-----BEGIN PRIVACY-ENHANCED MESSAGE-----
Proc-Type: 2001,MIC-CLEAR
Originator-Name: webmaster@www.sec.gov
Originator-Key-Asymmetric:
 MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen
 TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB
MIC-Info: RSA-MD5,RSA,
 AnUSeGtFkbkF63LfYJwTZYf/wGtuya8pGxNjl340E64bci9VMT6AvF1u5GRqDAjD
 8q7ElOmCEx0BqG4c2wgCpA==

<SEC-DOCUMENT>0000861361-03-000013.txt : 20030326
<SEC-HEADER>0000861361-03-000013.hdr.sgml : 20030325
<ACCEPTANCE-DATETIME>20030326164533
ACCESSION NUMBER:		0000861361-03-000013
CONFORMED SUBMISSION TYPE:	10-K
PUBLIC DOCUMENT COUNT:		9
CONFORMED PERIOD OF REPORT:	20021231
FILED AS OF DATE:		20030326

FILER:

	COMPANY DATA:	
		COMPANY CONFORMED NAME:			BE AEROSPACE INC
		CENTRAL INDEX KEY:			0000861361
		STANDARD INDUSTRIAL CLASSIFICATION:	PUBLIC BUILDING AND RELATED FURNITURE [2531]
		IRS NUMBER:				061209796
		STATE OF INCORPORATION:			DE
		FISCAL YEAR END:			0222

	FILING VALUES:
		FORM TYPE:		10-K
		SEC ACT:		1934 Act
		SEC FILE NUMBER:	000-18348
		FILM NUMBER:		03618670

	BUSINESS ADDRESS:	
		STREET 1:		1400 CORPORATE CTR WY
		CITY:			WELLINGTON
		STATE:			FL
		ZIP:			33414
		BUSINESS PHONE:		5617915000

	MAIL ADDRESS:	
		STREET 1:		1400 CORPORATE CENTER WAY
		STREET 2:		1400 CORPORATE CENTER WAY
		CITY:			WELLINGTON
		STATE:			FL
		ZIP:			33414

	FORMER COMPANY:	
		FORMER CONFORMED NAME:	BE AVIONICS INC
		DATE OF NAME CHANGE:	19920608
</SEC-HEADER>
<DOCUMENT>
<TYPE>10-K
<SEQUENCE>1
<FILENAME>dec0210k.txt
<DESCRIPTION>BE FORM 10-K
<TEXT>


                                  United States
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

                  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                         THE SECURITIES EXCHANGE ACT OF 1934
      For the transition period from February 24, 2002 to December 31, 2002

                           Commission File No. 0-18348

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

Delaware                                                              06-1209796
(State or other jurisdiction                (I.R.S. Employer Identification No.)
  of incorporation or organization)

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. [ ]

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

The aggregate market value of the registrant's voting stock held by
non-affiliates was approximately $269.3 million on August 24, 2002 based on the
closing sales price of the registrant's common stock as reported on the Nasdaq
National Market as of such date, which is the last business day of the
registrant's most recently completed second fiscal quarter.

The number of shares of the registrant's common stock, $.01 par value,
outstanding as of March 24, 2003 was 35,545,904 shares.

                       DOCUMENTS INCORPORATED BY REFERENCE

Certain sections of the registrant's Proxy Statement to be filed with the
Commission in connection with the 2003 Annual Meeting of Stockholders are
incorporated by reference in Part III of this Form 10-K.

                                       1
<PAGE>


                                      INDEX

                                     PART I

ITEM 1.  Business..............................................................3

ITEM 2.  Properties...........................................................15

ITEM 3.  Legal Proceedings....................................................16

ITEM 4.  Submission of Matters to a Vote of Security Holders..................16

                                     PART II

ITEM 5.  Market for Registrant's Common Equity and Related Stockholder
         Matters..............................................................17

ITEM 6.  Selected Financial Data..............................................18

ITEM 7.  Management's Discussion and Analysis of Financial Condition and
         Results of Operations................................................21

ITEM 7a. Quantitative and Qualitative Disclosures about Market Risk...........39

ITEM 8.  Consolidated Financial Statements and Supplementary Data.............39

ITEM 9.  Changes in and Disagreements with Accountants on Accounting and
         Financial Disclosure.................................................39

                                    PART III

ITEM 10. Directors and Executive Officers of the Registrant...................40

ITEM 11. Executive Compensation...............................................44

ITEM 12. Security Ownership of Certain Beneficial Owners and Management
         and Related Stockholder Matters......................................44

ITEM 13. Certain Relationships and Related Transactions.......................44

ITEM 14. Controls and Procedures..............................................44

                                     PART IV

ITEM 15. Exhibits, Financial Statement Schedules and Reports on Form 8-K......45

         Index to Exhibits....................................................46

         Signatures...........................................................49

         Certifications.......................................................50

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

                                       2
<PAGE>


                                     PART I
    Because we have changed our fiscal year to a calendar year, this report
contains results for a ten-month transition period from February 24, 2002 to
December 31, 2002. References to the "transition period" in this report are to
the transition period beginning February 24, 2002 and ending on December 31,
2002. References to a "fiscal year" in this report are to the fiscal years
ending the last Saturday of February for each respective year-end.

    Certain disclosures included in this Form 10-K constitute forward-looking
statements that are subject to risks and uncertainties. Where possible, we have
identified these statements by the use of terms such as "may," "will," "should,"
"expect," "anticipate," "believe," "estimate," "intend," and similar words,
although some forward-looking statements are expressed differently. Our actual
results could differ materially from those described in the forward-looking
statements due to a number of risks and uncertainties. These forward-looking
statements and risks and uncertainties are more fully explained under "Item 7.
Management's Discussion and Analysis of Financial Condition and Results of
Operations--Forward-Looking Statements" and "Risk Factors", respectively.

ITEM 1.  BUSINESS

INTRODUCTION

                                   The Company
General

    We are the world's largest manufacturer of cabin interior products for
commercial aircraft and business jets and a leading distributor of aftermarket
fasteners. We sell our manufactured products directly to virtually all of the
world's major airlines and airframe manufacturers and a wide variety of general
aviation customers. We believe that we have achieved leading global market
positions in each of our major product categories, which include:

o   Commercial aircraft seats, including an extensive line of first class,
    business class, tourist class and regional aircraft seats;

o   A full line of aircraft food and beverage preparation and storage equipment,
    including coffeemakers, water boilers, beverage containers, refrigerators,
    freezers, chillers and microwave, high heat convection and steam ovens;

o   Both chemical and gaseous aircraft oxygen delivery systems;

o   Business jet and general aviation interior products, including an extensive
    line of executive aircraft seats, direct and indirect overhead lighting
    systems, oxygen, safety air valve systems, high-end furniture and cabinetry;
    and

o   A broad line of fasteners, consisting of over 100,000 Stock Keeping Units
    (SKUs).

    We design, develop and manufacture a broad range of cabin interior
structures, provide comprehensive aircraft cabin interior reconfiguration and
passenger-to-freighter conversion engineering services and component kits.

    Our Company was organized as a corporation in Delaware in 1987. We have
substantially expanded the size, scope and nature of our business as a result of
a number of acquisitions. Since 1989, we have completed 23 acquisitions,
including one acquisition during the transition period ended December 31, 2002,
three during fiscal 2002 and four during fiscal 2001, for an aggregate purchase
price of approximately $980 million in order to position ourselves as a
preferred global supplier to our customers. We have undertaken three major
facility and product line consolidation efforts, eliminating 21 facilities, with
one additional facility expected to be closed by mid-2003. We have also
implemented lean manufacturing and continuous improvement programs which
together with our common information technology platform have significantly
improved our productivity and allowed us to maintain gross and operating margins
despite significant decreases in revenues resulting from the downturn in
industry conditions following the events of September 11, 2001.


                                       3
<PAGE>


Industry Overview

    The commercial and business jet aircraft cabin interior products industries
encompass a broad range of products and services, including aircraft seating
products, passenger entertainment and service systems, food and beverage
preparation and storage systems, oxygen delivery systems, lavatories, lighting
systems, evacuation equipment and overhead bins, as well as
passenger-to-freighter conversions, interior reconfiguration and a variety of
other engineering design, integration, installation, retrofit and certification
services.

    Historically, the airline cabin interior products industry has derived
revenues from five sources:

o   Retrofit programs in which airlines purchase new interior furnishings to
    overhaul the interiors of aircraft already in service;

o   Refurbishment programs in which airlines purchase components and services to
    improve the appearance and functionality of their cabin interior equipment;

o   New installation programs in which airlines purchase new equipment to outfit
    newly delivered aircraft;

o   Spare parts; and

o   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 four to eight
years. Food and beverage preparation and storage equipment are periodically
upgraded or repaired, and require a continual flow of spare parts, but may be
retrofitted only once or twice during the useful life of an aircraft.

    Historically, about 70% of fasteners are used in the aftermarket. There is a
direct relationship between demand for fastener products and fleet size,
utilization and an aircraft's age. Fasteners must be replaced at prescribed
intervals and such replacements also drive demand for fasteners.

    Revenues for aerospace fastener products have been derived from the
following sources:

o   Mandated maintenance and replacement of specified parts; and

o   Demand for structural modifications, cabin interior modifications and
    passenger-to-freighter conversions.

    We estimate that the commercial and business jet cabin interior products and
aerospace-grade fastener distribution industries had combined annual sales in
excess of $1.4 billion and $0.8 billion, respectively, during calendar 2002.

Recent Industry Conditions

    The September 11, 2001 terrorist attacks have severely impacted conditions
in the airline industry. Sharply lower demand from our airline customer base
affected our financial results, both for the ten-month period ended December 31,
2002 and the fiscal year ended February 23, 2002. The lower demand reflects the
current downturn in the airline industry, which is the most severe ever
experienced. High airline operating costs, weak air travel and low ticket prices
have damaged many carriers' financial condition. Prior to the September 11, 2001
terrorist attacks, airline profits were already being adversely affected by
increases in pilot and other airline wages, higher fuel prices and the softening
of the global economy. Air travel dropped significantly following the 2001
terrorist attacks, further weakening many airlines' financial condition. To cut
costs, carriers worldwide have reduced fleet sizes, parking or idling about
2,200 aircraft, or 15% of their fleets, as of December 2002. In an attempt to
stimulate air travel, airlines have decreased domestic airfares to levels not
seen since 1988. Reflecting the reduction in air travel and fares, North
American airline revenue has dropped 24% since 2000.

    As a result of these factors, the U.S. airline industry incurred losses of
approximately $7 billion in calendar 2001 and $11 billion in calendar 2002. The
airline industry crisis caused two major domestic airlines, US Airways and
United Airlines, to file for protection under Chapter 11 of the United States
Bankruptcy Act and industry experts believe other major domestic carriers may be
required to do so as well. In addition, Hawaiian Airlines filed for bankruptcy
protection and at least one smaller domestic carrier, National Airlines, has
ceased operations entirely.

                                       4
<PAGE>



    Accordingly, the airlines are seeking to conserve cash in part by deferring
or eliminating cabin interior refurbishment programs and deferring or canceling
aircraft purchases. This has caused a substantial contraction in our business,
the extent and duration of which cannot be determined at this time. We expect
these adverse industry conditions to have a material adverse impact on our
results of operations and financial condition until such time as conditions in
the industry improve.

    We took swift action to respond to the rapid change in industry conditions,
including consolidating four of our principal facilities into other existing
facilities, and targeting a fifth facility for closure by mid-2003. We reduced
headcount by about 1,000 positions and later expanded our headcount reduction
goal to about 1,400 positions, or about 30% of our pre-September 11, 2001
workforce headcount. When we complete these actions, we expect to have incurred
about $155 million in total costs, the cash portion of which is expected to be
approximately $65 million. Through December 31, 2002, we had already incurred
approximately $145 million of these costs, of which approximately $55 million
were cash related costs. We expect to incur the balance of the charges during
the first half of calendar 2003. We also froze salaries for an extended period
of time and have not paid management bonuses since February 2001. While we
believe the steps we have taken to date contribute to a sound plan to counter
these difficult conditions, we cannot guarantee that the plans are adequate or
that they will be successful.

    Other factors expected to affect the cabin interior products industry are
the following:

    Existing Installed Base. Existing installed product base typically generates
    continued retrofit, refurbishment and spare parts revenue as airlines
    maintain their aircraft cabin interiors. According to industry sources, the
    world's active commercial passenger aircraft fleet consisted of
    approximately 13,100 aircraft as of December 2002, including approximately
    3,400 aircraft with fewer than 120 seats, approximately 7,500 aircraft with
    between 120 and 240 seats and approximately 2,200 aircraft with more than
    240 seats. Further, based on industry sources, there are approximately
    12,300 business jets 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 $13.0 billion as of December 31, 2002.

    Expanding Worldwide Fleet. The expanding worldwide aircraft fleet is
    expected to generate additional revenues from new installation programs,
    while the increase in the size of the installed base is expected to generate
    additional and continued retrofit, refurbishment and spare parts revenue.
    Worldwide air traffic has grown every year since 1946 (except in 1974, 1991,
    2001 and 2002). According to the January 2003 issue of the Airline Monitor,
    worldwide air traffic is projected to grow at a compounded average rate of
    4.3% per year through 2010, increasing annual revenue passenger miles from
    approximately 2.0 trillion in 2002 to approximately 5.1 trillion by 2020.
    According to the Airbus Industrie Global Market Forecast published in
    September 2002, 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 2.0 million passenger
    seats at the end of 2000 to approximately 4.3 million passenger seats at the
    end of 2020.

    Growing Passenger-to-Freighter Conversion Business. Industry sources project
    that the size of the worldwide freighter fleet will double over the next
    twenty years, with more than 2,500 aircraft being added, after taking
    retirements into account. Industry sources also estimate that almost 70
    percent of that increase will come from converting commercial passenger jets
    to use as freighters.

    New Aircraft Deliveries. The number of new aircraft delivered each year is
    generally regarded as cyclical in nature. New aircraft deliveries (including
    regional jets) decreased to 999 in 2002 from 1,162 in 2001. According to the
    Airline Monitor published in January 2003, new deliveries (including
    regional jets) are expected to decline to 850 aircraft in 2003, with average
    annual new aircraft deliveries (including regional jets) of about 800 during
    2004 through 2007.

    Business Jet and VIP Aircraft Fleet Expansion and Related Retrofit
    Opportunities. Recently, general aviation and VIP airframe manufacturers
    have begun to see a slowdown in deliveries which is expected to continue
    throughout calendar 2003. According to industry sources, business jet
    aircraft deliveries amounted to 787 units in calendar 2001 and 683 units in
    calendar 2002. Industry sources indicate that approximately 8,200 business
    jets will be built between 2002 and 2011 with a value of more than $135
    billion.

                                       5
<PAGE>



    Wide-body Aircraft Deliveries. The trend toward wide-body aircraft is
    significant to us because wide-body aircraft require almost five times the
    dollar value content for our products as compared to narrow-body aircraft.
    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. Wide-body aircraft represented 24% of all new commercial
    aircraft delivered in 2002, and are expected to stay at approximately this
    same percentage through 2006. 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, our 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 serve more than 400 glasses of wine on a single flight.

    New Product Development. The aircraft cabin interior products companies are
    engaged in intensive development and marketing efforts for both new features
    on existing products and totally new products. These products include a
    broad range of amenities such as full electric "sleeper seats," convertible
    seats, full face crew masks, a full range of business and executive jet
    seating and lighting products, protective breathing equipment, oxygen
    generating systems, new food and beverage preparation and storage equipment,
    kevlar barrier nets, de-icing systems and crew rests.

    Engineering 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:

o   Engineering design, integration, project management, installation and
    certification services;

o   Modifications and reconfigurations for commercial aircraft; and

o   Services related to the support of product upgrades.

    Unless otherwise indicated, the industry data contained in this report is
from the January 2003 issue of the Airline Monitor or the Airbus Industrie
Global Market Forecast published in September 2002.

Competitive Strengths

    We believe that we have a strong competitive position attributable to a
number of factors, including the following:

    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 company, which both
    manufactures a broad, technologically advanced line of cabin interior
    products and offers cabin interior design capabilities. Based on our
    established reputation among the world's commercial airlines for quality,
    service and product innovation, we believe that we are well positioned to
    serve these customers.

    Technological Leadership/New Product Development. We believe that we are a
    technological leader in our industry, with what we believe is the largest
    research and development organization in the cabin interior products
    industry. We believe our research and development effort and our on-site
    technicians 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.

    Large Installed Base. We believe our large installed base of commercial and
    general aviation cabin interior products, estimated to be approximately $5.0
    billion as of December 31, 2002 (valued at replacement prices), is a
    strategic advantage. The airlines tend to purchase spare parts and retrofits
    and refurbishment programs from the supplier of the existing equipment. As a
    result, we expect our large installed base to generate continued retrofit,
    refurbishment and spare parts revenue as airlines continue to maintain,
    evolve and reconfigure their aircraft cabin interiors.


                                       6

<PAGE>



    Proven Track Record of Acquisition Integration. We have demonstrated the
    ability to make strategic acquisitions and successfully integrate such
    acquired businesses. Our acquisition strategy is subject to a number of
    risks including increasing leverage, the application of restrictive
    covenants in connection with additional debt incurred for any further
    acquisitions and the costs of integrating any acquired companies.

Growth Opportunities

    We believe that we will benefit from the following trends in the aerospace
industry as the industry recovers:

    Large Aftermarket Business. Our substantial installed base provides
    significant ongoing revenues from replacements, upgrades, repairs and the
    sale of spare parts. Approximately 60% of our revenues for the transition
    period ended December 31, 2002 were derived from aftermarket activities.
    With so many aircraft parked as a result of the recent industry conditions,
    we are experiencing weak demand for spare parts. Looking ahead, we believe
    the majority of the idled aircraft will eventually return to service. With
    airlines' balance sheets so weak, we believe they will not have the
    financial resources to replace many of the parked aircraft with new ones.
    That means demand for new aircraft could be depressed for several years. In
    the meantime, the airlines will operate an older fleet. That should
    eventually have a positive impact on demand for our aftermarket products. At
    some point, the airlines will begin to spend to maintain their fleets. We
    believe this will occur before they begin buying new aircraft. With our
    aftermarket focus, we should be an early beneficiary of the industry
    recovery. Aftermarket demand should lead that recovery, because refurbishing
    existing aircraft is much less expensive than buying new aircraft.

    Expansion of Worldwide Fleet and Shift Toward Wide-Body Aircraft. Through
    2001, airlines were taking delivery of a large number of new aircraft due to
    high load factors and the projected growth in air travel. Near term, we
    expect new aircraft deliveries to decline due to recent industry conditions
    but over time we expect the fleet expansion, along with the trend toward
    wide-body aircraft, to return to earlier projected levels. As the size of
    the fleet expands, demand for upgrade, refurbishment programs and for cabin
    interior products, must grow as well.

    Opportunity to Substantially Expand our Addressable Markets through our
    Fastener Distribution Business. Through the acquisition of M & M Aerospace
    Hardware, Inc. ("M & M"), we have entered a new segment that leverages B/E's
    key strengths. Because nearly 70% of fastener demand is generated by the
    existing worldwide fleet, demand for fasteners will increase over time as
    the fleet expands, much like the market for cabin interior products. We
    believe we have acquired an outstanding distribution business that possesses
    excellent information technology, automated parts retrieval, purchasing and
    customer relationship management systems. In addition, the business has
    sufficient management, systems and industry knowledge to serve as a platform
    for future consolidation of this business segment.

    Business Jet and VIP Aircraft Fleet Expansion and Related Retrofit
    Opportunities. Business jet manufacturers' backlogs remain at fairly high
    levels, including several new models in development. According to industry
    sources, executive jet aircraft deliveries amounted to 241 units in calendar
    1996 and 787 units in calendar 2001 and 683 units in calendar 2002.
    Deliveries in 2003 are expected to increase by about 7% and are expected to
    increase by over 200% in calendar 2003 from the calendar 1996 delivery
    levels. Several new aircraft models and larger business jets, including the
    Boeing Business Jet, Bombardier Challenger and Global Express, Gulfstream V,
    the Falcon 900, Airbus Corporate Jet, Cessna Citation X and Cessna Citation
    Excel, are expected to be significant contributors to new general aviation
    aircraft deliveries going forward. Industry sources indicate that
    approximately 8,200 business jets will be built between 2002 and 2011 with a
    value of more than $135 billion, and approximately 40% of these jets are
    projected to be larger business jets as described above. This is important
    to us because the typical cost of cabin interior products manufactured for a
    small jet is approximately $162,000; whereas the same contents for a larger
    business jet, such as the Boeing Business Jet could range up to
    approximately $1.4 million. Advances in engine technology and avionics and
    the emergence of fractional ownership of executive aircraft are also
    important growth factors. In addition, the general aviation and VIP aircraft
    fleet consists of approximately 12,300 aircraft with an average age of
    approximately 15 years. As aircraft age or due to ownership changes,
    operators retrofit and upgrade cabin interiors, 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.

                                       7

<PAGE>



    We believe that we are well positioned to benefit from such retrofit
opportunities due to:

o   15-year average age of the business jet fleet;

o   Operators who have historically reupholstered their seats may be more
    inclined to replace these seats with lighter weight, more modern and
    16G-compliant seating models; and

o   Our belief that we are 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.

    In addition to benefiting from these industry trends, we expect that when
industry conditions improve and demand increases, we will have enhanced earnings
power through substantial operating leverage due to the steps we took to respond
to industry conditions, including the consolidation of our facilities. We
believe that our factories have the capacity to generate revenues of up to $1
billion without significant additional capital investment.

Business Strategy

    Our business strategy is to maintain a leadership position and to best serve
our customers by:

o   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;

o   Pursuing the highest level of quality in every facet of our operations, from
    the factory floor to customer support;

o   Aggressively pursuing initiatives of continuous improvement of our
    manufacturing operations to reduce cycle time, lower cost, improve quality
    and expand our margins;

o   Pursuing a worldwide marketing and product support approach focused by
    airline and general aviation airframe manufacturer and encompassing our
    entire product line; and

o   Pursuing selective strategic acquisitions.

Products and Services

    We conduct our operations through strategic business units that have been
aggregated under three reportable segments: Commercial Aircraft Products,
Business Jet Products and Fastener Distribution.

    Net sales by line of business were as follows:

<TABLE>
<CAPTION>

                                                                                               Fiscal Year Ended
                                                      Ten-Month Period        ----------------------------------------------------
                                                      Ended Dec. 31, 2002         February 23, 2002           February 24, 2001
                                                  -------------------------   ------------------------    ------------------------
                                                     Net          % of           Net         % of            Net         % of
                                                    Sales      Net Sales        Sales      Net Sales        Sales      Net Sales
                                                  ----------- -------------   ----------- ------------    ----------- ------------
<S>                                               <C>         <C>             <C>         <C>             <C>         <C>
Commercial aircraft products:
   Seating products                                 $144.6       28.7%          $247.8      36.4%           $288.1      43.2%
   Interior systems products                         116.0       23.0            152.6      22.4             151.6      22.8
   Engineered interior structures, components
       and assemblies                                 93.9       18.7            150.2      22.1             140.6      21.1
                                                  ----------- -------------   ----------- ------------    ----------- ------------
                                                     354.5       70.4            550.6      80.9             580.3      87.1
Business jet products                                 71.1       14.1             85.6      12.6              86.1      12.9
Fastener distribution                                 78.0       15.5             44.3       6.5                --        --
                                                  ----------- -------------   ----------- ------------    ----------- ------------
Net sales                                           $503.6      100.0%          $680.5     100.0%           $666.4     100.0%
                                                  =========== =============   =========== ============    =========== ============

</TABLE>

                                       8

<PAGE>



Commercial Aircraft Products

Seating Products

    We are 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 us includes the seat frame, cushions,
armrests and tray table, together with a variety of optional features such as
adjustable lumbar supports, footrests, reading lights, head/neck supports,
oxygen masks and telephones. We estimate that as of December 31, 2002 we had an
aggregate installed base of approximately 900,000 aircraft seats valued at
replacement prices of approximately $1.9 billion.

    First and Business Classes. Based upon major airlines' program selection and
    orders on hand, we are the leading worldwide manufacturer of premium class
    seats. Our line of international first class sleeper seats incorporates full
    electric actuation, an electric ottoman, privacy panels and sidewall-mounted
    tables. Our recently released business class seats incorporate features from
    over 25 years of seating design. The premium business class seats include
    electrical or mechanical actuation, PC power ports, telephones, leg rests,
    adjustable lumbar cushions, 4-way adjustable headrests and fiber-optic
    reading lights. The first and business class products are substantially more
    expensive than tourist class seats due to these luxury appointments.

    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 the flexibility to adjust the ratio of business class to tourist
    class seats for a given aircraft configuration. This seat is increasing in
    popularity in the European market.

    Tourist Class. We are a leading worldwide manufacturer of tourist class
    seats and believe we offer the broadest such product line in the industry.
    We have designed tourist class seats that incorporate features not
    previously utilized in that class, such as laptop power ports and a number
    of premium comfort features such as footrests, headrests and adjustable
    lumbar systems.

    Commuter (Regional Jet) Seats. We are the leading manufacturer of regional
    aircraft seating in both the United States and worldwide markets. Our
    Silhouette(TM) Composite seats are similar to those found in commercial jets
    but typically do not have as many added comfort features. Consequently, they
    are lighter in weight and require less maintenance.

    Spares. Aircraft seats require regularly scheduled maintenance in the course
    of normal passenger use. Airlines depend on seat manufacturers and secondary
    suppliers to provide spare parts and kit upgrade programs. As a result, a
    significant market exists for spare parts.

Interior Systems

    We are the leading manufacturer of interior systems for both narrow- and
wide-body aircraft, offering a broad 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 December 31, 2002 we had an aggregate installed base of such equipment,
valued at replacement prices, in excess of $1.2 billion.

    Coffee Makers. We are the leading manufacturer of aircraft coffee makers. 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, and 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.

    Ovens. We are the leading manufacturer 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 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. We are 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 beverages on-board an
    aircraft.


                                       9

<PAGE>


    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 overhead passenger
    service units with either chemical or gaseous oxygen equipment. Our oxygen
    equipment has been approved for use on all Boeing and Airbus aircraft and is
    also found on essentially all general aviation and VIP aircraft.

Engineered Interior Structures, Components and Assemblies

    We are a leader in designing and manufacturing galley structures, crew rest
compartments and components. We estimate that as of December 31, 2002, we had an
installed base of engineered interior structures, valued at replacement prices,
of approximately $700 million.

    Engineering Design, Integration, Installation and Certification Services. We
    are a leader in providing engineering, design, integration, installation and
    certification services for commercial aircraft passenger cabin interiors. We
    also offer our customers in-house capabilities to design, 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.

    Crew Rest Compartments. We are the worldwide leader in the design,
    certification and manufacture of crew rest compartments. The flight crew
    utilizes crew rest compartments during long-haul international flights. A
    crew rest compartment is constructed utilizing lightweight cabin interior
    technology and incorporating electrical, heating, ventilation and air
    conditioning and lavatory and sleep compartments.

    Aerospace Components and Assemblies. We are a leading manufacturer of
    complex high-quality machined and fabricated metal components, assemblies
    and kits for aerospace and defense customers with demanding end-use
    applications. Our major products consist of gears, gearboxes, pistons and
    piston assemblies and standard hydraulic fittings. Additionally, we
    fabricate structural components and related items of fuselage, wing and
    payload sections including wing skin and fuel tank enclosure parts for
    commercial aircraft. Through these manufacturing activities we also provide
    our customers with significant engineering, materials and technical
    expertise.

    Passenger to Freighter Conversions. We are a leading supplier of structural
    design and integration services, including airframe modifications for
    passenger-to-freighter conversions. We are the leading provider of Boeing
    767 passenger-to-freighter conversions and have 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.

Business Jet Products

    We are the leading manufacturer of a broad product line including a complete
line of business jet seating products, direct and indirect 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. We
are the preferred supplier of seating products and direct and indirect lighting
systems for essentially every general aviation airframe manufacturer. We
estimate that as of December 31, 2002 we had an aggregate installed base of such
equipment, valued at replacement prices, of approximately $1.2 billion.

Fastener Distribution

    Through our M & M subsidiary, we offer one of the broadest lines of
fasteners and inventory management services worldwide. Approximately 70% of
fastener sales are to the aftermarket, and over 35% of orders are shipped the
same day that they are received. With over 100,000 SKUs and next-day service, we
serve as a distributor for almost every major aerospace fastener manufacturer.
Our service offerings include inventory replenishment and management, electronic
data interchange, special packaging and bar-coding, quality assurance testing
and purchasing assistance. Our seasoned purchasing and sales team, coupled with
state-of-the-art information technology and automated retrieval systems, provide
the basis for our reputation for high quality and rapid (overnight) delivery.


                                       10
<PAGE>


Research, Development and Engineering

    We work closely with commercial airlines to improve existing products and
identify customers' emerging needs. Our expenditures in research, development
and engineering totaled $34.1 million, $43.5 million, $48.9 million for the
transition period ended December 31, 2002, and for the fiscal years ended
February 23, 2002 and February 24, 2001, respectively. We employed 457
professionals in engineering, research and development as of December 31, 2002.
We believe that we have the largest engineering organization in the cabin
interior products industry, with software, electronic, electrical and mechanical
design skills, as well as substantial expertise in materials composition and
custom cabin interior layout design and certification.

Marketing and Customers

    We market and sell our commercial aircraft products directly to virtually
all of the world's major airlines and aircraft manufacturers. Airlines select
manufacturers of cabin interior products primarily on the basis of custom design
capabilities, product quality and performance, on-time delivery, after-sales
customer service, product support and price. We believe that our large installed
base, our timely responsiveness in connection with the custom design,
manufacture, delivery and after-sales customer service and product support of
our 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 airlines prefer our integrated worldwide marketing approach,
which is focused by airline and encompasses our entire product line. Led by a
senior executive, teams representing each product line serve designated airlines
that together accounted for 62% of the purchases of products manufactured by our
Commercial Aircraft Products Group during the transition period ended December
31, 2002. Our 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 our 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 that address the
requirements of our customers. We provide program management services,
integrating all on-board cabin interior equipment and systems, including
installation and Federal Aviation Administration certification, allowing
airlines to substantially reduce costs. We believe that we are 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 business jet products directly to all of the world's general
aviation airframe manufacturers, modification centers and operators. Business
jet owners typically rely upon the airframe manufacturers and completion centers
to coordinate the procurement and installation of their interiors. Business jet
owners select manufacturers of business jet products on a basis similar to that
for commercial aircraft interior products; customer design capabilities, product
quality and performance, on-time delivery, after-sales customer service, product
support and price. We believe that potential new competitors would face a number
of barriers to entering the cabin interior products market. Barriers to entry
include regulatory requirements, our large installed product base, our custom
design capability, manufacturing capability, delivery, and after-sales customer
service, product support and our broad product line.

    We market our aerospace fasteners directly to the airlines, completion
centers, first-tier suppliers to the airframe manufacturers, the airframe
manufacturers and other distributors. We believe that our key competitive
advantages are the breadth of our product offerings and our ability to deliver
on a timely basis. We believe that our broad product offerings of aerospace
fasteners and our ability to deliver products on a next day basis and our core
competencies in product information management, purchasing and logistics
management provide strong barriers to entry.

    Our program management approach assigns a program manager to each
significant contract. The program manager is responsible for all aspects of the
specific contract, including managing change orders, negotiating related
non-recurring engineering charges, monitoring the progress of the contract
through its scheduled delivery dates and overall contract profitability. We
believe that our customers benefit substantially 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.


                                       11

<PAGE>



    As of December 31, 2002, our direct sales and marketing organization
consisted of 171 persons, plus 42 independent sales representatives. Our sales
to non-U.S. customers were approximately $234 million for the transition period
ended December 31, 2002, $288 million for the fiscal year ended February 23,
2002 and $280 million for the fiscal year ended February 24, 2001, or
approximately 46%, 42% and 42%, respectively, of net sales during such periods.
During the transition period ended December 31, 2002, approximately 74% of our
total revenues were derived from airlines and other commercial aircraft
operators compared to approximately 76% in the fiscal year ended February 23,
2002 and compared with 86% in the fiscal year ended February 24, 2001.
Approximately 60% of our revenues during the transition period ended December
31, 2002, 63% of our revenues during the fiscal year ended February 23, 2002 and
60% of our revenues during the fiscal year ended February 24, 2001 were from
refurbishment, spares and upgrade programs. During the transition period ended
December 31, 2002 and for the fiscal years ended February 23, 2002 and February
24, 2001, no single customer accounted for more than 10% of total revenues. The
portion of our revenues attributable to particular customers varies from year to
year because of airlines' scheduled purchases of new aircraft and for retrofit
and refurbishment programs for their existing aircraft.

Backlog

    We estimate that our backlog at December 31, 2002 was approximately $450
million compared to approximately $480 million at February 23, 2002. Of our
backlog at December 31, 2002, approximately 60% is scheduled to be deliverable
by the end of calendar 2003; 53% of our total backlog is with North American
carriers, approximately 16% is with European carriers and approximately 22% is
with Asian and Pacific Rim carriers.

Customer Service

    We believe that our customers place a high value on customer service and
product support and that such service is a critical factor in our industry. The
key elements of such service include:

o   Rapid response to requests for engineering designs, proposal requests and
    technical specifications;

o   Flexibility with respect to customized features;

o   On-time delivery;

o   Immediate availability of spare parts for a broad range of products; and

o   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. We generally
establish reserves for product warranty expense after considering relevant
factors such as our stated warranty policies and practices, historical
frequencies of claims to replace or repair products under warranty and recent
sales and claims trends. 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.


                                       12
<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 aerospace industry,
competition 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 the airlines'
increasing demands on 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, JAMCO, Scott Aviation and Intertechnique. Our principal competitors
in the passenger-to-freighter conversion business include Boeing Airplane
Services, Elbe Flugzeugwerko GMBH, a division of EADS, Israel Aircraft
Industries, Pemco World Air Services and Aeronavili. Our principal competitors
for other product and service offerings in our engineered interior structures,
components and assemblies include TIMCO, JAMCO, Britax PLC and Driessen Aircraft
Interior Systems. The market for business jet products is highly fragmented,
consisting of numerous competitors, the largest of which is Decrane Aircraft
Holdings. Our primary competitors in the fastener distribution market are
Honeywell Hardware Products Group, Wesco Aircraft Hardware, C.J. Fox and
Pentacon, Inc.

Manufacturing and Raw Materials

    Our 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 that are purchased from outside vendors. We maintain
state-of-the-art facilities, and we have an ongoing strategic manufacturing
improvement plan utilizing lean manufacturing processes. We constantly strive
for continuous improvement from implementation of these plans for each of our
product lines. We have implemented common information technology platforms
company-wide, as appropriate. These activities should lower production costs,
shorten cycle times and reduce inventory requirements and at the same time
improve product quality, customer response and profitability. We do not believe
we are materially dependent on any single supplier or assembler for any of our
raw materials or specified and designed component parts and, based upon the
existing arrangements with vendors, our current and anticipated requirements and
market conditions, we believe that we have made adequate provisions for
acquiring raw materials.

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. We also hold an approval issued by the U.K. Civil Aviation Authority
to design, manufacture, inspect and test aircraft seating products in Leighton
Buzzard, England and to manufacture and ship from our Kilkeel, Northern Ireland
facility. We also have the necessary approvals to design, manufacture, inspect,
test and repair our interior systems products in Nieuwegein, The Netherlands.

    In March 1992, the FAA adopted Technical Standard Order C127, or TSO 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 the ability to withstand a 16G force. We have developed over 32
different seat models that meet the TSO C127 seat safety regulations, have
successfully completed thousands of tests to comply with TSO C127 and, based on
our installed base of 16G seats, are the recognized industry leader in this
area.

    In November 2002, our seating group became the first passenger seating
supplier to sign a Partnership for Safety Plan (PSP) with the FAA. Based on
established qualifications of personnel and systems, the PSP provides us with
increased authority to approve test plans and reports, and to witness tests. The
PSP provides us with a number of business benefits including greater planning
flexibility, simplified scheduling and greater program control and eliminates
variables such as FAA workload and priorities.

                                       13

<PAGE>


    On October 4, 2002, the FAA published a Supplemental Notice of Proposed Rule
Making (SNPRM). This SNPRM proposed extending the current requirement for
"enhanced safety" seats (16G seats) on aircraft designs registered after 1988,
to all aircraft. This proposed rule would require that older design aircraft be
retrofitted with new enhanced safety "16G" seats over a multi-year basis. The
public comment period for the proposed retrofit rule closed on March 3, 2003.
The date for final rule making and any changes to the details of the rule will
be based on the comments received and the priority assigned to this proposal by
the FAA.

Environmental Matters

    Our operations are subject to extensive and changing federal, state and
foreign laws and regulations establishing health and environmental quality
standards, including those governing discharges and pollutants into the air and
water and the management and disposal of hazardous substances and wastes. We may
be subject to liability or penalties for violations of those standards. We are
also subject to laws and regulations, such as the Federal Superfund law and
similar state statutes, governing remediation of contamination at facilities
that we currently or formerly owned or operated or to which we send hazardous
substances or wastes for treatment, recycling or disposal. We believe that we
are currently in compliance, in all material respects, with all environmental
laws and regulations. However, we could become 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 relating to
our facilities or operations.

Patents

    We currently hold 117 United States patents and 92 international patents,
covering a variety of products. 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 December 31, 2002, we had approximately 3,700 employees, or
approximately 1,000 fewer than our headcount as of September 30, 2001.
Approximately 66% of our employees are engaged in manufacturing, 14% in
engineering, research and development and program management and 20% in sales,
marketing, product support and general administration. Unions represent
approximately 14% of our worldwide employees. A labor contract representing
approximately 220 U.S. employees expires on May 4, 2003. The labor contract with
the only other domestic union, which represents approximately 2% of our
employees, runs through May 2004. We consider our employee relations to be good.

Financial Information About Segments and Foreign and Domestic Operations

    Financial and other information by segment and relating to foreign and
domestic operations for the ten-month transition period ending December 31, 2002
and for the fiscal years ended February 23, 2002 and February 24, 2001, is set
forth in note 15 to our consolidated financial statements.

Available Information

    Our filings with the Securities and Exchange Commission (the "SEC"),
including our annual reports on Form 10-K, quarterly reports on Form 10-Q,
current reports on Form 8-K and amendments to those reports, are available free
of charge on our website as soon as reasonably practicable after they are filed
with, or furnished to, the SEC. Our Internet website is located at
http://www.beaerospace.com. Information included in our website is not
incorporated by reference in this annual report.

                  [Remainder of page intentionally left blank]



                                       14
<PAGE>



ITEM 2.  PROPERTIES

    As of December 31, 2002, we had 11 principal operating facilities and an
administrative facility, which comprises an aggregate of approximately 1.3
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
                                                                                             Size
               Segment                             Location                  Purpose      (Sq. Feet)     Ownership
- -------------------------------------- --------------------------------- ---------------- ------------ ---------------
<S>                                    <C>                               <C>              <C>          <C>

Commercial Aircraft Products           Winston-Salem, North Carolina....  Manufacturing       264,800      Leased

                                       Leighton Buzzard, England........  Manufacturing       114,000      Owned

                                       Kilkeel, Northern Ireland          Manufacturing        65,000      Leased

                                       Kilkeel, Northern Ireland........  Manufacturing        45,500      Owned

                                       Anaheim, California..............  Manufacturing        98,000      Leased

                                       Lenexa, Kansas...................  Manufacturing        80,000      Leased

                                       Nieuwegein, The Netherlands......  Manufacturing        47,350      Leased

                                       Marysville, Washington...........  Engineering
                                                                          Services/
                                                                          Manufacturing       110,000      Leased

                                       Machined products, California....  Manufacturing       150,800      Owned

Business Jet Products                  Miami, Florida...................  Manufacturing       110,000      Leased

                                       Holbrook, New York...............  Manufacturing        20,100      Leased

Fastener Distribution                  Miami, Florida...................  Distribution        210,000      Leased

Corporate                              Wellington, Florida..............  Administrative       17,700      Owned
                                                                                           -----------
                                                                                            1,333,250


</TABLE>

    We believe that our facilities are suitable for their present intended
purposes and adequate for our present and anticipated level of operations.


                  [Remainder of page intentionally left blank]


                                       15

<PAGE>


ITEM 3.  LEGAL PROCEEDINGS

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

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

    During the last quarter of the fiscal year covered by this Form 10-K, we did
not submit any matters to a vote of security holders, through the solicitation
of proxies or otherwise.


                  [Remainder of page intentionally left blank]


                                       16

<PAGE>


                                     PART II

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

    Our 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>


                                                                                           (Amounts in Dollars)

                                                                                          High            Low
                                                                                          ----            ---
<S>                                                                                    <C>            <C>
Calendar Year Ended December 31, 2000
    First Quarter                                                                       $  9.88        $  5.88
    Second Quarter                                                                         8.25           6.00
    Third Quarter                                                                         17.25           6.50
    Fourth Quarter                                                                        16.63          11.81
Calendar Year Ended December 31, 2001
    First Quarter                                                                         25.88          16.00
    Second Quarter                                                                        24.35          15.49
    Third Quarter                                                                         19.90           3.50
    Fourth Quarter                                                                        11.85           6.27
Calendar Year Ended December 31, 2002
    First Quarter                                                                         10.16           6.31
    Second Quarter                                                                        14.05           9.06
    Third Quarter                                                                         13.11           4.00
    Fourth Quarter                                                                         5.38           2.62

</TABLE>


    On March 24, 2003 the closing price of our common stock as reported by
Nasdaq was $1.56 per share. As of such date, we had 1,027 shareholders of
record, and we estimate that there are approximately 15,200 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 Board of Directors
intends, for the foreseeable future, to retain any earnings to reduce
indebtedness and finance our future growth, but expects to review our dividend
policy regularly. The indentures, pursuant to which our 8%, 8 7/8% and 9 1/2%
senior subordinated notes were issued, as well as our amended bank credit
facility, permit the declaration of cash dividends only in certain circumstances
described therein.



                  [Remainder of page intentionally left blank]


                                       17
<PAGE>
ITEM 6.  SELECTED FINANCIAL DATA
(In millions, except per share data)

    Effective as of February 24, 2001, we acquired Alson Industries, Inc., T.L.
Windust Machine, Inc., Maynard Precision, Inc. and DMGI, Inc. ("Fiscal 2001
Acquisitions"). During fiscal 2002, we acquired M&M Aerospace Hardware, Inc.,
Nelson Aero Space, Inc. and Denton Jet Interiors, Inc. ("Fiscal 2002
Acquisitions"). We also made one acquisition during the transition period ended
December 31, 2002. Results for each of these acquisitions are included in our
operations in the financial data below since the date of acquisition. The
financial data as of the transition period ended December 31, 2002 and for the
fiscal years ended February 23, 2002, February 24, 2001, February 26, 2000 and
February 27, 1999 have been derived from financial statements that have been
audited by our independent auditors. The financial data for the period from
February 25, 2001 to December 31, 2001 has been derived from unaudited financial
statements. The following financial information is qualified by reference to,
and should be read in conjunction with, our historical financial statements,
including notes thereto, which are included elsewhere in this Form 10-K.

<TABLE>
<CAPTION>
                                                        Ten-Month Period Ended                    Fiscal Year Ended
                                                       -------------------------    -----------------------------------------------
                                                         Dec. 31,       Dec. 31,      Feb. 23,   Feb. 24,    Feb. 26,     Feb. 27,
                                                         2002(a)        2001(a)       2002(a)    2001(d)     2000(e)      1999(f)
                                                       ------------- -----------    ----------- ----------- ----------- -----------
<S>                                                     <C>          <C>            <C>         <C>         <C>         <C>
Statements of Operations Data:
Net sales....................................            $  503.6      $  582.6      $   680.5     $666.4     $  723.3     $ 701.3
Cost of sales(1).............................               352.3         464.4          530.1      416.6        543.6       522.9
                                                         --------      --------      ---------     ------     --------     -------
Gross profit.................................               151.3         118.2          150.4      249.8        179.7       178.4
Operating expenses:
  Selling, general and administrative........                98.5         120.2          139.4      124.2        119.0       106.1
  Research, development and engineering......                34.1          36.7           43.5       48.9         54.0        56.2
  Legal settlement(b)........................                29.5           --              --         --           --          --
  Transaction gain, expenses and other expenses                --           --              --         --           --        53.9
                                                         --------      --------      ---------     ------     --------     -------
Operating (loss) earnings....................               (10.8)        (38.7)         (32.5)      76.7          6.7       (37.8)
Equity in losses of unconsolidated subsidiary                  --            --             --         --          1.3          --
Interest expense, net........................                57.3          48.8           60.5       54.2         52.9        41.7
                                                         --------      --------      ---------     ------     --------     -------
(Loss) earnings before income taxes and
  extraordinary item.........................               (68.1)        (87.5)         (93.0)      22.5        (47.5)      (79.5)
Income taxes ................................                 2.7           2.0            1.8        2.2          3.3         3.9
                                                         --------      --------      ---------     ------     --------     -------
(Loss) earnings before extraordinary item ...               (70.8)        (89.5)         (94.8)      20.3        (50.8)      (83.4)
Extraordinary item(c)........................                  --           9.3            9.3         --           --          --
                                                         --------      --------      ---------     ------     --------     -------
Net (loss) earnings(1).......................            $  (70.8)     $  (98.8)     $  (104.1)    $ 20.3     $  (50.8)    $ (83.4)
                                                         ========      ========      =========     ======     ========     =======

Basic net (loss) earnings per share:
(Loss) earnings before extraordinary item....            $  (2.03)     $  (2.76)     $  (2.90)     $ 0.80     $ (2.05)     $(3.36)
Extraordinary item...........................                  --         (0.29)        (0.28)         --          --          --
                                                         --------      --------      --------      ------      -------     -------
Net (loss) earnings..........................            $  (2.03)     $  (3.05)     $  (3.18)     $ 0.80     $ (2.05)     $(3.36)
                                                         ========      ========      ========      ======     =======      ======
Weighted average common shares...............                34.9          32.4          32.7        25.4        24.8        24.8

Diluted net (loss) earnings per share:
(Loss) earnings before extraordinary item....            $  (2.03)     $  (2.76)     $  (2.90)     $ 0.78     $ (2.05)     $(3.36)
Extraordinary item...........................                  --         (0.29)        (0.28)         --          --          --
                                                         --------      --------      --------      ------      -------    -------
Net (loss) earnings..........................            $  (2.03)     $  (3.05)     $  (3.18)     $ 0.78     $ (2.05)     $(3.36)
                                                         ========      ========      ========      ======     =======      ======
Weighted average common shares...............                34.9          32.4          32.7        25.9        24.8        24.8

Balance Sheet Data (end of period):
Working capital..............................            $  262.9      $  295.6      $  304.8      $174.9     $  129.9     $ 143.4
Goodwill, intangible and other assets, net ..               534.9         555.2         529.2       433.4        425.8       452.0
Total assets.................................             1,067.1       1,177.8       1,128.3       936.0        881.8       904.3
Long-term debt...............................               836.0         853.7         853.5       603.8        618.2       583.7
Stockholders' equity(1)......................                69.3         142.6         121.1       135.3         64.5       115.9

</TABLE>

(1) The Company has acquired 23 businesses since 1989 for an aggregate purchase
    price of nearly $1 billion. The Company has incurred and expensed
    approximately $276.5 in fiscal years 1999 - 2002 related to acquisitions,
    integration of such acquisitions, consolidation of 17 facilities and
    reduction of 3,000 employees. The Company incurred and expensed
    approximately $145 of such costs since the terrorist attacks of September
    11, 2001, increasing the number of facilities consolidated to 21, with one
    additional facility expected to be closed by mid-2003, and its planned
    headcount reductions to 4,400 employees.

                                       18
<PAGE>


                       SELECTED FINANCIAL DATA (continued)
                               Footnotes to Table

(a) In response to the terrorist attacks on September 11, 2001 and the resulting
    impact on the airline industry subsequent to the attacks, we adopted and
    began to implement a facility consolidation and integration plan in November
    2001 designed to re-align our capacity and cost structure consistent with
    changed conditions in the airline industry. This plan included closing five
    facilities, reducing the number of principal production facilities from 16
    to 11, and reducing our workforce by approximately 1,000 employees. In
    response to worsening industry conditions during 2002, the Company revised
    its consolidation plan to encompass a total of 1,400 employees. The total
    costs and charges are expected to be approximately $155.0, of which $65.0 is
    expected to be cash costs. Through December 31, 2002, we incurred
    approximately $145.0 of the expected total costs (approximately $55.0 of
    cash costs). We expect to incur the remaining $10.0 of estimated cash costs
    during the first half of calendar 2003.

    We incurred costs related to this program as follows:

<TABLE>
<CAPTION>

                                                                         Transition Period            Fiscal Year
                                                                               Ended                     Ended
                                                                         December 31, 2002         February 23, 2002
                                                                     -------------------------- ------------------------
     <S>                                                             <C>                        <C>
      Cash charges (severance, integration costs, lease
         termination costs, relocation, training, facility
         preparation)                                                        $ 32.5                    $  21.3
      Write-down of property, plant, equipment, inventory and
         other assets                                                           7.0                       62.9
      Impaired intangible assets                                                 --                       20.4
                                                                             ------                    -------
                                                                             $ 39.5                    $ 104.6
                                                                             ======                    =======
</TABLE>

    The consolidation and integration costs have been included as a component of
    cost of sales. Cost of sales included $100.4 of consolidation and
    integration costs for the ten-month period ended December 31, 2001.

    We also incurred acquisition-related expenses of $6.8 during the fiscal year
    ended February 23, 2002 and the ten-month period ended December 31, 2001,
    which have been included as a component of selling, general and
    administrative expenses.

(b) In February 2003, we received an adverse arbitration award related to the
    amounts due us from the Thales Group, which reduced the amount due by $29.5.

(c) An extraordinary charge of $9.3 (net of tax) for unamortized debt issue
    costs, redemption premiums and expenses related to the early retirement of
    our 9 7/8% senior subordinated notes due February 1, 2006 has been included
    in our consolidated statement of operations for the ten-month period ended
    December 31, 2001 and the fiscal year ended February 23, 2002, respectively.
    Excluding such charge and the costs described in (a) above, our operating
    earnings were $61.7 and $72.1 and net earnings were $10.9 and $9.8, for the
    ten-month period ended December 31, 2001 and the fiscal year ended February
    23, 2002, respectively.

(d) Our operating results during fiscal 2001 were negatively impacted by costs
    related to acquisitions and the termination of a proposed initial public
    offering by our subsidiary Advanced Thermal Sciences. These items reduced
    our net earnings by $8.3. Excluding such costs for the year ended February
    24, 2001, our operating earnings were $85.0 and net earnings were $27.7.

(e) Our operating results during fiscal 2000 were negatively impacted due to
    operational problems in our seating operations. These problems, which have
    since been resolved, arose due to a misalignment between our manufacturing
    processes, our newly installed Enterprise Resource Planning, or ERP, system
    and our product and service line rationalization. The aggregate impact of
    these problems on our results for the year ended February 26, 2000 was
    $94.4. Substantially all of these costs have been included as a component of
    cost of sales. Excluding such costs and charges for the year ended February
    26, 2000, our gross profit was $263.3, our gross margin was 36.4%, our
    operating earnings were $101.1 and our net earnings were $40.6.

                                       19
<PAGE>

(f) As a result of acquisitions in 1999, we recorded a charge of $79.2 for the
    write-off of acquired in-process research and development and
    acquisition-related expenses. We also sold a 51% interest in our in-flight
    entertainment business, as a result of which we recorded a gain of $25.3.
    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 sale of our
    in-flight entertainment business. During fiscal 1999, we implemented a
    restructuring plan. In connection therewith we closed 7 plants and reduced
    our workforces by approximately 1,000 positions. As a result, we incurred
    $87.8 of costs that included both the restructuring referred to above, the
    rationalization of related product lines and the introduction of new
    products. Excluding such costs and expenses and the gain attributable to the
    sale, our gross profit was $266.3, our operating earnings were $103.9 and
    our net earnings were $51.6.




                [Remainder of this page intentionally left blank]


                                       20


<PAGE>


ITEM 7.       MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
              RESULTS OF OPERATIONS
              (Dollars in millions, except per share data)

INTRODUCTION

    Management's discussion and analysis of results of operations and financial
condition ("MD&A") is provided as a supplement to the accompanying consolidated
financial statements and footnotes to help provide an understanding of our
financial condition, changes in financial condition and results of operations.
The MD&A is organized as follows:

    Overview. This section provides a general description of our Company's
    businesses, as well as recent significant transactions that have either
    occurred during the transition period ended December 31, 2002 or early
    calendar year 2003 that we believe are important in understanding the
    results of operations and anticipating future trends in those operations.

    Results of Operations. This section provides an analysis of our results of
    operations for all three years presented in the accompanying consolidated
    statements of operations. In addition, we provide a brief description of
    transactions and events that impact the comparability of the results being
    analyzed.

    Liquidity and Capital Resources. This section provides an analysis of our
    cash flows, as well as a discussion of outstanding debt and commitments,
    both firm and contingent, that existed as of December 31, 2002. Included is
    a discussion of the amount of financial capacity available to fund future
    commitments, as well as a discussion of other financing arrangements.

    New Accounting Pronouncements. This section describes significant new
    accounting pronouncements and the timing of their adoption and estimated
    impact, if known, to the financial statements.

    Critical Accounting Policies. This section discusses those accounting
    policies that both are considered important to our financial condition and
    results, and require significant judgment and estimates on the part of
    management in their application. In addition, all of our significant
    accounting policies, including the critical accounting policies, are
    summarized in note 1 to the accompanying consolidated financial statements.

    Risk Factors and Forward-Looking Statements. These sections discuss
    important risk factors and how certain of our forward-looking statements
    throughout MD&A are based on management's present expectations about future
    events and are inherently susceptible to uncertainty and changes in
    circumstances.

    All dollar amounts in the following discussion and analysis are presented in
millions of dollars, except per share amounts.

OVERVIEW

    We are the world's largest manufacturer of cabin interior products for
commercial aircraft and for business jets and a leading distributor of
aftermarket fasteners. We serve virtually all major airlines and a wide variety
of business jet customers and airframe manufacturers. We believe that we have
achieved leading global market positions in each of our major product
categories, which include:

o   Commercial aircraft seats, including an extensive line of first class,
    business class, tourist class and regional aircraft seats;

o   A full line of aircraft food and beverage preparation and storage equipment,
    including coffeemakers, water boilers, beverage containers, refrigerators,
    freezers, chillers and high-heat and convection ovens;

o   Both chemical and gaseous aircraft oxygen delivery systems;

o   Business jet and general aviation interior products, including an extensive
    line of executive aircraft seats, indirect overhead lighting systems,
    oxygen, safety and air valve products; and

o   A broad line of aftermarket fasteners, covering over 100,000 SKUs.

                                       21
<PAGE>



    We design, develop and manufacture a broad range of cabin interior
structures and provide comprehensive aircraft cabin interior reconfiguration and
passenger-to-freighter conversion engineering services and component kits.

    We generally derive our revenues from two primary sources: refurbishment or
upgrade programs for the existing worldwide fleets of commercial and general
aviation aircraft and new aircraft deliveries. We believe our large installed
base of products, estimated to be over $5.0 billion as of December 31, 2002
(valued at replacement prices), gives us a significant advantage over our
competitors in obtaining orders both for spare parts and for refurbishment
programs, principally due to the tendency of the airlines to purchase equipment
for such programs from the original supplier. For the transition period ended
December 31, 2002, approximately 60% of our revenues were from the aftermarket
and 40% were from new aircraft deliveries. For fiscal year 2002, 63% of our
revenues were from the aftermarket and 37% were from new aircraft deliveries.
For fiscal year 2001, 60% of our revenues were from the aftermarket and 40% were
from new aircraft deliveries.

    We conduct our operations through strategic business units that have been
aggregated under three reportable segments: Commercial Aircraft Products,
Business Jet Products and Fastener Distribution.

    Net sales by line of business were as follows:

<TABLE>
<CAPTION>

                                                                                             Fiscal Year Ended
                                                    Ten-Month Period Ended    ----------------------------------------------------
                                                       Dec. 31, 2002            February 23, 2002           February 24, 2001
                                                  -------------------------   ------------------------    ------------------------
                                                     Net          % of           Net         % of            Net         % of
                                                    Sales      Net Sales        Sales      Net Sales        Sales      Net Sales
                                                  ----------- -------------   ----------- ------------    ----------- ------------
<S>                                               <C>         <C>             <C>         <C>             <C>         <C>


Commercial aircraft products:
   Seating products                                   $144.6       28.7%          $247.8      36.4%           $288.1      43.2%
   Interior systems products                           116.0       23.0            152.6      22.4             151.6      22.8
   Engineered interior structures, components
       and assemblies                                   93.9       18.7            150.2      22.1             140.6      21.1
                                                  ----------- -------------   ----------- ------------    ----------- ------------
                                                       354.5       70.4            550.6      80.9             580.3      87.1
Business jet products                                   71.1       14.1             85.6      12.6              86.1      12.9
Fastener distribution                                   78.0       15.5             44.3       6.5                --        --
                                                  ----------- -------------   ----------- ------------    ----------- ------------
Net sales                                             $503.6      100.0%          $680.5     100.0%           $666.4     100.0%
                                                  =========== =============   =========== ============    =========== ============

</TABLE>


    We generated approximately 46% of our total revenues from sales outside the
U.S. for the transition period ended December 31, 2002, and approximately 24% of
total revenues was generated in Europe and approximately 11% was generated in
Asia. In fiscal 2002, we generated approximately 42% of our total revenues from
sales outside the U.S., and approximately 20% of total revenues were generated
in Europe and approximately 12% was generated in Asia. In fiscal 2001, we
generated approximately 42% of our total revenues from sales outside the U.S.,
and approximately 22% of total revenues were generated in Europe and
approximately 10% was generated in Asia.

    Financial and other information by segment and relating to foreign and
domestic operations for each of the ten-month transition period ending December
31, 2002, and the fiscal years ended February 23, 2002 and February 24, 2001, is
set forth in note 15 to our consolidated financial statements.

    We have substantially expanded the size, scope and nature of our business
through a number of acquisitions. Since 1989, we have completed 23 acquisitions,
including one acquisition during the transition period ended December 31, 2002,
three during fiscal year 2002 and four during fiscal year 2001, for an aggregate
purchase price of approximately $980.0, in order to position ourselves as the
preferred global supplier to our customers.

    During the period from 1989 to 2000, we integrated the acquired businesses,
closing 17 facilities, reducing our workforce by 3,000 positions and
implementing common information technology platforms and lean manufacturing
initiatives company-wide. This integration effort resulted in costs and charges
totaling approximately $125.0.

                                       22
<PAGE>
    The rapid decline in industry conditions brought about by the terrorist
attacks on September 11, 2001 caused us to implement a facility consolidation
and integration plan designed to re-align our capacity and cost structure with
changed conditions in the airline industry. The facility consolidation and
integration plan includes closing five facilities and reducing workforce by
approximately 1,400 employees. The total estimated cost of this program is
approximately $155.0, including $65.0 of cash charges. Through December 31,
2002, we had incurred approximately $55.0 of the cash costs and expect to incur
the remaining $10.0 during the first half of calendar 2003.

    All of the aforementioned initiatives to integrate, rationalize and
restructure the businesses acquired through December 31, 2002 had an aggregate
cost of approximately $270, which has already been expensed. These initiatives
enabled us to eliminate a total of 21 facilities, with one additional facility
expected to be closed by mid-2003, and reduce headcount by over 4,000 employees,
with an additional reduction of approximately 400 expected in connection with
the closure of the aforementioned facility by mid-2003. We believe these
initiatives will enable us to substantially expand profit margins when industry
conditions improve and demand increases, strengthen the global business
management focus on our core product categories, more effectively leverage our
resources and improve our ability to rapidly react to changing business
conditions. In conjunction with these efforts, we have also implemented a
company-wide information technology system, a company-wide engineering system
and initiated lean manufacturing techniques in our remaining facilities. Common
management information and engineering systems and lean manufacturing processes
across all operations, coupled with a rationalized product offering, are
expected to provide us with the ongoing benefit of a generally lower cost
structure, and expanding gross and operating margins.

    New product development is a strategic tool for our company. Our customers
regularly request that we engage in new product development and enhancement
activities. We believe that these activities, if properly focused and managed,
will protect and enhance our leadership position. Research, development and
engineering spending have been approximately 6% - 7% of sales for the past
several years, and is expected to remain at that level for the foreseeable
future.

    We also believe in providing our businesses with the tools required to
remain competitive. In that regard, we have, and will continue to invest in
property and equipment that enhances our productivity. Over the past two years,
annual capital expenditures were approximately $14 - $18. Taking into
consideration our recent capital expenditure investments, current industry
conditions and the recent acquisitions, we expect that annual capital
expenditures will be approximately $15 for the next few years.

Recent Acquisitions
- -------------------

    We completed the following significant acquisitions during fiscal 2001 and
fiscal 2002:

Fiscal 2001 Acquisitions
- ------------------------

    Effective February 24, 2001 we completed the acquisition of four companies
that specialize in manufacturing precision-machined components and assemblies
for the aerospace industry. We acquired these businesses, Alson Industries,
Inc., T.L. Windust Machine, Inc., DMGI, Inc. and Maynard Precision, Inc., for an
aggregate purchase price of approximately $70.1.

Fiscal 2002 Acquisitions
- ------------------------

    In May 2001, we acquired the outstanding common stock of Nelson Aero Space,
Inc. for approximately $20.0. In July 2001, we acquired the outstanding common
stock of Denton Jet Interiors, Inc. for approximately $16.0.

    On September 14, 2001, we acquired M & M for a purchase price of $184.7. M &
M is a leading distributor of aerospace fasteners. The M & M acquisition was
completed by issuing to the former shareholders a total of approximately 1.9
million shares of our stock, paying them $152.0 in cash and assuming current
liabilities of approximately $8.8. We financed this acquisition through cash on
hand and approximately $100.0 of borrowings under our bank credit facility.

                                       23
<PAGE>


RESULTS OF OPERATIONS

The Transition Period from February 24, 2002 to December 31, 2002 Compared to
the Ten-Month Period From February 25, 2001 to December 31, 2001

Consolidated Results

    To assist in understanding the performance of our operations, where noted,
the results discussed below have been adjusted to exclude the effect of certain
facility and workforce consolidation costs, as well as certain unusual or
nonrecurring items. By presenting "as adjusted" results, we intend to provide a
better understanding of the core results and underlying trends from which to
consider not only past performance, but also the prospects for the future. In
each case where "as adjusted" results are discussed, all of the differences from
our reported results are given to reconcile the reported results to the "as
adjusted" results. Users of this financial information should consider the types
of events and transactions for which adjustments have been made. In addition to
providing a discussion of reported results, results for the comparable period in
the prior year have also been prepared on a pro forma basis treating companies
acquired during the ten-month period ended December 31, 2001 as though acquired
as of February 25, 2001. By also discussing these pro forma results, we intend
to enhance comparability between periods and make an analysis of the current
period results more meaningful. Pro forma adjustments would have increased net
sales, gross profit, selling, general and administrative expenses, operating
earnings, interest expense and net earnings by $60.9, $24.0, $10.6, $13.4, $4.7
and $8.8, respectively, for the ten-month period ended December 31, 2001.
Results for the current transition period ended December 31, 2002 have not been
prepared on a pro forma basis, as we made no significant acquisitions in the
current period. These "as adjusted" and pro forma results do not conform to U.S.
generally accepted accounting principles, or GAAP. While we believe that these
measures are useful aids in understanding our results in the periods shown, as
the magnitude of these items is such that it is important for readers of this
discussion and analysis to be aware of these items and the effect that they had
on our results during the periods presented and we use these measures to
evaluate our performance. These "as adjusted" and pro forma results should be
used only in conjunction with the results presented in accordance with GAAP. The
pro forma information is presented for illustrative purposes only and is not
necessarily indicative of the results of operations that would have been
achieved had the acquisitions been completed as of the date indicated.

    Revenues were negatively impacted by the severe change in industry
conditions following the terrorist attacks on September 11, 2001. Net sales for
the transition period ended December 31, 2002 were $503.6, which is $79.0 or
13.6% lower than net sales of $582.6 for the comparable period in the prior
year, which was also negatively impacted by the events of September 11, 2001.

    On a pro forma basis (treating companies acquired during the ten-month
period ended December 31, 2001 as though acquired as of February 25, 2001), net
sales during the transition period ended December 31, 2002 would have been
$139.9 or 21.7% lower than pro forma net sales of $643.5 for the prior period.

    Net sales for each of our segments are set forth in the following table:

<TABLE>
<CAPTION>

                                        Transition                          Ten-Month
                                       Period Ended          % of          Period Ended          % of
                                      Dec. 31, 2002       Net Sales       Dec. 31, 2001        Net Sales           Change
                                     ------------------ ---------------- ------------------ ----------------- -------------------
<S>                                  <C>                <C>              <C>                <C>              <C>
Commercial Aircraft Products               $354.5             70.4%             $476.5             81.8%          $ (122.0)
Business Jet Products                        71.1             14.1%               75.7             13.0%              (4.6)
Fastener Distribution                        78.0             15.5%               30.4              5.2%              47.6
                                     ------------------ ---------------- ------------------ ----------------- -------------------
Total                                      $503.6            100.0%             $582.6            100.0%          $  (79.0)
                                     ================== ================ ================== ================= ===================

</TABLE>

    Sales of commercial aircraft products were $122.0 or 25.6% lower than sales
in the prior year, due to the recession in the airline industry and the further
downturn in industry conditions following September 11, 2001. Sales of business
jet products and fastener distribution products also reflected restrained demand
due to the aviation industry downturn. Because we acquired M&M in September
2001, the current period reflects the full ten-month transition period of
fastener distribution revenue compared with four months in the comparable period
in the prior year. On a pro forma basis (treating companies acquired during the
ten-month period ended December 31, 2001 as though acquired as of February 25,
2001), sales of fastener distribution products were $10.5 or 11.9% lower than
pro forma sales in the comparable period in the prior year. Pro forma
adjustments would have increased sales of fastener distribution products by
$58.1 for the comparable period ended December 31, 2001.

                                       24
<PAGE>



    Gross profit was $151.3, or 30.0% of net sales for the transition period
ended December 31, 2002 as compared to $118.2, or 20.3% of sales for the
ten-month period ended December 31, 2001. The period over period increase in
gross margin as a percentage of net sales occurred despite the 13.6% decrease in
revenues and was due to a $60.9 reduction in facility consolidation and
integration costs and the positive impact of our facility consolidation efforts,
lean manufacturing and continuous improvement programs.

    On a pro forma basis (treating companies acquired during the ten-month
period ended December 31, 2001 as though acquired as of February 25, 2001) and
excluding facility and personnel consolidation and integration costs of $39.5 in
2002 and $100.4 in 2001, gross profit on this pro forma, as adjusted basis would
have been $190.8, or 37.9% of sales for the transition period ended December 31,
2002 as compared to $242.6, or 37.7% of pro forma sales for the ten-month period
ended December 31, 2001. This increase in gross margin as a percentage of sales
on this pro forma, as adjusted basis occurred despite the $139.9 or 21.7%
decrease in revenues, and was due to the positive impact of our facility
consolidation and integration efforts, lean manufacturing and continuous
improvement programs.

    Selling, general and administrative expenses were $98.5 or 19.6% of net
sales for the transition period ended December 31, 2002 as compared to $120.2 or
20.6% of net sales for the comparable period in the prior year. The $21.7
decrease in selling, general and administrative expenses was due to lower
spending, primarily as a result of our facility consolidation and integration
program and austerity measures, together with a decrease of $13.4 related to the
adoption of SFAS No. 142. Because we acquired M & M in September 2001, the
current period reflects the full ten-month period of selling, general and
administrative expenses of $12.0, as compared with $6.1 of such costs during the
four months in the comparable period in the prior year.

    On a pro forma basis (treating companies acquired during the ten-month
period ended December 31, 2001, as though acquired as of February 25, 2001), pro
forma, as adjusted, selling, general and administrative expenses would have been
$124.0 or 19.3% of pro forma net sales for the comparable period in the prior
year. The period over period decrease in selling, general and administrative
expenses for the transition period ended December 31, 2002 compared to the pro
forma, as adjusted, selling, general and administrative expenses in the
comparable period in the prior year of $25.5 or 20.6% resulted from our
austerity measures, a lower level of spending $(12.1) and the implementation of
SFAS No. 142 $(13.4). We incurred acquisition-related expenses of $6.8 in the
prior period in connection with the acquisition of M&M that have been excluded
from the pro forma, as adjusted, figures in 2001.

    Research, development and engineering expenses were $34.1 or 6.8% of net
sales for the transition period ended December 31, 2002 as compared with $36.7
or 6.3% of sales for the comparable period in the prior year. The period over
period decrease in research, development and engineering expenses is primarily
attributable to austerity measures, which were implemented subsequent to the
September 11, 2001 terrorist attacks.

    In February 2003, we received an adverse result in an arbitration
proceeding, which had been ongoing since October 2000. The decision reduced the
amounts we originally sought in connection with the dispute, resulting in a net
amount of $7.8 million due to us. The dispute concerned the sale of our
in-flight entertainment business to Thales. Under the terms of the purchase and
sale agreement, we received $62 million during 1999, and were to receive two
additional payments totaling $31.4 million, and a third and final payment based
on actual sales and bookings. Thales did not pay the $31.4 million, or the third
and final payment. We initiated arbitration proceedings to compel payment in
December 2000. Thales counterclaimed against us, alleging various breaches of
the purchase and sale agreement. Previously, we had recorded a receivable of
$38.5 million in connection with the sale of the business to Thales. As a result
of the arbitration award, we reduced our note receivable by $29.5 as of December
31, 2002, representing the difference between the arbitration panel's award and
our previously recorded amounts.

    Despite a 13.6% decrease in net sales, our operating loss for the current
period decreased by $27.9 compared to the operating loss in the comparable
period in the prior year due to a $60.9 decrease in facility consolidation and
integration costs, and a $24.3 decrease in operating expenses, excluding the
$29.5 arbitration result, arising from austerity measures and the implementation
of SFAS No. 142.

                                       25
<PAGE>



    On a pro forma basis (treating companies acquired during the ten-month
period ended December 31, 2001, as though acquired as of February 25, 2001) and
excluding facility and personnel consolidation and integration costs of $39.5
and the $29.5 arbitration award in 2002 and facility and personnel consolidation
and integration costs of $100.4 and acquisition related expenses of $6.8 in
2001, operating earnings on this pro forma, as adjusted basis declined by only
$23.7, despite the $139.9 decrease in revenues for the current transition period
compared to pro forma revenues in the comparable period in the prior year,
reflecting both lower manufacturing costs and lower operating expenses. Our
gross margin calculated on the pro forma, as adjusted basis described above for
both periods was nearly unchanged, reflecting the impact of our facility
consolidation and integration initiatives. Period over period operating expenses
calculated on the pro forma, as adjusted basis described above decreased by
$28.1, which was attributable to austerity measures and a decrease of $13.4 from
the implementation of SFAS No. 142. Pro forma adjustments would have increased
operating expenses by $10.6 for the ten-month period ended December 31, 2001.
Based on our results for the transition period ended December 31, 2002, we
believe our facility consolidation and integration program has eliminated over
$35.0 of annualized cash costs.

    Interest expense, net was $57.3 for the transition period ended December 31,
2002, or $8.5 greater than interest expense of $48.8 for the comparable period
in the prior year. The increase in interest expense is due to an increase in
debt following the acquisition of M & M in September 2001 and higher interest
rates on our bank borrowings. On a pro forma basis (treating companies acquired
during the ten-month period ended December 31, 2001, as though acquired as of
February 25, 2001), interest expense, net was $57.3 for the transition period
ended December 31, 2002, or $3.8 greater than pro forma interest expense of
$53.5 for the comparable period in the prior year. The increase in interest
expense for the current transition period compared to pro forma interest expense
in the comparable period in the prior year is due to higher interest rates on
our bank borrowings.

    The lower level of revenues, which was partially offset by lower facility
consolidation and integration costs during the transition period ended December
31, 2002, resulted in a loss before income taxes and extraordinary item of
$(68.1) or $19.4 less than the $(87.5) loss before income taxes and
extraordinary item in the comparable period in the prior year.

    Income tax expense for the transition period ended December 31, 2002 was
$2.7 as compared to $2.0 in the comparable period in the prior year. We recorded
a $9.3 extraordinary item during the ten-month period ended December 31, 2001
related to the early extinguishment of certain long-term debt.

    Net loss was $(70.8) or $(2.03) per share for the transition period ended
December 31, 2002 as compared to a net loss of $(98.8) or $(3.05) per share for
the comparable period in the prior year.

    On a pro forma basis (treating companies acquired during the ten-month
period ended December 31, 2001, as though acquired as of February 25, 2001) and
excluding facility and personnel consolidation and integration costs of $39.5
and the $29.5 arbitration award in 2002 and facility and personnel consolidation
costs of $100.4, acquisition-related expenses of $6.8 and debt extinguishment
costs of $9.3 in 2001, our net loss on this pro forma, as adjusted basis would
have been $(1.8) or $(0.05) per share for the transition period ended December
31, 2002 as compared to net earnings on this same pro forma, as adjusted basis
of $26.5 or $0.79 per share for the comparable period in the prior year. Lower
net sales and greater interest expense were the principal reasons for the
decrease in net earnings on this pro forma, as adjusted basis as discussed
further above.



                [Remainder of this page intentionally left blank]


                                       26
<PAGE>



Fiscal Year Ended February 23, 2002 Compared with the Fiscal Year Ended
February 24, 2001

Consolidated Results

    Revenues were negatively impacted by the severe change in industry
conditions following the terrorist attacks on September 11, 2001. Net sales for
fiscal 2002 were $680.5, which is $14.1 or 2.1% greater than net sales of $666.4
for the comparable period in the prior year. This increase was entirely
attributable to the acquisition of M & M in September 2001.

    Net sales for each of our segments are set forth in the following table:

<TABLE>
<CAPTION>
                                              FY 2002       FY 2001       Change
                                           --------------- ----------- --------------
<S>                                        <C>             <C>         <C>
Commercial Aircraft Products                   $550.6        $580.3      $ (29.7)
Business Jet Products                            85.6          86.1         (0.5)
Fastener Distribution                            44.3            --         44.3
                                           --------------- ----------- --------------
                                               $680.5        $666.4      $  14.1
                                           =============== =========== ==============

</TABLE>

    Net sales at our Commercial Aircraft Products segment were $29.7 or 5.1%
lower than the prior year due to the recession in the airline industry and the
further downturn in industry conditions following September 11, 2001.

    Gross profit was $150.4, or 22.1% of net sales for fiscal 2002, including
facility consolidation and integration expenses of $104.6, as compared to $249.8
or 37.5% of net sales in the prior year. The decline in the gross margin was due
to the facility consolidation and integration costs; excluding such costs, gross
margin for fiscal 2002 was essentially unchanged from fiscal 2001.

    Selling, general and administrative expenses were $139.4 or 20.5% of net
sales for fiscal 2002 as compared to $124.2 or 18.6% of net sales in fiscal
2001. The $15.2 year over year increase in selling, general and administrative
expenses resulted from recent acquisitions. Included in selling, general and
administrative expenses for fiscal 2002 and 2001 were approximately $6.8 and
$8.3, respectively, of costs related to acquisitions we completed during each
respective fiscal year.

    Research, development and engineering expenses were $43.5 or 6.4% of net
sales for fiscal 2002, as compared with $48.9 or 7.3% of sales in fiscal 2001.
The year over year decrease in research, development and engineering expenses is
primarily attributable to the timing of customer programs along with austerity
measures we implemented subsequent to the September 11, 2001 terrorist attacks.

    We generated an operating loss of $(32.5) during fiscal 2002, including
facility consolidation and related expenses of $111.4. Excluding such costs, we
generated operating earnings of $78.9 or 11.6% of net sales, which was $6.1 or
7.2% lower than operating earnings of $85.0 (excluding acquisition-related
expenses of $8.3) or 12.8% of net sales in the prior year. The decrease in
operating earnings excluding such costs in fiscal 2002 is primarily attributable
to the lower level of revenues from our businesses following the terrorist
attacks on September 11, 2001.

    Interest expense, net was $60.5 for fiscal 2002, or $6.3 greater than
interest expense of $54.2 for the prior year. The increase in interest expense
is due to the larger amount of outstanding debt created by the refinancing of
certain indebtedness during fiscal 2002 along with the impact of recent
acquisitions.

    The lower level of revenues and facility and integration consolidation costs
during fiscal 2002 resulted in a loss before income taxes and extraordinary item
of $(93.0) or $(115.5) less than income before income taxes in the prior year of
$22.5. Earnings before facility consolidation and acquisition-related expenses,
income taxes, and extraordinary item in fiscal 2002 were $18.4, which was $12.4
or 40.3% lower than pretax earnings in fiscal 2001 of $30.8, calculated on the
same basis.

    Income tax expense for fiscal 2002 was $1.8 as compared to $2.2 in the prior
year. The Company recorded a $9.3 extraordinary item during fiscal 2002 related
to the early extinguishment of certain long-term debt.

    Net (loss) earnings was $(104.1) or $(3.18) per share for fiscal 2002, as
compared to net earnings of $20.3 or $0.78 per share for fiscal 2001.

                                       27
<PAGE>



LIQUIDITY AND CAPITAL RESOURCES

Current Financial Condition

    Our liquidity requirements consist of working capital needs, ongoing capital
expenditures and payments of interest and principal on our indebtedness. Our
primary requirements for working capital are directly related to the level of
our operations; working capital, primarily accounts receivable and inventories,
fluctuate with the demand for our product. Our working capital was $262.9 as of
December 31, 2002, as compared to $304.8 as of February 23, 2002. At December
31, 2002, our cash and cash equivalents were $156.9 as compared to $159.5 at
February 23, 2002.

Cash Flows

    Cash used in operating activities was $13.5 during the transition period
ended December 31, 2002 compared to cash provided by operations of $57.9 for
fiscal year 2002. The primary sources of cash during the transition period
ending December 31, 2002 were a non-cash impairment charge of $7.0, charges for
depreciation and amortization of $24.7, a legal settlement charge of $29.5 and a
decrease in accounts receivable of $22.2. The primary uses of cash were a net
loss of $70.8, an increase in inventories of $8.5 and a decrease in payables and
accruals of $15.9.

    The primary source of cash from investing activities was $33.4 of proceeds
received from real estate sales and sales-leaseback transactions. The primary
uses of cash from investing activities were related to capital expenditures to
implement new information system enhancements and plant modernization along with
$6.5 of cash used for acquisitions.

Capital Spending

    Our capital expenditures were $17.4 and $13.9 during the transition period
ended December 31, 2002 and the fiscal year ended February 23, 2002,
respectively. The period over period increase in capital expenditures is
primarily attributable to plant consolidation and modernization efforts. We
anticipate ongoing annual capital expenditures of approximately $15 for the next
several years. We have no material commitments for capital expenditures. We
have, in the past, generally funded our capital expenditures from cash from
operations and funds available to us under our bank credit facility. We expect
to fund future capital expenditures from cash on hand and from operations and
from funds available to us under our bank credit facility. In addition, since
1989, we have completed 23 acquisitions for an aggregate purchase price of
approximately $980.0. We have financed these acquisitions primarily through
issuances of debt and equity securities, including our 8%, 8 7/8% and 9 1/2%
senior subordinated notes.

Outstanding Debt and Other Financing Arrangements

    In January and March 2003, the Company obtained amendments to the credit
facility with J.P. Morgan Chase. The amended bank credit facility reduced the
total commitments by $15.0 to $135.0 (of which $30.0 may be utilized for
acquisitions) during January 2003. The amended bank credit facility provides for
another $15.0 reduction in facility size to $120.0 at December 31, 2004. The
amended bank credit facility expires in August 2006 and is collateralized by
substantially all of our cash, accounts receivable, inventories and other
personal property. At December 31, 2002, indebtedness under the old bank credit
facility consisted of letters of credit aggregating approximately $5.6 and
outstanding borrowings under the revolving facility aggregating to $144.0
(bearing interest at LIBOR plus 3.0%, or approximately 4.64% as of December 31,
2002). The amended bank credit facility bears interest ranging from 200 to 350
basis points over the Eurodollar rate as defined in the agreement (or
approximately 4.5% as of the January 2003 effective date). The amended bank
credit facility contains customary affirmative covenants, negative covenants and
conditions of borrowings, all of which were met as of December 31, 2002. We
presented the $15.0 reduction in commitments as short-term debt in our
consolidated balance sheet at December 31, 2002.

    In connection with a recapitalization of our company in April 2001, we
issued $250.0 of 8 7/8% senior subordinated notes due 2011, pursuant to an
indenture dated April 17, 2001, between us and the Bank of New York, as trustee,
and sold the notes to Merrill Lynch & Co., Credit Suisse First Boston, JP
Morgan, CIBC World Markets and First Union Securities, Inc. On July 27, 2001, we
exchanged the outstanding 8 7/8% senior subordinated notes due 2011 with an
aggregate value of $250.0 principal amount for 8 7/8% senior subordinated notes
due 2011, Series B, registered under the Securities Act of 1933.

                                       28
<PAGE>


    Long-term debt consists principally of our 8 7/8% senior subordinated notes,
9 1/2% senior subordinated notes and 8% senior subordinated notes and borrowings
outstanding under the amended bank credit facility (net of the $15.0 reduction
in commitments, which is a component of short-term debt). The $250.0 of 8% notes
mature on March 1, 2008, the $200.0 of 9 1/2% notes mature on November 1, 2008
and the $250.0 of 8 7/8% notes mature on May 1, 2011. The notes are unsecured
senior subordinated obligations and are subordinated to all of our senior
indebtedness. Each of the 8% notes, 8 7/8% notes and 9 1/2% notes contain
restrictive covenants, including limitations on future indebtedness, restricted
payments, transactions with affiliates, liens, dividends, mergers and transfers
of assets, all of which were met by us as of December 31, 2002. A breach of such
covenants, or the covenants under our amended bank credit facility, that
continues beyond any grace period can constitute a default, which can limit the
ability to borrow and can give rise to a right of the lenders to terminate the
applicable facility and/or require immediate repayment of any outstanding debt.

Contractual and Other Obligations

    The following charts reflect our contractual obligations and commercial cash
commitments as of December 31, 2002. Commercial commitments include lines of
credit, guarantees and other potential cash outflows resulting from a contingent
event that requires performance by us or our subsidiaries pursuant to a funding
commitment.

<TABLE>
<CAPTION>

Contractual Obligations                2003         2004         2005       2006         2007       Thereafter       Total
                                   ------------- ------------ ----------- ---------- ------------- ------------- --------------
<S>                                <C>           <C>          <C>         <C>        <C>           <C>
Long-term debt                       $  16.9       $ 17.6         $0.7     $  114.7     $ 3.3        $  699.7       $ 852.9
Operating leases                        11.1          7.8          6.9          6.1       6.0            44.3          82.2
                                     -------        -----        -----     --------     -----        --------       -------
Total                                $  28.0       $ 25.4         $7.6     $  120.8     $ 9.3        $  744.0       $ 935.1
                                     =======       ======         ====     ========     =====        ========       =======

Commercial Commitments
Letters of Credit                    $   5.6           --           --           --        --              --       $   5.6

</TABLE>

    We believe that our cash flow from operations (which provides us with our
ability to fund our operations, make planned capital expenditures, make
scheduled payments and refinance our indebtedness) depends on our future
operating performance, which, in turn, is subject to prevailing economic
conditions and to financial, business and other factors, some of which are
beyond our control.

    The September 11, 2001 terrorist attacks have severely impacted conditions
in the airline industry. Accordingly, the airlines are seeking to conserve cash
in part by deferring or eliminating cabin interior refurbishment programs and
canceling or deferring aircraft purchases. This has caused a substantial
contraction in our business, the extent and duration of which cannot be
determined at this time. However, we believe that our operating cash flow, cash
and cash equivalents, borrowing capacity under our amended bank credit facility,
and access to capital markets are sufficient to fund our operating needs,
including contractual and other obligations, and to service our debt obligations
for the foreseeable future.

Sale-Leaseback

    During the third quarter of 2002, we entered into two sale-leaseback
transactions involving four of our facilities. Under the terms of the
sale-leaseback agreements, the facilities were sold for $27.0, net of
transaction costs, and have been leased back for periods ranging from 15 to 20
years. The leasebacks have been accounted for as operating leases. The future
lease payments have been included in the above tables. A gain of $4.8 resulting
from the sales have been deferred and will be amortized on a straight-line basis
to rent expense over the initial term of the leases.

Off-Balance Sheet Arrangements - Lease Arrangements

    We finance our use of certain facilities and equipment under committed lease
arrangements provided by various institutions. Since the terms of these
arrangements meet the accounting definition of operating lease arrangements, the
aggregate sum of future minimum lease payments is not reflected on our
consolidated balance sheet. As of December 31, 2002, future minimum lease
payments under these arrangements approximated $54.2. We also have various other
arrangements whose future minimum lease payments approximated $28.0 at December
31, 2002.


                                       29
<PAGE>


Indemnities, Commitments and Guarantees

    During our normal course of business, we have made certain indemnities,
commitments and guarantees under which we may be required to make payments in
relation to certain transactions. These indemnities include non-infringement of
patents and intellectual property indemnities to our customers in connection
with the delivery, design, manufacture and sale of its products, indemnities to
various lessors in connection with facility leases for certain claims arising
from such facility or lease, indemnities to other parties to certain acquisition
agreements and indemnities to our directors and officers to the maximum extent
permitted under the laws of the State of Delaware. The duration of these
indemnities, commitments and guarantees varies, and in certain cases, is
indefinite. Substantially all of these indemnities, commitments and guarantees
provide for limitations on the maximum potential future payments we could be
obligated to make. We have not recorded any liability for these indemnities,
commitments and guarantees in the accompanying consolidated balance sheets.

Deferred Tax Assets

    We established a valuation allowance of $124.4 as of December 31, 2002
related to the utilization of our deferred tax assets because of uncertainties
that preclude us from determining that it is more likely than not that we will
be able to generate taxable income to realize such assets during the federal
operating loss carryforward period. The federal operating loss carryforward
begins to expire in 2012. Such uncertainties include recent cumulative losses
attributable to the recent industry conditions, the highly cyclical nature of
the industry in which we operate, risks associated with our facility
consolidation and integration plan, our high degree of financial leverage, risks
associated with new product introductions, recent increases in the cost of fuel
and its impact on our airline customers, and risks associated with the
integration of acquired businesses. We monitor these uncertainties, as well as
other positive and negative factors that may arise in the future, as we assess
the necessity for a valuation allowance for our deferred tax assets.

RECENT ACCOUNTING PRONOUNCEMENTS

    In April 2002, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 145, "Rescission of
FASB Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and
Technical Corrections." SFAS No. 145, among other things, requires gains and
losses on extinguishment of debt to be classified as part of continuing
operations rather than treated as extraordinary, as previously required in
accordance with SFAS No. 4. SFAS No. 145 also modifies accounting for subleases
where the original lessee remains the secondary obligor and requires certain
modifications to capital leases to be treated as sale-leaseback transactions. We
will adopt SFAS No. 145 on January 1, 2003 and expect no material impact to our
consolidated financial statements.

      In July 2002, the FASB issued SFAS No. 146, "Accounting for Costs
Associated with Exit or Disposal Activities." SFAS No. 146 nullifies the
guidance previously provided under Emerging Issues Task Force Issue No. 94-3,
"Liability Recognition for Certain Employee Termination Benefits and Other Costs
to Exit an Activity (including Certain Costs Incurred in a Restructuring)."
Among other things, SFAS No. 146 requires that a liability for a cost associated
with an exit or disposal activity be recognized when the liability is incurred
as opposed to when there is a commitment to a restructuring plan as set forth
under the nullified guidance. We plan to adopt SFAS No. 146 on January 1, 2003
for future restructurings as required.

      In December 2002, the FASB issued SFAS No. 148, "Accounting for
Stock-Based Compensation--Transition and Disclosure--an amendment of SFAS No.
123." This Statement amends SFAS No. 123, "Accounting for Stock-Based
Compensation", to provide alternative methods of transition for a voluntary
change to the fair value based method of accounting for stock-based employee
compensation. In addition, this statement amends the disclosure requirements of
SFAS No. 123 to require prominent disclosures in both annual and interim
financial statements about the method of accounting for stock-based employee
compensation and the effect of the method used on reported results. The adoption
of SFAS No. 148 is not expected to have a material impact on our financial
position or results of operations as we have no plans to adopt the fair value
method.


                                       30
<PAGE>



      In November 2002, the FASB issued FASB Interpretation ("FIN") No. 45,
"Guarantor's Accounting and Disclosure Requirements for Guarantees, Including
Indirect Guarantees and Indebtedness of Others", an interpretation of FIN No. 5,
57 and 107, and rescission of FIN No. 34, "Disclosure of Indirect Guarantees of
Indebtedness of Others". FIN No. 45 elaborates on the disclosures to be made by
the guarantor in its interim and annual financial statements about its
obligations under certain guarantees that it has issued. It also requires that a
guarantor recognize, at the inception of a guarantee, a liability for the fair
value of the obligation undertaken in issuing the guarantee. The initial
recognition and measurement provisions of this interpretation are applicable on
a prospective basis to guarantees issued or modified after December 31, 2002;
while, the provisions of the disclosure requirements are effective for financial
statements of interim or annual periods ending after December 15, 2002. The
adoption of the recognition provisions of FIN No. 45 is not expected to have a
material impact on our consolidated results of operations and financial
position.

    In January 2003, the FASB issued FIN No. 46, "Consolidation of Variable
Entities", an interpretation of Accounting Research Bulletin No. 51. FIN No. 46
requires that variable interest entities be consolidated by a company if that
company is subject to a majority of the risk of loss from the variable interest
entity's activities or is entitled to receive a majority of the entity's
residual returns or both. FIN No. 46 also requires disclosures about variable
interest entities that companies are not required to consolidate but in which a
company has a significant variable interest. The consolidation requirements of
FIN No. 46 will apply immediately to variable interest entities created after
January 31, 2003. The consolidation requirements will apply to entities
established prior to January 31, 2003 in the first fiscal year or interim period
beginning after June 15, 2003. The disclosure requirements will apply in all
financial statements issued after January 31, 2003. We will begin to adopt the
provisions of FIN No. 46 during the first quarter of calendar 2003 but expect
the provisions of FIN No. 46 will not have a material impact on our consolidated
results of operations and financial position upon adoption as we do not
currently have any variable interest entities.

CRITICAL ACCOUNTING POLICIES

    The discussion and analysis of our financial condition and results of
operations are based upon our consolidated financial statements, which have been
prepared in accordance with accounting principles generally accepted in the
United States of America. The preparation of these financial statements requires
us to make estimates and judgments that affect the reported amount of assets and
liabilities, revenues and expenses, and related disclosure of contingent assets
and liabilities at the date of our financial statements. Actual results may
differ from these estimates under different assumptions or conditions.

    Critical accounting policies are defined as those that are reflective of
significant judgments and uncertainties, and potentially result in materially
different results under different assumptions and conditions. We believe that
our critical accounting policies are limited to those described below. For a
detailed discussion on the application of these and other accounting policies,
see note 1 to our consolidated financial statements.

Revenue Recognition

    Sales of products are recorded on the date of shipment and passage of title,
or if required, upon acceptance by the customer. Service revenues are recorded
when services are performed. Revenues and costs under certain long-term
contracts are recognized using contract accounting under the
percentage-of-completion method. We sell our products primarily to airlines and
aircraft manufacturers worldwide, including occasional sales collateralized by
letters of credit. We perform ongoing credit evaluations of our customers and
maintain reserves for estimated credit losses. Actual losses have been within
management's expectations.

    We apply judgment to ensure that the criteria for recognizing sales are
consistently applied and achieved for all recognized sales transactions.

Accounts Receivable

    We perform ongoing credit evaluations of our customers and adjust credit
limits based upon payment history and the customer's current credit worthiness,
as determined by our review of their current credit information. We continuously
monitor collections and payments from our customers and maintain a provision for
estimated credit losses based upon our historical experience and any specific
customer collection issues that we have identified. While such credit losses
have historically been within our expectations and the provisions established,
we cannot guarantee that we will continue to experience the same credit loss
rates that we have in the past.

                                       31
<PAGE>


Inventories

    We value our inventory at the lower of cost or market. We regularly review
inventory quantities on hand and record a provision for excess and obsolete
inventory based primarily on our estimated forecast of product demand and
production requirements. As demonstrated during the transition period ended
December 31, 2002 and the fiscal year ended February 23, 2002, demand for our
products can fluctuate significantly. Our estimates of future product demand may
prove to be inaccurate, in which case we may have understated or overstated the
provision required for excess and obsolete inventory. In the future, if our
inventory were determined to be overvalued, we would be required to recognize
such costs in our cost of goods sold at the time of such determination.
Likewise, if our inventory were determined to be undervalued, we may have
over-reported our costs of goods sold in previous periods and would be required
to recognize such additional operating income at the time of sale.

Long-Lived Assets (including Tangible and Intangible Assets and Goodwill)

    To conduct our global business operations and execute our strategy, we
acquire tangible and intangible assets, which affect the amount of future period
amortization expense and possible impairment expense that we may incur. The
determination of the value of such intangible assets requires management to make
estimates and assumptions that affect our consolidated financial statements. We
assess potential impairment to intangible assets of a reporting unit on an
annual basis or when there is evidence that events or changes in circumstances
indicate that the carrying amount of an asset may not be recovered. Our
judgments regarding the existence of impairment indicators and future cash flows
related to intangible assets are based on operational performance of our
acquired businesses, market conditions and other factors. Future events could
cause us to conclude that impairment indicators exist and that goodwill or other
acquired tangible or intangible assets associated with our acquired businesses
is impaired. Any resulting impairment loss could have an adverse impact on our
results of operations.

Accounting for Income Taxes

    As part of the process of preparing our consolidated financial statements we
are required to estimate our income taxes in each of the jurisdictions in which
we operate. This process involves us estimating our actual current tax exposure
together with assessing temporary differences resulting from differing treatment
of items, such as deferred revenue, for tax and accounting purposes. These
differences result in deferred tax assets and liabilities, which are included
within our consolidated balance sheets. We must then assess the likelihood that
our deferred tax assets will be recovered from future taxable income and to the
extent we believe that recovery is not likely, we must establish a valuation
allowance. To the extent we establish a valuation allowance or increase this
allowance in a period, we must include an expense within the tax provision in
the consolidated statements of operations.

    Significant management judgment is required in determining our provision for
income taxes, our deferred tax assets and liabilities and any valuation
allowance recorded against our net deferred tax assets. We have recorded a
valuation allowance of $124.4 as of December 31, 2002, due to uncertainties
related to our ability to utilize some of our deferred tax assets, primarily
consisting of certain net operating income losses carried forward, before they
expire. The valuation allowance is based on our estimates of taxable income by
jurisdiction in which we operate and the period over which our deferred tax
assets will be recoverable. In the event that actual results differ from these
estimates or we adjust these estimates in future periods we may need to
establish additional valuation allowance which could materially impact our
financial position and results of operations.



                [Remainder of this page intentionally left blank]




                                       32
<PAGE>


RISK FACTORS

We are directly dependent upon the conditions in the airline industry and a
severe and prolonged downturn could negatively impact our results of operations

    The September 11, 2001 terrorist attacks have severely impacted conditions
in the airline industry. Sharply lower demand from our airline customer base
affected our financial results, both for the transition period ended December
31, 2002 and the fiscal year ended February 23, 2002. The lower demand reflects
the current downturn in the airline industry, which is the most severe ever
experienced. High airline operating costs, weak air travel and low-ticket prices
have damaged many carriers' financial condition. Prior to the September 11, 2001
terrorist attacks, airline profits were already being adversely affected by
increases in pilot and other airline wages, higher fuel prices and the softening
of the global economy. Air travel dropped significantly following the 2001
terrorist attacks, further weakening many airlines' financial condition. To cut
costs, carriers worldwide have reduced fleet sizes, parking or idling about
2,200 aircraft, or 15% of their fleets, as of December 2002. In an attempt to
stimulate air travel, airlines have decreased domestic airfares to levels not
seen since 1988. Reflecting the reduction in air travel and fares, North
American airline revenue has dropped 24% since 2000.

    As a result of these factors, the U.S. airline industry incurred a $7
billion loss in calendar 2001 and an $11 billion loss in calendar 2002. The
airline industry crisis caused two major domestic airlines, US Airways and
United Airlines, to file for protection under Chapter 11 of the United States
Bankruptcy Act and industry experts believe other major domestic carriers may be
required to do so as well. In addition, at least one smaller domestic carrier,
National Airlines, has ceased operations entirely.

    Accordingly, the airlines are seeking to conserve cash in part by deferring
or eliminating cabin interior refurbishment programs and deferring or canceling
aircraft purchases. This has caused a substantial contraction in our business,
the extent and duration of which cannot be determined at this time. We expect
these adverse industry conditions to have a material adverse impact on our
results of operations and financial condition until such time as conditions in
the industry improve. Industry conditions could also deteriorate further if
there is a prolonged war in Iraq or other outbreak or escalation of national or
international hostilities. Several airlines have recently announced additional
employee layoffs and the parking or idling of additional aircraft citing the
commencement of hostilities with Iraq, along with rising fuel prices and the
threat of terrorism.

    The airline industry is also 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.

Our substantial indebtedness could limit our ability to obtain additional
financing and will require that a significant portion of our cash flow be used
for debt service

    We have substantial indebtedness and, as a result, significant debt service
obligations. As of December 31, 2002, we had approximately $696.0 of net
indebtedness outstanding, representing approximately 91% of total
capitalization.

    The degree of our leverage and, as a result, significant debt service
obligations, could have significant consequences to purchasers or holders of our
shares of common stock, including:

o   Limiting our ability to obtain additional financing to fund our growth
    strategy, working capital requirements, capital expenditures, acquisitions,
    debt service requirements or other general corporate requirements;

o   Limiting our ability to use operating cash flow in other areas of our
    business because we must dedicate a substantial portion of those funds to
    fund debt service obligations;

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

o   If we are able to replace our bank credit facility, increasing our exposure
    to interest rate increases because borrowings under a new bank credit
    facility will likely be at variable interest rates.

                                       33
<PAGE>


We may not be able to generate the necessary amount of cash to service our
indebtedness, which may require us to refinance our debt, obtain additional
financing or sell assets

    Our ability to satisfy our debt service 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 meet our debt service obligations, we will need to refinance, obtain
additional financing or sell assets. Our business may not generate cash flow,
and we may not be able to obtain funding, sufficient to satisfy our debt service
requirements.

We have significant financial and operating restrictions in our debt
instruments that may have an adverse affect on our operations

    The indentures governing our outstanding notes contain numerous financial
and operating covenants that limit our ability to incur additional indebtedness,
to create liens or other encumbrances, to make certain payments and investments,
including dividend payments and to sell or otherwise dispose of assets and merge
or consolidate with other entities. Agreements governing future indebtedness
could also contain significant financial and operating restrictions. Our amended
bank credit facility contains customary affirmative and negative covenants. A
failure to comply with the obligations contained in any current or future
agreements governing our indebtedness, including our indentures, could result in
an event of default under our amended bank credit facility, or such indentures,
which could permit acceleration of the related debt and acceleration of debt
under other instruments that may contain cross-acceleration or cross-default
provisions. We are not certain whether we would have, or be able to obtain,
sufficient funds to make these accelerated payments.

The airline industry is heavily regulated and failure to comply with
applicable laws could reduce our sales, or require us to incur additional costs
to achieve compliance, which could reduce our results of operations

    The Federal Aviation Administration 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, such as the U.K. Civil
Aviation Authority and the Japanese Civil Aviation Board, 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 the
subject product or service would be prohibited by law until such license is
obtained or renewed. In addition, designing new products to meet existing
regulatory requirements and retrofitting installed products to comply with new
regulatory requirements can be both expensive and time consuming.

    From time to time the FAA proposes new regulations. These new regulations
generally cause an increase in costs to comply with these regulations; when the
FAA first enacted Technical Standard Order C127, all seating companies were
required to meet these new rules. Compliance with this rule required industry
participants to spend millions of dollars on engineering, plant and equipment to
comply with the regulation. A number of smaller seating companies decided that
they did not have the resources, financial or otherwise, to comply with these
rules and they either sold their businesses or ceased operations.

    To the extent the FAA implements rule changes in the future, we may incur
additional costs to achieve compliance.

There are risks associated with the implementation of our facility
consolidation program; failure to integrate our combined operations successfully
could lead to a loss of revenues and customers

    We have developed a comprehensive facility consolidation and integration
plan, which is designed to reduce our capacity and fixed costs consistent with
current demand and anticipated demand. This plan involves shutting five
principal facilities, transferring the operations to another facility while
maintaining an ongoing business for the transferred operations. If we are not
successful in implementing this plan, our costs may not be as currently
anticipated, we may incur delays in delivering products to our customers, which
could result in significant penalty payments to our customers and the airframe
manufacturers. While the facility consolidation program is on track as of the
date of this report, there can be no assurance that we will be successful in the
implementation of this effort or that we will not incur liabilities as a result
thereof.

                                       34
<PAGE>


The airline industry is subject to extensive health and environmental
regulation, any violation of which could subject us to significant liabilities
and penalties

    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 or to which we have
sent hazardous substances or wastes for treatment, recycling or disposal. 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, or at facilities we may
acquire.

We compete with a number of established companies, some of which have
significantly greater financial, technological and marketing resources than we
do and we may not be able to compete effectively with these companies

    We compete with numerous established companies. Some of these companies,
particularly in the passenger-to-freighter conversion business, have
significantly greater financial, technological and marketing resources than we
do. Our ability to be an effective competitor 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, and in
avoiding product obsolescence. Our ability to maintain or expand our market
position in the rapidly growing passenger-to-freighter conversion business will
depend on our success in being selected to convert specific aircraft, our
ability to maintain and enhance our engineering design, our certification and
program management capabilities and our ability to effectively use our recent
acquisitions to manufacture a broader range of structural components, connectors
and fasteners used in this business.

If we are unable to manufacture quality products and to deliver our products
on time, we may be subject to increased costs or loss of customers or orders,
which could reduce our results of operations

    During the latter part of fiscal 1999 and throughout fiscal 2000, we
experienced significant operating inefficiencies in our seating programs which
resulted in delayed deliveries to customers, increased re-work of seating
products, claims for warranty, penalties, out of sequence charges, substantial
increases in air freight and other expedite-related costs. In addition, as a
result of our late customer deliveries, certain airlines diverted their seating
programs to other manufacturers. To the extent we suffer any of these
inefficiencies or shortcomings in the future we will likely experience
significant penalties and loss of customers.

Our acquisition strategy may be less successful than we expect and
therefore, our growth may be limited

    We intend to consider future acquisitions. We intend to consider future
strategic acquisitions, some of which could be material to us and which may
include companies that are substantially equivalent or larger in size compared
to us. We continually explore and conduct discussions with many third parties
regarding possible acquisitions. As of the date of this Form 10-K, we have no
acquisition agreements to acquire any business or assets. Our ability to
continue to achieve our goals may depend upon our ability to identify and
successfully acquire attractive companies, to effectively integrate such
companies, achieve cost efficiencies and to manage these businesses as part of
our Company.

    We may not be able to effectively manage or integrate the acquired
companies. Further, we may not be successful in implementing appropriate
operational, financial and management systems and controls to achieve the
benefits expected to result from these acquisitions. Our efforts to integrate
these businesses could be affected by a number of factors beyond our control,
such as regulatory developments, general economic conditions, increased
competition and the loss of certain customers resulting from the acquisitions.
In addition, the process of integrating these businesses could cause an
interruption of, or loss of momentum in, the activities of our existing business
and the loss of key personnel and customers. The diversion of management's
attention and any delays or difficulties encountered in connection with the
transition and integration of these businesses could have a material adverse
effect on our business and results of operations. Further, the benefits that we
anticipate from these acquisitions may not develop.

                                       35
<PAGE>


    We will have to finance any future acquisitions. Depending upon the
acquisition opportunities available, we may need to raise additional funds or
arrange for additional bank financing. We may seek such additional funds through
public offerings or private placements of debt or equity securities or bank
loans. Issuance of additional equity securities by us could result in
substantial dilution to stockholders. The incurrence of additional indebtedness
by us could have adverse consequences to stockholders as described above. 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 which may have a material adverse effect on our
business, results of operations and financial condition.

There are risks inherent in international operations that could have a
material adverse effect on our business operations

    Our operations are primarily in the United States, with approximately 28% of
our sales during the transition period ended December 31, 2002 coming from our
foreign operations in the United Kingdom and The Netherlands. While the majority
of our operations are based domestically, each of our facilities sells to
airlines all over the world. As a result, 40% or more of our consolidated sales
for the past three fiscal years were to airlines located outside the United
States. 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. At December 31, 2002, we reported a
cumulative foreign currency translation amount of $(11.6) in stockholders'
equity as a result of foreign currency adjustments, and we may 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. If in the future a
substantial majority of our sales were not denominated in the currency of the
country of product origin, we could face increased currency risk. Also, changes
in the value of the U.S. dollar or other currencies could result in fluctuations
in foreign currency translation amounts or the U.S. dollar value of transactions
and, as a result, our net earnings could be adversely affected. Our largest
foreign currency exposure results from activity in Euros and British pounds.

    We may engage in hedging transactions in the future to manage or reduce our
foreign exchange risk. However, our attempts to manage our foreign currency
exchange risk may not be successful and, as a result, our results of operations
and financial condition could be adversely affected.

    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. Due to our foreign
operations we could be subject to such factors in the future and the impact of
any such events that may occur in the future could subject us to additional
costs or loss of sales, which could adversely affect our operating results.

Our total assets include substantial intangible assets. The write-off of a
significant portion of unamortized intangible assets would negatively affect our
results of operations

    Our total assets reflect substantial intangible assets. At December 31,
2002, goodwill and identified intangibles, net, represented approximately 48% of
total assets and 736% of stockholders' equity. Intangible assets consist of
goodwill and other identified intangible assets associated with our
acquisitions, representing the excess of cost over the fair value of tangible
assets we have acquired since 1989. We may not be able to realize the value of
these assets. Goodwill and other intangible assets with indefinite lives are not
amortized, but are reviewed at least annually for impairment. Acquired
intangible assets with definite lives are amortized over their individual useful
lives. In addition to goodwill, our intangible assets with indefinite lives
consist of the M & M trademark. In accordance with SFAS No. 142, the goodwill
and trademark with indefinite lives that were being amortized over periods
ranging from 30 to 40 years follow the non-amortization approach beginning
February 24, 2002. Patents and other intangible assets are amortized using the
straight-line method over periods ranging from three to thirty years (see note 7
to our consolidated financial statements). On at least an annual basis, we
assess whether there has been an impairment in the value of intangible assets.
If the carrying value of the asset exceeds the estimated undiscounted future
cash flows from operating activities of the related business, an impairment is
deemed to have occurred. In this event, the amount is written down accordingly.
Under current accounting rules, this would result in a charge of operating
earnings. Any determination requiring the write-off of a significant portion of
unamortized goodwill and identified intangible assets would negatively affect
our results of operations and total capitalization, which could be material. As
of December 31, 2002, we have determined that no impairment existed.

                                       36
<PAGE>


Risks Associated with our Capital Stock

Provisions in our charter documents may discourage potential acquisitions of
our company, even those which the holders of a majority of our common stock may
favor

    Our restated certificate of incorporation and by-laws contain provisions
that may have the effect of discouraging a third party from making an
acquisition of us by means of a tender offer, proxy contest or otherwise. Our
restated certificate of incorporation and by-laws:

o   Classify the board of directors into three classes, with directors of each
    class serving for a staggered three-year period;

o   Provide that directors may be removed only for cause and only upon the
    approval of the holders of at least two-thirds of the voting power of our
    shares entitled to vote generally in the election of such directors;

o   Require at least two-thirds of the voting power of our shares entitled to
    vote generally in the election of directors to alter, amend or repeal the
    provisions relating to the classified board and removal of directors
    described above;

o   Permit the board of directors to fill vacancies and newly created
    directorships on the board;

o   Restrict the ability of stockholders to call special meetings; and

o   Contain advance notice requirements for stockholder proposals.

    Such provisions would make the removal of incumbent directors more difficult
and time-consuming and may have the effect of discouraging a tender offer or
other takeover attempt not previously approved by the board of directors.

    Our board of directors has declared a dividend of one preferred share
purchase right for each share of common stock outstanding. A right will also be
attached to each share of common stock subsequently issued. The rights will have
certain anti-takeover effects. If triggered, the rights would cause substantial
dilution to a person or group of persons that acquires more than 15.0% of our
common stock on terms not approved by our board of directors. The rights could
discourage or make more difficult a merger, tender offer or other similar
transaction.

    Under our restated certificate of incorporation, our board of directors also
has the authority to issue preferred stock in one or more series and to fix the
powers, preferences and rights of any such series without stockholder approval.
The board of directors could, therefore, issue, without stockholder approval,
preferred stock with voting and other rights that could adversely affect the
voting power of the holders of common stock and could make it more difficult for
a third party to gain control of us. In addition, under certain circumstances,
Section 203 of the Delaware General Corporation Law makes it more difficult for
an "interested stockholder", or generally a 15% stockholder, to effect various
business combinations with a corporation for a three-year period.

You may not receive cash dividends on our shares

    We have never paid a cash dividend and do not plan to pay cash dividends on
our common stock in the foreseeable future. We intended to retain our earnings
to finance the development and expansion of our business and to repay
indebtedness. Also, our ability to declare and pay cash dividends on our common
stock is restricted by covenants in our outstanding notes and amended bank
credit facility.

                                       37

<PAGE>


If the price of our common stock continues to fluctuate significantly, you
could lose all or a part of your investment

    Since the beginning of the transition period ending on December 31, 2002,
the closing price of our common stock has ranged from a low of $2.62 to a high
of $14.05. The price of our common stock is subject to sudden and material
increases and decreases, and decreases could adversely affect investments in our
common stock. The price of our common stock could fluctuate widely in response
to:

o   Our quarterly operating results;

o   Changes in earnings estimates by securities analysts;

o   Changes in our credit ratings;

o   Changes in our business;

o   Changes in the market's perception of our business;

o   Changes in the businesses, earnings estimates or market perceptions of our
    competitors or customers;

o   Changes in the outlook for the airline industry;

o   Changes in general market or economic conditions;

o   Changes in the legislative or regulatory environment;

o   A prolonged war with Iraq or other outbreak or escalation of national or
    international hostilities; and

o   Terrorist attacks.

    In addition, the stock market has experienced extreme price and volume
fluctuations in recent years that have significantly affected the quoted prices
of the securities of many companies, including companies in our industry. The
changes often appear to occur without regard to specific operating performance.
The price of our common stock could fluctuate based upon factors that have
little or nothing to do with our company and these fluctuations could materially
reduce our stock price.

FORWARD-LOOKING STATEMENTS

    This report contains forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933 and Section 31E of the Securities
Exchange Act of 1934, including statements regarding the future benefits of our
consolidation program, implementation and expected benefits of lean
manufacturing and continuous improvement programs, our dealings with customers
and partners, the integration of acquired businesses, productivity improvements
from recent information technology investments, ongoing capital expenditures,
the adequacy of funds to meet our capital requirements, the ability to refinance
our indebtedness, if necessary, the reduction of debt, the potential impact of
new accounting pronouncements, the impact on our business of the September 11,
2001 terrorist attacks, the recovery of the airline industry and the impact on
our business of a prolonged war with Iraq. These forward-looking statements
include risks and uncertainties, and our actual experience may differ materially
from that anticipated in such statements. Factors that might cause such a
difference include those discussed in our filings with the Securities and
Exchange Commission, under the heading "Risk Factors" in this Form 10-K, as well
as future events that may have the effect of reducing our available operating
income and cash balance, such as unexpected operating losses, the impact of
rising fuel prices on our airline customers, delays in, or unexpected costs
associated with, the integration of our acquired businesses, conditions in the
airline industry, problems meeting customer delivery requirements, our success
in winning new or expected refurbishment contracts from customers, capital
expenditures, cash expenditures related to possible future acquisitions,
facility closures, product transition costs, labor disputes involving us, our
significant customers or airframe manufacturers, the possibility of a write-down
of intangible assets, delays or inefficiencies in the introduction of new
products or fluctuations in currency exchange rates.

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


                                       38
<PAGE>



ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

    We are exposed to a variety of risks, including foreign currency
fluctuations and changes in interest rates affecting the cost of our
variable-rate debt.

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

    From time to time, we and our foreign subsidiaries may enter into foreign
    currency exchange contracts to manage risk on transactions conducted in
    foreign currencies. At December 31, 2002, we had no outstanding forward
    currency exchange contracts. We did not enter into any other derivative
    financial instruments.

    Interest Rates - At December 31, 2002, we had adjustable rate debt of $144.0
    and fixed rate debt of $699.7. The weighted average interest rate for the
    adjustable and fixed rate debt was approximately 4.6% and 8.7%,
    respectively, at December 31, 2002. If interest rates were to increase by
    10% above current rates, the estimate impact on our financial statements
    would be to reduce pretax income by approximately $0.7. We do not engage in
    transactions intended to hedge our exposure to changes in interest rates.

    As of December 31, 2002, we maintained a portfolio of securities consisting
mainly of taxable, interest-bearing deposits with weighted average maturities of
less than three months. If short-term interest rates were to increase or
decrease by 10%, we estimate interest income would increase or decrease by
approximately $0.2.

ITEM 8.  CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

    The information required by this section is set forth beginning from page
F-1 of this Form 10-K.

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

    None.



                  [Remainder of page intentionally left blank]

                                       39


<PAGE>


                                    PART III

ITEM 10.     DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

    The following table sets forth information regarding our directors and
executive officers as of January 27, 2002. Officers of the Company are elected
annually by the Board of Directors.

<TABLE>
<CAPTION>

Title                      Age   Position
- -----                      ---   --------
<S>                                    <C>    <C>

Amin J. Khoury...........  63    Chairman of the Board

Robert J. Khoury.........  60    President, Chief Executive Officer and Director

Jim C. Cowart............  51    Director *

Richard G. Hamermesh.....  54    Director*

Brian H. Rowe............  71    Director**

Jonathan M. Schofield....  62    Director*,**

Thomas P. McCaffrey......  48    Corporate Senior Vice President of
                                 Administration and Chief Financial Officer

Michael B. Baughan.......  43    Senior Vice President and General Manager,
                                 Commercial Aircraft Products Group

Robert A. Marchetti......  60    Group Vice President and General Manager,
                                 Fastener Distribution Group

Mark D. Krosney..........  56    Group Vice President and General Manager,
                                 Business Jet Group

Edmund J. Moriarty.......  59    Corporate Vice President-Law,
                                 General Counsel and Secretary

Jeffrey P. Holtzman......  47    Vice President-Finance and Treasurer

Stephen R. Swisher.......  44    Vice President-Finance and Controller

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

</TABLE>


                  [Remainder of page intentionally left blank]


                                       40
<PAGE>


Director Classification

    Our 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 two Class I Directors (Brian H.
Rowe and Jim C. Cowart), two Class II Directors (Robert J. Khoury and Jonathan
M. Schofield) and two Class III Directors (Amin J. Khoury and Richard G.
Hamermesh). The terms of the Class I, Class II and Class III Directors expire at
the end of each respective three-year term and upon the election and
qualification of successor directors at annual meetings of stockholders held at
the end of each fiscal year. Our executive officers are elected annually by the
Board of Directors following the annual meeting of stockholders and serve at the
discretion of the Board of Directors.

Current Directors

    Amin J. Khoury has been our Chairman of the Board since July 1987 when he
founded the Company and was Chief Executive Officer until April 1, 1996. Mr.
Khoury is currently the Chairman of the Board of Directors and Chief Executive
Officer 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 Brooks Automation, Inc., a
leading supplier of integrated automation solutions for the global
semiconductor, data storage and flat panel display manufacturing industries, and
a member of the Board of Directors of Synthes-Stratec, the world's leading
orthopedic trauma medical device company. Mr. Khoury is the brother of Robert J.
Khoury.

    Robert J. Khoury has been a Director since July 1987, when he co-founded the
Company. He currently serves as President and Chief Executive Officer. From
April 1996 through August 2000, he served as Vice Chairman. Mr. Khoury is a
board member of Mar-Test, Inc., a leading test lab for low cycle fatigue
testing. Mr. Khoury is the brother of Amin J. Khoury.

    Jim C. Cowart has been a Director since November 1989. Mr. Cowart is
currently a Principal of Cowart & Co. LLC and Auriga Partners, Inc., private
capital firms that provide strategic planning, competitive analysis, financial
relations and other services. From August 1999 to May 2001, he was Chairman of
QualPro Corporation, an aerospace components manufacturing company, and from
February 1998 to November 2000, Mr. Cowart was Chairman and CEO of E-Com
Architects, Inc., a computer software company. From January 1993 to November
1997, he was the Chairman and CEO of Aurora Electronics Inc. Previously, Mr.
Cowart was a founding general partner of Capital Resource Partners, a private
investment capital manager, and he 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 since July 1987. Dr. Hamermesh is
currently a Professor of Management Practice at the Harvard Business School.
From 1987 to 2001, he was a co-founder and a Managing Partner of The Center for
Executive Development, an executive education and development-consulting firm.
Prior to this, from 1976 to 1987, Dr. Hamermesh was a member of the faculty of
the Harvard Business School. He is also an active investor and entrepreneur,
having participated as a principal, director and investor in the founding and
early stages of more than 15 organizations. 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.

    Brian H. Rowe has been a Director 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. Since February 2001, Mr.
Rowe has acted as Chairman of Atlas Air, an air cargo carrier, where he has
served as a director since March 1995. Mr. Rowe is also a director of the
following companies since the date listed: 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; and December 1998--Acterna Corporation, a test equipment and
communication systems manufacturing company.


                                       41
<PAGE>



    Jonathan M. Schofield has been a Director since April 2001. Mr. Schofield
recently retired from Airbus Industrie of North America, Inc., a subsidiary of
Airbus Industrie, a manufacturer of large civil aircraft. From December 1992
through February 2000, Mr. Schofield served as Chairman of the Board and CEO,
and served as Chairman from February 2000 until his retirement in March 2001.
From 1989 until he joined Airbus, Mr. Schofield was President of United
Technologies International Corporation. Mr. Schofield presently sits on the
Boards of Aviall, Inc. and SS&C Technologies, Inc., and is a trustee of LIFT
Trust.

Executive Officers

    Thomas P. McCaffrey has been Corporate Senior Vice President of
Administration and Chief Financial Officer 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.

    Michael B. Baughan has been Senior Vice President and General Manager of
Commercial Aircraft Products since July 2002. From May 1999 to July 2002, Mr.
Baughan was Group Vice President and General Manager of Seating Products. From
September 1994 to May 1999, Mr. Baughan was Vice President, Sales and Marketing
for Seating Products. 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 A. Marchetti has been Group Vice President and General Manager of
Fastener Distribution Group since April 2002. From February 2001 to April 2002,
Mr. Marchetti was Group Vice President of Machined Products Group. From 1997 to
January 2001 Mr. Marchetti was with Fairchild Corporation's Fasteners Division
with his last position being Senior Vice President and Chief Operating Officer.
From 1990 to 1997, Mr. Marchetti served as a corporate officer of UNC Inc. where
he held several senior positions, Corporate VP of Marketing, President of
Tri-Remanufacturing and Chief Operating Officer of the Accessory Overhaul
Division. From 1989 to 1990, he served as President of AWA Incorporated. From
1986 through 1989, Mr. Marchetti was Vice President of Marketing at General
Electric Aircraft Engines and he was General Manager for a Component Repair
Division. Prior to that he held several sales and general management positions
from 1965 through 1986 with Copperweld Corporation and Carlisle Corporation.

    Mark D. Krosney has been Group Vice President and General Manager of
Business Jet Group since January 2001. From February 1996 through December 2000,
Mr. Krosney was Vice President of Engineering for Seating Products. From 1994 to
1996, Mr. Krosney served as General Manager for A.W. Chesterton. From 1992 to
1994, Mr. Krosney was with Johnson Controls, Automotive System Group, where his
last position was General Manager of the Seat Mechanisms Group. Prior to that he
was with United Technologies Corporation for 22 years, where he held positions
as Divisional Director of Technology for Control Systems, Director of Product
Development and Marketing of Diesel Systems and member of the Senior Committee
for UTC Corporation.

    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 Vice President-Finance and Treasurer since
August 1999. Mr. Holtzman has been a Vice President since November 1996 and
Treasurer since September 1993. 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.

    Stephen R. Swisher has been Vice President-Finance and Controller since
August 1999. Mr. Swisher has been Controller since 1996 and served as Director
of Finance from 1994 to 1996. Prior to 1994, Mr. Swisher held various positions,
including Accounting Manager at Burger King Corporation and Audit Manager with
Deloitte & Touche LLP.


                                       42
<PAGE>


             Section 16(a) Beneficial Ownership Reporting Compliance

     Section 16(a) of the Securities Exchange Act of 1934, as amended, requires
our directors and executive officers, and persons who own more than ten percent
of a registered class of our equity securities, to file with the Securities and
Exchange Commission (the "SEC") initial reports of ownership and reports of
changes in ownership of our common stock and other equity securities. Officers,
directors and greater-than-ten-percent shareholders are required by SEC
regulations to furnish us with copies of all Section 16(a) forms they file.

     To our knowledge, based solely on a review of the copies of such reports
furnished to us and, with respect to our officers and directors, written
representations that no other reports were required, during the transition
period ended December 31, 2002, all Section 16(a) filing requirements applicable
to our officers, directors and greater-than-ten-percent beneficial owners were
complied with.

    In making the above statements, we have relied on the written
representations of our directors and officers and copies of the reports that
have been filed with the SEC.




                [Remainder of this page intentionally left blank]



                                       43
<PAGE>


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
             AND RELATED STOCKHOLDER MATTERS

    Information set forth under the captions "Security Ownership of Certain
Beneficial Owners and Management" and "Equity Compensation Plan Information" 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.

ITEM 14.     CONTROLS AND PROCEDURES

    Evaluation of disclosure controls and procedures - Our principal executive
officer and our principal financial officer, after evaluating, together with
management, the effectiveness of our disclosure controls and procedures (as
defined in Exchange Act Rules 13a-14(c) and 15d-14(c)) within 90 days of the
date of filing this report, have concluded that, as of such date, our disclosure
controls and procedures were adequate and effective to ensure that material
information relating to our company and our consolidated subsidiaries would be
made known to them by others within those entities.

    Changes in internal controls - There were no significant changes in our
internal controls or in other factors that could significantly affect our
disclosure controls and procedures subsequent to the date of their evaluation,
nor were there any significant deficiencies or material weaknesses in our
internal controls. As a result, no corrective actions were required or
undertaken.







                [Remainder of this page intentionally left blank]


                                       44
<PAGE>


PART IV

ITEM 15.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a) The following documents are filed as part of this Form 10-K:

      1. Consolidated Financial Statements

         Independent Auditors' Report.

         Consolidated Balance Sheets, December 31, 2002 and February 23, 2002.

         Consolidated Statements of Operations and Comprehensive Income (Loss)
         for the Ten-Month Transition Period ended December 31, 2002 and for the
         Fiscal Years Ended February 23, 2002 and February 24, 2001

         Consolidated Statements of Stockholders' Equity for the Ten-Month
         Transition Period Ended December 31, 2002 and for the Fiscal Years
         Ended February 23, 2002 and February 24, 2001

         Consolidated Statements of Cash Flows for the Ten-Month Transition
         Period Ended December 31, 2002 and for the Fiscal Years Ended February
         23, 2002 and February 24, 2001

         Notes to Consolidated Financial Statements for the Ten-Month Transition
         Period Ended December 31, 2002 and for the Fiscal Years Ended February
         23, 2002 and February 24, 2001

      2. Consolidated Financial Statement Schedule

         Schedule II - Valuation and Qualifying Accounts

         All other consolidated 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 period from
      November 24, 2002 to December 31, 2002:

         Form 8-K, dated and filed December 17, 2002, includes a press release
         containing earnings information, including certain unaudited financial
         information.

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

(d)   Additional Financial Statement Schedules - None.







                                       45
<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 (5)
3.4    Amended and Restated By-Laws *

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 (7)
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 (7)
4.4    Form of Note for the Registrant's 8% Series B Senior Subordinated Notes
       (3)
4.5    Indenture dated February 13, 1998 for the Registrant's issue of 8% Senior
       Subordinated Notes (3)
4.6    Indenture dated April 17, 2001 between The Bank of New York, as trustee,
       and the Registrant relating to the Registrant's 8 7/8% Senior
       Subordinated Notes and Series B 8 7/8% Senior Subordinated Notes (12)
4.7    Form of Note for the Registrant's 8 7/8% Senior Subordinated Notes and
       Series B Subordinated Notes (12)
4.8    Rights Agreement between the Registrant and BankBoston, N.A., as rights
       agent, dated as of November 12, 1998 (6)

Exhibit 10(i)  Material Contracts

10.1   Credit Agreement dated as of August 21, 2001 between the Registrant,
       Lenders, JP Morgan Securities Inc. and The Chase Manhattan Bank (14)
10.2   Amendment No. 1 to the Credit Agreement dated as of December 14, 2001
       (19)
10.3   Amendment No. 2 to the Credit Agreement dated as of January 23, 2003 (20)
10.4   Amendment No. 3 to the Credit Agreement dated as of March 4, 2003*
10.5   Agreement dated as of January 25, 1999 between the Registrant and Sextant
       Avionics, Inc. related to the sale of a 51% interest in the Registrant's
       in-flight entertainment business (17)
10.6   Agreement dated as of September 1, 1999 with Thomson-CSF Sextant, Inc.
       for the sale of a 49% interest in the Registrant's in-flight
       entertainment business (10)
10.7   Acquisition Agreement dated as of August 10, 2001 between the Registrant
       and the Shareholders of M&M Aerospace, Inc. (13)







                                       46
<PAGE>


Exhibit
Number                      Description


Exhibit 10(iii)   Executive Compensation Plans and Arrangements

10.8   Amended and Restated Employment Agreement as of September 14, 2001
       Between the Registrant and Amin J. Khoury. (14)
10.9   Amendment No. 1 to Amended and Restated Employment Agreement dated May
       15, 2002 between the Registrant and Amin J. Khoury. (19)
10.10  Amended and Restated Employment Agreement as of September 14, 2001
       Between the Registrant and Robert J. Khoury. (14)
10.11  Amendment No. 1 to Amended and Restated Employment Agreement dated May
       15, 2002 between the Registrant and Robert J. Khoury. (19)
10.12  Amended and Restated Employment Agreement as of September 14, 2001
       Between the Registrant and Thomas P. McCaffrey. (14)
10.13  Amendment No. 1 to Amended and Restated Employment Agreement dated
       September 14, 2001 between the Registrant and Thomas P. McCaffrey. (18)
10.14  Amendment No. 2 to Amended and Restated Employment Agreement dated May
       15, 2002 between the Registrant and Thomas P. McCaffrey. (19)
10.15  Employment Agreement dated as of March 6, 1998 between the Registrant and
       Scott A. Smith. (19)
10.16  Employment Agreement dated as of December 7, 1997 between the Registrant
       and Roman G. Ptakowski. (19)
10.17  Employment Agreement dated as of May 28, 1999 between the Registrant and
       Michael B. Baughan. (19)
10.18  Employment Agreement dated as of January 15, 2001 between the Registrant
       and Mark D. Krosney. (19)
10.19  Employment Agreement dated as of February 26, 2001 between the Registrant
       and Robert A. Marchetti. (19)
10.20  Amended and Restated 1989 Stock Option Plan. (15)
10.21  Amendment No. 1 to Amended and Restated 1989 Stock Option Plan. (9)
10.22  1991 Directors' Stock Option Plan. (4)
10.23  United Kingdom 1992 Employee Share Option Scheme. (2)
10.24  1996 Stock Option Plan. (15)
10.25  Amendment No. 1 to the 1996 Stock Option Plan. (9)
10.26  Amendment No. 2 to the 1996 Stock Option Plan. (11)
10.27  2001 Stock Option Plan. (16)
10.28  2001 Directors' Stock Option Plan. (16)
10.29  1994 Employee Stock Purchase Plan (Amended and Restated as of January 19,
       2000). (11)
10.30  Supplemental Executive Deferred Compensation Plan III. (8)
10.31  Amendment No. 3 to Amended and Restated Employment Agreement dated
       March 24, 2003 between the Registrant and Thomas P. McCaffrey*

Exhibit 12 Statements re computation of ratios
12.1   Statement of computation of ratio of earnings to fixed charges*

Exhibit 14 Code of Ethics
14.1   Code of Business Conduct*

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 99 Additional Exhibits
99.1   Section 906 Certifications*

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

                                       47
<PAGE>




(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. 333-54146), filed with the Commission on November 3,
       1992.
(3)    Incorporated by reference to the Company's Registration Statement on Form
       S-4 (No. 333-47649), filed with the Commission on March 10, 1998.
(4)    Incorporated by reference to the Company's Registration Statement on Form
       S-8 (No. 333-48010), filed with the Commission on May 26, 1992.
(5)    Incorporated by reference to the Company's Registration Statement on Form
       S-3 (No. 333-60209), filed with the Commission on July 30, 1998.
(6)    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.
(7)    Incorporated by reference to the Company's Registration Statement on Form
       S-4 (No. 333-67703), filed with the Commission on January 13, 1999.
(8)    Incorporated by reference to the Company's Quarterly Report on Form 10-Q
       for the quarter ended May 29, 1999, filed with the Commission on July 9,
       1999.
(9)    Incorporated by reference to the Company's Registration Statement on Form
       S-8 (No. 333-89145), filed with the Commission on October 15, 1999.
(10)   Incorporated by reference to the Company's Quarterly Report on Form 10-Q
       for the quarter ended November 27, 1999, filed with the Commission on
       January 7, 2000.
(11)   Incorporated by reference to the Company's Registration Statement on Form
       S-8 (No. 333-30578), filed with the Commission on February 16, 2000.
(12)   Incorporated by reference to the Company's Registration Statement on Form
       S-4 (No. 333-62674) as filed with the Commission on June 8, 2001.
(13)   Incorporated by reference to the Company's Current Report on Form 8-K
       dated August 10, 2001 and filed with the Commission on August 21, 2001.
(14)   Incorporated by reference to the Company's Quarterly Report on Form 10-Q
       for the quarter ended August 25, 2001, filed with the Commission on
       October 9, 2001.
(15)   Incorporated by reference to the Company's Registration Statement on Form
       S-8 (No. 333-14037), filed with the Commission on October 15, 1996.
(16)   Incorporated by reference to the Company's Registration Statement on Form
       S-8 (No. 333-71442), filed with the Commission on October 11, 2001.
(17)   Incorporated by reference to the Company's Current Report on Form 8-K
       dated February 25, 1999, filed with the Commission on March 12, 1999.
(18)   Incorporated by reference to the Company's Quarterly Report on Form 10-Q
       for the quarter ended November 24, 2001, filed with the Commission on
       January 8, 2002.
(19)   Incorporated by reference to the Company's Annual Report on Form 10-K/A
       for the fiscal year ended February 23, 2002, filed with the Commission on
       May 29, 2002.
(20)   Incorporated by reference to the Company's Current Report on Form 8-K
       dated January 23, 2003, filed with the Commission on January 24, 2003.

                                       48
<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
                                           --------------------
                                           Robert J. Khoury
                                           President and Chief Executive Officer

Date: March 26, 2003

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

<TABLE>
<CAPTION>
Signature                  Title                                                Date
- ---------                  -----                                                ----
<S>                        <C>                                                  <C>



/s/ Amin J. Khoury         Chairman                                             March 26, 2003
- ------------------
Amin J. Khoury



/s/ Robert J. Khoury       President and Chief Executive Officer                March 26, 2003
- --------------------
Robert J. Khoury


                           Corporate Senior Vice President of  Administration
                           and Chief Financial Officer
/s/ Thomas P. McCaffrey    (principal financial and accounting officer)         March 26, 2003
- -----------------------
Thomas P. McCaffrey



/s/ Jim C. Cowart          Director                                             March 26, 2003
- -----------------
Jim C. Cowart



/s/ Richard G. Hamermesh   Director                                             March 26, 2003
- ------------------------
Richard G. Hamermesh



/s/ Brian H. Rowe          Director                                             March 26, 2003
- -----------------
Brian H. Rowe



/s/ Jonathan M. Schofield  Director                                             March 26, 2003
- -------------------------
Jonathan M. Schofield
</TABLE>


                                       49
<PAGE>



                                  CERTIFICATION


I, Robert J. Khoury, certify that:

1.  I have reviewed this annual report on Form 10-K of BE Aerospace, Inc.;

2.  Based on my knowledge, this annual report does not contain any untrue
    statement of a material fact or omit to state a material fact necessary to
    make the statements made, in light of the circumstances under which such
    statements were made, not misleading with respect to the period covered by
    this annual report;

3.  Based on my knowledge, the financial statements, and other financial
    information included in this annual report, fairly present in all material
    respects the financial condition, results of operations and cash flows of
    the registrants as of, and for, the periods presented in this annual report;

4.  The registrant's other certifying officers and I are responsible for
    establishing and maintaining disclosure controls and procedures (as defined
    in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

    a.  designed such disclosure controls and procedures to ensure that material
        information relating to the registrant, including its consolidated
        subsidiaries, is made known to us by others within those entities,
        particularly during the period in which this annual report is being
        prepared;

    b.  evaluated the effectiveness of the registrant's disclosure controls and
        procedures as of a date within 90 days prior to the filing date of this
        annual report (the "Evaluation Date"); and

    c.  presented in this annual report our conclusions about the effectiveness
        of the disclosure controls and procedures based on our evaluation as of
        the Evaluation Date;

5.  The registrant's other certifying officers and I have disclosed, based on
    our most recent evaluation, to the registrant's auditors and the audit
    committee of the registrant's board of directors (or persons performing the
    equivalent functions):

    a.  all significant deficiencies in the design or operation of internal
        controls which could adversely affect the registrant's ability to
        record, process, summarize and report financial data and have identified
        for the registrant's auditors any material weaknesses in internal
        controls; and

    b.  any fraud, whether or not material, that involves management or other
        employees who have a significant role in the registrant's internal
        controls; and

6.  The registrant's other certifying officers and I have indicated in this
    annual report whether or not there were significant changes in internal
    controls or in other factors that could significantly affect the internal
    controls subsequent to the date of our most recent evaluation, including any
    corrective actions with regard to significant deficiencies and material
    weaknesses.



Date: March 26, 2003                       By:  /s/ Robert J. Khoury
                                                --------------------
                                                Robert J. Khoury
                                                President and
                                                Chief Executive Officer


                                       50
<PAGE>


                                  CERTIFICATION


I, Thomas P. McCaffrey, certify that:

1.  I have reviewed this annual report on Form 10-K of BE Aerospace, Inc.;

2.  Based on my knowledge, this annual report does not contain any untrue
    statement of a material fact or omit to state a material fact necessary to
    make the statements made, in light of the circumstances under which such
    statements were made, not misleading with respect to the period covered by
    this annual report;

3.  Based on my knowledge, the financial statements, and other financial
    information included in this annual report, fairly present in all material
    respects the financial condition, results of operations and cash flows of
    the registrant as of, and for, the periods presented in this annual report.

4.  The registrant's other certifying officers and I are responsible for
    establishing and maintaining disclosure controls and procedures (as defined
    in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

    a.   designed such disclosure controls and procedures to ensure that
         material information relating to the registrant, including its
         consolidated subsidiaries, is made known to us by others within those
         entities, particularly during the period in which this annual report is
         being prepared;

    b.   evaluated the effectiveness of the registrant's disclosure controls and
         procedures as of a date within 90 days prior to the filing date of this
         annual report (the "Evaluation Date"); and

    c.   presented in this annual report our conclusions about the effectiveness
         of the disclosure controls and procedures based on our evaluation as of
         the Evaluation Date;

5.  The registrant's other certifying officers and I have disclosed, based on
    our most recent evaluation, to the registrant's auditors and the audit
    committee of the registrant's board of directors (or persons performing the
    equivalent functions):

    a.   all significant deficiencies in the design or operation of internal
         controls which could adversely affect the registrant's ability to
         record, process, summarize and report financial data and have
         identified for the registrant's auditors any material weaknesses in
         internal controls; and

    b.   any fraud, whether or not material, that involves management or other
         employees who have a significant role in the registrant's internal
         controls; and

6.  The registrant's other certifying officers and I have indicated in this
    annual report whether or not there were significant changes in internal
    controls or in other factors that could significantly affect the internal
    controls subsequent to the date of our most recent evaluation, including any
    corrective actions with regard to significant deficiencies and material
    weaknesses.



Date:  March 26, 2003             By: /s/ Thomas P. McCaffrey
                                      -----------------------
                                      Thomas P. McCaffrey
                                      Corporate Senior Vice President of
                                      Administration and Chief Financial Officer


                                       51

<PAGE>



ITEM 8.  INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULE

                                                                           Page
                                                                           ----

Independent Auditors' Report                                                F-2

Consolidated Financial Statements:

  Consolidated Balance Sheets, December 31, 2002 and February 23, 2002      F-3

  Consolidated Statements of Operations and Comprehensive Income            F-4
  (Loss) for the Ten-Month Transition Period Ended December 31, 2002 and
  for the Fiscal Years Ended February 23, 2002 and February 24, 2001

  Consolidated Statements of Stockholders' Equity for the Ten-Month         F-5
  Transition Period Ended December 31, 2002 and for the Fiscal Years
  Ended February 23, 2002 and February 24, 2001

  Consolidated Statements of Cash Flows for the Ten-Month Transition        F-6
  Period Ended December 31, 2002 and for the Fiscal Years Ended February
  23, 2002 and February 24, 2001

  Notes to Consolidated Financial Statements for the Ten-Month              F-7
  Transition Period Ended December 31, 2002 and for the Fiscal Years
  Ended February 23, 2002 and February 24, 2001

Consolidated Financial Statement Schedule:

  Schedule II - Valuation and Qualifying Accounts for the Ten-Month        F-25
  Transition Period Ended December 31, 2002 and for the Fiscal Years
  Ended February 23, 2002 and February 24, 2001


                  [Remainder of page intentionally left blank]


                                      F-1
<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 (the "Company") as of December 31, 2002 and
February 23, 2002, and the related consolidated statements of operations and
comprehensive income (loss), stockholders' equity, and cash flows for the
10-month period from February 24, 2002 to December 31, 2002 and the fiscal years
ended February 23, 2002 and February 24, 2001. Our audits also included the
financial statement schedule listed in item 15(a). These financial statements
and the financial statement schedule are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements and the financial statement schedule based on our audits.

    We conducted our audits in accordance with auditing standards generally
accepted in the United States of America. 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 December 31, 2002 and February 23, 2002, and the results of
their operations and their cash flows for the 10-month period from February 24,
2002 to December 31, 2002 and the fiscal years ended February 23, 2002 and
February 24, 2001, in conformity with accounting principles generally accepted
in the United States of America. Also, in our opinion, such financial statement
schedule, when considered in relation to the basic consolidated financial
statements taken as a whole, presents fairly, in all material respects, the
information set forth therein.

    As discussed in Note 1 to the consolidated financial statements, in 2002 the
Company changed its method of accounting for goodwill and intangible assets.


/s/ DELOITTE & TOUCHE LLP


Costa Mesa, California
March 4, 2003

                                      F-2
<PAGE>
CONSOLIDATED BALANCE SHEETS, DECEMBER 31, 2002 AND FEBRUARY 23, 2002
- --------------------------------------------------------------------
(In millions, except share data)

<TABLE>
<CAPTION>
                                                                                             December 31,         February 23,
                                                                                                 2002                 2002
                                                                                           -----------------    ----------------
<S>                                                                                        <C>                  <C>
ASSETS
- ------

Current Assets:
    Cash and cash equivalents                                                                $   156.9         $    159.5
    Accounts receivable - trade, less allowance for doubtful
       accounts of $3.9 (December 31, 2002) and $4.9 (February 23, 2002)                          73.8               93.3
    Inventories, net                                                                             163.2              157.0
    Other current assets                                                                          22.8               46.6
                                                                                             ---------         ----------
       Total current assets                                                                      416.7              456.4

Property and equipment, net                                                                      115.5              142.7
Goodwill, net                                                                                    344.7              333.1
Identified intangibles, net                                                                      165.2              172.9
Other assets, net                                                                                 25.0               23.2
                                                                                             ---------         ----------
                                                                                             $ 1,067.1         $  1,128.3
                                                                                             =========         ==========

LIABILITIES AND STOCKHOLDERS' EQUITY
- ------------------------------------

Current Liabilities:
    Accounts payable and accrued liabilities                                                 $   136.9         $    150.3
    Current portion of long-term debt                                                             16.9                1.3
                                                                                             ---------         ----------
       Total current liabilities                                                                 153.8              151.6
                                                                                             ---------         ----------

Long-term debt                                                                                   836.0              853.5
Other liabilities                                                                                  8.0                2.1

Commitments, contingencies and off-balance sheet arrangements (Note 10)

Stockholders' Equity:
    Preferred stock, $0.01 par value; 1.0 million shares
       authorized; no shares outstanding                                                            --                 --
    Common stock, $0.01 par value; 100.0 million shares
       authorized; 35.2 million (December 31, 2002) and
       34.4 million (February 23, 2002)
       shares issued and outstanding                                                               0.3                0.3
    Additional paid-in capital                                                                   410.1              405.3
    Accumulated deficit                                                                         (329.5)            (258.7)
    Accumulated other comprehensive loss                                                         (11.6)             (25.8)
                                                                                             ---------         ----------
       Total stockholders' equity                                                                 69.3              121.1
                                                                                             ---------         ----------
                                                                                             $ 1,067.1         $  1,128.3
                                                                                             =========         ==========

</TABLE>
See notes to consolidated financial statements.

                                      F-3
<PAGE>


CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) FOR THE
TEN-MONTH TRANSITION PERIOD ENDED DECEMBER 31, 2002 AND FOR THE FISCAL YEARS
ENDED FEBRUARY 23, 2002 AND FEBRUARY 24, 2001
- -----------------------------------------------------------------------------
(In millions, except per share data)

<TABLE>
<CAPTION>

                                                       Transition                      Fiscal Year Ended
                                                      Period Ended          ---------------------------------------
                                                       December 31,           February 23,         February 24,
                                                          2002                    2002                 2001
                                                    ------------------      -------------------- ------------------
<S>                                                 <C>                     <C>                  <C>
Net sales                                                 $ 503.6                $ 680.5             $ 666.4

Cost of sales (Note 4)                                      352.3                  530.1               416.6
                                                          -------                -------             -------

Gross profit                                                151.3                  150.4               249.8

Operating expenses:
Selling, general and administrative                          98.5                  139.4               124.2
Research, development and engineering                        34.1                   43.5                48.9
Legal settlement                                             29.5                     --                  --
                                                          -------                -------             -------
   Total operating expenses                                 162.1                  182.9               173.1
                                                          -------                -------             -------

Operating (loss) earnings                                   (10.8)                 (32.5)               76.7

Interest expense, net                                        57.3                   60.5                54.2
                                                          -------                -------             -------

(Loss) earnings before income taxes and
   extraordinary item                                       (68.1)                 (93.0)               22.5

Income taxes                                                  2.7                    1.8                 2.2
                                                          -------                -------             -------

(Loss) earnings before extraordinary item                   (70.8)                 (94.8)               20.3

Extraordinary item                                             --                    9.3                  --
                                                          -------                -------             -------

Net (loss) earnings                                         (70.8)                (104.1)               20.3

Other comprehensive income (loss):
   Foreign exchange translation adjustment                   14.2                   (3.9)              (11.3)
                                                          -------                -------             -------
Comprehensive (loss) income                               $ (56.6)               $(108.0)            $   9.0
                                                          =======                =======             =======

Basic net (loss) earnings per share before
   extraordinary item                                     $ (2.03)               $ (2.90)            $  0.80

Extraordinary item                                             --                  (0.28)                 --
                                                          -------                -------             -------

Basic net (loss) earnings per share                       $ (2.03)               $ (3.18)            $  0.80
                                                          =======                =======             =======

Weighted average common shares                               34.9                   32.7                25.4
                                                          ========               =======             =======

Diluted net (loss) earnings per share before
   extraordinary item                                     $ (2.03)               $ (2.90)            $  0.78

Extraordinary item                                              --                 (0.28)                 --
                                                          --------               -------             -------

Diluted net (loss) earnings per share                     $ (2.03)               $ (3.18)            $  0.78
                                                          =======                =======             =======

Weighted average common shares                               34.9                   32.7                25.9
                                                          =======                =======             =======

</TABLE>


See notes to consolidated financial statements.

                                      F-4
<PAGE>


CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
FOR THE TEN-MONTH TRANSITION PERIOD ENDED DECEMBER 31, 2002
AND FOR THE FISCAL YEARS ENDED FEBRUARY 23, 2002 AND FEBRUARY 24, 2001
- ----------------------------------------------------------------------
(In millions)

<TABLE>
<CAPTION>

                                                                                              Accumulated
                                                               Additional                       Other            Total
                                            Common Stock         Paid-in   Accumulated       Comprehensive  Stockholders'
                                         Shares       Amount     Capital     Deficit         Income (Loss)      Equity
                                         ------       ------   ----------  -----------       -------------  -------------
<S>                                      <C>          <C>      <C>         <C>               <C>            <C>
Balance, February 26, 2000               24.9           $0.2       $249.7      $(174.9)          $(10.6)        $ 64.4
   Sale of stock under
    employee stock purchase plan          0.3             --          2.1           --               --            2.1
   Exercise of stock options              0.6             --          6.4           --               --            6.4
   Employee benefit plan
    matching contribution                 0.2             --          1.9           --               --            1.9
   Issuance of stock in connection
    with acquisitions                     2.5            0.1         51.4           --               --           51.5
   Net earnings                            --             --           --         20.3               --           20.3
   Foreign currency translation
    adjustment                             --             --           --           --            (11.3)         (11.3)
                                        -----         ------     --------     --------         --------       --------
Balance, February 24, 2001               28.5            0.3        311.5       (154.6)           (21.9)         135.3
   Sale of stock under
    employee stock purchase plan          0.1             --          1.9           --               --            1.9
   Exercise of stock options              0.4             --          4.2           --               --            4.2
   Employee benefit plan
    matching contribution                 0.2             --          2.6           --               --            2.6
   Issuance of stock in connection
    with acquisitions                     2.4             --         42.9           --               --           42.9
   Sale of common stock
    under public offering                 2.8             --         42.2           --               --           42.2
   Net loss                                --             --           --       (104.1)              --         (104.1)
   Foreign currency translation
    adjustment                             --             --           --           --             (3.9)          (3.9)
                                        -----         ------     --------    ---------          -------       --------
Balance, February 23, 2002               34.4            0.3        405.3       (258.7)           (25.8)         121.1
   Sale of stock under
    employee stock purchase plan          0.3             --          1.8           --               --            1.8
   Exercise of stock options              0.2             --          1.3           --               --            1.3
   Employee benefit plan
    matching contribution                 0.3             --          1.7           --               --            1.7
   Net loss                                --             --           --        (70.8)              --          (70.8)
   Foreign currency translation
    adjustment                             --             --           --           --             14.2           14.2
                                        -----         ------     --------    ---------          -------       --------
Balance, December 31, 2002               35.2           $0.3       $410.1      $(329.5)          $(11.6)        $ 69.3
                                        =====         ======     ========    =========          =======       ========

</TABLE>

See notes to consolidated financial statements.

                                      F-5
<PAGE>


CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE TEN-MONTH TRANSITION PERIOD ENDED DECEMBER 31, 2002 AND FOR THE
FISCAL YEARS ENDED FEBRUARY 23, 2002 AND FEBRUARY 24, 2001
- -----------------------------------------------------------------------
(In millions)

<TABLE>
<CAPTION>

                                                               Ten-Month
                                                               Transition                    Fiscal Year Ended
                                                              Period Ended       --------------------------------------
                                                              December 31,           February 23,        February 24,
                                                                 2002                    2002                2001
                                                         --------------------    ------------------- ------------------

<S>                                                      <C>                     <C>                 <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net (loss) earnings                                           $ (70.8)               $  (104.1)         $   20.3
   Adjustments to reconcile net (loss) earnings to
     net cash flows provided by operating activities:
       Extraordinary item                                          --                      9.3                --
       Depreciation and amortization                             24.7                     46.8              42.8
       Provision for doubtful accounts                            0.8                      1.9               0.6
       Loss on disposal of property and equipment                 0.5                       --                --
       Impairment of property and equipment,
          inventories and other assets                            7.0                     62.9                --
       Impairment of intangible assets                             --                     20.4                --
       Non-cash employee benefit plan contributions               1.8                      2.6               1.9
       Legal settlement                                          29.5                       --                --
   Changes in operating assets and liabilities, net
     of effects from acquisitions:
       Accounts receivable                                       22.2                     19.7               6.0
       Inventories                                               (8.5)                     3.9              (6.4)
       Other current assets                                      (4.8)                    31.3               1.8
       Payables, accruals and other liabilities                 (15.9)                   (36.8)             (9.1)
                                                              -------                ---------          --------
Net cash flows (used in) provided by operating activities       (13.5)                    57.9              57.9
                                                              -------                ---------          --------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Acquisitions, net of cash acquired                            (6.5)                  (207.9)               --
   Capital expenditures                                         (17.4)                   (13.9)            (17.2)
   Proceeds from real estate sales                               33.4                       --                --
   Change in intangibles and other assets                        (2.6)                    (9.2)             (0.9)
                                                              -------                ---------          --------
Net cash flows provided by (used in) investing activities         6.9                   (231.0)            (18.1)
                                                              -------                ---------          --------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from Bank Credit Facility                              --                    155.0                --
   Repayments of Bank Credit Facility                            (1.0)                   (66.7)            (24.5)
   Proceeds from issuance of stock, net of expenses               3.0                     48.3               8.5
   Principal payments on long-term debt                          (3.3)                  (112.1)               --
   Proceeds from long-term debt                                   2.0                    248.4                --
                                                              -------                ---------          --------
Net cash flows provided by (used in) financing activities         0.7                    272.9             (16.0)
                                                              -------                ---------          --------

Effect of exchange rate changes on cash flows                     3.3                     (0.6)             (0.9)
                                                              -------                ---------          --------

Net (decrease) increase in cash and cash equivalents             (2.6)                    99.2              22.9
Cash and cash equivalents, beginning of period                  159.5                     60.3              37.4
                                                              -------                ---------          --------
Cash and cash equivalents, end of period                      $ 156.9                $   159.5          $   60.3
                                                              =======                =========          ========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during period for:
   Interest, net                                              $  68.1                $    56.7          $   56.2
   Income taxes, net                                              2.4                      1.6               2.9
Interest capitalized in computer equipment and                     --                       --               0.3
   software

SUPPLEMENTAL SCHEDULE OF NON-CASH ACTIVITIES:
Stock issued in connection with acquisitions                       --                     42.9              51.5
Liabilities assumed and accrued acquisition
   costs incurred in connection with the
   acquisitions                                                    --                     11.2              14.5
Reclassification of Sextant Note from long-term
   other asset to other current asset                              --                       --              15.7

</TABLE>

See notes to consolidated financial statements.

                                      F-6
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE TEN-MONTH TRANSITION PERIOD ENDED DECEMBER 31, 2002 AND FOR THE
FISCAL YEARS ENDED FEBRUARY 23, 2002 AND FEBRUARY 24, 2001
- -----------------------------------------------------------------------
(In millions, except per share data)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      Organization and Basis of Presentation - BE Aerospace, Inc. and its
wholly-owned subsidiaries (the "Company" or "B/E") designs, manufactures, sells
and services a broad line of commercial aircraft and business jet cabin interior
products consisting of a broad range of seating products, interior systems,
including structures as well as all food and beverage storage and preparation
equipment and distributes aerospace fasteners. The Company's principal customers
are the operators of commercial and business jet aircraft and aircraft
manufacturers. As a result, the Company's business is directly dependent upon
the conditions in the commercial airline, business jet and aircraft
manufacturing industries. The accompanying financial statements are prepared in
accordance with accounting principles generally accepted in the United States of
America.

     In October 2002, the Company changed its year end from the last Saturday in
February to December 31, effective with the transition period beginning on
February 24, 2002 and ending on December 31, 2002. These financial statements
are being filed by the Company as part of a Transitional Report on Form 10-K
covering the transition period. References to the "transition period" in these
consolidated financial statements are to the transition period beginning
February 24, 2002 and ending on December 31, 2002. Prospectively, the Company's
fiscal quarters will conform to calendar periods ending March 31, June 30 and
September 30.

      Consolidation - The accompanying consolidated financial statements include
the accounts of BE Aerospace, Inc. and its wholly owned subsidiaries. All
intercompany transactions and balances have been eliminated in consolidation.

      Financial Statement Preparation - The preparation of the consolidated
financial statements in conformity with accounting principles generally accepted
in the United States of America requires management to make estimates and
assumptions that affect the reported amounts 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. Certain
reclassifications have been made to the prior years' financial statements to
conform to the December 31, 2002 presentation.

      Revenue Recognition - Sales of parts, assembled products and equipment are
recorded on the date of shipment and passage of title or, if required, upon
acceptance by the customer. Service revenues are recorded when services are
performed. Revenues and costs under certain long-term contracts are recognized
using contract accounting under the percentage-of-completion method. 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 estimated credit losses.

      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. Deferred
income taxes are computed using enacted tax rates that are expected to be in
effect when the temporary differences reverse. A valuation allowance related to
a deferred tax asset is recorded when it is more likely than not that some
portion or all of the deferred tax asset will not be realized.

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

      Accounts Receivable - The Company performs ongoing credit evaluations of
our customers and adjusts credit limits based upon payment history and the
customer's current credit worthiness, as determined by our review of their
current credit information. We continuously monitor collections and payments
from our customers and maintain a provision for estimated credit losses based
upon our historical experience and any specific customer collection issues that
we have identified. While such credit losses have historically been within our
expectations and the provisions established, we cannot guarantee that we will
continue to experience the same credit loss rates that we have in the past.

                                      F-7
<PAGE>
      Inventories - The Company values inventory at the lower of cost or market.
The Company regularly reviews inventory quantities on hand and records a
provision for excess and obsolete inventory is based primarily on an estimated
forecast of product demand and production requirements. As demonstrated during
the transition period ended December 31, 2002 and during the fiscal year ended
February 23, 2002, demand for the Company's products can fluctuate
significantly. Estimates of future product demand may prove to be inaccurate, in
which case the Company may understate or overstate the provision required for
excess and obsolete inventory. In the future, if inventory is determined to be
overvalued, the Company would be required to recognize such costs in cost of
goods sold at the time of such determination. Likewise, if inventory is
determined to be undervalued, the Company may have over-reported costs of goods
sold in previous periods and would be required to recognize such additional
operating income at the time of sale.

      Debt Issuance Costs - Costs incurred to issue debt are deferred and
amortized as interest expense over the term of the related debt using the
straight-line method, which approximates the effective interest method.

      Change in Accounting for Goodwill and Identified Intangible Assets -
Effective February 24, 2002, the Company adopted Statement of Financial
Accounting Standards ("SFAS") No. 142, "Goodwill and Other Intangible Assets."
Under SFAS No. 142, acquired intangible assets must be separately identified.
Goodwill and other intangible assets with indefinite lives are not amortized,
but are reviewed at least annually for impairment. Acquired intangible assets
with definite lives are amortized over their individual useful lives. In
addition to goodwill, intangible assets with indefinite lives consist of the M &
M trademark. In accordance with SFAS No. 142, the goodwill and the trademark
with indefinite lives that were being amortized over periods ranging from 30 to
40 years follow the non-amortization approach beginning January 1, 2002. Patents
and other intangible assets are amortized using the straight-line method over
periods ranging from three to thirty years (see note 7). Upon adoption of SFAS
No. 142 and on at least an annual basis, management assesses whether there has
been any impairment in the value of goodwill by comparing the fair value to the
net carrying value of reporting units. If the carrying value exceeds its
estimated fair value, an impairment loss would be recognized if the implied fair
value of goodwill was less than its carrying value. In this event, the asset is
written down accordingly. In accordance with SFAS No. 142, the Company has
completed step one of the impairment tests and fair value analysis for goodwill
and other intangible assets, respectively, and there were no impairments or
impairment indicators present and no loss was recorded during the ten-month
transition period ended December 31, 2002. During the fiscal year ended February
23, 2002, management determined that certain intangible assets having an
unamortized cost of $20.4 had been permanently impaired as a result of the
decline in industry conditions and facility consolidation.

      Long-Lived Assets - The Company assesses potential impairments to its
long-lived assets when there is evidence that events or changes in circumstances
indicate that the carrying amount of an asset may not be recovered. An
impairment loss is recognized when the undiscounted cash flows expected to be
generated by an asset (or group of assets) is less than its carrying amount. Any
required impairment loss is measured as the amount by which the asset's carrying
value exceeds its fair value, and is recorded as a reduction in the carrying
value of the related asset and a charge to operating results. During the year
ended February 23, 2002, management determined that certain property, plant and
equipment had been permanently impaired as a result of the decline in industry
conditions and facility consolidation. As a result, the Company recorded a
charge of $24.1 in the third quarter of the fiscal year ended February 23, 2002.

      Product Warranty Costs - Estimated costs related to product warranties are
accrued at the time products are sold. In estimating its future warranty
obligations, the Company considers various relevant factors, including the
Company's stated warranty policies and practices, the historical frequency of
claims and the cost to replace or repair its products under warranty. The
following table provides a reconciliation of the activity related to the
Company's accrued warranty expense:
<TABLE>
<CAPTION>

                                                                      Transition                   Fiscal Year Ended
                                                                     Period Ended          ------------------------------------
                                                                      December 31,           February 23,      February 24,
                                                                         2002                    2002              2001
                                                                   --------------------    ------------------ -----------------
    <S>                                                            <C>                     <C>                <C>
    Balance at beginning of period                                       $ 11.3                $  9.9             $ 22.9
       Charges to costs and expenses                                        2.5                   8.4                9.7
       Costs incurred                                                      (4.9)                 (7.0)             (22.7)
                                                                         ------                ------             ------
    Balance at end of period                                             $  8.9                $ 11.3             $  9.9
                                                                         ======                ======             ======
</TABLE>

                                      F-8
<PAGE>
      Accounting for Stock-Based Compensation - The Company applies Accounting
Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees", 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 (loss) earnings and net (loss) earnings per share for the
transition period ended December 31, 2002 and for the fiscal years ended
February 23, 2002 and February 24, 2001 would have been reduced to the pro forma
amounts indicated in the following table:


<TABLE>
<CAPTION>

                                                          Transition                      Fiscal Year Ended
                                                         Period Ended             ----------------------------------
                                                          December                    February          February
                                                          31, 2002                    23, 2002          24, 2001
                                                     ---------------------        ---------------- -----------------

<S>                                                  <C>                          <C>              <C>
As reported
      Net (loss) earnings                                  $ (70.8)                 $ (104.1)           $ 20.3
      Deduct: Additional expense per SFAS
          No. 123, fair value method, net of
          related tax effects                                  5.8                       9.2              14.6
                                                     ---------------------        ---------------- -----------------
Pro forma                                                  $ (76.6)                 $ (113.3)           $  5.7
                                                     ---------------------        ---------------- -----------------

Basic net earnings (loss) per share:
      As reported                                          $ (2.03)                 $  (3.18)           $ 0.80
      Pro forma                                            $ (2.19)                 $  (3.46)           $ 0.22
Diluted net earnings (loss) per share:
      As reported                                          $ (2.03)                 $  (3.18)           $ 0.78
      Pro forma                                            $ (2.19)                 $  (3.46)           $ 0.22

</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 during the transition period ended on
December 31, 2002 and fiscal 2002 and 2001: risk-free interest rates of 3.7%,
4.4% and 6.1%, expected dividend yields of 0.0%; expected lives of 3.5 years,
3.5 years and 3.5 years; and expected volatility of 96%, 85%, and 70%,
respectively.

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

      Foreign Currency Translation - The assets and liabilities of subsidiaries
located outside the United States are translated into U.S. dollars at the rates
of exchange in effect at the balance sheet dates. Revenue 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.

Recent Accounting Pronouncements

    In April 2002, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 145, "Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB
Statement No. 13, and Technical Corrections." SFAS No. 145, among other things,
requires gains and losses on extinguishment of debt to be classified as part of
continuing operations rather than treated as extraordinary, as previously
required in accordance with SFAS No. 4. SFAS No. 145 also modifies accounting
for subleases where the original lessee remains the secondary obligor and
requires certain modifications to capital leases to be treated as sale-leaseback
transactions. The Company will adopt SFAS No. 145 on January 1, 2003 and expects
no material impact to its consolidated financial statements.

      In July 2002, the FASB issued SFAS No. 146, "Accounting for Costs
Associated with Exit or Disposal Activities." SFAS No. 146 nullifies the
guidance previously provided under Emerging Issues Task Force Issue No. 94-3,
"Liability Recognition for Certain Employee Termination Benefits and Other Costs
to Exit an Activity (including Certain Costs Incurred in a Restructuring)."
Among other things, SFAS No. 146 requires that a liability for a cost associated
with an exit or disposal activity be recognized when the liability is incurred
as opposed to when there is a commitment to a restructuring plan as set forth
under the nullified guidance. The Company plans to adopt SFAS No. 146 on January
1, 2003 for future restructurings as required.

                                      F-9
<PAGE>
      In December 2002, the FASB issued SFAS No. 148, "Accounting for
Stock-Based Compensation--Transition and Disclosure--an amendment of SFAS No.
123." This Statement amends SFAS No. 123, "Accounting for Stock-Based
Compensation", to provide alternative methods of transition for a voluntary
change to the fair value based method of accounting for stock-based employee
compensation. In addition, this statement amends the disclosure requirements of
SFAS No. 123 to require prominent disclosures in both annual and interim
financial statements about the method of accounting for stock-based employee
compensation and the effect of the method used on reported results. The adoption
of SFAS No. 148 is not expected to have a material impact on the Company's
financial position or results of operations as the Company has no plans to adopt
the fair value method.

      In November 2002, the FASB issued FASB Interpretation ("FIN") No. 45,
"Guarantor's Accounting and Disclosure Requirements for Guarantees, Including
Indirect Guarantees and Indebtedness of Others", an interpretation of FIN No. 5,
57 and 107, and rescission of FIN No. 34, "Disclosure of Indirect Guarantees of
Indebtedness of Others". FIN No. 45 elaborates on the disclosures to be made by
the guarantor in its interim and annual financial statements about its
obligations under certain guarantees that it has issued. It also requires that a
guarantor recognize, at the inception of a guarantee, a liability for the fair
value of the obligation undertaken in issuing the guarantee. The initial
recognition and measurement provisions of this interpretation are applicable on
a prospective basis to guarantees issued or modified after December 31, 2002;
while, the provisions of the disclosure requirements are effective for financial
statements of interim or annual periods ending after December 15, 2002. The
adoption of the recognition provisions of FIN No. 45 is not expected to have a
material impact on the Company's consolidated results of operations and
financial position.

      In January 2003, the FASB issued FIN No. 46, "Consolidation of Variable
Entities", an interpretation of Accounting Research Bulletin No. 51. FIN No. 46
requires that variable interest entities be consolidated by a company if that
company is subject to a majority of the risk of loss from the variable interest
entity's activities or is entitled to receive a majority of the entity's
residual returns or both. FIN No. 46 also requires disclosures about variable
interest entities that companies are not required to consolidate but in which a
company has a significant variable interest. The consolidation requirements of
FIN No. 46 will apply immediately to variable interest entities created after
January 31, 2003. The consolidation requirements will apply to entities
established prior to January 31, 2003 in the first fiscal year or interim period
beginning after June 15, 2003. The disclosure requirements will apply in all
financial statements issued after January 31, 2003. The Company will begin to
adopt the provisions of FIN No. 46 during the first quarter of calendar 2003 but
expects the provisions of FIN No. 46 will not have a material impact on its
consolidated results of operations and financial position upon adoption as it
does not currently have any variable interest entities.

 2. TRANSITION REPORTING

      In October 2002, the Company changed its fiscal year end from the last
Saturday in February to December 31, effective with the transition period
beginning on February 24, 2002 and ending on December 31, 2002. These financial
statements are being filed by the Company as part of a Transitional Report on
Form 10-K covering the transition period. Prospectively, the Company's fiscal
quarters will conform to calendar periods ending March 31, June 30 and September
30.

      All references to the ten-month period from February 25, 2001 to December
31, 2001 are unaudited.

      The following financial data is presented to illustrate the period's
results of operations and earnings per share information for the ten-month
period ended December 31, 2001:

<TABLE>
<CAPTION>
                                                                    2001
                                                               ----------------
<S>                                                            <C>
Net sales                                                          $  582.6
Gross profit                                                          118.2
Operating loss                                                        (38.7)
Loss before income taxes and  extraordinary item                      (87.5)
Income taxes                                                            2.0
Net loss before extraordinary item                                    (89.5)
Net loss                                                              (98.8)
Net loss per share before  extraordinary item                         (2.76)
Net loss per share                                                    (3.05)

</TABLE>

      The results for the ten-month period ended December 31, 2001 include
approximately $98.9 of facility consolidation charges and $1.5 of transition
costs included as a component of cost of sales (See note 4). Also, the Company
recorded costs and expenses associated with the acquisition of M & M of
approximately $6.8 that is included as a component of selling, general and
administrative expenses in the ten-month period ended December 31, 2001 (See
note 3).

                                      F-10
<PAGE>
      The Company recorded a $9.3 extraordinary item during the ten-month period
ended December 31, 2001 related to the early extinguishments of certain
long-term debt.

3. ACQUISITIONS AND DISPOSITION

      The Company has completed a number of acquisitions and a disposition. The
following is a summary of recent transactions:

Fiscal Year 2002 Acquisitions
- -----------------------------

      Effective May 8, 2001, the Company acquired the outstanding common stock
of Nelson Aero Space, Inc. for approximately $20.0. Effective July 18, 2001, the
Company acquired the outstanding common stock of Denton Jet Interiors, Inc. for
approximately $16.0. Both of the transactions have been accounted for using
purchase accounting. The assets purchased and liabilities assumed have been
reflected in the accompanying consolidated balance sheet as of February 23,
2002.

      On September 14, 2001, the Company acquired M & M Aerospace Hardware, Inc.
("M & M") for $184.7. M & M is a leading distributor of aerospace fasteners. The
M & M acquisition was completed by issuing to the former shareholders a total of
approximately 1.9 million shares of B/E stock valued at $32.7, paying them
$152.0 in cash and assuming current liabilities of approximately $8.8. The
Company financed this acquisition through cash on hand and approximately $100.0
of borrowings under its Bank Credit Facility. This transaction has been
accounted for using purchase accounting and has been included in the Company's
operations since the date of acquisition.

      The purchase price of M & M has been allocated based on independent
appraisals and management's estimates as follows:
<TABLE>
<CAPTION>

      <S>                                                    <C>
      Accounts receivable                                     $   13.4
      Inventories                                                 53.8
      Other current assets                                         0.2
      Property and equipment                                      16.7
      Goodwill, (non-amortizing, tax deductible)                  88.3
      Trademark (indefinite life, non-amortizing)                 19.4
      Non-compete agreement (useful life of 8 years)               1.7
      Current liabilities                                         (8.8)
                                                              --------
                                                              $  184.7
                                                              ========
</TABLE>

      The Company believes that the M&M acquisition resulted in the recognition
of goodwill primarily because of its industry position, management strength and
potential to serve as a platform for the consolidation of the business segment.

      The Company recorded costs and expenses associated with the acquisition of
M & M of approximately $6.8, which is included as a component of selling,
general and administrative expenses in the accompanying consolidated statements
of operations for the fiscal year ended February 23, 2002.

Disposition
- -----------

In-Flight Entertainment Business
- --------------------------------

      In February 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, S.A. (the "IFE Sale") for
approximately $62.0 in cash. In October 1999, the Company completed the sale of
its remaining 49% equity interest in IFE to Sextant. Terms of the agreement
provided for the Company to receive two payments totaling $31.4, and a third
payment based on actual sales and bookings as defined in the agreement (the "IFE
obligations"). The IFE obligation amounts were included in other current assets
net, in the accompanying consolidated financial statements as of February 23,
2002. Sextant had not made any of the payments related to the IFE obligations in
accordance with the terms of the purchase and sale agreement. The Company
initiated arbitration proceedings to compel payment. Sextant counterclaimed
against the Company, claiming various breaches of the IFE Sale agreements. In
February 2003, an arbitration panel resolved the dispute by awarding BE
Aerospace, Inc. a net amount of $7.8. In connection with this decision, the
Company recorded a charge of $29.5 in the accompanying consolidated statement of
operations for the transition period ended December 31, 2002. This charge
represented the difference between the balance of the IFE obligations receivable
and the net amount awarded to the Company as of December 31, 2002.

                                      F-11
<PAGE>


4. FACILITY CONSOLIDATIONS AND OTHER SPECIAL CHARGES

      The September 11, 2001 terrorist attacks have severely impacted conditions
in the airline industry. Sharply lower demand from our airline customer base
affected the Company's financial results, both for the ten-month transition
period ended December 31, 2002 and the fiscal year ended February 23, 2002. The
lower demand reflects the current downturn in the airline industry, which is the
most severe ever experienced. High airline operating costs, weak air travel and
low ticket prices have damaged many carriers' financial condition. Prior to the
September 11, 2001 terrorist attacks, airline profits were already being
adversely affected by increases in pilot and other airline wages, higher fuel
prices and the softening of the global economy. Air travel dropped significantly
following the 2001 terrorist attacks, further weakening many airlines' financial
condition.

      The rapid decline in industry conditions brought about by the terrorist
attacks on September 11, 2001 caused the Company to implement a facility
consolidation and integration plan designed to re-align its capacity and cost
structure with changed conditions in the airline industry. In November 2001, the
Company began implementing a facility consolidation plan that consisted of
closing five principal facilities and reduce its workforce by about 1,000
employees. As a result, during fiscal 2002, the Company recorded a charge of
$98.9 which included cash expenses of approximately $15.6 and non-cash charges
totaling approximately $62.9 associated with the write-down of fixed assets,
inventory and other assets and $20.4 million associated with the impairment of
related intangible assets. The $15.6 of cash charges related to involuntary
severance and benefit programs for approximately 1,000 employees, lease
termination costs and preparing facilities for disposal and sale. In addition,
the Company incurred approximately $5.7 of transition costs associated with the
facilities and personnel consolidation program, which were expensed as incurred.
These costs and charges, which aggregate $104.6, have been included in cost of
sales for the fiscal year ended February 23, 2002.

      Industry conditions continued to worsen during the fall of 2002 as the
airlines deferred retrofit programs and continued to lower their purchases of
spare parts. In addition, the business jet manufacturers announced further
production cuts and additional plant shutdowns. In response to these worsening
conditions, the Company revised its consolidation plan to encompass a total
personnel reduction of 1,400 employees.

      During the transition period ended December 31, 2002, the Company incurred
a total of approximately $39.5 of charges and transition costs associated with
the facilities and personnel consolidation and integration program, which have
been expensed as incurred as a component of cost of sales. The charges and
transition costs included $6.0 of costs associated with additional personnel
reductions and a $7.0 charge related to inventories that became obsolete due to
the increase in parked aircraft that are not expected to return to active
service. Cash requirements related to facility consolidation activities were
funded from cash in banks.

      Through December 31, 2002, the Company has closed four of the five
facilities and paid approximately $7.0 for over 1,000 of the planned 1,400
headcount reductions. Through December 31, 2002, the Company has incurred
approximately $145.0 of the total estimated costs, including approximately $55.0
of the estimated cash costs. Cash requirements related to facility consolidation
activities were funded from cash in banks.

      The following table summarizes the facility consolidation costs accrued as
of December 31, 2002:

<TABLE>
<CAPTION>
                                                                         Balance                                           Balance
                                 Original                     Cash       at Feb.                    Disposals/      Cash   at Dec.
                                  Accrual       Disposals     Paid       23, 2002       Additions    Reclass        Paid   31, 2002
                                ------------- ------------ ----------- -------------- ------------ -------------- -------- --------
<S>                             <C>           <C>          <C>         <C>            <C>          <C>            <C>      <C>
Accrued liability for severance,
  lease termination and            $15.6        $    --        $(3.1)      $12.5        $  6.0       $   1.7      $(16.4)     $3.8
  other costs
Impaired inventories, property      62.9          (50.8)          --        12.1           7.0         (19.1)         --        --
  and equipment
Impaired intangible assets          20.4          (20.4)          --          --            --            --          --        --
                                ------------- ------------ ----------- -------------- ------------ -------------- -------- --------
                                   $98.9        $ (71.2)       $(3.1)      $24.6        $ 13.0       $ (17.4)     $(16.4)     $3.8
                                ============= ============ =========== ============== ============ ============== ======== ========

</TABLE>
                                      F-12
<PAGE>



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>
                                                                 December 31, 2002                    February 23, 2002
                                                          ---------------------------------      -----------------------------
<S>                                                       <C>                                    <C>
Raw materials and component parts                                       $ 58.8                             $ 53.4
Work-in-process                                                           26.5                               32.6
Finished goods (primarily aftermarket fasteners)                          77.9                               71.0
                                                                        ------                             ------
                                                                        $163.2                             $157.0
                                                                        ======                             ======
</TABLE>


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 (or the lesser of the term of the lease as to leasehold
improvements, as appropriate). Property and equipment consist of the following:

<TABLE>
<CAPTION>
                                                                Useful Life          December 31,           February 23,
                                                                  (Years)                2002                   2002
                                                               ---------------     -------------------     -----------------
<S>                                                            <C>                 <C>                     <C>
Land, buildings and improvements                                  10  - 30               $ 38.2                $ 61.2
Machinery                                                          3  - 13                 54.4                  56.6
Tooling                                                            3  - 10                 16.0                  15.8
Computer equipment and software                                    4  - 15                 84.6                  81.8
Furniture and equipment                                            2  - 10                  9.9                   9.4
                                                                                         ------                ------
                                                                                          203.1                 224.8
Less accumulated depreciation and amortization                                            (87.6)                (82.1)
                                                                                         ------                ------
                                                                                         $115.5                $142.7
                                                                                         ======                ======
</TABLE>
7. GOODWILL AND INTANGIBLE ASSETS

      Effective February 24, 2002, the Company adopted SFAS No. 142, "Goodwill
and Other Intangible Assets." As a result of adopting SFAS No. 142, the
Company's goodwill and certain intangible assets are no longer amortized, but
are subject to an annual impairment test. In accordance with the implementation
of SFAS No. 142, the historical cost and accumulated amortization of certain
developed technologies were reset with no impact to the consolidated financial
statements. The following sets forth the intangible assets by major asset class,
all of which were acquired during business acquisition transactions:

<TABLE>
<CAPTION>
                                                              December 31, 2002                         February 23, 2002
                                                    ---------------------------------------    ------------------------------------
                                                                                   Net                                      Net
                                   Useful Life       Original    Accumulated       Book         Original    Accumulated     Book
                                     (Years)           Cost      Amortization     Value           Cost     Amortization    Value
                                  --------------    ----------- --------------- -----------    ----------- -------------- ---------
<S>                               <C>               <C>         <C>             <C>            <C>         <C>            <C>
Acquired technologies                 4-30           $  93.2         $14.4        $ 78.8         $ 108.7        $27.2      $ 81.5
Trademarks and patents                7-30              26.0           8.5          17.5            24.6          6.8        17.8
Trademarks (nonamortizing)              --              19.4           --           19.4            19.4           --        19.4
Technical qualifications, plans
  and drawings                        3-30              26.1          12.8          13.3            25.5         11.5        14.0
Replacement parts annuity
  and product approvals               3-30              39.2          18.2          21.0            37.6         15.9        21.7
Covenant not to compete and
  other identified intangibles        3-10              24.8           9.6          15.2            30.6         12.1        18.5
                                                     -------         -----        ------         -------        -----     -------
                                                     $ 228.7         $63.5        $165.2         $ 246.4        $73.5      $172.9
                                                     =======         =====        ======         =======        =====     =======
</TABLE>

      Aggregate amortization expense on intangible assets was approximately
$7.5, $25.0 and $23.4 for the ten-month transition period ended December 31,
2002 and for the fiscal years ended February 23, 2002 and February 24, 2002,
respectively. Amortization expense associated with identified intangible assets
is expected to be approximately $8.9 in each of the next five years.

                                      F-13
<PAGE>
      Changes to the original cost basis of goodwill during the transition
period ended December 31, 2002 were due to the reclassification of assembled
workforce to goodwill and foreign currency fluctuations. The changes in the
carrying amount of goodwill for the transition period ended December 31, 2002
are as follows:

<TABLE>
<CAPTION>
                                                                       Total
                                                                --------------------
<S>                                                        <C>
     Balance as of February 23, 2002                                 $  333.1
     Goodwill acquired                                                    2.0
     Reclassification of assembled workforce                              8.5
     Acquisition purchase price adjustment                               (1.5)
     Effect of foreign currency translation                               2.6
                                                                     --------
     Balance as of December 31, 2002                                 $  344.7
                                                                     ========
</TABLE>
      A reconciliation of reported earnings (losses) before extraordinary item
to earnings (losses) before extraordinary item adjusted to reflect the adoption
of the non-amortization provisions of SFAS No. 142 as if SFAS No. 142 was
adopted on February 27, 2000:
<TABLE>
<CAPTION>
                                                        Transition                         Fiscal Year Ended
                                                       Period Ended         -------------------------------------------
                                                         December               February 23,            February 24,
                                                         31, 2002                   2002                    2001
                                                     ------------------     ---------------------     -----------------
<S>                                                  <C>                    <C>                       <C>
Earnings (loss) before extraordinary item:
 As reported                                             $ (70.8)              $  (94.8)                 $   20.3
 Goodwill amortization                                        --                    8.8                       6.6
                                                         -------               --------                  --------
 As adjusted                                             $ (70.8)              $  (86.0)                 $   26.9
                                                         =======               ========                  ========

 Basic net earnings (loss) per share
    before extraordinary item:
      As reported                                        $ (2.03)              $  (2.90)                 $   0.80
      Goodwill amortization                                   --                   0.27                      0.26
                                                         -------               --------                  --------
      As adjusted                                        $ (2.03)              $  (2.63)                 $   1.06
                                                         =======               ========                  ========

 Diluted net earnings (loss) per share
    before extraordinary item:
      As reported                                        $ (2.03)              $  (2.90)                 $  0.78
      Goodwill amortization                                   --                   0.27                     0.26
                                                         -------               --------                  -------
      As adjusted                                        $ (2.03)              $  (2.63)                 $  1.04
                                                         =======               ========                  =======
</TABLE>
    A reconciliation of reported net earnings (losses) to net earnings (losses)
adjusted to reflect the adoption of the non-amortization provisions of SFAS No.
142 as if SFAS No. 142 was adopted on February 27, 2000:

<TABLE>
<CAPTION>
                                                      Transition                     Fiscal Year Ended
                                                     Period Ended        -------------------------------------------
                                                       December             February 23,            February 24,
                                                       31, 2002                2002                    2001
                                                  -----------------      --------------------     ------------------
<S>                                               <C>                    <C>                      <C>
Net earnings (loss):
 As reported                                            $ (70.8)               $(104.1)                 $   20.3
 Goodwill amortization, net of taxes                         --                    8.8                       6.6
                                                        -------                -------                  --------
 As adjusted                                            $ (70.8)               $ (95.3)                 $   26.9
                                                        =======                =======                  ========

 Basic net earnings (loss) per share:
      As reported                                       $ (2.03)               $ (3.18)                 $   0.80
      Goodwill amortization                                  --                   0.27                      0.26
                                                       --------                -------                  --------
      As adjusted                                       $ (2.03)               $ (2.91)                 $   1.06
                                                        =======                =======                  ========

 Diluted net earnings (loss) per share:
      As reported                                       $ (2.03)               $ (3.18)                 $   0.78
      Goodwill amortization                                  --                   0.27                      0.26
                                                        -------                -------                  --------
      As adjusted                                       $ (2.03)               $ (2.91)                 $   1.04
                                                        =======                =======                  ========
</TABLE>
                                      F-14
<PAGE>


8. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

      Accounts payable and accrued liabilities consist of the following:

<TABLE>
<CAPTION>
                                                                      December 31,                February 23,
                                                                          2002                        2002
                                                                 ----------------------      ---------------------
    <S>                                                          <C>                         <C>
      Accounts payable                                                  $   67.3                    $  48.1
      Accrued salaries, vacation and related benefits                       16.3                       17.0
      Accrued interest                                                      14.3                       24.1
      Accrued product warranties                                             8.9                       11.3
      Accrued acquisition expenses                                           3.8                       13.9
      Accrued restructuring                                                  3.8                       12.5
      Other accrued liabilities                                             22.5                       23.4
                                                                        --------                    -------
                                                                        $  136.9                    $ 150.3
                                                                        ========                    =======

</TABLE>

9. LONG-TERM DEBT

      Long-term debt consists of the following:

<TABLE>
<CAPTION>
                                                                      December 31,               February 23,
                                                                          2002                       2002
                                                                    ----------------------     ---------------------
     <S>                                                            <C>                        <C>
      8% Senior Subordinated Notes                                       $  249.7                   $ 249.7
      8 7/8% Senior Subordinated Notes                                      250.0                     250.0
      9 1/2% Senior Subordinated Notes                                      200.0                     200.0
      Bank Credit Facility                                                  144.0                     145.0
      Other long-term debt                                                    9.2                      10.1
                                                                         --------                   -------
                                                                            852.9                     854.8
      Less current portion of long-term debt                                (16.9)                     (1.3)
                                                                         --------                   -------
                                                                         $  836.0                   $ 853.5
                                                                         ========                   =======
</TABLE>

8% Senior Subordinated Notes

      The 8% Senior Subordinated 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. 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.

8 7/8% Senior Subordinated Notes

      In April 2001, the Company sold $250.0 of 8 7/8% Senior Subordinated Notes
(the "8 7/8% Notes") due 2011. The net proceeds less debt issue costs received
from the sale of the notes were approximately $242.8. Approximately $105.0 of
proceeds was used to redeem the Company's $100.0 of 9 7/8% senior subordinated
notes due 2006 and approximately $66.7 of proceeds was used to repay balances
outstanding under the Company's previous bank credit facility, which was then
terminated.

      The 8 7/8% Notes are unsecured senior subordinated obligations of the
Company, subordinated to all existing and future senior indebtedness and mature
on May 1, 2011. Interest on the 8 7/8% Notes is payable semiannually in arrears
on May 1 and November 1 of each year. The 8 7/8% Notes are redeemable, at the
option of the Company, in whole or in part, at any time on or after May 1, 2006,
at predetermined redemption prices together with accrued and unpaid interest
through the date of redemption. In addition, at any time prior to May 1, 2004,
the Company may redeem up to 35% of the aggregate principal amount of the Notes
originally issued with the net proceeds of a public equity offering at 108.875
of the principal amount thereof, plus accrued interest, if at least 65% of the
aggregate amount of the notes originally issued remains outstanding after the
redemption. Upon a change in control (as defined), each holder of the 8 7/8%
Notes may require the Company to repurchase such holder's 8 7/8% Notes at 101%
of the principal amount thereof, plus accrued interest to the date of such
purchase.

                                      F-15
<PAGE>



      The 9 7/8% Senior Subordinated Notes (the "9 7/8% Notes") were senior
unsecured obligations of the Company. The Company redeemed the 9 7/8% Notes at a
redemption price equal to 104.97% of the principal amount, together with the
accrued interest to the redemption date. The Company incurred an extraordinary
charge of $9.3 (net of tax) for unamortized debt issue costs, redemption
premiums and fees and expenses related to the redemption of the 9 7/8% Notes.

9 1/2% Senior Subordinated Notes

      The 9 1/2% Senior Subordinated Notes (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 on 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 8% Notes, 8 7/8% Notes and 9 1/2% Notes contain certain restrictive
covenants, including limitations on future indebtedness, restricted payments,
transactions with affiliates, liens, dividends, mergers and transfers of assets,
all of which were met by the Company as of December 31, 2002.

Bank Credit Facility

      In January and March 2003, the Company obtained amendments to the credit
facility with J.P. Morgan Chase (the "Amended Bank Credit Facility"). The
Amended Bank Credit Facility reduced the total commitments by $15.0 to $135.0
during January 2003 (of which $30.0 may be utilized for acquisitions). The
Amended Bank Credit Facility provides for another $15.0 reduction in facility
size to $120.0 at December 31, 2004. The Amended Bank Credit Facility expires in
August 2006 and is collateralized by substantially all of our cash, accounts
receivable, inventories and other personal property. At December 31, 2002,
indebtedness under the Bank Credit Facility consisted of letters of credit
aggregating approximately $5.6 and outstanding borrowings under the revolving
facility aggregating to $144.0 (bearing interest at LIBOR plus 3.0%, or
approximately 4.64% as of December 31, 2002). The Amended Bank Credit Facility
bears interest ranging from 200 to 350 basis points over the Eurodollar rate as
defined in the agreement (or approximately 4.5% as of the January 2003 effective
date). The Amended Bank Credit Facility contains customary affirmative
covenants, negative covenants and conditions of borrowings, all of which were
met as of December 31, 2002. The Company presented the $15.0 reduction in
commitments as short-term debt in the consolidated balance sheet at December 31,
2002.

      B/E Aerospace (UK) Limited, one of the Company's subsidiaries, has a
revolving line of credit agreement aggregating approximately $6.4. This credit
agreement is collateralized by accounts receivable and inventory of B/E
Aerospace (UK) Limited. There were no borrowings outstanding under the credit
agreement as of December 31, 2002.

      Royal Inventum B.V., one of the Company's subsidiaries, has a revolving
credit agreement aggregating approximately $0.5. This credit agreement is
collateralized by accounts receivable and inventory of the Netherland's entity.
There were no borrowings outstanding under the credit agreement as of December
31, 2002.

      Maturities of long-term debt are as follows:

<TABLE>
<CAPTION>
     Year ending December 31,
     ------------------------
     <S>                                                  <C>
     2003                                                 $ 16.9
     2004                                                   17.6
     2005                                                    0.7
     2006                                                  114.7
     2007                                                    3.3
     Thereafter                                            699.7
                                                          ------
     Total                                                $852.9
                                                          ======
</TABLE>
      Interest expense amounted to $60.7 for the transition period ended
December 31, 2002 and $66.2 and $57.9 for the fiscal years ended February 23,
2002 and February 24, 2001, respectively.

                                      F-16
<PAGE>


10. COMMITMENTS, CONTINGENCIES AND OFF-BALANCE SHEET ARRANGEMENTS

      Sale-Leaseback Transaction -- During 2002, the Company entered into two
sale-leaseback transactions involving four of its facilities. Under the terms of
the sale-leaseback agreements, the facilities were sold for $27.0, net of
transaction costs, and have been leased back for initial periods ranging from 15
to 20 years. The leasebacks have been accounted for as operating leases. A gain
of $4.8 resulting from the sales have been deferred and will be amortized on a
straight-line basis to rent expense over the initial term of the leases.

      Lease Commitments -- The Company finances its use of certain facilities
and equipment under committed lease arrangements provided by various
institutions. Since the terms of these arrangements meet the accounting
definition of operating lease arrangements, the aggregate sum of future minimum
lease payments is not reflected on our consolidated balance sheet. At December
31, 2002, future minimum lease payments under these arrangements approximated
$54.2. We also have various other agreements whose future minimum lease payments
approximated $28.0 at December 31, 2002.

      Rent expense for the transition period ended December 31, 2002 and for
fiscal years 2002 and 2001 was approximately $13.5, $9.7 and $12.3,
respectively. Future payments under operating leases with terms currently
greater than one year are as follows:

<TABLE>
<CAPTION>

                 Year ending December 31,
                 ------------------------
                 <S>                                <C>
                 2003                               $11.1
                 2004                                 7.8
                 2005                                 6.9
                 2006                                 6.1
                 2007                                 6.0
                 Thereafter                          44.3
                                                    -----
                                                    $82.2
                                                    =====
</TABLE>

      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.

      Indemnities, Commitments and Guarantees -- During its normal course of
business, the Company has made certain indemnities, commitments and guarantees
under which it may be required to make payments in relation to certain
transactions. These indemnities include non-infringement of patents and
intellectual property indemnities to the Company's customers in connection with
the delivery, design, manufacture and sale of its products, indemnities to
various lessors in connection with facility leases for certain claims arising
from such facility or lease, indemnities to other parties to certain acquisition
agreements and indemnities to directors and officers of the Company to the
maximum extent permitted under the laws of the State of Delaware. The duration
of these indemnities, commitments and guarantees varies, and in certain cases,
is indefinite. Substantially all of these indemnities, commitments and
guarantees provide for limitations on the maximum potential future payments the
Company could be obligated to make. The Company has not recorded any liability
for these indemnities, commitments and guarantees in the accompanying
consolidated balance sheets.

      Employment Agreements -- The Company has employment and compensation
agreements with three key officers of the Company. Agreements for one of the
officers provides for an officer to earn a minimum of $765 thousand per year
through a three year period ending from any date after which it is measured,
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 times 150% of the
highest annual salary paid over the period. Such deferred compensation is
payable in a lump sum, less any prior distributions.

      A second agreement provides for an officer to receive annual minimum
compensation of $710 thousand per year through a three year period ending from
any date after which it is measured, 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 times 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.

                                      F-17
<PAGE>
      A third agreement provides for an officer to receive annual minimum
compensation of $345 thousand per year through a three year period ending from
any date after which it is measured, 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 number of years worked times one-half of this officer's average highest
three year's annual salary (as defined). Such deferred compensation is payable
in a lump sum, less any prior distributions.

      Deferred compensation for these three officers has been accrued as
provided for under the above-mentioned employment agreements. Through December
31, 2001, the Company funded these and other deferred compensation obligations
through corporate-owned life insurance policies and other investments, all of
which were maintained in an irrevocable rabbi trust. The rabbi trust was
terminated and the funds were deposited into individual retirement accounts for
the benefit of the executives in January 2002. All contributions and prior
deferred compensation made subsequent to January 2002 are maintained in
individual grantor trusts on behalf of each of the executives. In addition, the
Company has employment agreements with certain other key members of management
that provide for aggregate minimum annual base compensation of $1.9 million
expiring on various dates through the year 2003. The Company's employment
agreements generally provide for certain protections in the event of a change of
control. These protections generally include the payment of severance and
related benefits under certain circumstances in the event of a change of
control, and for the Company to reimburse such officers for the amount of any
excise taxes associated with such benefits.

11.   INCOME TAXES

      Income tax expense consists of the following:

<TABLE>
<CAPTION>

                                                                       Transition                  Fiscal Year Ended
                                                                      Period Ended         ------------------------------------
                                                                       December                February          February
                                                                       31, 2002                23, 2002          24, 2001
                                                                   --------------------    ------------------ -----------------
    <S>                                                            <C>                     <C>                <C>
    Current:
       Federal                                                          $     --             $     0.7          $    1.3
       State                                                                  --                    --                --
       Foreign                                                               2.7                   1.1               0.9
                                                                        --------             ---------          --------
                                                                             2.7                   1.8               2.2
    Deferred:
       Federal                                                              11.7                  22.9               8.3
       State                                                                (0.2)                  3.8               2.5
       Foreign                                                               6.6                   4.0               1.1
                                                                        --------             ---------          --------
                                                                            18.1                  30.7              11.9
    Change in valuation allowance                                          (18.1)                (30.7)            (11.9)
                                                                        --------             ---------          --------
                                                                        $    2.7             $     1.8          $    2.2
                                                                        ========             =========          ========

</TABLE>

      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>

                                                                        Transition                Fiscal Year Ended
                                                                       Period Ended       -------------------------------------
                                                                        December             February          February
                                                                        31, 2002             23, 2002          24, 2001
                                                                  --------------------    ----------------- -------------------
<S>                                                               <C>                     <C>               <C>
     Statutory U.S. federal income tax expense (benefit)               $  (23.8)            $   (32.5)          $    7.9
     Operating loss (with) without tax benefit                              6.6                  (2.5)               1.0
     Goodwill amortization                                                   --                   3.2                3.3
     Foreign tax rate differential                                          1.2                   2.5                1.3
     Meals and entertainment                                                0.3                   0.2                0.3
     Officer's life insurance                                               0.1                   0.2                0.3
     Change in valuation allowance                                         18.1                  30.7              (11.9)
     Other, net                                                             0.2                    --                 --
                                                                       --------             ---------           --------
                                                                       $    2.7             $     1.8           $    2.2
                                                                       ========             =========           ========

</TABLE>

                                      F-18
<PAGE>

      The tax effects of temporary differences and carryforwards that give rise
to deferred income tax assets and liabilities consist of the following:

<TABLE>
<CAPTION>
                                                                       December               February           February
                                                                       31, 2002               23, 2002           24, 2001
                                                                   -------------------  ------------------  ------------------
    <S>                                                            <C>                    <C>                 <C>
    Inventory reserves                                                  $    9.3            $     8.9           $    6.3
    Acquisition accruals                                                   (10.2)                (7.3)              (6.4)
    Warranty accruals                                                        2.9                  4.8                3.5
    Accrued liabilities                                                     12.9                 15.0               10.6
    Other                                                                    1.2                  2.1                1.5
                                                                        --------            ---------           --------
    Net current deferred income tax asset                                   16.1                 23.5               15.5
                                                                        --------            ---------           --------

    Intangible assets                                                        4.0                 11.6                9.8
    Depreciation                                                           (11.9)               (15.5)             (11.8)
    Net operating loss carryforward                                         99.9                 83.0               48.3
    Research credit carryforward                                             7.1                  7.1                7.1
    Deferred compensation                                                    0.7                  1.1               11.3
    Software development costs                                              (5.5)                (5.5)              (5.4)
    Loss on legal settlement                                                13.0                   --                 --
    Other                                                                    1.0                  1.0                0.8
                                                                        --------            ---------           --------
       Net noncurrent deferred income tax asset                            108.3                 82.8               60.1
                                                                        --------            ---------           --------
       Valuation allowance                                                (124.4)              (106.3)             (75.6)
                                                                        --------            ---------           --------
       Net deferred tax assets (liabilities)                            $     --            $      --           $     --
                                                                        ========            =========           ========
</TABLE>

      The Company established a valuation allowance of $124.4, as of December
31, 2002 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 the Company will be able to generate taxable income to realize such assets
during the federal operating loss carryforward period. The federal operating
loss carryforward begins to expire in 2012. Such uncertainties include the
impact of changing fuel prices on the Company's customers, recent cumulative
losses, the highly cyclical nature of the industry in which it operates,
economic conditions impacting the airframe manufacturers and the airlines, the
Company's high degree of financial leverage, risks associated with new product
introductions 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
against its deferred tax assets.

      As of December 31, 2002, the Company had federal, state and foreign net
operating loss carryforwards of $223.4, $134.7 and $9.6, respectively. The
federal and state net operating loss carryforwards begin to expire in 2012 and
2003, respectively. Approximately $43.1 of the Company's net operating loss
carryforward is related to the exercise of stock options and the tax effect of
such net operating losses will be credited to additional paid-in capital rather
than income tax expense when utilized.

      As of December 31, 2002, the Company had federal research tax credit and
alternative minimum tax credit carryforwards of $7.1 and $1.0, respectively. The
federal research tax credits begin to expire in 2012.

      The Company has not provided for any residual U.S. income taxes on the
approximately $24.7 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 Company's federal tax returns for the years ended February 22, 1997,
February 28, 1998 and February 27, 1999 are currently under examination by the
Internal Revenue Service. Management believes that the resolution of this
examination will not have a material adverse effect on either the Company's
results of operations or financial position.

12. EMPLOYEE RETIREMENT PLANS

      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 other employees. The Company has invested in
corporate-owned life insurance policies to assist in funding this program. The
cash surrender values of these policies and other investments associated with
these plans 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.

                                      F-19
<PAGE>
      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
$11.0 thousand per year. The Company match is equal to 50% of employee
contributions, subject to a maximum of 8% of an employee's pay and is generally
funded in Company stock. Total expense for the plan was $2.1, $3.4 and $1.9 for
the transition period ended December 31, 2002 and for the fiscal years ended
February 23, 2002 and February 24, 2001, respectively. Participants vest 100% in
the Company match after three years of service.

13. STOCKHOLDERS' EQUITY

      Earnings (Loss) Per Share. Basic earnings per common share are determined
by dividing earnings (loss) applicable to common shareholders by the weighted
average number of shares of common stock. Diluted earnings per share are
determined by dividing earnings (loss) applicable 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
below).

      The following table sets forth the computation of basic and diluted net
(loss) earnings per share for the transition period ended December 31, 2002 and
for the fiscal years ended February 23, 2002 and February 24, 2001:

<TABLE>
<CAPTION>

                                                              Transition                Fiscal Year Ended
                                                             Period Ended      -----------------------------------
                                                              December               February          February
                                                              31, 2002               23, 2002          24, 2001
                                                         -----------------     ---------------- -----------------

<S>                                                      <C>                   <C>              <C>
Numerator - Net (loss) earnings                                  $ (70.8)           $ (104.1)          $  20.3
                                                                 =======            ========           =======
Denominator:
Denominator for basic earnings (loss) per share -
   Weighted average shares                                          34.9                32.7              25.4
Effect of dilutive securities -
   Employee stock options                                             --                  --               0.5
                                                                 -------             -------           -------
Denominator for diluted (loss) earnings per share -
   Adjusted weighted average shares                                 34.9                32.7              25.9
                                                                 =======             =======           =======
Basic net (loss) earnings per share                              $ (2.03)            $ (3.18)          $  0.80
                                                                 =======             =======           =======
Diluted net (loss) earnings per share                            $ (2.03)            $ (3.18)          $  0.78
                                                                 =======             =======           =======
</TABLE>

      The Company excluded dilutive securities from the calculation of loss per
share of approximately 0.8 million and approximately 1.1 million for the
transition period ended December 31, 2002 and for the fiscal year ended February
23, 2002, respectively.

      Stock Option Plans. The Company has various stock option plans, including
the Amended and Restated 1989 Stock Option Plan, the 1991 Directors Stock Option
Plan, the 1992 Share Option Scheme and the Amended and Restated 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
vest 25% on the date of grant and 25% per year thereafter.

      The following tables set forth options granted, canceled, forfeited and
outstanding:

<TABLE>
<CAPTION>
                                December 31, 2002
                                -----------------
                                                                            Option Price        Weighted Average
                                                      Options                Per Share          Price Per Share
                                                    ------------            ------------        ----------------
                                                   (in thousands)
     <S>                                            <C>                     <C>                 <C>
     Outstanding, beginning of period                   7,059               $4.08 - $31.50            $14.41
     Options granted                                    1,432                3.25 -   9.70              4.42
     Options exercised                                   (203)               4.08 -  12.00              6.31
     Options forfeited                                   (294)               4.08 -  31.50             17.15
                                                        -----
     Outstanding, end of period                         7,994                3.25 -  31.50             12.50
                                                        =====

     Exercisable at end of period                       5,420                $3.25 - $30.25           $15.59
                                                        =====
</TABLE>
                                      F-20
<PAGE>
<TABLE>
<CAPTION>
                                February 23, 2002
                                -----------------
                                                                             Option Price       Weighted Average
                                                       Options               Per Share          Price Per Share
                                                    ------------            ------------        ----------------
                                                   (in thousands)
     <S>                                            <C>                     <C>                 <C>
     Outstanding, beginning of period                    6,056              $6.94 - $31.50                $17.30
     Options granted                                     1,980               4.08 -  21.88                  5.55
     Options exercised                                    (365)              4.08 -  22.75                 11.60
     Options forfeited                                    (612)              4.08 -  29.87                 19.93
                                                         -----
     Outstanding, end of period                          7,059               4.08 -  31.50                 14.41
                                                         =====
     Exercisable at end of year                          4,535              $4.08 - $31.50                $17.43
                                                         =====
</TABLE>
<TABLE>
<CAPTION>
                                February 24, 2001
                                -----------------
                                                                             Option Price        Weighted Average
                                                      Options                 Per Share          Price Per Share
                                                   ------------              ------------        ----------------
                                                  (in thousands)
     <S>                                            <C>                      <C>                 <C>
     Outstanding, beginning of period                    5,808               $7.00 -  $31.50               $18.00
     Options granted                                     1,231                6.94 -   16.00                12.05
     Options exercised                                    (600)               6.94 -   19.00                10.61
     Options forfeited                                    (383)               6.94 -   29.88                19.98
                                                        ------
     Outstanding, end of period                          6,056                6.94 -   31.50                17.30
                                                        ======
     Exercisable at end of year                          3,793               $6.94 -  $31.50               $19.54
                                                        ======
</TABLE>
At December 31, 2002, 450,235 options were available for grant under each of the
Company's Option Plans.
<TABLE>
<CAPTION>
                              Options Outstanding at December 31, 2002
- ------------------------------------------------------------------------------------------------------------------
                                                Weighted      Weighted Average                         Weighted
       Range of               Options            Average         Remaining             Options         Average
    Exercise Price          Outstanding         Exercise       Contractual           Exercisable    Exercise Price
    --------------          -----------         ---------      ------------          -----------    --------------
                           (in thousands)                        (years)            (in thousands)
    <S>                    <C>                  <C>            <C>                  <C>             <C>
    $ 3.25 - $4.43               2,854             $4.25            9.23                  996               $ 4.20
      6.75 - 12.00               2,007              9.60            6.81                1,382                 9.75
     12.13 - 19.00               1,364             17.87            5.77                1,308                17.88
     19.88 - 30.25               1,769             24.98            5.20                1,734                25.05
                                 -----                                                  -----
                                 7,994                                                  5,420
                                 =====                                                  =====
</TABLE>
      The estimated fair value of options granted during the transition period
ended December 31, 2002 and for fiscal 2002 and fiscal 2001, was $3.54 per
share, $4.17 per share and $7.80 per share, respectively.

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 261,000 and 136,000 shares
of common stock during the transition period ended December 31, 2002 and during
fiscal 2002, respectively, pursuant to this plan at an average price per share
of $6.49 and $14.29, respectively.

15. SEGMENT REPORTING

       The Company is organized based on the products and services it offers.
Under this organizational structure, the Company has three reportable segments:
Commercial Aircraft Products, Business Jet Products and Fastener Distribution.
The Company's Commercial Aircraft Products segment consists of eight operating
facilities while the Business Jet and Fastener Distribution segments consist of
two and one principal operating facilities, respectively.

       Each segment reports its results of operations and makes requests for
capital expenditures and acquisition funding to the Company's chief operational
decision-making group. This group is presently comprised of the Chairman, the
President and Chief Executive Officer, and the Corporate Senior Vice President
of Administration and Chief Financial Officer. Each operating segment has
separate management teams and infrastructures dedicated to providing a full
range of products and services to their commercial, business jet and
aircraft-manufacturing customers.
                                      F-21
<PAGE>



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

<TABLE>
<CAPTION>

                                                   TRANSITION PERIOD ENDED DECEMBER 31, 2002
                                       ----------------------------------------------------------------------
                                         Commercial
                                          Aircraft           Business          Fastener
                                          Products        Jet Products       Distribution       Consolidated
                                       ----------------- ------------------ ------------------ --------------
<S>                                    <C>               <C>                <C>                <C>
Net sales                                    $354.5             $ 71.1            $ 78.0         $   503.6
Operating earnings (loss)                     (32.9)               7.6              14.5             (10.8)
Total assets                                  700.9              170.5             195.7           1,067.1
Goodwill                                      169.2               87.3              88.2             344.7
Capital expenditures                           12.0                4.9               0.5              17.4
Depreciation and amortization                  19.9                3.6               1.2              24.7
</TABLE>


<TABLE>
<CAPTION>

                                                        FISCAL YEAR ENDED FEBRUARY 23, 2002
                                       ---------------------------------------------------------------------
                                         Commercial
                                          Aircraft            Business       Fastener
                                          Products          Jet Products    Distribution      Consolidated
                                       ----------------- ----------------- ---------------- ----------------
<S>                                    <C>               <C>               <C>              <C>
Net sales                                    $550.6            $ 85.6           $ 44.3           $  680.5
Operating earnings (loss)                     (40.1)              6.0              1.6              (32.5)
Total assets                                  761.3             165.0            202.0            1,128.3
Goodwill, net                                 164.8              82.5             85.8              333.1
Capital expenditures                           11.1               2.2              0.6               13.9
Depreciation and amortization                  34.9              10.6              1.3               46.8
</TABLE>

<TABLE>
<CAPTION>

                                                      FISCAL YEAR ENDED FEBRUARY 24, 2001
                                       ---------------------------------------------------------------------
                                         Commercial
                                          Aircraft           Business        Fastener
                                          Products         Jet Products     Distribution      Consolidated
                                       ----------------- ----------------- ---------------- ----------------
<S>                                    <C>               <C>               <C>              <C>
Net sales                                    $580.3            $ 86.1            $  --           $  666.4
Operating earnings                             62.5              14.2               --               76.7
Total assets                                  739.8             196.2               --              936.0
Goodwill, net                                 172.6              43.5               --              216.1
Capital expenditures                           12.6               4.6               --               17.2
Depreciation and amortization                  33.4               9.4               --               42.8
</TABLE>




                  [Remainder of page intentionally left blank]


                                      F-22
<PAGE>



       Through February 24, 2001, we operated in the (1) commercial aircraft
products, (2) business jet products and (3) engineering services segments of the
commercial airline and general aviation industry. Following the purchase of M &
M Aerospace, Inc., we realigned our business to operate in the following
segments - (1) commercial aircraft products, (2) business jet products and (3)
fastener distribution.

       Net sales for similar classes of products or services within these
business segments for the transition period ended December 31, 2002 and for the
fiscal years ended February 2002 and 2001 are presented below:

<TABLE>
<CAPTION>

                                                       Transition            Fiscal Year Ended
                                                      Period Ended    --------------------------------
                                                       December          February          February
                                                       31, 2002          23, 2002          24, 2001
                                                    --------------    --------------    --------------
<S>                                                 <C>               <C>               <C>
Commercial aircraft products:
   Seating products                                        $144.6            $247.8            $288.1
   Interior systems products                                116.0             152.6             151.6
   Engineered interior structures, components
       and assemblies                                        93.9             150.2             140.6
                                                    --------------    --------------    --------------
                                                            354.5             550.6             580.3
Business jet products                                        71.1              85.6              86.1
Fastener distribution                                        78.0              44.3                --
                                                    --------------    --------------    --------------
Net sales                                                  $503.6            $680.5            $666.4
                                                    ==============    ==============    ==============
</TABLE>

     The Company operated principally in two geographic areas, the United States
and Europe (primarily the United Kingdom), during the transition period ended
December 31, 2002 and during the fiscal years ended February 23, 2002 and
February 24, 2001. 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 (loss) for
the transition period ended December 31, 2002 and the fiscal years ended
February 23, 2002 and February 24, 2001 and identifiable assets as of December
31, 2002, February 23, 2002 and February 24, 2001 by geographic area:

<TABLE>
<CAPTION>

                                           Transition               Fiscal Year Ended
                                          Period Ended        ---------------------------------
                                           December              February         February
                                           31, 2002              23, 2002         24, 2001
                                       ------------------     ---------------- ----------------
<S>                                    <C>                    <C>              <C>
  Net sales:
  United States                           $   362.4               $  535.7         $ 503.8
  Europe                                      141.2                  144.8           162.6
                                          ---------               --------         -------
  Total:                                  $   503.6               $  680.5         $ 666.4
                                          =========               ========         =======

  Operating (loss) earnings:
  United States                           $    13.9               $  (30.3)        $  65.4
  Europe                                      (24.7)                  (2.2)           11.3
                                          ---------               --------         -------
  Total:                                  $   (10.8)              $  (32.5)        $  76.7
                                          =========               ========         =======

  Identifiable assets:
  United States                           $   861.9               $  948.7         $ 756.7
  Europe                                      205.2                  179.6           179.3
                                          ---------               --------         -------
  Total:                                  $ 1,067.1               $1,128.3         $ 936.0
                                          =========               ========         =======

</TABLE>

                                      F-23
<PAGE>



      Export sales from the United States to customers in foreign countries
amounted to approximately $111.5, $113.7 and $160.8 in the transition period
ended December 31, 2002 and fiscal years 2002 and 2001, respectively. Net sales
to all customers in foreign countries amounted to $233.9, $288.3 and $279.8 in
the transition period ended December 31, 2002 and fiscal 2002 and 2001,
respectively. Net sales to Europe amounted to 24%, 20% and 22% in the transition
period ended December 31, 2002, fiscal 2002 and 2001, respectively. Net sales to
Asia amounted to 11%, 12% and 10% in the transition period ended December 31,
2002, fiscal 2002 and 2001, respectively. Major customers (i.e., customers
representing more than 10% of net sales) change from year to year depending on
the level of refurbishment activity and/or the level of new aircraft purchases
by such customers. There were no major customers in the transition period ended
December 31, 2002, fiscal 2002 and 2001.

16. FAIR VALUE INFORMATION

      The following disclosure of the estimated fair value of financial
instruments at December 31, 2002 and February 23, 2002 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 December 31, 2002 and February 23, 2002, the Company's 8 7/8% Notes
had carrying values of $250.0 and $250.0 and fair values of $183.8 and $211.2,
respectively. At December 31, 2002 and February 23, 2002, the Company's 8% Notes
had carrying values of $249.7 and $249.7 and fair values of $186.3 and $209.3,
respectively. At December 31, 2002 and February 23, 2002, the Company's 9 1/2%
Notes had carrying values of $200.0 and $200.0 and fair values of $150.0 and
$176.5, respectively. The carrying amounts under the Bank Credit Facility are a
reasonable estimate of fair value as interest is based upon floating market
rates.

      The fair value information presented herein is based on pertinent
information available to management at December 31, 2002 and February 23, 2002,
respectively. 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.

17. SELECTED QUARTERLY DATA (Unaudited)

      Summarized quarterly financial data for the transition period ended
December 31, 2002 and the fiscal year ended February 23, 2002 are as follows:

<TABLE>
<CAPTION>
                                                                   Transition Period Ended December 31, 2002
                                                      ---------------------------------------------------------------------
                                                         First            Second            Third           December
                                                        Quarter          Quarter           Quarter            2002
                                                      ---------------- ----------------- ----------------- ----------------
  <S>                                                 <C>              <C>               <C>               <C>
  Net sales                                             $  154.3           $ 154.8         $  145.5            $  49.0
  Gross profit                                              52.9              49.0             37.0               12.4
  Net loss                                                  (1.5)             (6.2)           (22.4)             (40.7)
  Basic net loss per share                                 (0.04)            (0.18)           (0.64)             (1.17)
  Diluted net loss per share                               (0.04)            (0.18)           (0.64)             (1.17)
</TABLE>


<TABLE>
<CAPTION>
                                                                    Fiscal Year Ended February 23, 2002
                                                      ---------------------------------------------------------------------
                                                         First            Second            Third            Fourth
                                                        Quarter          Quarter           Quarter           Quarter
                                                      ---------------- ----------------- ----------------- ----------------
  <S>                                                 <C>              <C>               <C>               <C>
  Net sales                                             $  176.8           $179.1          $  172.8            $ 151.8
  Gross profit (loss)                                       65.9             69.0             (37.8)              53.3
  Net earnings (loss) before extraordinary item              7.8              8.9            (106.2)              (5.3)
  Net (loss) earnings                                       (1.5)             8.9            (106.2)              (5.3)
  Basic net (loss) earnings per share                      (0.05)            0.28             (3.08)             (0.15)
  Diluted net (loss) earnings per share                    (0.05)            0.27             (3.08)             (0.15)

</TABLE>

                                      F-24
<PAGE>



SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
FOR THE TEN-MONTH TRANSITION PERIOD ENDED DECEMBER 31, 2002
AND FOR THE FISCAL YEARS ENDED FEBRUARY 23, 2002, AND FEBRUARY 24, 2001
- -----------------------------------------------------------------------
(In millions)

<TABLE>
<CAPTION>

                                   BALANCE                                                     BALANCE
                                AT BEGINNING                                                   AT END
                                  OF PERIOD       EXPENSES      OTHER       DEDUCTIONS        OF PERIOD
                                ------------      --------      -----       ----------        ---------
DEDUCTED FROM ASSETS:
- ---------------------
Allowance for doubtful accounts:
<S>                             <C>               <C>           <C>          <C>              <C>
December 31, 2002                   $  4.9          $ 0.8         $(0.1)         $  1.7            $ 3.9
Fiscal Year 2002                       2.6            1.9           1.3  (1)       0.9              4.9
Fiscal Year 2001                       3.9            0.6          (0.4) (2)       1.5              2.6

Reserve for obsolete inventories:

December 31, 2002                   $ 27.9          $ 9.3 (3)     $ 4.7         $ 12.9 (3)        $29.0
Fiscal Year 2002                      16.1           11.7 (3)       8.0 (1)        7.9 (3)         27.9
Fiscal Year 2001                      16.5           13.6           0.7 (2)       14.7             16.1

</TABLE>



(1)  Balances associated with the 2002 acquisitions.
(2)  Balances associated with the 2001 acquisitions.
(3)  Excludes $7.0 and $34.5 of inventory impairments associated with the
     Company's facility consolidation and integration plan during the transition
     period ended December 31, 2002 and the fiscal year ended February 23, 2002,
     respectively.

                                      F-25

</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-3
<SEQUENCE>3
<FILENAME>ex3.txt
<DESCRIPTION>BY-LAWS
<TEXT>
                                                                     EXHIBIT 3.4

                                     BY-LAWS

                                       OF

                               BE AEROSPACE, INC.
                        (amended as of October 24, 2002)

                  Section 1. LAW, CERTIFICATE OF INCORPORATION
                                   AND BY-LAWS

                  1.1. These by-laws are subject to the certificate of
incorporation of the corporation. In these by-laws, references to law, the
certificate of incorporation and by-laws mean the law, the provisions of the
certificate of incorporation and the by-laws as from time to time in effect.

                             Section 2. STOCKHOLDERS

                  2.1. ANNUAL MEETING. The annual meeting of stockholders shall
be held at 10:30 a.m. on the third Wednesday in July in each year, unless that
day be a legal holiday at the place where the meeting is to be held, in which
case the meeting shall be held at the same hour on the next succeeding day not a
legal holiday, or at such other date and time as shall be designated from time
to time by the board of directors and stated in the notice of the meeting, at
which they shall elect a board of directors and stated in the notice of the
meeting, at which they shall elect a board of directs and transact such other
business as may be required by law or these by-laws or as may properly come
before the meeting.

                  2.2 SPECIAL MEETING. A special meeting of the stockholders may
be called at any time by the chairman of the board, if any, the president or the
board of directors. A special meeting of the stockholders shall be called by the
secretary, or in the case of the death, absence, incapacity or refusal of the
secretary, by an assistant secretary or some other officer, upon application of
a majority of the directors. Any such application shall state the purpose or
purposes of the proposed meeting. Any such call shall state the place, date,
hour, and purposes of the meeting.

                  2.3. PLACE OF MEETING. All meetings of the stockholders for
the election of directors or for any other purpose shall be held at such place
within or without the State of Delaware as may be determined from time to time
by the chairman of the board, if any, the president or the board of directors.
Any adjourned session of any meeting of the stockholders shall be held at the
place designated in the vote of adjournment.

                  2.4. NOTICE OF MEETINGS. Except as otherwise provided by law,
a written notice of each meeting of stockholders stating the place, day and hour
thereof and, in the case of a special meeting, the purposes for which the
meeting is called, shall be given not less than ten nor more than sixty days
before the meeting, to each stockholder entitled to vote the seat, and to each
stockholder who, by law, by the certificate of incorporation or by these
by-laws, is entitled to notice, by leaving such notice with him or at his
residence or usual place of business, or by depositing it in the United States
mail, postage prepaid, and addressed to such stockholder at his address as it
appears in the records of the corporation. Such notice shall be given by the
secretary, or by an officer or person designated by the board of directors, or
in the case of a special meeting by the officer calling the meeting. As to any
adjourned session of any meeting of stockholders, notice of the adjourned
meeting need not be given if the time and place thereof are announced at the
meeting at which the adjournment was taken except that if the adjournment is for
more than thirty days or if after the adjournment a new record date is set for
the adjourned session, notice of any such adjourned session of the meeting shall
be given in the manner heretofore described. No notice of any meeting of
stockholders or any adjourned session thereof need be given to a stockholder if
a written waiver of notice, executed before or after the meeting as such
adjourned session by such stockholder, is filed with the records of the meeting
or if the stockholder attends such meeting without objecting at the beginning of
the meeting to the transaction of any business because the meeting is not
lawfully called or convened. Neither the business to be transacted at, nor the
purpose of, any meeting of the stockholders or any adjourned session thereof
need be specified in any written waiver of notice.


<PAGE>


                                        2
                  2.5. QUORUM OF STOCKHOLDERS. At any meeting of the
stockholders a quorum as to any matter shall consist of a majority of the votes
entitled to be cast on the matter, except where a larger quorum is required by
law, by the certificate of incorporation or by these by-laws. Any meeting may be
adjourned from time to time by a majority of the votes properly cast upon the
question, whether or not a quorum is present. If a quorum is present at an
original meeting, a quorum need not be present at an adjourned session of that
meeting. Shares of its own stock belonging to the corporation or to another
corporation, if a majority of the shares entitled to vote in the election of
directors of such other corporation is held, directly or indirectly, by the
corporation, shall neither be entitled to vote not be counted for quorum
purposes; provided, however, that the foregoing shall not limit the right of any
corporation to vote stock, including but not limited to its own stock, held by
it in a fiduciary capacity.

                  2.6. ACTION BY VOTE. When a quorum is present at any meeting,
a plurality of the votes properly cast for election to any office shall elect to
such office and a majority of the votes properly cast upon any question other
than an election to an office shall decide the question, except when a larger
vote is required by law, by the certificate of incorporation or by these
by-laws. No ballot shall be required for any election unless requested by a
stockholder present or represented at the meeting and entitled to vote in the
election.

                  2.7. ACTION WITHOUT MEETINGS. Unless otherwise provided in the
certificate of incorporation, any action required or permitted to be taken by
stockholders for or in connection with any corporate action may be taken without
a meeting, without prior notice and without a vote, if a consent in writing,
setting forth the action so taken, shall be signed by the holders of outstanding
stock having not less than the minimum number of votes that would be necessary
to authorize or take such action at a meeting at which all shares entitled to
vote thereon were present and voted.

                  If action is taken by unanimous consent of stockholders, the
writing or writings comprising such unanimous consent shall be filed with the
records of the meetings of stockholders.

                  If action is taken by less than unanimous consent of
stockholders and in accordance with the foregoing, there shall be filed with the
records of the meetings of stockholders the writing or writings comprising such
less than unanimous consent. Prompt notice of the taking of the corporate action
without a meeting by less than unanimous written consent shall be given to those
who have not consented in writing and a certificate signed and attested to by
the secretary that such notice was given shall be filed with the records of the
meetings of stockholders.

                  In the event that the action which is consented to is such as
would have required the filing of a certificate under any of the provisions of
the General Corporation Law of Delaware, if such action had been voted upon by
the stockholders at a meeting thereof, the certificate filed under such
provision shall state that written consent has been given under Section 228 of
said General Corporation Law, in lieu of stating that the stockholders have
voted upon the corporate action in questions, if such last mentioned statement
is required thereby.

                  2.8. PROXY REPRESENTATION. Every stockholder may authorize
another person or persons to act for him by proxy in all matters in which a
stockholder is entitled to participate, whether by waiving notice of any
meeting, objecting to or voting or participating at a meeting, or expressing
consent or dissent without a meeting. Every proxy must be signed by the
stockholder or by his attorney-in-fact. No proxy shall be voted or acted upon
after three years from its date unless such proxy provides for a longer period.
A duly executed proxy shall be irrevocable if it states that it is irrevocable
and, if, and only as long as, it is coupled with an interest sufficient in law
to support an irrevocable power. A proxy may be made irrevocable regardless of
whether the interest with which it is coupled is an interest in the stock itself
or an interest in the corporation generally. The authorization of a proxy may
but need not be limited to specified action, provided, however, that if a proxy
limits its authorization to a meeting or meetings of stockholders, unless
otherwise specifically provided such proxy shall entitle the holder thereof to
vote at any adjourned session but shall not be valid after the final adjournment
thereof.


<PAGE>


                                        3
                  2.9. INSPECTORS. The directors or the person presiding at the
meeting may, but need not, appoint one or more inspectors of election and any
substitute inspectors to act at the meeting or any adjournment thereof. Each
inspector, before entering upon the discharge of his duties, shall take and sign
an oath faithfully to execute the duties of inspector at such meeting with
strict impartiality and according to the best of his ability. The inspectors, if
any, shall determine the number of shares of stock outstanding and the voting
power of each, the shares of stock represented at the meeting, the existence of
a quorum, the validity and effect of proxies, and shall receive votes, ballots
or consents, hear and determine all challenges and questions arising in
connection with the right to vote, count and tabulate all votes, ballots or
consents, determine the result, and do such acts as are proper to conduct the
election or vote with fairness to all stockholders. On request of the person
presiding at the meeting, the inspectors shall make a report in writing of any
challenge, question or matter determined by them and execute a certificate of
any fact found by them.

                  2.10. LIST OF STOCKHOLDERS. The secretary shall prepare and
make, at least ten days before every meeting of stockholders, a complete list of
the stockholders entitled to vote at such meeting, arranged in alphabetical
order and showing the address of each stockholder and the number of shares
registered in his name. The stock ledger shall be the only evidence as to who
are stockholders entitled to examine such list or to vote in person or by proxy
at such meeting.

                  2.11 BUSINESS OF MEETING. No business may be transacted at an
annual meeting of stockholders, other than business that is either (a) specified
in the notice of meeting (or any supplement thereto) given by or at the
direction of the Board of Directors (or any duly authorized committee thereof),
(b) otherwise properly brought before the annual meeting by or at the direction
of the Board of Directors (or any duly authorized committee thereof), or (c)
otherwise properly brought before the annual meeting by any stockholder of the
Company who (i) is a stockholder of record on the date of the giving of the
notice provided for in this Section 2.11 and on the record date for the
determination of stockholders entitled to vote at such annual meeting and (ii)
complies with the notice procedures set forth in this Section 2.11.

                  In addition to any other applicable requirements, for business
to be properly brought before an annual meeting by a stockholder, such
stockholder must have given timely notice thereof in proper written form to the
Secretary of the Company.

                  To be timely, a stockholder's notice to the Secretary must be
delivered to or mailed and received by the Secretary of the Company not less
than fifty (50) days prior to the date of the annual meeting of stockholders;
provided, that in the event that less than 60 days' notice or prior public
disclosure of the date of the meeting is given or made to stockholders, notice
by the stockholder in order to be timely must be so received not later than the
close of business on the tenth (10th) day following the day on which such notice
of the date of the annual meeting was mailed or such public disclosure of the
date of the annual meeting was made, whichever first occurs.

                  To be proper written form, a stockholder's notice to the
Secretary must set forth as to each matter such stockholder proposes to bring
before the annual meeting (i) a brief description of the business desired to be
brought before the annual meeting and the reasons for conducting such business
at the annual meeting, (ii) the name and record address of such stockholder,
(iii) the class or series and number of shares of capital stock of the Company
which are owned beneficially or of record by such stockholder, (iv) a
description of all arrangements or understandings between such stockholder and
any other person or persons (including their names) in connection with the
proposal of such business by such stockholder and any material interest of such
stockholder in such business and (v) a representation that such stockholder
intends to appear in person or by proxy at the annual meeting to bring such
business before the meeting.


<PAGE>


                                        4
                  No business shall be conducted at the annual meeting of
stockholders except business brought before the annual meeting in accordance
with the procedures set forth in this Section 2.11, provided, however, that,
once business has been properly brought before the annual meeting in accordance
with such procedures, nothing in this Section 2.11 shall be deemed to preclude
discussion by any stockholder of any such business. If the Chairman of an annual
meeting determines that business was not properly brought before the annual
meeting in accordance with the foregoing procedures, the Chairman of an annual
meeting determines that business was not properly brought before the meeting and
such business shall not be transacted.

                          Section 3. BOARD OF DIRECTORS

                  3.1. NUMBER. The number of directors which shall constitute
the whole board shall be not less than three and not more than 12. Within the
foregoing limits, the stockholders at the annual meeting shall determine the
number of directors and shall elect the number of directors as determined.
Within the foregoing limits, the number of directors may be increased at any
time or from time to time by the stockholders or by the directors by a vote of a
majority of the directors then in office. The number of directors may be
decreased to any number permitted by the foregoing at any time either by the
stockholders or by the directors by a vote of the majority of the directors then
in office, but only to eliminate vacancies existing by reason of the death,
resignation or removal or one or more directors. Directors need not be
stockholders.

                  3.2 CLASSIFICATION, ELECTION AND TENURE. The directors, other
than whose who may be elected by the holders of any class or series of
preference stock voting separately by class or series, shall be classified, with
respect to the duration of the term for which they severally hold office, into
three classes, designated Class I, Class II, and Class III, which shall be as
nearly equal in number as possible and as provided by resolution of the board of
directors in connection with such election.

                  Each initial director in Class I shall hold office for a term
expiring at the 1992 annual meeting of stockholders; each initial director of
Class II shall hold office for a term expiring at the 1993 annual meeting of
stockholders; and each initial director of Class III shall hold office for a
term expiring at the 1994 annual meeting of stockholders. Each director shall
serve until his successor is duly elected and qualified or until his earlier
death, resignation, removal or disqualification. At each annual meeting of
stockholders following the 1991 annual meeting, the stockholders shall elect the
successors to the class of directors whose term expires at that meeting to hold
office for a term expiring at the annual meeting of stockholders held in the
third year following the year of their election and until their successors have
been duly elected and qualified or until their earlier death, resignation,
removal or disqualification.

                  The board of directors shall increase or decrease the number
of directors in one or more classes as may be appropriate whenever it increases
or decreases the number of directors pursuant to Section 3.1, in order to ensure
that the three classes shall be as nearly equal in number as possible.

                  3.3. POWERS. The business and affairs of the corporation shall
be managed by or under the direction of the board of directors who shall have
and may exercise all the powers of the corporation and do all such lawful acts
and things as are not by law, the certificate of incorporation or these by-laws
directed or required to be exercised or done by the stockholders.



<PAGE>


                                        5
                  3.4. VACANCIES. Vacancies and any newly created directorships
resulting from any increase in the number of directors may be filled by vote of
the stockholders at a meeting called for the purpose, or by a majority of the
directors then in office, although less than a quorum, or by a sole remaining
director. When one or more directors shall resign from the board, effective at a
future date, a majority of the directors then in office, including those who
have resigned, shall have power to fill such vacancy or vacancies, the vote or
action by writing thereon to take effect when such resignation or resignations
shall become effective. The directors shall have and may exercise all their
powers notwithstanding the existence of one or more vacancies in their number,
subject to any requirements of law or of the certificate of incorporation or of
these by-laws as to the number of directors required for a quorum or for any
vote or other actions.

                  3.5. COMMITTEES. The board of directors may, by vote of a
majority of the whole board, (a) designate, change the membership of or
terminate the existence of any committee or committees, each committee to
consist of one or more of the directors; (b) designate one or more directors as
alternative members of any such committee who may replace any absent or
disqualified member at any meeting of the committee; and (c) determine the
extent to which each such committee shall have and may exercise the powers of
the board of directors in the management of the business and affairs of the
corporation, including the power to authorize the seal of the corporation to be
affixed to all papers which require it and the power and authority to declare
dividends or to authorize the issuance of stock; excepting, however, such powers
which by law, by the certificate of incorporation or by these by-laws they are
prohibited from so delegating. In the absence or disqualification of any member
of such committee and his alternate, if any, the member or members thereof
present at any meeting and not disqualified from voting, whether or not
constituting a quorum, may unanimously appoint another member of the board of
directors to act at the meeting in the place of any such absent or disqualified
member. Except as the board of directors may otherwise determine, any committee
may make rules for the conduct of its business, but unless otherwise provided by
the board or such rules, its business shall be conducted as nearly as may be in
the same manner as is provided by these by-laws for the conduct of business by
the board of directors. Each committee shall keep regular minutes of its
meetings and report the same to the board of directors upon request.

                  3.6. REGULAR MEETINGS. Regular meetings of the board of
directors may be held without call or notice at such places within or without
the State of Delaware and at such times as the board may from time to time
determine, provided that notice of the first regular meeting following any such
determination shall be given to absent directors. A regular meeting of the
directors may be held without call or notice immediately after and at the same
place as the annual meeting of stockholders.

                  3.7 SPECIAL MEETINGS. Special meetings of the board of
directors may be held at any time and at any place within or without the State
of Delaware designated in the notice of the meeting, when called by the chairman
of the board, if any, the president, or by one-third or more in number of the
directors, reasonable notice thereof being given to each director by the
secretary or by the chairman of the board, if any, the president or any one of
the directors calling the meeting.

                  3.8 NOTICES. It shall be reasonable and sufficient notice to a
director to send notice by mail at least forty-eight hours or by telegram at
least twenty-four hours before the meeting addressed to him at his usual or last
known business or residence address or to give notice to him in person or by
telephone at least twenty-four hours before the meeting. Notice of a meeting
need not be given to any director if a written waiver of notice, executed by him
before or after the meeting, is filed with the records of the meeting, or to any
director who attends the meeting without protesting prior thereto or at its
commencement the lack of notice to him. Neither notice of a meeting nor a waiver
of a notice need specify the purposes of the meeting.

                  3.9. QUORUM. Except as may be otherwise provided by law, by
the certificate of incorporation or by these by-laws, at any meeting of the
directors a majority of the directors then in office shall constitute a quorum;
a quorum shall not in any case be less than one-third of the total number of
directors constituting the whole board. Any meeting may be adjourned from time
to time by a majority of the votes cast upon the question, whether or not a
quorum is present, and the meeting may be held as adjourned without further
notice.


<PAGE>


                                        6
                  3.10. ACTION BY VOTE. Except as may be otherwise provided by
         law, by the certificate of incorporation or by these by-laws, when a
         quorum is present at any meeting the vote of a majority of the
         directors present shall be the act of the board of directors.

                  3.11. ACTION WITHOUT A MEETING. Any action required or
         permitted to be takes at any meeting of the board of directors or a
         committee thereof may be taken without a meeting if all the members of
         the board or of such committee, as the case may be, consent thereto in
         writing, and such writing or writings are filed with the records of the
         meetings of the board or of such committee. Such consent shall be
         treated for all purposes as the act of the board or of such committee,
         as the case may be.

                  3.12. PARTICIPATION IN MEETINGS BY CONFERENCE TELEPHONE.
         Members of the board of directors, or any committee designated by such
         board, may participate in a meeting of such board or committee by means
         of conference telephone or similar communications equipment by means of
         which all persons participating in the meting can hear each other or by
         any other means permitted by law. Such participation shall constitute
         presence in person at such meeting.

                  3.13. COMPENSATION. In the discretion of the board of
         directors, each director may be paid such fees for his services as
         director and be reimbursed for his reasonable expenses incurred in the
         performance of his duties as director as the board of directors from
         time to time may determine. Nothing contained in this section shall be
         construed to preclude any director from serving the corporation in any
         other capacity and receiving reasonable compensation therefor.

                  3.14. INTERESTED DIRECTORS AND OFFICERS.

                  (a) No contract or transaction between the corporation and one
         or more of its directors or officers, or between the corporation and
         any other corporation, partnership, association, or other organization
         in which one or more of the corporation's directors or officers are
         directors or officers, or have a financial interest, shall be void or
         voidable solely for this reason, or solely because the director or
         officer is present at or participates in the meeting of the board or
         committee thereof which authorizes the contract or transaction, or
         solely because his or their votes are counted for such purpose, if:

                  (1) The material facts as to his relationship or interest and
         as to the contract or transaction are disclosed or are known to the
         board of directors or the committee, and the board or committee in good
         faith authorizes the contract or transaction by the affirmative votes
         of a majority of the disinterested directors, even though the
         disinterested directors be less than a quorum; or

                  (2) The material facts as to his relationship or interest and
         as to the contract or transaction are disclosed or are known to the
         stockholders entitled to vote thereon, and the contract or transaction
         is specifically approved in good faith by vote of the stockholders; or

                  (3) The contract or transaction is fair as to the corporation
         as of the time it is authorized, approved or ratified, by the board of
         directors, a committee thereof, or the stockholders.

                  (b) Common or interested directors may be counted in
         determining the presence of a quorum at a meeting of the board of
         directors or of a committee which authorizes the contract or
         transaction.


<PAGE>


                                        7
                         Section 4. OFFICERS AND AGENTS

                  4.1. ENUMERATION; QUALIFICATION. The officers of the
corporation shall be a president, chief financial officer, a secretary and such
other officers, if any, as the board of directors from time to time may in its
discretion elect or appoint including without limitation a chairman of the
board, one or more vice presidents and a controller. The corporation may also
have such agents, if any, as the board of directors from time to time may in its
discretion choose. Any officer may be but none need be a director or
stockholder. Any two or more officers may be held by the same person. Any
officer may be required by the board of directors to secure the faithful
performance of his duties to the corporation by giving bond in such amount and
with sureties or otherwise as the board of directors may determine.

                  4.2. POWERS. Subject to law, to the certificate of
incorporation and to the other provisions of these by-laws, each officer shall
have, in addition to the duties and powers herein set forth, such duties and
powers as are commonly incident to his office and such additional duties and
powers as the board of directors may from time to time designate.

                  4.3. ELECTION. The officers may be elected by the board of
directors at their first meeting following the annual meeting of the
stockholders or at any other time. At any time or from time to time the
directors may delegate to any officer their power to elect or appoint any other
officer or any agents.

                  4.4. TENURE. Each officer shall hold office until the first
meeting of the board of directors following the next annual meeting of the
stockholders and until his respective successor is chosen and qualified unless a
shorter period shall have been specified by the terms of his election or
appointment, or in each case until he sooner dies, resigns, is removed or
becomes disqualified. Each agent shall retain his authority at the pleasure of
the directors, or the officer by whom he was appointed or by the officer who
then holds agent appointive power.

                  4.5. CHAIRMAN OF THE BOARD OF DIRECTORS, PRESIDENT AND VICE
PRESIDENT. The chairman of the board, if any, shall have such duties and powers
as shall be designated from time to time by the board of directors. Unless the
board of directors otherwise specifies, the chairman of the board, or if there
is none the chief executive officer, shall preside, or designate the person who
shall preside, at all meetings of the stockholders and of the board of
directors.

                  Unless the board of directors otherwise specifies, the
president shall be the chief executive officer and shall have direct charge of
all business operations of the corporation and, subject to the control of the
directors, shall have general charge and supervision of the business of the
corporation.

                  Any vice presidents shall have such duties and powers as shall
be set forth in these by-laws or as shall be designated from time to time by the
board of directors or by the president.

                  4.6. CHIEF FINANCIAL OFFICER. The chief financial officer of
the corporation shall be in charge of its funds and valuable papers, and shall
have such other duties and powers as may be designated from time to time by the
board of directors or by the president. If no controller is elected, the chief
financial officer shall also have the duties and powers of the controller.

                  4.7. CONTROLLER AND ASSISTANT CONTROLLERS. If a controller is
elected, he shall be in charge of the corporation's books of account and
accounting records, and of its accounting procedures. He shall have such other
duties and powers as may be designated from time to time by the board of
directors, the president or the chief financial officer.


<PAGE>


                                        8
                  Any assistant controller shall have such duties and powers as
shall be designated from time to time by the board of directors, the president,
the chief financial officer or the controller.

                  4.8. SECRETARY AND ASSISTANT SECRETARIES. The secretary shall
record all proceedings of the stockholders, of the board of directors and of
committees of the board of directors in a book or series of books to be kept
therefor and shall file therein all actions by written consent of stockholders
or directors. In the absence of the secretary from any meeting, an assistant
secretary, or if there be none or he is absent, a temporary secretary chosen at
the meeting, shall record the proceedings thereof. Unless a transfer agent has
been appointed the secretary shall keep or cause to be kept the stock and
transfer records of the corporation, which shall contain the names and record
addresses of all stockholders and the number of shares registered in the name
of each stockholder. He shall have such other duties and powers as may from
time to time be designated by the board of directors or the president.

                  Any assistant secretaries shall have such duties and powers as
shall be designated from time to time by the board of directors, the president
or the secretary.

                      Section 5. RESIGNATIONS AND REMOVALS

                  5.1. Any director or officer may resign at any time by
delivering his resignation in writing to the chairman of the board, if any, the
president, or the secretary or to a meeting of the board of directors. Such
resignations shall be effective upon receipt unless specified to be effective at
some other time, and without in either case the necessity of its being accepted
unless the resignation shall so state. Except as otherwise provided in the
certificate of incorporation or these by-laws relating to the rights of the
holders of any class or series of preference sk, voting separately by class or
series, to elect directors under specified circumstances, any director or
directors may be removed from office at any time, but only for cause and only by
the affirmative vote, at any regular meeting or special meeting of the
stockholders, of not less than two-thirds of the total number of votes of the
then outstanding shares of capital stock of the corporation entitled to vote
generally in the election of directors, voting together as a single class, but
only if notice of such proposal was contained in the notice of such meeting. Any
vacancy in the board of directors resulting from any such removal may be filed
by vote of a majority of the directors then in office, although less than a
quorum, and any director or directors so chosen shall hold office until the next
election of the class for which such directors shall have been chosen and until
their successors shall be elected and qualified or until their earlier death,
resignation or removal. The board of directors may at any time remove any
officer wither with or without cause. The board of directors may at any time
terminate or modify the authority of any agent. No director or officer resigning
and (except where a right to receive compensation shall be expressly provided in
a duly authorized written agreement with the corporation) no director or officer
removed shall have any right to any compensation as such director or officer for
any period following his resignation or removal, or any right to damages on
account of such removal, whether his compensation be by the month or by the year
or otherwise; unless, in the case of a resignation, the directors, or, in the
case of removal, the body acting on the removal, shall in their or its
discretion provide for compensation.

                              Section 6. VACANCIES

                  6.1. If the office of the president or the chief financial
officer or the secretary becomes vacant, the directors may elect a successor by
vote of a majority of the directors then in office. If the office of any other
officer becomes vacant, any person or body empowered to elect or appoint that
officer may choose a successor. Each such successor shall hold office for the
unexpired term, and in the case of the president, the chief financial officer
and the secretary until his successor is chosen and qualified or in each case
until he sooner dies, resigns, is removed or becomes disqualified. Any vacancy
of a directorship shall be filled as specified in Section 3.4 of these by-laws.


<PAGE>


                                        9

                              Section 7. CAPITAL STOCK

                  7.1. STOCK CERTIFICATES. Each stockholders shall be entitled
to a certificate stating the number and the class and the designation of the
series, if any, of the shares held by him, in such form as shall, in conformity
to law, the certificate of incorporation and the by-laws, be prescribed from
time to time by the board of directors. Such certificate shall be signed by the
chairman or vice chairman of the board, if any, or the president or a vice
president and by the chief financial officer or by the secretary or an assistant
secretary. Any of or all the signatures on the certificate may be a facsimile.
In case an officer, transfer agent, or registrar who has signed or whose
facsimile signature has been placed on such certificate shall have ceased to be
such officer, transfer agent, or registrar before such certificate is issued, it
may be issued by the corporation with the same effect as if he were such
officer, transfer agent, or registrar at the time of its issue.

                  7.2. LOSS OF CERTIFICATES. In the case of the alleged theft,
loss, destruction or mutilation of a certificate of stock, a duplicate
certificate may be issued in place thereof, upon such terms, including receipt
of a bond sufficient to indemnify the corporation against any claim on account
thereof, as the board of directors may prescribe.


<PAGE>


                                       10

                       Section 8. TRANSFER OF SHARES OF STOCK

                  8.1. TRANSFER ON BOOKS. Subject to the restrictions, if any,
stated as noted on the stock certificate, shares of stock may be transferred on
the books of the corporation by the surrender to the corporation or its transfer
agent of the certificate therefor properly endorsed or accompanied by a written
assignment and power of attorney properly executed, with necessary transfer
stamps affixed, and with such proof of the authenticity of signature as the
board of directors of the transfer agent of the corporation may reasonably
require. Except as may be otherwise required by law, by the certificate of
incorporation or by these by-laws, the corporation shall be entitled to treat
the record holder of stock as shown on its books as the owner of such stock for
all purposes, including the payment of dividends and the right to receive notice
and to vote or to give any consent with respect thereto and to be held liable
for such calls and assessments, if any, as may lawfully be made thereon,
regardless of any transfer, pledge or other disposition of such stock until the
shares have been properly transferred on the books of the corporation.

                  It shall be the duty of each stockholder to notify the
corporation of his post office address.

                  8.2. RECORD DATE AND CLOSING TRANSFER BOOKS. In order that the
corporation may determine the stockholders entitled to notice of or to vote at
any meeting of stockholders or any adjournment thereof, or to express consent to
corporate action in writing without a meeting, or entitled to receive payment of
any dividend or other distribution or allotment of any rights, or entitled to
exercise any rights in respect of any change, conversion or exchange of stock or
for the purpose of any other lawful action, the board of directors may fix, in
advance, a record date, which shall not be more than sixty nor less than ten
days (or such longer period as may be required by law) before the date of such
meeting, nor more than sixty days prior to any other action.

                  If no record date is fixed:

                  (a) The record date for determining stockholders entitled to
notice of or to vote at a meeting of stockholders shall be at the close of
business on the day next preceding the day on which notice is given, or, if
notice is waived, at the close of business on the day next preceding the day on
which the meeting is held.

                  (b) The record date for determining stockholders entitled to
express consent to corporate action in writing without a meeting, when no prior
action by the board of directors is necessary, shall be the day on which the
first written consent is expressed.

                  (c) The record date for determining stockholders for any other
purpose shall be at the close of business on the day on which the board of
directors adopts the resolution relating thereto.

                  A determination of stockholders of record entitled to notice
of or to vote at a meeting of stockholders shall apply to any adjournment of the
meeting; provided, however, that the board of directors may fix a new record
date for the adjourned meeting.

                            Section 9. CORPORATE SEAL

                  9.1. Subject to alteration by the directors, the seal of the
corporation shall consist of a flat-faced circular die with the word "Delaware"
and the name of the corporation cut or engraved thereon, together with such
other words, dates or images as may be approved from time to time by the
directors.


<PAGE>


                                       11

                         Section 10. EXECUTION OF PAPERS

                  10.1. Except as the board of directors may generally or in
particular cases authorize the execution thereof in some other manner, all
deeds, leases, transfers, contracts, bonds, notes, checks, drafts or other
obligations made, accepted or endorsed by the corporation shall be signed by the
chairman of the board, if any, the president, a vice president or the chief
financial officer.

                             Section 11. FISCAL YEAR

                  11.1. The fiscal year of the corporation shall end on December
31 of each year.

                             Section 12. AMENDMENTS

                  12.1. These by-laws may be adopted, amended or repealed by
vote of a majority of the directors then in office or by vote of a majority of
the stock outstanding and entitled to vote.

                  Any by-law, whether adopted, amended or repealed by the
stockholders or directors, may be amended or reinstated by the stockholders or
the directors.


</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-10
<SEQUENCE>4
<FILENAME>ex104.txt
<DESCRIPTION>AM 3 TO BANK CREDIT FACILITY
<TEXT>
                                                                    EXHIBIT 10.4

                                 AMENDMENT NO. 3

                  AMENDMENT NO. 3 dated as of March 4, 2003 between BE
AEROSPACE, INC., a corporation duly organized and validly existing under the
laws of the State of Delaware (the "Borrower"), each of the lenders that is a
signatory hereto under the caption "LENDERS" on the signature pages hereto
(individually a "Lender" and collectively the "Lenders") and JPMORGAN CHASE BANK
(formerly known as The Chase Manhattan Bank) as administrative agent (in such
capacity, together with its successors in such capacity, the "Administrative
Agent") under the Credit Agreement referred to below.

                  The Borrower, the Lenders and Administrative Agent are parties
to a Credit Agreement dated as of August 21, 2001 (as heretofore amended, the
"Credit Agreement"). The Borrower, the Lenders and the Administrative Agent wish
to amend the Credit Agreement in certain respects and, accordingly, the parties
hereto hereby agree as follows:

                  Section 1. Definitions. Unless otherwise defined herein, terms
defined in the Credit Agreement are used herein as defined therein.

                  Section 2. Amendments. Subject to the execution of this
Amendment No. 3 by the Borrower and the Required Lenders, the definition of
"Adjusted Net Worth" in the Credit Agreement shall be amended by deleting the
figure "$15,000,000" therein and substituting "$30,000,000" in lieu thereof.

                  Section 3. Representations and Warranties. The Borrower
represents and warrants to the Lenders that the representations and warranties
set forth in Article III of the Credit Agreement (as amended hereby) are true
and complete on the date hereof as if made on and as of the date hereof (or, if
such representation or warranty is expressly stated to be made as of a specific
date, as of such specific date) and as if each reference in said Article III to
"this Agreement" included reference to this Amendment No. 3.

                  Section 4. Miscellaneous. Except as expressly provided herein,
the Credit Agreement shall remain unchanged and in full force and effect. This
Amendment No. 3 may be executed in any number of counterparts, all of which
taken together shall constitute one and the same amendatory instrument and any
of the parties hereto may execute this Amendment No. 3 by signing any such
counterpart. This Amendment No. 3 shall be governed by, and construed in
accordance with, the law of the State of New York.



















<PAGE>


                  IN WITNESS WHEREOF, the parties hereto have caused this
Amendment No. 3 to be duly executed as of the date and year first above written.

                                              BE AEROSPACE, INC.


                                              By /s/ Thomas P. McCaffrey
                                                --------------------------------
                                                Name: Thomas P. McCaffrey

                                     LENDERS


JPMORGAN CHASE BANK (formerly known as        BANK OF AMERICA, N.A.
     The Chase Manhattan Bank)


By:/s/ Matthew H. Massie                      By:
   ------------------------------                -------------------------------
   Name:    Matthew H. Massie                    Name:
   Title:   Managing Director                    Title:


CREDIT SUISSE FIRST BOSTON                    FIRST UNION NATIONAL BANK


By:/s/ Jay Chall                              By:
   ------------------------------                -------------------------------
   Name:    Jay Chall                            Name:
   Title:   Director                             Title:

CREDIT SUISSE FIRST BOSTON


By:/s/ Cassandra Droogan
   ------------------------------
   Name:    Cassandra Droogan
   Title:   Associate

MERRILL LYNCH CAPITAL CORPORATION             THE BANK OF NEW YORK


By:  /s/ Nancy E. Meadows                     By:/s/ Brendan T. Nedzi
     ----------------------------                -------------------------------
     Name:  Nancy E. Meadows                     Name:    Brendan T. Nedzi
     Title:   Assistant Vice                     Title:   Senior Vice President


CREDIT LYONNAIS, NEW YORK                     GE CAPITAL CORPORATION
BRANCH



By:  /s/ Scott R. Chappelka                   By:/s/ Karl Kieffer
     ----------------------------                -------------------------------
     Name:    Scott R. Chappelka                Name:  Karl Kieffer
     Title:   Vice President                    Title: Duly Authorized Signatory


                                 Amendment No. 3



</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-10
<SEQUENCE>5
<FILENAME>am3tpm.txt
<DESCRIPTION>AM 3 TO T. P. MCCAFFREY EMPLOYMENT AGREEMENT
<TEXT>
                                                                   EXHIBIT 10.31

                     THIRD AMENDMENT TO EMPLOYMENT AGREEMENT



         THIS THIRD AMENDMENT (the "Amendment"), made and entered into effective
as of the 24th day of March, 2003, by and between BE AEROSPACE, INC., a Delaware
corporation (the "Company"), and THOMAS P. MCCAFFREY (the "Executive").


                                   WITNESSETH:

         WHEREAS, the Company and the Executive entered into that certain
Employment Agreement, restated and dated as of September 14, 2001, and
thereafter amended said employment agreement effective September 14, 2001 and
May 15, 2002 (hereinafter collectively "Employment Agreement");

         WHEREAS, the Executive and the Company now mutually desire to further
amend the Employment Agreement.

         NOW, THEREFORE, effective as of the 24th day of March, 2003, the
Employment Agreement shall be amended as follows:

1. Section 5(e)(i)(a) shall be amended by striking the reference to "Termination
Date" in that Section, and replacing it with "Change of Control Date."

2. Except as amended by this Amendment, all terms and conditions of the
Employment Agreement shall remain in full force and effect. This Amendment may
be executed in any number of counterparts which together shall constitute one
instrument, shall be governed by and construed in accordance with the laws of
(other than the conflict of laws rules) of the State of Florida and shall bind
and inure to the benefit of the parties hereto and their respective successors,
assigns and heirs.

         IN WITNESS WHEREOF, the parties hereto have hereunto set their hands as
of the date first written above.



EXECUTIVE                         COMPANY
                                  BE AEROSPACE, Inc., a Delaware corporation



/s/ Thomas P. McCaffrey           By: /s/ Robert J. Khoury
- -----------------------               --------------------
Thomas P. McCaffrey               Name:    Robert J. Khoury
                                  Title:   President and Chief Executive Officer

                                       1

</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-12
<SEQUENCE>6
<FILENAME>ex12.txt
<DESCRIPTION>COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
<TEXT>
                                                                    EXHIBIT 12.1


                Computation of Ratio of Earnings to Fixed Charges
                                   (Unaudited)


(In millions)

<TABLE>
<CAPTION>

                                            Ten-Month
                                            Transition
                                             Period                               Fiscal Year Ended
                                             Ended           ----------------------------------------------------------------
                                            12/31/2002          2/23/2002       2/24/2001        2/26/2000       2/27/1999
                                          ---------------    --------------- ---------------- --------------- ---------------
<S>                                       <C>                <C>             <C>              <C>             <C>
Earnings:
(Loss) earnings before income
   taxes and extraordinary items              $ (68.1)           $ (93.0)        $ 22.5           $(47.5)         $ (79.5)
Fixed charges, excluding
   capitalized interest                          60.7               68.5           60.4             57.4             46.8
                                              -------            -------         ------           ------          -------
   Total (loss) earnings                      $  (7.4)           $ (24.5)        $ 82.9           $  9.9          $ (32.7)
                                              -------            -------         ------           ------          -------

Fixed Charges:
Interest expense                              $  58.5            $  66.2         $ 57.9           $ 54.9          $  44.8
Capitalized interest                              --                 --             0.3              1.5              2.1
Amortization of deferred debt
issuance costs                                    2.2                2.3            2.5              2.5              2.0
                                              -------            -------         ------           ------          -------
   Total fixed charges                        $  60.7            $  68.5         $ 60.7           $ 58.9          $  48.9
                                              -------            -------         ------           ------          -------

Ratio of (loss) earnings to total
   fixed charges                                    *                  *            1.4              0.2                *
                                              =======            =======         ======           ======          =======

</TABLE>

*  Earnings were insufficient to cover fixed charges by $68.1, $93.0 and $81.6
   for the transition period ended December 31, 2002 and for the fiscal years
   ended February 23, 2002 and February 27, 1999, respectively.





</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-14
<SEQUENCE>7
<FILENAME>ex14.txt
<DESCRIPTION>CODE OF BUSINESS CONDUCT
<TEXT>
                                                                    EXHIBIT 14.1









                               BE Aerospace, Inc.



                            CODE OF BUSINESS CONDUCT






























02/2003



<PAGE>



                                TABLE OF CONTENTS

INTRODUCTION
ADMINISTERING AND ENFORCING THE CODE OF BUSINESS CONDUCT
         Seeking Guidance - The Corporate Compliance Committee
         Reporting and Investigation of Alleged Violations
         Enforcement
COMPLIANCE WITH APPLICABLE LAWS AND ETHICAL STANDARDS
         Accuracy and Retention of Business Records
         Business Relationships with Non-Company Individuals and Entities
                  Discussions with Foreign Agents and Consultants
                  Requirements Applicable to All Contracts, Agreements
                    and Arrangements
         Gifts and Entertainment
         Conflicts of Interest
         Political Contributions and Lobbying Activities
         Protecting Company Property and Information
         Securities Laws
         Antitrust Laws, Restrictive Trade Practices, Boycotts, Export Controls
           and Technology Transfer
         Restrictions

                                  INTRODUCTION

         This Code of Business Conduct applies to BE Aerospace, Inc. and all
subsidiaries and entities controlled by it (collectively, the "Company"), and
the Company's directors, officers and employees. Compliance with the Code of
Business Conduct is required of all Company employees. The Code of Business
Conduct should also be followed by the Company's agents and representatives,
including consultants.

         The Company's senior management is charged with ensuring that this Code
of Business Conduct and the Company's Corporate Policies will govern, without
exception, all business activities of the Company. The Audit Committee of the
Board of Directors is responsible for ensuring that appropriate ethics and
compliance policies and procedures are maintained.

         Any illegal or unethical action, or the appearance of misconduct or
impropriety by anyone acting on the Company's behalf is unacceptable. Each
employee should use the Code of Business Conduct as a general guideline.
Additional requirements are contained in the Corporate Policies. These Corporate
Policies can be obtained from supervisors.

         In addition to complying with the requirements contained in the
Corporate Policies, in specific situations, before taking any action each
employee should consider the following questions and, unless the answer to each
question is "yes," the action should not be taken:

02/2003                      Page 2 of 13


<PAGE>



o    Is this action legal and ethical?

o    Does this action comply with both the spirit and the letter of this Code of
     Business Conduct?

o    Will this action appear appropriate?

o    Is it clear that the Company would not be  embarrassed  or  compromised  if
     this action were to become known within the Company or publicly?

         Each supervisor should set an example of ethical behavior by his/her
own conduct and his/her oversight of the work and conduct of his/her
subordinates and the Company's agents and representatives, including
consultants.

         The Code of Business Conduct is not an employment contract between the
Company and any employee. No employee should interpret the Code of Business
Conduct or any of the Corporate Policies stated in the Code of Business Conduct
as a contract for any purpose, including a promise of continued employment.


            ADMINISTERING AND ENFORCING THE CODE OF BUSINESS CONDUCT
              SEEKING GUIDANCE - THE CORPORATE COMPLIANCE COMMITTEE

         The Company's Chief Executive Officer has recommended and our Audit
Committee has appointed a Corporate Compliance Committee to oversee compliance
with the Code of Business Conduct, and a Chief Compliance Officer to administer
the compliance program. All Company employees are required to comply with the
policies and instructions promulgated by either the Corporate Compliance
Committee or Chief Compliance Officer.

         The following officers of the Company are the current members of the
Corporate Compliance Committee:

Jeff Moriarty, Corporate Vice President Law,            561-791-5000 (ext. 1408)
               General Counsel and Chief Compliance Officer
Thomas P. McCaffrey, Corporate Senior Vice President of 561-791-5000 (ext. 1403)
               Administration and Chief Financial Officer
Joseph A. Piegari, Corporate Vice President             561-791-5000 (ext. 1109)
               Human Resources

         The Corporate Compliance Committee shall be responsible for the
administration of the Code of Business Conduct. The Committee in consultation
with the Chief Executive Officer shall establish such procedures as it shall
deem necessary or desirable in order to discharge this responsibility.

         The Corporate Compliance Committee shall periodically review the Code
of Business Conduct and when necessary or desirable, make recommendations to the
Chief Executive Officer and the Audit Committee of the Board of Directors (i) to
ensure its continued conformance to applicable law; and (ii) to ensure that any
weaknesses revealed through monitoring, auditing and reporting systems are
eliminated and or corrected.

         Questions about the Code of Business Conduct normally should be
addressed to supervisors who will relay them to the Chief Compliance Officer or
the Corporate Compliance Committee, if necessary. If the employee is not
comfortable raising such questions with his supervisor, they may be addressed to
the Chief Compliance Officer or any member of the Corporate Compliance
Committee.

                                  Page 3 of 13


<PAGE>


         For an interpretation of law, an employee should communicate directly
with the Company's Law Department, which has ultimate responsibility for the
resolution of such questions.

         Annually, randomly selected employees will be required to sign a
statement that they have followed the Code of Business Conduct and are unaware
of any situation that constitutes a violation of the Code of Business Conduct.

                Reporting and Investigation of Alleged Violations

         Every employee should report any violation or suspected violation of
law, rules, regulations and the Code of Business Conduct to his/her supervisor
or department head, who will report the information to the Chief Compliance
Officer. Alternatively, an employee may report the matter directly to any member
of the Corporate Compliance Committee. No employee will be retaliated against
for making a good faith report of a suspected violation of the Code of Business
Conduct.

         BE Aerospace Compliance Line: A toll-free compliance line
(888-207-3606) is available to employees as another way to report problems
under, or ask questions about, this Code of Business Conduct. (Callers outside
the United States should dial the AT&T USADirect access code for the United
States, wait for the dial tone, then dial 888-207-3606.) The compliance line is
open 24 hours a day, seven days a week. Calls can be made anonymously and the
matter will be investigated by the Corporate Compliance Committee or its
designee to the extent sufficient information is received to conduct such
investigation.

         All reports will be treated confidentially to the extent possible. It
is imperative that reporting employees not conduct their own preliminary
investigations. Such actions could compromise the integrity of an investigation
and adversely affect the Company and others. Employees who wish to follow up on
a report may contact the Chief Compliance Officer. If, after discussion with the
Chief Compliance Officer or the Corporate Compliance Committee, an employee
feels that appropriate action has not taken place, he may report the matter to
the Audit Committee of the Board of Directors of the Company. The Company will
take all reasonable steps to keep confidential the identity of any employee
reporting a suspected violation. No employee shall be subject to retaliation
because of any such report made in good faith.

         The Chief Compliance Officer shall report to the Audit Committee of the
Board of Directors at least once each year regarding the general effectiveness
of the Code of Business Conduct.

                                   Enforcement

         The Company will not tolerate violation or circumvention of any laws of
the U.S. or a foreign country by an employee during the course of his/her
employment or by any agent or representative acting on the Company's behalf. Nor
will the Company tolerate the disregard or circumvention of corporate policy or
the engagement in unethical dealings in connection with the Company's business.
Employees who fail to comply with this Code of Business Conduct or to cooperate
with any investigation will be subject to disciplinary action. In addition, any
supervisor, manager or officer who directs, approves or condones infractions, or
has knowledge of them and does not act promptly to report and correct them in
accordance with this Code of Business Conduct, will be subject to disciplinary
action. Disciplinary action may include termination, referral for criminal
prosecution and reimbursement to the Company or others for any losses or damages
resulting from the violation. If the reporting employee is involved in the Code
of Business Conduct violation, the fact that he/she reported the violation will
be given consideration by the Company in any resulting disciplinary action.

                  COMPLIANCE WITH APPLICABLE LAWS AND ETHICAL STANDARDS

         It is the policy of the Company that its business shall be conducted in
accordance with all applicable laws of the U.S. and foreign jurisdictions, and
in a manner that will always reflect a high standard of ethics.

         U.S. laws frequently affect and restrict the activities of Company
employees, agents and representatives. For example, various laws require that:



                                  Page 4 of 13


<PAGE>

o    All transactions involving Company assets shall be properly recorded.

o    No employee, agent or representative of the Company shall give or offer
     anything of value to any public official with the intent to influence any
     official act.

o    No employee,  agent or representative of the Company shall pay or offer any
     bribe.

o    Except as permitted by law, no funds or assets of the Company shall be
     contributed to any political party or organization or to any individual who
     either holds public office or is a candidate for public office.

o    There shall be no trading of securities on the basis of material non-public
     information.

         This is only a very brief summary of a few of the applicable U.S. laws.
In its international operations, the Company also encounters laws, regulations,
policies and customs that vary widely from those in the U.S.

         Each employee should become aware of the laws, regulations, policies
and customs applicable to his/her activities on behalf of the Company, and if a
question, potential conflict or violation arises, seek guidance from, or report
the matter to, the Chief Compliance Officer or to the Corporate Compliance
Committee.

         Accounting standards and applicable U.S. laws require that all
transactions and dispositions of Company assets must be properly recorded in all
the books and accounts of the Company, and that the Company must establish and
maintain a system of internal accounting controls to ensure reliability of its
books and records and proper recording of all transactions including disposition
of assets.

         The Company shall make and retain books, records and accounts that, in
reasonable detail, accurately and fairly reflect the Company's transactions and
disposition of its assets and conform to applicable legal requirements and
generally accepted accounting principles as applied in the U.S. Each transaction
must conform to management's general or specific authorization, and each entity
shall devise and maintain an appropriate system of internal accounting controls.
No entry may be made on the Company's books and records that misrepresents,
hides or disguises the true nature of any transaction.

         The Company shall not:

o    Establish or use any secret or  off-balance  sheet  function or account for
     any purpose;

o    Use  corporate  funds to establish or use any numbered bank account that is
     not identified by the name of the owner; or

o    Establish or use any offshore corporate entity for any purpose other than a
     legitimate Company business purpose.

         Company records should be retained for the period of time specified in
the Company's Record Retention Plan. After that, they may be disposed of unless
litigation or an investigation is pending. Employees should consult the Company
Law Department for assistance in reviewing applicable retention guidelines or
the propriety of disposing of a Company record.


                                  Page 5 of 13


<PAGE>


         The Company follows generally accepted accounting principles in the
United States. For a detailed description of those policies see the Company's
most recent Form 10-K as filed with the Securities and Exchange Commission.

         Applicable U.S. law requires that the Company must establish and
maintain disclosure controls and procedures to ensure full, fair, accurate, and
timely disclosure in reports the Company files with, or submits to the
Securities and Exchange Commission ("SEC").

         The Company shall maintain  disclosure controls and to ensure the
accuracy, completeness   and  timeliness  of  disclosures  made  by  the
Company  to  its securityholders,  the SEC and the investment community.  The
disclosure controls and procedures are set forth in the Company's Disclosure
Guidelines.

        Business Relationships with Non-Company Individuals and Entities

         No contract, agreement, arrangement, payment, gift or entertainment,
domestic or foreign, shall be offered, promised, agreed, paid or received that
would violate any applicable U.S. or foreign law.


o    The U.S. Foreign Corrupt Practices Act ("FCPA") makes it a crime for any
     U.S. company or person to offer or pay anything of value to a foreign
     official for the purpose of securing any improper advantage in obtaining,
     retaining or directing business or to induce that official to affect any
     governmental act or decision. For purposes of the FCPA, a foreign official
     includes any officer or employee of or any person acting in an official
     capacity for, or on behalf of, any foreign political party, party official,
     public international organization, or candidate for foreign political
     office. A company convicted of violating the anti-bribery provisions of the
     FCPA may be fined up to $2 million per violation. An employee or agent of
     the Company who is convicted of a violation of the FCPA may be fined up to
     $100,000 or imprisoned for up to five years, or both, per violation.

o    Federal and state anti-bribery statutes make it a crime to give or offer
     anything of value to any public official with the intent to influence any
     official act or induce the official to violate his duty or to commit fraud.
     A person convicted under Federal law of bribing a public official can be
     fined as much as three times the amount of the bribe and sentenced to as
     much as 15 years in prison. State laws establish similar penalties for
     bribery of state officials. Government agencies and other organizations
     often have strict standards which generally prohibit their employees from
     soliciting or accepting gratuities such as entertainment, meals,
     transportation, gifts or other business courtesies.

o    Commercial bribery is both a criminal and a civil offense under federal,
     state and foreign laws.

         The Company expects all those who do business with the Company to
  follow the ethical and legal standards set forth in this Code of Business
  Conduct and the Company's Foreign Corrupt Practices Act Compliance Memorandum.

         Company employees, consultants and representatives must respect the law
  and the policies of federal, state, local and foreign governments or their
  agencies with which the Company does business. Corporate policies prohibit the
  offering or providing of anything of value, under any circumstances, to a
  domestic or foreign government, official or employee, unless expressly
  permitted under such Corporate Policies. U.S. rules also apply to the use of
  intermediaries, such as consultants and sales representatives. Such foreign
  representatives or intermediaries should not be asked to perform, nor should
  any Company employee accept, encourage or permit any activity that a Company
  employee is not permitted to do directly. Any employee asked

                                  Page 6 of 13


<PAGE>


  to make or accept a payment, gift or business gratuity in violation of this
  Code of Business Conduct or the Company's Foreign Corrupt Practices Act
  Compliance Memorandum must report the matter immediately to the Chief
  Compliance Officer.

  Discussions with Foreign Sales Representatives and Marketing Consultants

         Employees may be approached by a third party offering to "deliver
  projects," send the Company orders or otherwise represent the Company in
  various capacities. Frequently the third party will claim a special
  relationship or position relative to the matter under consideration and will
  press for an immediate response or agreement. When solicited by a third party,
  employees should follow these procedures:

o    Make no commitments (oral or written) of any kind. Tell the third party at
     the outset that there can be no agreement with the Company until both
     parties have executed a written agreement.

o    Do not send the third party any corporate literature until after a written
     agreement is executed.

o    If the third party is unwilling to identify the project unless the Company
     makes a commitment, the conversation should be politely, but firmly,
     terminated.

o    All sales representative arrangements shall be in accordance with the
     Company's Process for Sales Representative, Marketing Consultant and
     Distributor Selection, Approval and Commission Management.

         Written approval of the Chief Compliance Officer or the Corporate
Compliance Committee is required prior to signing any sales representative
agreement or arrangement that involves:

o    aggregate commission payments of $2,000,000 or more; or

o    employment of a foreign government official or a payment of anything having
     a value of more than $1,000 (other than a facilitating payment approved by
     the Corporate Compliance Committee) to any foreign government official
     involving any government contract or action.

         A Marketing Consulting Arrangement is any contract, arrangement or
agreement, whether written or not, with a third person, primarily for the
purpose of obtaining advice or assistance in obtaining or retaining business
with or approvals from any other person or entity including, but not limited to,
governmental entities. Written approval of the Company's Law Department is
required prior to signing any Marketing Consulting Arrangement that:

o    Involves aggregate compensation of $100,000 or more over the term of the
     Consulting Arrangement; or

o    (i) involves multiple, separate or concurrent contracts, agreements or
     arrangements; (ii) contemplates the utilization of, or the assignment of,
     contract obligations or fee payments to third parties; (iii) permits
     unusual multiple payments; (iv) permits upfront payments of any kind in
     excess of $100,000; (v) involves the use of foreign accounts in countries
     other than the country in which the consultant is representing the Company;
     or (vi) involves the use of undisclosed principals or undisclosed third
     party by the consultant.

      Requirements Applicable to All Contracts, Agreements and Arrangements

         General. The documentation embodying every contract, agreement and
arrangement shall fully, clearly and completely reflect the intention of the
contracting parties as to all material items and issues that are the subject
matter of the contract, agreement or arrangement, including relevant specifics
regarding services or goods to be provided and fees to be paid.

                                  Page 7 of 13


<PAGE>


         There shall be no "secret" or unwritten side contracts, agreements or
arrangements.

         All contracts, agreements or arrangements must be reviewed prior to
  execution by the Company's Law Department unless standard form agreements
  previously prepared or reviewed and approved by the Law Department are
  utilized (examples include the Company's standard terms and conditions of
  sale; general terms and purchase and products support agreements;
  confidentiality agreements; and standard purchase order terms and conditions
  and supplier agreements.

         Any proposed payment to be made for goods, services or actions is an
arrangement subject to this Code of Business Conduct.

                                  Fair Dealing

         Each employee, officer and director should deal fairly with customers,
  suppliers, competitors and employees. No person may take unfair advantage of
  anyone through manipulation, concealment, abuse of privileged information,
  misrepresentation of material facts or any other unfair-dealing practice.

                             Gifts and Entertainment

         Under no circumstances should any gift or entertainment ever be
offered, given, provided or accepted by any Company employee, immediate family
member of an employee or agent unless such gift or entertainment:

o    Is not a cash gift;

o    Is consistent with customary business practices;

o    Is not excessive in value;

o    Cannot be construed as a bribe or payoff; and

o    Does not violate applicable laws or regulations.

         In addition to meeting the foregoing criteria, such gift or
entertainment must conform to all other requirements of this Code of Business
Conduct.

         Gifts received that do not meet the foregoing criteria must be returned
or, if return is not practical, given to the Corporate Compliance Committee who
will donate the gift to a charitable organization and inform the giver of its
disposition.


         Unless the giving, providing or receiving of the gift or entertainment
falls within the definition of Exempt Gifts and Entertainment below, a
memorandum requesting approval and describing the proposed gift or
entertainment, including its purpose, signed by an employee of the Company shall
be delivered to, and approved by, the Chief Compliance Officer.

         If the value of the gift or entertainment exceeds $1,000 per individual
recipient, specific prior written approval of the Chief Compliance Officer is
required.

Exempt Gifts and Entertainment. If they meet all of the general requirements
listed in the box above, the following gifts and entertainment shall be exempt
from the requirements of the preceding paragraphs:

o    Business courtesy entertainment provided to others. Entertainment,
     including meals, that is infrequent (in respect of the same recipient),
     arises out of the usual course of business, involves a





                                  Page 8 of 13



<PAGE>


     reasonable expense (as defined below), does not obligate the recipient in
     any manner and is reasonable and appropriate for the individuals involved
     and the business at hand. Ordinarily, such entertainment would be given in
     the context of conducting business discussions or advancing business
     relationships and, in the case of a domestic government official, generally
     provided on Company, customer or provider premises.

o    Business courtesy gifts given to others. Gifts given to providers,
     customers and potential suppliers as to which the presentation and
     acceptance are lawful and a normal business practice and the gift itself is
     reasonable and appropriate for the individuals involved and the business at
     hand and of nominal value (as defined below). Ordinarily, such a gift to a
     domestic government official would be clearly promotional in nature, marked
     with a Company logo or other identification and made generally available by
     the Company.

o    Gifts and entertainment received from others. Gifts, meals or entertainment
     received by Company employees that is infrequent (in respect of the same
     provider), arises out of the usual course of business, involves reasonable
     expense or nominal value (as defined below), does not obligate the
     recipient in any manner and is reasonable and appropriate for the
     individuals involved and the business at hand.

o    Reasonable expense and nominal value defined. For purposes of clauses (i),
     (ii) and (iii) above, reasonable expense for entertainment and nominal
     value for a gift shall in each case be the lesser of $100 or the amount
     permitted by applicable law or regulation, in the case of a domestic
     government official, and not more than $200 in the case of any other
     individual recipient.

         The provision of gifts and entertainment to government officials is
often constrained or prohibited by applicable laws and regulations. Therefore,
it is essential to consult and comply with all applicable laws and regulations
before providing any gift or entertainment, regardless of its value to a
government official.

                              Conflicts of Interest

         An employee may not participate in any activities that could conflict
with his/her responsibilities with the Company.

         A "conflict of interest" exists when a person's private interest
interferes in any way, or even appears to interfere, with the interests of the
Company. A conflict situation can arise when an employee, officer or director
takes actions or has interests that may make it difficult to perform his or her
work for the Company objectively and effectively. Conflicts of interest also
arise when an employee, officer or director, or a member of his or her family,
receives improper personal benefits as a result of his or her position in the
Company.

         Conflicts of interest are prohibited as a matter of Company policy.
Each employee, officer and director is expected to avoid any outside activity,
financial interest or relationship that may present a possible conflict of
interest or the appearance of a conflict.

         An employee should discuss any actual or potential conflict of interest
with his/her supervisor, who may in turn refer the matter to the Chief
Compliance Officer or Corporate Compliance Committee. Alternatively, the
employee may communicate directly with the Corporate Compliance Committee. It is
the employee's duty to report any known conflict of interest to his/her
supervisor, the Chief Compliance Officer or the Corporate Compliance Committee
and to seek prior written approval in accordance with applicable Corporate
Policy before engaging in an activity that may result in a conflict of interest.



                                  Page 9 of 13


<PAGE>




Family Members. An employee must not knowingly conduct business on behalf of the
Company with family members (spouse, parents, children and in-laws) or an
organization with which any family member is associated unless specific written
approval has been granted in advance by the Corporate Compliance Committee.

Ownership in Other Businesses. An employee's ownership or financial interest in
any business enterprise that does or seeks to do business with (as a supplier,
customer, lessor, lessee or agent), or is in competition with, the Company, may
also create the reality or appearance of a conflict of interest. Such a conflict
of interest does not exist if (i) the enterprise is a corporation whose
securities are listed on a national securities exchange, are quoted on NASDAQ or
are customarily traded at least once a week on an over-the-counter market, and
the employee's interest in the enterprise does not exceed the greater of $25,000
or 20% of the value of the employee's total investment in business enterprises
or (ii) the ownership is through a widely-held mutual fund.

Outside Activities and Employment. Without prior written consent of the
Corporate Compliance Committee, no employee may serve (even without
compensation) as a consultant to, or as a director, officer, or part-time
employee of a company that competes with, or does or seeks to do, business with
the Company.

Corporate Opportunities. Employees, officers and directors are prohibited from
(a) taking for themselves personal opportunities that are properly within the
scope of the Company's activities, (b) using corporate property, information or
position for personal gain, and (c) competing with the Company. Employees,
officers and directors owe a duty to the Company to advance its legitimate
interests to the best of their abilities.

The direct or indirect use of Company funds or assets for political
contributions is prohibited unless authorized by the Board of Directors.
Lobbying in any form on behalf of the Company is prohibited unless approved by
the Company.

                 Political Contributions and Lobbying Activities

Political  Contributions.  U.S.  corporations are barred by federal law from
making political  contributions in connection with federal elections.  Many
states  and  foreign  jurisdictions  have  similar  prohibitions.  Therefore,
except as  permitted  by such laws and authorized by the Company's
Board of Directors:

o    No funds shall be contributed to any political organization or to any
     individual who holds or is a candidate for public office.

o    Except for Company-approved political action committees, business groups
     and trade associations, the Company shall not support any organization that
     raises funds for political purposes.

Lobbying Activities. Without prior approval of the Company's Chief Executive
Officer, no employee, agent or representative may contact on behalf of the
Company any federal, state or local government official or member or an employee
of a legislative body or government agency or department for the purpose of
influencing policy, legislation, agency regulations or any other official
action. Prior to any lobbying efforts, the Company and the employee may have to
register with the appropriate governmental entity.

Personal Activities. The Company encourages employees to participate in the
political process on their own time. Employees have a right to make political
contributions in their own name and from their own assets. Employees will not be
required by the Company to make any political contributions. Employees will not
be reimbursed or compensated by the Company for any political contributions.


                                  Page 10 of 13


<PAGE>



                   Protecting Company Property and Information

         Each employee should ensure that Company property and information are
used only for Company business.

Protection of Company Property and Assets. The Company's assets, such as office
equipment, production equipment and products, must not be used for personal
reasons, except as may be specifically authorized by Corporate Policies. These
assets should not be taken out of Company facilities unless necessary and
authorized in connection with Company work. Incidental or occasional use of
Company office equipment, such as telephones, computers or copy machine is
permitted. However, excessive use of such equipment is not permitted and may
result in disciplinary action.

         The Company's assets also include confidential and proprietary
information relating to the present or planned business activities or assets of
the Company that have not been released publicly by the Company. Confidential
information includes, for example, pricing, inventions, financial data, trade
secrets and know-how, acquisition and divestiture opportunities, marketing and
sales programs, research and development information and customer and supplier
information.

         No employee should disclose the Company's confidential or proprietary
information to anyone within or outside the Company unless the recipient
legitimately needs the information to carry on his assigned responsibilities as
an employee with the Company, or is an outsider who has been properly authorized
by management to receive such information. Inquiries from the press media,
investors or the public regarding the Company should only be answered by the
officers and employees designated to respond to such inquiries. The obligation
not to disclose the Company's confidential or proprietary information continues
after employment with the Company terminates.

Protection of Company Intellectual Property. Innovations and ideas concerning
products or manufacturing processes may be eligible for patent, copyright,
trademark, or other trade protection. All management, technical and other
employees who may make, conceive or learn about an invention, discovery,
improvement or idea, whether or not patentable, are required to sign a
"Proprietary Rights and Consulting Agreement" providing that any such invention,
discovery, improvement or idea becomes the property of the Company. Consult with
the Company's Law Department for details.

         The obligation to maintain the confidentiality of information may be
subject to legal or regulatory requirements to disclose that information. In
such cases, the Company's Law Department will assist in determining what
disclosure is required.

                                 Securities Laws

         The laws of many countries, particularly the U.S., prohibit an employee
from purchasing or selling Company stock or other securities for personal profit
based on information not available to the public but know because of the
employee's work at the Company.

Use of Inside Information and Securities Trading. In the course of business
activities, an employee may become aware of nonpublic information regarding the
business, operations or securities of the Company. The securities laws and
Corporate Policy prohibit trading securities on the basis of such nonpublic
information (often called "inside information") if it is material. Information
is deemed to be material if an investor would consider it important in deciding
whether to buy, sell, or hold securities. Examples of items that may be material
include:

o    Financial results and forecasts.

o    Possible mergers, acquisitions, divestitures and investments.



                                  Page 11 of 13



<PAGE>




o    Obtaining or losing important contracts.

o    Significant discoveries

o    Major litigation developments

         Information is considered to be nonpublic unless it has been adequately
disclosed to the public and there has been sufficient time and opportunity for
the market as a whole to assimilate the information. Generally, this means that
the information has been available to the public for at least one business day.

         An employee who is aware of nonpublic material information related to
the Company, or to firms negotiating or competing with the Company, may not buy
or sell shares or other securities of the Company or these firms. Such
information may not be disclosed to anyone, other than Company employees or
appropriate agents or representatives who have established their need to know,
until the information has been adequately disclosed to the public by authorized
Company officials.

         Consult the Company's Finance or Law Department if you have any
question as to whether certain information is material or has been adequately
disclosed to the public. All Company executive officers must consult with the
Company's Chief Financial Officer or General Counsel before engaging in any
transactions involving the Company's Securities.

              Antitrust Laws, Restrictive Trade Practices, Boycotts
                      and Technology Transfer Restrictions

         An employee should not discuss or enter into any agreements or
understandings with any competitors of the Company concerning either the
Company's prices, markets, marketing activities or customers.

Antitrust Laws and Restrictive Trade Practices. The Company's policy is to
conduct its business activities in accordance with all applicable antitrust,
competition and trade practice laws. These antitrust laws prohibit, among other
things, price fixing. In other words, the Company must make its pricing
decisions independently of its competitors. The exchange of sensitive
information with competitors, such as product prices, profit margins, billing
practices or other information that may facilitate reaching an agreement on
prices, can pose substantial risk under the antitrust laws. Other activities
prohibited by the antitrust laws include: market and customer allocation; group
boycotts/refusals to deal; resale price maintenance; unlawful tying; unlawful
exclusivity agreements; monopolization; price discrimination; unlawful
termination of dealers, suppliers or distributors; and, under certain
circumstances, attempts to engage in these types of activities.

         Any agreement or joint activity involving the Company and another
party, the intent or effect of which is to reduce competition, may violate the
antitrust laws. Unlawful agreements need not take the form of a written contract
or consist of express commitments or mutual assurances. Courts sometimes infer
agreements based on "loose talk," informal discussions or the mere exchange of
information between competitors from which pricing agreements or other collusion
could result.

         In all contacts with competitors, including social activities or trade
association meetings, avoid discussing pricing policy, terms and conditions of
sale or credit (other than in arms-length negotiations), costs, inventories,
marketing and product plans, market surveys and studies, production plans and
capabilities, allocation or division of territories, sales customers or jobs,
boycotts, or any other competitively sensitive or proprietary or confidential
information. If a competitor raises any such topic, even lightly or with
apparent innocence, employees should object, stop the conversation immediately,
and tell the competitor that under no circumstances are these matters to be
discussed. If necessary, employees should leave the meeting. Employees

                                  Page 12 of 13


<PAGE>


must immediately report any discussion, action, or transaction that may involve
prohibited conduct to the Chief Compliance Officer or the Corporate Compliance
Committee.

         The U.S. antitrust laws can also apply to conduct that takes place
outside the U.S. if such conduct has a direct, substantial and reasonably
foreseeable effect on commerce within the U.S. In addition, many countries have
their own antitrust laws. The antitrust laws of the European Union and certain
other countries generally impose more stringent rules than in the U.S. with
respect to many types of business practices, including, among others;
distribution agreements; patent, copyright, and trademark licenses; rebates and
discounts to customers; and pricing policy generally.

         Violations of the antitrust laws can result in both criminal and civil
penalties for the Company and the individuals involved. Contact the Chief
Compliance Officer for advice and assistance before taking any action that might
involve these laws.

Boycotts. The Company will not directly or indirectly engage in any activity
that could have the effect of promoting a boycott or restrictive trade practice
fostered by a foreign country against customers or suppliers located in a
country friendly to the U.S. or against a U.S. person, firm or corporation.
Since U.S. law requires that a request to participate in such an activity be
reported promptly to the U.S. Government, the advice of the Chief Compliance
Officer should be sought immediately and prior to any action upon such a
request.

Export Controls and Technology Transfer Restrictions. Under no circumstances
will sales be made contrary to United States export laws or regulations.
Transmission of technical data and U.S. origin products may require a U.S.
export license, even for oral or written disclosure to a foreign person in the
U.S. All exports shall comply with the Company's Export Control Compliance
Memorandum. Serious consequences, including fines and the loss of export
privileges, can result if an item or technology that requires a license is
exported or disclosed without a proper license. If there are any questions as to
whether a license is needed, check first with the Chief Compliance Officer.
























                                  Page 13 of 13


</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-21
<SEQUENCE>8
<FILENAME>ex21.txt
<DESCRIPTION>LIST OF SUBSIDIARIES
<TEXT>
                                                                    EXHIBIT 21.1

                              LIST OF SUBSIDIARIES
                              --------------------

BE Aerospace, Inc.
BE Aerospace (USA), Inc.
BE Aerospace Netherlands BV
Royal Inventum B.V.
BE Aerospace (UK) Holdings Limited
BE Aerospace Services, Ltd.
BE Aerospace (UK) Limited
CF Taylor (B/E) UK Limited
B/E Aerospace Services, Inc.
Advanced Thermal Sciences Corporation
Acurex Corporation
B/E Aerospace International Ltd.
Nordskog Industries, Inc.
Burns Aerospace Europe (SARL)
BE Aerospace (France) SARL
BE Intellectual Property, Inc.
Aerospace Lighting Corporation
Flight Structures, Inc.
BE Aerospace Canada, Inc.
B/E Aerospace (Canada) Company
BE Aerospace El Salvador, Inc.
BE Aerospace El Salvador, Sociedad Amonima de Capital Variable
BE Aerospace Australia, Inc.
IFE Sales, LLC
T.L. Windust Machine, Inc.
DMGI, Inc.
B/E Aerospace Machined Products, Inc.
Maynard Precision, Inc.
Modoc Engineering Corporation
ATS Japan Corporation
Advanced Thermal Sciences Taiwan Corporation
Denton Jet Interiors, Inc.
Modern Metals, Inc.
Nelson Aero Space, Inc.
M & M Aerospace Hardware, Inc.
M&M Aerospace Hardware SARL
M&M Aerospace Hardware GmbH
M&M Aerospace Hardware Ltd.


</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-23
<SEQUENCE>9
<FILENAME>ex23.txt
<DESCRIPTION>INDEPENDENT AUDITOR'S CONSENT
<TEXT>
                                                                    EXHIBIT 23.1


                         INDEPENDENT AUDITORS' CONSENT



     We consent to the incorporation by reference in Registration Statement Nos.
333-66934,  333-68334,  333-89145,  333-30578, 333-14037, 33-48119, 33-72194 and
33-82894 on Form S-8 of BE  Aerospace,  Inc.  of our report  dated March 4, 2003
(which  report  expresses an  unqualified  opinion and  includes an  explanatory
paragraph relating to the adoption of a new accounting principle),  appearing in
this Annual  Report on Form 10-K of BE Aerospace,  Inc. for the 10-month  period
from February 24, 2002 to December 31, 2002.



/s/ DELOITTE & TOUCHE LLP



Costa Mesa, California
March 26, 2003






</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-99.1 CHARTER
<SEQUENCE>10
<FILENAME>ex99.txt
<DESCRIPTION>906 CERTIFICATION
<TEXT>
                                                                    EXHIBIT 99.1

                               BE AEROSPACE, INC.


                              STATEMENT PURSUANT TO
                             18 U.S.C. SECTION 1350
                                 AS REQUIRED BY
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2003

In connection with the Transition Report of BE Aerospace, Inc. (the "Company")
on Form 10-K for the transition period from February 24, 2002 to December 31,
2002, as filed with the Securities and Exchange Commission on the date hereof
(the "Report"), the undersigned hereby certify that to the best of our
knowledge:

1.       The Report fully complies with the requirements of section 13(a) or
         15(d) of the Securities Exchange Act of 1934; and

2.       The information contained in the Report fairly presents, in all
         material respects, the financial condition and results of operations of
         the Company.




March 26, 2003  /s/ Robert J. Khoury       President and Chief Executive Officer
                --------------------



March 26, 2003  /s/ Thomas P. McCaffrey     Corporate Senior Vice President of
                -----------------------     Administration and
                                            Chief Financial Officer




This certification is being furnished solely pursuant to 18 U.S.C. Section 1350
and is not being filed as part of the Form 10-K or as a separate disclosure
document. A signed original of this written statement required by Section 906
has been provided to the Company and will be retained by the Company and
furnished to the Securities and Exchange Commission or its staff upon request.




</TEXT>
</DOCUMENT>
</SEC-DOCUMENT>
-----END PRIVACY-ENHANCED MESSAGE-----