year                      $ 9,661,261    $ 6,987,974    $ 11,141,452    $ 3,046,930   $ 4,712,287    $ 3,883,521
                                             ===========    ===========    ============    ===========   ===========    ===========

</TABLE>


<PAGE>
<TABLE>
<CAPTION>

STATEMENT OF CHANGES IN NET ASSETS AVAILABLE FOR BENEFITS BY FUND FOR THE
YEAR ENDED DECEMBER 31, 1997 (UNAUDITED) (Continued)

                                                           December 31, 1998 supplemental information by fund--Part(2)
                                            -------------------------------------------------------------------------------------
                                                               BE Aerospace                      Cash and
                                                                   Common          Participant      cash
                                               Overseas            Stock             Loans       Equivalents        Total
<S>                                           <C>             <C>                 <C>            <C>            <C>
NET ASSETS AVAILABLE FOR
  BENEFITS, beginning of year                 $          -    $    6,031,985      $ 133,783      $ 189,965      $ 38,146,077

ADDITIONS TO NET ASSETS
  ATTRIBUTED TO:
Investment income:
  Net appreciation (depreciation) in fair
    value of investments                            (7,856)          (78,098)             -              -         5,262,288
  Interest and dividends                                 -                 -          7,556         13,926            21,482
                                               -----------      ------------       --------       --------        ----------
        Total investment income (loss)              (7,856)          (78,098)         7,556         13,926         5,283,770

Contributions and rollovers                        200,311         1,628,865              -              -         7,275,773
                                               -----------      ------------       --------       --------       -----------

        Total additions to net assets              192,455         1,550,767          7,556         13,926        12,559,543

DEDUCTIONS FROM NET ASSETS
  ATTRIBUTED TO:
Distributions to participants or
  their beneficiaries                                2,049           395,690              -              -         3,768,400
Plan administrative expenses                         1,735                 -              -              -           361,581
Loan repayments                                          -                 -         39,103              -            39,103
                                               -----------      ------------       --------       --------      ------------
        Total deductions from net assets             3,784           395,696         39,103              -         4,169,084

NET (DECREASE) INCREASE                            188,671         1,155,071        (31,547)        13,926         8,390,459

ACCOUNT TRANSFERS                                  243,598          (654,917)             -       (167,424)                -
                                               -----------      ------------       --------       ---------     ------------
NET ASSETS AVAILABLE FOR
  BENEFITS, end of year                       $    432,269     $   6,532,139      $ 102,236       $ 36,467      $ 46,536,536
                                              ============     =============      =========       ========      ============

</TABLE>

     The  Plan  maintains  a  holding  account  that  allows  for  the  future
distributions  of cash and cash equivalents and liabilities to the appropriate
fund.


<PAGE>


<TABLE>
<CAPTION>
STATEMENT OF NET ASSETS AVAILABLE FOR BENEFITS BY FUND AS OF DECEMBER 31,
1998 (UNAUDITED)

                                                           December 31, 1998 supplemental information by fund--Part(1)
                                            ------------------------------------------------------------------------------------


                                                               Balanced        Capital       Strategic      Strategic        Target
                                                  GIC            Value          Growth        Balance        Growth          Value
<S>                                            <C>              <C>            <C>            <C>           <C>              <C>
ASSETS:
Investments, at fair value:
Investment in the PW Trust Company
  Pooled Trusts                          $ 10,325,398     $ 8,505,410    $14,673,768    $ 4,778,480   $ 8,043,749      $ 5,215,260
BE Aerospace, Inc. common stock
Participant loans receivable                        -               -              -              -             -                -
                                         ------------     -----------    -----------    -----------   -----------      -----------
    Total investments                      10,325,398       8,505,410     14,673,768      4,778,480     8,043,749        5,215,260

EMPLOYER CONTRIBUTIONS
  RECEIVABLE                                   36,880          27,589         52,489         29,849        47,894           35,996

CASH AND CASH EQUIVALENTS                           -               -              -              -             -                -
                                         ------------     -----------    -----------     ----------   -----------      -----------
NET ASSETS AVAILABLE FOR
  BENEFITS                               $ 10,362,278     $ 8,532,999    $14,726,257    $ 4,808,329   $ 8,091,643      $ 5,251,256
                                         ============     ===========    ===========    ===========   ===========      ===========

</TABLE>



<TABLE>
<CAPTION>
STATEMENT OF NET ASSETS AVAILABLE FOR BENEFITS BY FUND AS OF DECEMBER 31,
1998 (UNAUDITED) (Continued)

                                                         December 31, 1998 supplemental information by fund--Part(2)
                                            ------------------------------------------------------------------------------------
                                                              BE Aerospace                      Cash and
                                                                 Common         Participant       cash
                                               Overseas          Stock             Loans       Equivalents          Total
<S>                                         <C>              <C>                <C>             <C>             <C>
ASSETS:
Investments, at fair value:
Investment in the PW Trust Company
  Pooled Trusts                             $ 994,646        $           -      $       -       $       -       $   52,536,711
BE Aerospace, Inc. common stock                                  6,001,083              -               -            6,001,083
Participant loans receivable                        -                    -        202,986               -              202,986
                                            ---------       --------------       --------         -------       --------------
    Total investments                          994,646           6,001,083        202,986               -           58,740,780

EMPLOYER CONTRIBUTIONS
  RECEIVABLE                                     9,538             183,521              -               -              423,756

CASH AND CASH EQUIVALENTS                            -                   -              -          53,362               53,362
                                            ----------        ------------      ---------       ---------          -----------
NET ASSETS AVAILABLE FOR
  BENEFITS                                  $1,004,184        $  6,184,604      $ 202,986       $  53,362        $  59,217,898
                                            ==========        ============      =========       =========        =============

</TABLE>


<PAGE>
<TABLE>
<CAPTION>

STATEMENT OF NET ASSETS AVAILABLE FOR BENEFITS BY FUND AS OF
DECEMBER 31, 1997 (UNAUDITED)

                                                  December 31, 1998 supplemental information by fund--Part(1)
                                            ------------------------------------------------------------------------------------

                                                          Balanced         Capital        Strategic        Strategic        Target
                                            GIC             Value          Growth          Balance          Growth           Value
<S>                                 <C>            <C>            <C>                <C>            <C>              <C>
ASSETS:
Investments, at fair value:
Investment in the PW Trust Company
  Pooled Trusts                     $   9,647,288   $   6,983,055  $   11,148,710    $   3,048,384   $   4,726,181   $   3,893,093
BE Aerospace, Inc. common stock
Participant loans receivable                    -               -               -                -               -               -
                                    -------------   -------------  --------------    -------------   -------------   -------------

    Total investments                   9,647,288       6,983,055      11,148,710        3,048,384       4,726,181       3,893,093

EMPLOYER CONTRIBUTIONS
  RECEIVABLE                               13,973           4,919          (7,258)          (1,454)        (13,894)         (9,572)

CASH AND CASH EQUIVALENTS                       -               -               -                -               -               -
                                     ------------   -------------  --------------    -------------   -------------   -------------
NET ASSETS AVAILABLE FOR
  BENEFITS                          $   9,661,261   $   6,987,974  $   11,141,452    $   3,046,930     $   4,712,287   $  3,883,521
                                    =============   =============  ==============    =============     =============   ============

</TABLE>


<TABLE>
<CAPTION>

TATEMENT OF NET ASSETS AVAILABLE FOR BENEFITS BY FUND AS OF
DECEMBER 31, 1997 (UNAUDITED) (Continued)

                                                         December 31, 1998 supplemental information by fund--Part(2)
                                            ------------------------------------------------------------------------------------

                                                            BE Aerospace                       Cash and
                                                              Common        Participant          cash
                                            Overseas          Stock           Loans           Equivalents           Total
<S>                                      <C>              <C>                  <C>             <C>             <C>
ASSETS:
Investments, at fair value:
Investment in the PW Trust Company
  Pooled Trusts                          $   431,851      $           -        $     -         $      -        $   39,878,562
BE Aerospace, Inc. common stock                    -          6,390,953              -                -             6,390,953
Participant loans receivable                       -                  -         102,236               -               102,236
                                          ----------      -------------        --------        --------         -------------
    Total investments                        431,851          6,390,953         102,236               -            46,371,751

EMPLOYER CONTRIBUTIONS
  RECEIVABLE                                  418.00            141,186               -               -               128,318

CASH AND CASH EQUIVALENTS                          -                  -               -          36,467                36,467
                                          ----------       ------------        --------        --------        --------------
NET ASSETS AVAILABLE FOR
  BENEFITS                               $   432,269       $  6,532,139        $ 102,236       $ 36,467        $   46,536,536
                                         ===========       ============        =========       ========        ==============

</TABLE>

<PAGE>

                  SUPPLEMENTAL SCHEDULES PROVIDED PURSUANT TO
                THE DEPARTMENT OF LABOR'S RULES AND REGULATIONS
<TABLE>
<CAPTION>
BE AEROSPACE, INC. SAVINGS PLAN
LINE 27a - SCHEDULE OF ASSETS HELD FOR INVESTMENT PURPOSES
AS OF DECEMBER 31, 1998
- --------------------------------------------------------------------------
                                                                    Units/                           Current
                                                                    Rates            Cost             Value
<S>                                                              <C>            <C>               <C>
GIC Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                           481,187     $   8,877,340     $ 10,325,398
Balanced Value Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                           229,167         5,737,317        8,505,410
Capital Growth Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                           504,567         8,543,888       14,673,768
Strategic Balance Portfolio of the PW Trust
  Company Pooled Trust for Employee
  Benefits Plan                                                     227,237         3,491,776        4,778,480
Strategic Growth Portfolio of the PW Trust
  Company Pooled Trust for Employee
  Benefits Plan                                                     325,318         5,454,248        8,043,740
Target Value Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                           276,440         4,481,319        5,215,26
Overseas Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plans                           65,611           909,997          994,646
BE Aerospace, Inc. common stock                                     294,513         5,078,165        6,001,083
Participant loans receivable                                       6 to 13%           202,986          202,986
                                                                                 ------------     ------------

                                                                                 $ 42,777,036     $ 58,740,780
                                                                                 ============     ============
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
BE AEROSPACE, INC. SAVINGS PLAN
LINE 27d - SCHEDULE OF REPORTABLE TRANSACTIONS
FOR THE YEAR ENDED DECEMBER 31, 1998
- ----------------------------------------------------------------------------
                                                     Purchase         Selling          Cost of
                                                      Price            Price            Asset          Net Gain
<S>                                                <C>             <C>              <C>               <C>
GIC Portfolio of the PW Trust Company Pooled
  Trust for Employee Benefits Plan -
  638 transactions                                $   3,632,304    $   3,621,538    $   3,106,518     $   515,020
Strategic Growth Portfolio of the PW Trust
  Company Pooled Trust for Employee Benefits
  Plan - 434 transactions                             2,558,214        1,368,401        1,108,141         260,260
Balance Value Portfolio of the PW Trust
  Company Pooled Trust for Employee Benefits
  Plan - 392 transactions                             1,446,928        1,068,291          695,389         372,902
Capital Growth Portfolio of the PW Trust for
  Employee Benefits Plan - 474 transactions           2,704,792        2,302,002        1,442,169         859,833
Strategic Balance Portfolio of the PW Trust for
  Employee Benefits Plan - 355 transactions           1,349,882          511,952          409,417         102,535
Target Value Portfolio of the PW Trust for
  Employee Benefits Plan - 397 transactions           1,925,996          922,223          827,299          94,924
Overseas Portfolio of the PW Trust for
  Employee Benefits Plan - 231 transactions             599,300          129,813          124,639           5,174

</TABLE>





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission