HEICO
HEI
#519
Rank
$46.30 B
Marketcap
$332.26
Share price
0.41%
Change (1 day)
38.35%
Change (1 year)
HEICO Corporation is an aerospace and electronics company that manufactures components for aircraft, spacecraft, defense equipment, medical equipment, and telecommunications systems.

HEICO - 10-Q quarterly report FY


Text size:
================================================================================

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

FORM 10-Q

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

For the Quarterly Period Ended April 30, 2007 or

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

For the transition period from ______ to _______

Commission file number 1-4604

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

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

3000 Taft Street, Hollywood, Florida 33021
(Address of principal executive offices) (Zip Code)

(954) 987-4000
(Registrant's telephone number, including area code)

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

Indicate by check mark whether the registrant is a large accelerated filer,
an accelerated filer, or a non-accelerated filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12b-2 of the Exchange Act. (Check
one):

Large accelerated filer [X] Accelerated filer [ ] Non-accelerated filer [ ]

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

The number of shares outstanding of each of the registrant's classes of
common stock as of May 30, 2007:

Common Stock, $.01 par value 10,530,641 shares
Class A Common Stock, $.01 par value 15,247,361 shares

================================================================================
HEICO CORPORATION

INDEX TO QUARTERLY REPORT ON FORM 10-Q

<TABLE>
<CAPTION>
PAGE
----
<S> <C>
PART I. FINANCIAL INFORMATION:

Item 1. Condensed Consolidated Balance Sheets (unaudited)
as of April 30, 2007 and October 31, 2006.....................................2

Condensed Consolidated Statements of Operations (unaudited)
for the six months and three months ended April 30, 2007 and 2006.............3

Condensed Consolidated Statements of Cash Flows (unaudited)
for the six months ended April 30, 2007 and 2006..............................4

Notes to Condensed Consolidated Financial Statements (unaudited).................5

Item 2. Management's Discussion and Analysis of Financial
Condition and Results of Operations..........................................16

Item 3. Quantitative and Qualitative Disclosures About Market Risk......................28

Item 4. Controls and Procedures.........................................................29

PART II. OTHER INFORMATION:

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.....................30

Item 4. Submission of Matters to a Vote of Security Holders.............................30

Item 6. Exhibits........................................................................31

SIGNATURE......................................................................................32
</TABLE>

1
PART I. ITEM 1. FINANCIAL INFORMATION
HEICO CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED

<TABLE>
<CAPTION>
APRIL 30, 2007 OCTOBER 31, 2006
---------------- ----------------
<S> <C> <C>
ASSETS
Current assets:
Cash and cash equivalents $ 5,889,000 $ 4,999,000
Accounts receivable, net 68,019,000 65,012,000
Inventories, net 106,906,000 97,283,000
Prepaid expenses and other current assets 4,570,000 3,418,000
Deferred income taxes 9,784,000 9,309,000
---------------- ----------------
Total current assets 195,168,000 180,021,000
Property, plant and equipment, net 51,105,000 49,489,000
Goodwill 280,330,000 275,116,000
Intangible assets, net 21,602,000 22,011,000
Other assets 11,091,000 8,178,000
---------------- ----------------
Total assets $ 559,296,000 $ 534,815,000
================ ================
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Current maturities of long-term debt $ 1,986,000 $ 39,000
Trade accounts payable 26,960,000 22,386,000
Accrued expenses and other current liabilities 29,753,000 41,503,000
Income taxes payable 1,719,000 1,575,000
---------------- ----------------
Total current liabilities 60,418,000 65,503,000
Long-term debt, net of current maturities 49,036,000 55,022,000
Deferred income taxes 30,792,000 28,052,000
Other non-current liabilities 8,936,000 5,679,000
---------------- ----------------
Total liabilities 149,182,000 154,256,000
---------------- ----------------
Minority interests in consolidated subsidiaries 68,074,000 63,301,000
---------------- ----------------
Commitments and contingencies (Note 11)
Shareholders' equity:
Preferred Stock, $.01 par value per share; 10,000,000 shares authorized;
300,000 shares designated as Series B Junior Participating Preferred Stock
and 300,000 shares designated as Series C Junior Participating Preferred
Stock; none issued -- --
Common Stock, $.01 par value per share; 30,000,000 shares authorized;
10,446,655 and 10,311,564 shares issued and outstanding, respectively 104,000 103,000
Class A Common Stock, $.01 par value per share; 30,000,000 shares
authorized; 15,173,992 and 15,062,398 shares issued and
outstanding, respectively 152,000 151,000
Capital in excess of par value 214,652,000 206,260,000
Accumulated other comprehensive income 143,000 62,0000
Retained earnings 126,989,000 110,682,000
---------------- ----------------
Total shareholders' equity 342,040,000 317,258,000
---------------- ----------------
Total liabilities and shareholders' equity $ 559,296,000 $ 534,815,000
================ ================
</TABLE>

The accompanying notes are an integral part of these condensed consolidated
financial statements.

2
HEICO CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED

<TABLE>
<CAPTION>
SIX MONTHS ENDED APRIL 30, THREE MONTHS ENDED APRIL 30,
---------------------------------- ----------------------------------
2007 2006 2007 2006
--------------- --------------- --------------- ---------------
<S> <C> <C> <C> <C>
Net sales $ 234,899,000 $ 180,193,000 $ 121,215,000 $ 92,092,000
--------------- --------------- --------------- ---------------
Operating costs and expenses:
Cost of sales 153,744,000 114,605,000 77,548,000 58,556,000
Selling, general and administrative expenses 42,932,000 33,682,000 22,584,000 16,916,000
--------------- --------------- --------------- ---------------
Total operating costs and expenses 196,676,000 148,287,000 100,132,000 75,472,000
--------------- --------------- --------------- ---------------
Operating income 38,223,000 31,906,000 21,083,000 16,620,000
Interest expense (1,709,000) (1,669,000) (860,000) (861,000)
Interest and other income 308,000 254,000 124,000 307,000
--------------- --------------- --------------- ---------------
Income before income taxes and minority interests 36,822,000 30,491,000 20,347,000 16,066,000
Income tax expense 11,896,000 10,731,000 6,908,000 5,815,000
--------------- --------------- --------------- ---------------
Income before minority interests 24,926,000 19,760,000 13,439,000 10,251,000
Minority interests' share of income 7,598,000 5,469,000 4,032,000 2,709,000
--------------- --------------- --------------- ---------------
Net income $ 17,328,000 $ 14,291,000 $ 9,407,000 $ 7,542,000
=============== =============== =============== ===============
Net income per share:
Basic $ .68 $ .58 $ .37 $ .30
Diluted $ .65 $ .54 $ .35 $ .28
Weighted average number of common shares outstanding:
Basic 25,528,419 24,850,558 25,574,205 25,027,158
Diluted 26,827,057 26,426,503 26,842,253 26,621,155
Cash dividends per share $ 0.04 $ 0.04 $ - $ -

</TABLE>

The accompanying notes are an integral part of these condensed consolidated
financial statements.

3
HEICO CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED

<TABLE>
<CAPTION>
SIX MONTHS ENDED APRIL 30,
----------------------------
2007 2006
------------ ------------
<S> <C> <C>
Operating Activities:
Net income $ 17,328,000 $ 14,291,000
Adjustments to reconcile net income to net cash
provided by operating activities:
Depreciation and amortization 5,948,000 4,323,000
Deferred income tax provision 1,848,000 1,744,000
Minority interests' share of income 7,598,000 5,469,000
Tax benefit from stock option exercises 6,899,000 2,377,000
Excess tax benefit from stock option exercises (5,282,000) (1,135,000)
Stock option compensation expense 422,000 887,000
Changes in assets and liabilities, net of acquisitions:
Increase in accounts receivable (2,737,000) (4,519,000)
Increase in inventories (9,028,000) (8,937,000)
Increase in prepaid expenses and other current assets (1,118,000) (105,000)
Increase in trade accounts payable 4,505,000 1,817,000
Decrease in accrued expenses and other current
liabilities (4,913,000) (6,233,000)
Increase (decrease) in income taxes payable 137,000 (2,568,000)
Other 335,000 7,000
------------ ------------
Net cash provided by operating activities 21,942,000 7,418,000
------------ ------------
Investing Activities:
Acquisitions and related costs, net of cash acquired (13,867,000) (32,956,000)
Capital expenditures (5,721,000) (4,622,000)
Other 20,000 467,000
------------ ------------
Net cash used in investing activities (19,568,000) (37,111,000)
------------ ------------
Financing Activities:
Borrowings on revolving credit facility 12,000,000 34,000,000
Payments on revolving credit facility (16,000,000) (7,000,000)
Borrowings on short-term line of credit -- 1,000,000
Payments on short-term line of credit -- (1,500,000)
Cash dividends paid (1,022,000) (991,000)
Proceeds from stock option exercises 1,073,000 3,785,000
Excess tax benefit from stock option exercises 5,282,000 1,135,000
Distributions to minority interest owners (2,797,000) (695,000)
Other (39,000) 10,000
------------ ------------
Net cash (used in) provided by financing activities (1,503,000) 29,744,000
------------ ------------
Effect of exchange rate changes on cash 19,000 20,000
------------ ------------
Net increase in cash and cash equivalents 890,000 71,000
Cash and cash equivalents at beginning of year 4,999,000 5,330,000
------------ ------------
Cash and cash equivalents at end of period $ 5,889,000 $ 5,401,000
============ ============
</TABLE>

The accompanying notes are an integral part of these condensed consolidated
financial statements.

4
HEICO CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-UNAUDITED

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements of
HEICO Corporation and its subsidiaries ("HEICO" or the "Company") have been
prepared in conformity with accounting principles generally accepted in the
United States of America for interim financial information and in accordance
with the instructions to Form 10-Q. Therefore, the condensed consolidated
financial statements do not include all information and footnotes normally
included in annual consolidated financial statements and should be read in
conjunction with the consolidated financial statements and notes thereto
included in the Company's Annual Report on Form 10-K for the year ended October
31, 2006. The October 31, 2006 Condensed Consolidated Balance Sheet has been
derived from the Company's audited consolidated financial statements. In the
opinion of management, the unaudited condensed consolidated financial statements
contain all adjustments (consisting principally of normal recurring accruals)
necessary for a fair presentation of the condensed consolidated balance sheets,
statements of operations and statements of cash flows for such interim periods
presented. The results of operations for the six months ended April 30, 2007 are
not necessarily indicative of the results which may be expected for the entire
fiscal year.

NEW ACCOUNTING PRONOUNCEMENTS

In May 2005, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 154, "Accounting
Changes and Error Corrections, a replacement of APB Opinion No. 20 and FASB
Statement No. 3." SFAS No. 154 changes the requirements for the accounting and
reporting of a change in accounting principle. The Statement eliminates the
requirement in Accounting Principles Board ("APB") Opinion No. 20 to include the
cumulative effect of changes in accounting principle in the income statement in
the period of change, and instead requires that changes in accounting principle
be retrospectively applied unless it is impracticable to determine either the
period-specific effects or the cumulative effect of the change. The Statement
applies to all voluntary changes in accounting principle. SFAS No. 154 is
effective for changes made in fiscal years beginning after December 15, 2005.
The adoption of SFAS No. 154 did not have a material effect on the Company's
results of operations, financial position, or cash flows.

In June 2006, the FASB issued FASB Interpretation No. 48 ("FIN 48"),
"Accounting for Uncertainty in Income Taxes-an interpretation of FASB Statement
No. 109," which seeks to reduce the diversity in practice associated with the
accounting and reporting for uncertain income tax positions. This Interpretation
prescribes a comprehensive model for the financial statement recognition,
measurement, presentation and disclosure of uncertain tax positions taken or
expected to be taken in an income tax return. FIN 48 presents a two-step process
for evaluating a tax position. The first step is to determine whether it is
more-likely-than-not that a tax position will be sustained upon examination,
based on the technical merits of the position. The second step is to measure the
benefit to be recorded from tax positions that meet the more-likely-than-not

5
recognition threshold, by determining the largest amount of tax benefit that is
greater than 50 percent likely of being realized upon ultimate settlement, and
recognizing that amount in the financial statements. FIN 48 is effective for
fiscal years beginning after December 15, 2006, or in fiscal 2008 for HEICO. The
Company is currently evaluating the impact that the adoption of FIN 48 will have
on its results of operations, financial position, and cash flows.

In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurements,"
which provides enhanced guidance for using fair value to measure assets and
liabilities. SFAS No. 157 provides a common definition of fair value and
establishes a framework to make the measurement of fair value in accordance with
generally accepted accounting principles more consistent and comparable. SFAS
No. 157 also requires expanded disclosures to provide information about the
extent to which fair value is used to measure assets and liabilities, the
methods and assumptions used to measure fair value, and the effect of fair value
measures on earnings. SFAS No. 157 is effective for fiscal years beginning after
November 15, 2007, or in fiscal 2009 for HEICO. The Company is currently in the
process of evaluating the effect, if any, the adoption of SFAS No. 157 will have
on its results of operations, financial position, and cash flows.

In September 2006, the Securities and Exchange Commission issued Staff
Accounting Bulletin ("SAB") No. 108, "Considering the Effects of Prior Year
Misstatements when Quantifying Misstatements in Current Year Financial
Statements." SAB No. 108 was issued in order to eliminate the diversity in
practice surrounding how public companies quantify financial statement
misstatements. SAB No. 108 requires that registrants quantify errors using both
a balance sheet (iron curtain) approach and an income statement (rollover)
approach then evaluate whether either approach results in a misstated amount
that, when all relevant quantitative and qualitative factors are considered, is
material. SAB No. 108 is effective for fiscal years ending after November 15,
2006. The Company plans to adopt SAB No. 108 as of October 31, 2007 and does not
expect it to have a material effect on its results of operations, financial
position, or cash flows.

In February 2007, the FASB issued SFAS No. 159, "The Fair Value Option for
Financial Assets and Financial Liabilities - Including an Amendment of FASB
Statement No. 115". SFAS No. 159 permits entities to choose to measure certain
financial assets and liabilities at fair value and report unrealized gains and
losses on items for which the fair value option has been elected in earnings.
SFAS No. 159 is effective for fiscal years beginning after November 15, 2007, or
in fiscal 2009 for HEICO. The Company has not yet determined if it will elect to
apply any of the provisions of SFAS No. 159 and is currently evaluating the
effect, if any, the adoption of SFAS No. 159 will have on its results of
operations, financial position, and cash flows.

2. ACQUISITIONS

During fiscal 2006, the Company, through its HEICO Aerospace Holdings Corp.
subsidiary, acquired Arger Enterprises, Inc. and its related companies
(collectively "Arger") in May 2006 and Prime Air, LLC in September 2006. In
conjunction with the acquisition of Arger, the Company recognized a $1.8 million
restructuring liability as of the acquisition date to combine the operations of
Arger with other subsidiaries of HEICO Aerospace Holdings Corp. The
restructuring costs consisted principally of employee termination and relocation
costs, moving

6
costs and associated expenses and contract termination costs of which $1.1
million were paid and $.6 million were deemed not necessary and reversed during
fiscal 2006. The remaining $.1 million of costs were paid in the first quarter
of fiscal 2007.

During the first quarter of fiscal 2007, the Company, through its HEICO
Aerospace Holdings Corp. subsidiary, acquired an additional 10% of the equity
interest in one of its subsidiaries, which increased the Company's ownership
interest to 90%. The purchase price was paid using cash provided by operating
activities and was not significant to the Company's condensed consolidated
financial statements.

During the first quarter of fiscal 2007, the Company, through its HEICO
Electronic Technologies Corp. subsidiary, paid $7.3 million of additional
purchase consideration related to two subsidiaries acquired in previous years,
of which $7.2 million was accrued as of October 31, 2006 based on each
subsidiary's estimated earnings relative to target. (See Note 11, Commitments
and Contingencies, for additional information on contingent purchase
consideration associated with certain of the Company's acquisitions.)

In April 2007, the Company, through its HEICO Electronics Technologies
Corp. subsidiary, acquired all the stock of FerriShield, Inc. ("FerriShield").
FerriShield is engaged in the design and manufacture of Radio Frequency
Interference and Electromagnetic Frequency Interference ("RFI-EMI") Suppressors
for a variety of markets. HEICO intends to consolidate FerriShield into the
operations of one of its existing subsidiaries. The acquisition of FerriShield
was accounted for using the purchase method of accounting. The purchase price
was principally paid in cash using proceeds from the Company's revolving credit
facility and was not significant to the Company's consolidated financial
statements. The allocation of the purchase price to the tangible and
identifiable intangible assets acquired and liabilities assumed in these
condensed consolidated financial statements is preliminary until the Company
obtains final information regarding their fair values.

The operating results of Arger, Prime Air, LLC and FerriShield were
included in the Company's results of operations from their effective acquisition
date. Had the acquisitions taken place as of the beginning of fiscal 2006, net
sales on a pro forma basis for the six and three months ended April 30, 2006
would have been $206.1 million and $106.6 million, respectively, and net sales
on a pro forma basis for the six and three months ended April 30, 2007 would not
have been materially different from the reported amounts. The pro forma net
income and net income per share (basic and diluted) assuming these acquisitions
had taken place as of the beginning of fiscal 2006 would not have been
materially different than the reported amounts.

7
3.   SELECTED FINANCIAL STATEMENT INFORMATION

ACCOUNTS RECEIVABLE

<TABLE>
<CAPTION>
APRIL 30, 2007 OCTOBER 31, 2006
---------------- ----------------
<S> <C> <C>
Accounts receivable $ 69,850,000 $ 67,905,000
Less: Allowance for doubtful accounts (1,831,000) (2,893,000)
---------------- ----------------
Accounts receivable, net $ 68,019,000 $ 65,012,000
================ ================
</TABLE>

The $1.1 million decrease in the Company's allowance for doubtful accounts
is principally as a result of the sale and associated write-off in the second
quarter of fiscal 2007 of accounts receivable for a customer in the aviation
industry that were fully reserved in fiscal 2005 when the customer filed for
bankruptcy. The proceeds from the sale were recorded as a reduction to selling,
general and administrative expenses in the Company's condensed consolidated
financial statements and increased net income by approximately $.2 million, or
$.01 per diluted share, for the six and three months ended April 30, 2007.

COSTS AND ESTIMATED EARNINGS ON UNCOMPLETED PERCENTAGE-OF-COMPLETION CONTRACTS

<TABLE>
<CAPTION>
APRIL 30, 2007 OCTOBER 31, 2006
---------------- ----------------
<S> <C> <C>
Costs incurred on uncompleted contracts $ 19,889,000 $ 16,428,000
Estimated earnings 13,253,000 12,221,000
---------------- ----------------
33,142,000 28,649,000
Less: Billings to date (27,376,000) (21,614,000)
---------------- ----------------
$ 5,766,000 $ 7,035,000
================ ================
Included in accompanying Condensed Consolidated
Balance Sheets under the following captions:
Accounts receivable, net (costs and estimated
earnings in excess of billings) $ 7,036,000 $ 7,204,000
Accrued expenses and other current liabilities
(billings in excess of costs and estimated
earnings) (1,270,000) (169,000)
---------------- ----------------
$ 5,766,000 $ 7,035,000
================ ================
</TABLE>

Changes in estimates did not have a material effect on net income or
diluted net income per share in the six months and three months ended April 30,
2007 and 2006.

INVENTORIES

<TABLE>
<CAPTION>
APRIL 30, 2007 OCTOBER 31, 2006
---------------- ----------------
<S> <C> <C>
Finished products $ 57,355,000 $ 52,245,000
Work in process 14,854,000 13,805,000
Materials, parts, assemblies and supplies 34,697,000 31,233,000
---------------- ----------------
Inventories, net $ 106,906,000 $ 97,283,000
================ ================
</TABLE>

Inventories related to long-term contracts were not significant as of April
30, 2007 and October 31, 2006.

8
PROPERTY, PLANT AND EQUIPMENT

<TABLE>
<CAPTION>
APRIL 30, 2007 OCTOBER 31, 2006
---------------- ----------------
<S> <C> <C>
Land $ 3,155,000 $ 3,155,000
Buildings and improvements 28,375,000 27,724,000
Machinery, equipment and tooling 61,781,000 59,052,000
Construction in progress 5,820,000 3,796,000
---------------- ----------------
99,131,000 93,727,000
Less: Accumulated depreciation and amortization (48,026,000) (44,238,000)
---------------- ----------------
Property, plant and equipment, net $ 51,105,000 $ 49,489,000
================ ================
</TABLE>

4. GOODWILL AND OTHER INTANGIBLE ASSETS

The Company has two operating segments: the Flight Support Group ("FSG")
and the Electronic Technologies Group ("ETG"). Changes in the carrying amount of
goodwill by operating segment for the six months ended April 30, 2007 are as
follows:

<TABLE>
<CAPTION>
SEGMENT
------------------------------------ CONSOLIDATED
FSG ETG TOTALS
---------------- ---------------- ----------------
<S> <C> <C> <C>
Balances as of October 31, 2006 $ 157,204,000 $ 117,912,000 $ 275,116,000
Goodwill acquired 993,000 3,833,000 4,826,000
Adjustments to goodwill 127,000 261,000 388,000
---------------- ---------------- ----------------
Balances as of April 30, 2007 $ 158,324,000 $ 122,006,000 $ 280,330,000
================ ================ ================
</TABLE>

The goodwill acquired is a result of the acquisitions described in Note 2,
Acquisitions. Adjustments to goodwill consist primarily of adjustments related
to the preliminary allocation of the purchase price of prior year acquisitions
to the assets acquired and liabilities assumed and contingent purchase price
payments to previous owners of acquired businesses.

Identifiable intangible assets consist of:

<TABLE>
<CAPTION>
AS OF APRIL 30, 2007 AS OF OCTOBER 31, 2006
-------------------------------------------------- --------------------------------------------------
GROSS NET GROSS NET
CARRYING ACCUMULATED CARRYING CARRYING ACCUMULATED CARRYING
AMOUNT AMORTIZATION AMOUNT AMOUNT AMORTIZATION AMOUNT
-------------- -------------- -------------- -------------- -------------- --------------
<S> <C> <C> <C> <C> <C> <C>
Amortizing Assets:
Customer relationships $ 14,685,000 $ (3,476,000) $ 11,209,000 $ 13,595,000 $ (2,138,000) $ 11,457,000
Intellectual property 1,992,000 (747,000) 1,245,000 1,992,000 (498,000) 1,494,000
Licenses 1,000,000 (363,000) 637,000 1,000,000 (326,000) 674,000
Non-compete agreements 854,000 (563,000) 291,000 800,000 (434,000) 366,000
Patents 564,000 (124,000) 440,000 560,000 (102,000) 458,000
-------------- -------------- -------------- -------------- -------------- --------------
19,095,000 (5,273,000) 13,822,000 17,947,000 (3,498,000) 14,449,000
Non-Amortizing Assets:
Trade names 7,780,000 -- 7,780,000 7,562,000 -- 7,562,000
-------------- -------------- -------------- -------------- -------------- --------------
$ 26,875,000 $ (5,273,000) $ 21,602,000 $ 25,509,000 $ (3,498,000) $ 22,011,000
============== ============== ============== ============== ============== ==============
</TABLE>

9
The increase in the gross carrying amount of customer relationships,
non-compete agreements and trade names as of April 30, 2007 compared to October
31, 2006 principally relates to such intangible assets recognized in connection
with the acquisition of FerriShield (see Note 2, Acquisitions). The weighted
average amortization period of the customer relationships and non-compete
agreements acquired during the six months ended April 30, 2007 is seven years.

Amortization expense of other intangible assets for the six months and
three months ended April 30, 2007 was $1,775,000 and $886,000, respectively.
Amortization expense of other intangible assets for the fiscal year ending
October 31, 2007 is estimated to be $3,568,000. Amortization expense for each of
the next five fiscal years is estimated to be $3,373,000 in fiscal 2008,
$2,766,000 in fiscal 2009, $2,268,000 in fiscal 2010, $1,594,000 in fiscal 2011
and $1,381,000 in fiscal 2012.

5. SHORT-TERM AND LONG-TERM DEBT

As of April 30, 2007, no borrowings were outstanding under the $7.0 million
short-term line of credit that one of the Company's subsidiaries has with a
bank.

Long-term debt consists of:

<TABLE>
<CAPTION>
APRIL 30, 2007 OCTOBER 31, 2006
---------------- ----------------
<S> <C> <C>
Borrowings under revolving credit facility $ 49,000,000 $ 53,000,000
Industrial Development Revenue Refunding
Bonds - Series 1988 1,980,000 1,980,000
Capital leases and equipment loans 42,000 81,000
---------------- ----------------
51,022,000 55,061,000
Less: Current maturities of long-term debt (1,986,000) (39,000)
---------------- ----------------
$ 49,036,000 $ 55,022,000
================ ================
</TABLE>

As of April 30, 2007 and October 31, 2006, the weighted average interest
rate on borrowings under the Company's revolving credit facility was 6.1%. The
revolving credit facility contains both financial and non-financial covenants.
As of April 30, 2007, the Company believes it is in compliance with all such
covenants.

The interest rates on the Series 1988 industrial development revenue bonds
were 4.0% and 3.6% as of April 30, 2007 and October 31, 2006, respectively. The
bonds are payable in April 2008.

10
6.   INCOME TAXES

In December 2006, Section 41 of the Internal Revenue Code, "Credit for
Increasing Research Activities" was retroactively extended for two years to
cover the period from January 1, 2006 to December 31, 2007. As a result, the
Company recognized an income tax credit for qualified research and development
activities in fiscal 2007 for the full fiscal 2006 year. The tax credit, net of
expenses, increased net income by approximately $.5 million, or $.02 per diluted
share, and $.2 million, or $.01 per diluted share, for the six and three months
ended April 30, 2007, respectively.

7. SHAREHOLDERS' EQUITY AND COMPREHENSIVE INCOME

Changes in consolidated shareholders' equity and comprehensive income for
the six months ended April 30, 2007 are as follows:

<TABLE>
<CAPTION>
ACCUMULATED
CLASS A CAPITAL IN OTHER
COMMON COMMON EXCESS OF COMPREHENSIVE RETAINED COMPREHENSIVE
STOCK STOCK PAR VALUE INCOME EARNINGS INCOME
---------- ---------- ------------- ------------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C>
Balances as of October 31, 2006 $ 103,000 $ 151,000 $ 206,260,000 $ 62,000 $ 110,682,000
Net income -- -- -- -- 17,328,000 $ 17,328,000
Foreign currency translation adjustments -- -- -- 81,000 -- 81,000
-------------
Comprehensive income -- -- -- -- -- $ 17,409,000
=============
Cash dividends ($.04 per share) -- -- -- -- (1,022,000)
Tax benefit from stock option exercises -- -- 6,899,000 -- --
Proceeds from stock option exercises 1,000 1,000 1,071,000 -- --
Stock option compensation expense -- -- 422,000 -- --
Other -- -- -- -- 1,000
---------- ---------- ------------- ------------- -------------
Balances as of April 30, 2007 $ 104,000 $ 152,000 $ 214,652,000 $ 143,000 $ 126,989,000
========== ========== ============= ============= =============
</TABLE>

11
8.   RESEARCH AND DEVELOPMENT EXPENSES

Cost of sales for the six months ended April 30, 2007 and 2006 includes
approximately $8.0 million and $8.2 million, respectively, of new product
research and development expenses. Cost of sales for the three months ended
April 30, 2007 and 2006 includes approximately $4.0 million and $4.4 million,
respectively, of new product research and development expenses. The expenses are
net of reimbursements pursuant to research and development cooperation and joint
venture agreements, which were not significant.

9. NET INCOME PER SHARE

The following table sets forth the computation of basic and diluted net
income per share for the six months and three months ended April 30:

<TABLE>
<CAPTION>
SIX MONTHS ENDED APRIL 30, THREE MONTHS ENDED APRIL 30,
---------------------------------- ----------------------------------
2007 2006 2007 2006
--------------- --------------- --------------- ---------------
<S> <C> <C> <C> <C>
Numerator:
Net income $ 17,328,000 $ 14,291,000 $ 9,407,000 $ 7,542,000
=============== =============== =============== ===============
Denominator:
Weighted average common shares outstanding-basic 25,528,419 24,850,558 25,574,205 25,027,158
Effect of dilutive stock options 1,298,638 1,575,945 1,268,048 1,593,997
--------------- --------------- --------------- ---------------
Weight average common shares outstanding-diluted 26,827,057 26,426,503 26,842,253 26,621,155
=============== =============== =============== ===============
Net income per share-basic $ 0.68 $ 0.58 $ 0.37 $ 0.30
Net income per share-diluted $ 0.65 $ 0.54 $ 0.35 $ 0.28

Anti-dilutive stock options excluded -- 24,581 -- 1,000
</TABLE>

12
10.  OPERATING SEGMENTS

Information on the Company's two operating segments, the Flight Support
Group ("FSG"), consisting of HEICO Aerospace Holdings Corp. and its
subsidiaries, and the Electronic Technologies Group ("ETG"), consisting of HEICO
Electronic Technologies Corp. and its subsidiaries, for the six months and three
months ended April 30, 2007 and 2006, respectively, is as follows:

<TABLE>
<CAPTION>
OTHER,
SEGMENT (1) PRIMARILY
---------------------------------- CORPORATE AND CONSOLIDATED
FSG ETG INTERSEGMENT TOTALS
--------------- --------------- --------------- ---------------
<S> <C> <C> <C> <C>
For the six months ended April 30, 2007
Net sales $ 180,471,000 $ 54,434,000 $ (6,000) $ 234,899,000
Depreciation and amortization 4,080,000 1,700,000 168,000 5,948,000
Operating income 32,292,000 13,140,000 (7,209,000) 38,223,000
Capital expenditures 4,871,000 813,000 37,000 5,721,000

For the six months ended April 30, 2006
Net sales $ 127,517,000 $ 52,745,000 $ (69,000) $ 180,193,000
Depreciation and amortization 2,897,000 1,269,000 157,000 4,323,000
Operating income 22,361,000 15,348,000 (5,803,000) 31,906,000
Capital expenditures 3,719,000 861,000 42,000 4,622,000

For the three months ended April 30, 2007
Net sales $ 92,396,000 $ 28,825,000 $ (6,000) $ 121,215,000
Depreciation and amortization 2,065,000 853,000 85,000 3,003,000
Operating income 17,867,000 7,376,000 (4,160,000) 21,083,000
Capital expenditures 2,532,000 498,000 25,000 3,055,000

For the three months ended April 30, 2006
Net sales $ 63,839,000 $ 28,263,000 $ (10,000) $ 92,092,000
Depreciation and amortization 1,462,000 641,000 71,000 2,174,000
Operating income 10,746,000 8,945,000 (3,071,000) 16,620,000
Capital expenditures 2,896,000 483,000 36,000 3,415,000
</TABLE>

(1) During the third quarter of fiscal 2006, one of the Company's subsidiaries
formerly included in the ETG was reclassified to the FSG. Prior period
amounts have been retroactively restated to reflect the revised segment
classification.

13
11.  COMMITMENTS AND CONTINGENCIES

LEASE COMMITMENTS

During the first quarter of fiscal 2007, the Company, through a subsidiary
of the FSG, entered into an operating lease commitment for a new facility which
is under construction and expected to be occupied in the fourth quarter of
fiscal 2007. The minimum lease payments for fiscal 2007, which commence upon the
completion of the facility, are estimated to be $96,000. Minimum lease payments
for the next five fiscal years are estimated to be $462,000 in fiscal 2008,
$479,000 in fiscal 2009, $495,000 in fiscal 2010, $513,000 in fiscal 2011,
$531,000 in fiscal 2012, and $3,481,000 thereafter.

GUARANTEES

The Company has arranged for standby letters of credit aggregating $1.8
million to meet the security requirement of its insurance company for potential
workers' compensation claims, which are supported by the Company's revolving
credit facility. In addition, the Company's industrial development revenue bonds
are secured by a $2.0 million letter of credit expiring April 2008 and a
mortgage on the related properties pledged as collateral.

Changes in the Company's product warranty liability for the six months
ended April 30, 2007 and 2006, respectively, are as follows:

SIX MONTHS ENDED APRIL 30,
----------------------------
2007 2006
------------ ------------
Balances as of beginning of fiscal year $ 534,000 $ 395,000
Acquired warranty liabilities -- 15,000
Accruals for warranties 600,000 167,000
Warranty claims settled (381,000) (212,000)
------------ ------------
Balances as of April 30 $ 753,000 $ 365,000
============ ============

As part of the agreement to acquire an 80% interest in a subsidiary by the
FSG in fiscal 2001, the Company acquired an additional 10% of the equity
interests of the subsidiary during the first quarter of fiscal 2007. The Company
has the right to purchase the remaining 10% of the equity interests in fiscal
2011, or sooner under certain conditions, and the minority holder has the right
to cause the Company to purchase the same equity interest in the same period.

As part of the agreement to acquire an 80% interest in a subsidiary by the
ETG in fiscal 2004, the Company has the right to purchase the minority interests
beginning at approximately the tenth anniversary of the acquisition, or sooner
under certain conditions, and the minority holders have the right to cause the
Company to purchase their interests commencing on approximately the fifth
anniversary of the acquisition, or sooner under certain conditions.

As part of the agreement to purchase a subsidiary by the ETG in fiscal
2005, the Company may be obligated to pay additional purchase consideration
currently estimated to total up to $2.3 million should the subsidiary meet
certain product line-related earnings objectives during the fourth and fifth
years following the acquisition. The additional purchase consideration will be
accrued when

14
the earnings objectives are met.

As part of the agreement to acquire an 85% interest in a subsidiary by the
ETG in fiscal 2005, the minority holders have the right to cause the Company to
purchase their interests over a four-year period starting around the second
anniversary of the acquisition, or sooner under certain conditions.

As part of the agreement to acquire a 51% interest in a subsidiary by the
FSG in fiscal 2006, the Company has the right to purchase 28% of the equity
interests of the subsidiary over a four-year period beginning approximately
after the second anniversary of the acquisition, or sooner under certain
conditions, and the minority holders have the right to cause the Company to
purchase the same equity interest over the same period. Further, the Company has
the right to purchase the remaining 21% of the equity interests of the
subsidiary over a three-year period beginning approximately after the fourth
anniversary of the acquisition, or sooner under certain conditions, and the
minority holders have the right to cause the Company to purchase the same equity
interest over the same period.

As part of the agreement to acquire a subsidiary by the ETG in fiscal 2006,
the Company may be obligated to pay additional consideration of up to $9.2
million in fiscal 2007, $17.8 million in fiscal 2008 and $19.2 million in fiscal
2009. The additional purchase consideration will be accrued when the earnings
objectives are met.

As part of an agreement to acquire an 80% interest in a subsidiary by the
FSG in fiscal 2006, the Company may be obligated to pay additional purchase
consideration of up to $7.0 million in aggregate should the subsidiary meet
certain earnings objectives during the first two years following the
acquisition. The additional purchase consideration will be accrued when the
earnings objectives are met. Further, the Company has the right to purchase the
remaining 20% minority interests beginning at approximately the eighth
anniversary of the acquisition, or sooner under certain conditions, and the
minority holders have the right to cause the Company to purchase the same equity
interest over the same period.

As part of an agreement for exclusive license rights to intellectual
property, one of the subsidiaries of the ETG had guaranteed minimum royalty
payments aggregating $.2 million, which were paid during the second quarter of
fiscal 2007.

LITIGATION

The Company is involved in various legal actions arising in the normal
course of business. Based upon the Company's and its legal counsel's evaluations
of any claims or assessments, management is of the opinion that the outcome of
these matters will not have a material adverse effect on the Company's results
of operations, financial position, or cash flows.

15
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS

OVERVIEW

This discussion of our financial condition and results of operations should
be read in conjunction with our condensed consolidated financial statements and
notes thereto included herein. The preparation of 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 as of the date of the consolidated financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ materially from those estimates if
different assumptions were used or different events ultimately transpire.

The Company's critical accounting policies, some of which require
management to make judgments about matters that are inherently uncertain, are
described in Item 7, "Management's Discussion and Analysis of Financial
Condition and Results of Operations," under the heading "Critical Accounting
Policies" in the Company's Annual Report on Form 10-K for the year ended
October 31, 2006.

The Company has two operating segments: the Flight Support Group ("FSG"),
consisting of HEICO Aerospace Holdings Corp. ("HEICO Aerospace") and its
subsidiaries, and the Electronic Technologies Group ("ETG"), consisting of HEICO
Electronic Technologies Corp. ("HEICO Electronic") and its subsidiaries.

16
RESULTS OF OPERATIONS

The following table sets forth the results of the Company's operations, net
sales and operating income by segment, and the percentage of net sales
represented by the respective items in the Company's Condensed Consolidated
Statements of Operations.

<TABLE>
<CAPTION>
SIX MONTHS ENDED APRIL 30, THREE MONTHS ENDED APRIL 30,
---------------------------------- ----------------------------------
2007 2006 2007 2006
--------------- --------------- --------------- ---------------
<S> <C> <C> <C> <C>
Net sales $ 234,899,000 $ 180,193,000 $ 121,215,000 $ 92,092,000
--------------- --------------- --------------- ---------------
Cost of sales 153,744,000 114,605,000 77,548,000 58,556,000
Selling, general and administrative expenses 42,932,000 33,682,000 22,584,000 16,916,000
--------------- --------------- --------------- ---------------
Total operating costs and expenses 196,676,000 148,287,000 100,132,000 75,472,000
--------------- --------------- --------------- ---------------
Operating income $ 38,223,000 $ 31,906,000 $ 21,083,000 $ 16,620,000
=============== =============== =============== ===============
Net sales by segment: (1)
Flight Support Group $ 180,471,000 $ 127,517,000 $ 92,396,000 $ 63,839,000
Electronic Technologies Group 54,434,000 52,745,000 28,825,000 28,263,000
Intersegment sales (6,000) (69,000) (6,000) (10,000)
--------------- --------------- --------------- ---------------
$ 234,899,000 $ 180,193,000 $ 121,215,000 $ 92,092,000
=============== =============== =============== ===============
Operating income by segment: (1)
Flight Support Group $ 32,292,000 $ 22,361,000 $ 17,867,000 $ 10,746,000
Electronic Technologies Group 13,140,000 15,348,000 7,376,000 8,945,000
Other, primarily corporate (7,209,000) (5,803,000) (4,160,000) (3,071,000)
--------------- --------------- --------------- ---------------
$ 38,223,000 $ 31,906,000 $ 21,083,000 $ 16,620,000
=============== =============== =============== ===============
Net sales 100.0% 100.0% 100.0% 100.0%
Gross profit 34.5% 36.4% 36.0% 36.4%
Selling, general and administrative expenses 18.3% 18.7% 18.6% 18.4%
Operating income 16.3% 17.7% 17.4% 18.0%
Interest expense 0.7% 0.9% 0.7% 0.9%
Interest and other income 0.1% 0.1% 0.1% 0.3%
Income tax expense 5.1% 6.0% 5.7% 6.3%
Minority interests' share of income 3.2% 3.0% 3.3% 2.9%
Net income 7.4% 7.9% 7.8% 8.2%
</TABLE>

(1) During the third quarter of fiscal 2006, one of the Company's subsidiaries
formerly included in the Electronic Technologies Group was reclassified to
the Flight Support Group. Prior period amounts have been retroactively
restated to reflect the revised segment classification.

17
COMPARISON OF FIRST SIX MONTHS OF FISCAL 2007 TO FIRST SIX MONTHS OF FISCAL 2006

Net Sales

Net sales for the first six months of fiscal 2007 increased by 30.4% to
$234.9 million, as compared to net sales of $180.2 million for the first six
months of fiscal 2006. The increase in net sales reflects an increase of $53.0
million (a 41.5% increase) to $180.5 million in net sales within the FSG and an
increase of $1.7 million (a 3.2% increase) to $54.4 million in net sales within
the ETG. The FSG's net sales increase reflects organic growth of approximately
19% as well as the prior year acquisitions of Arger Enterprises, Inc. and its
related companies (collectively "Arger") in May 2006 and Prime Air, LLC ("Prime
Air") in September 2006. The organic growth reflects higher sales of new
products and services and continued increased demand for the FSG's aftermarket
replacement parts and repair and overhaul services. The ETG's net sales increase
(consisting principally of organic growth) reflects increased demand for certain
products.

Gross Profit and Operating Expenses

The Company's gross profit margin decreased to 34.5% for the first six
months of fiscal 2007 as compared to 36.4% for the first six months of fiscal
2006, reflecting lower margins within the ETG due principally to a less
favorable product mix. Consolidated cost of sales for the first six months of
fiscal 2007 and 2006 includes approximately $8.0 million and $8.2 million,
respectively, of new product research and development expenses.

Selling, general and administrative ("SG&A") expenses were $42.9 million
and $33.7 million for the first six months of fiscal 2007 and fiscal 2006,
respectively. The increase in SG&A expenses was mainly due to higher operating
costs, principally personnel related, associated with the growth in net sales
discussed above including the Arger and Prime Air acquisitions and an increase
in corporate expenses. The higher corporate expenses primarily reflect higher
accrued performance awards based on the improvement in consolidated operating
results.

As a percentage of net sales, SG&A expenses decreased to 18.3% for the
first six months of fiscal 2007 compared to 18.7% for the first six months of
fiscal 2006. The decrease as a percentage of net sales is due to efficiencies in
controlling costs while increasing revenues.

Operating Income

Operating income for the first six months of fiscal 2007 increased by 19.8%
to $38.2 million, compared to operating income of $31.9 million for the first
six months of fiscal 2006. The increase in operating income reflects an increase
of $9.9 million (a 44.4% increase) to $32.3 million in operating income of the
FSG in the first six months of fiscal 2007 from $22.4 million for the first six
months of fiscal 2006 partially offset by a $2.2 million decrease (a 14.4%
decrease) in operating income of the ETG from $15.3 million for the first six
months of fiscal 2006 to $13.1 million for the first six months of fiscal 2007
as a result of lower operating margins and a $1.4 million increase in corporate
expenses as discussed above.

18
As a percentage of net sales, consolidated operating income decreased to
16.3% for the first six months of fiscal 2007 compared to 17.7% for the first
six months of fiscal 2006. The consolidated operating income as a percentage of
net sales reflects a decrease in the ETG's operating income as a percentage of
net sales from 29.1% in the first six months of fiscal 2006 to 24.1% in the
first six months of fiscal 2007 partially offset by an increase in the FSG's
operating income as a percentage of net sales from 17.5% in the first six months
of fiscal 2006 to 17.9% in the first six months of fiscal 2007. The decrease in
operating income as a percentage of net sales for the ETG principally reflects
the aforementioned decreased gross profit margins as well as increased SG&A
expenses. The increase in operating income as a percentage of net sales for the
FSG principally reflects improved operating efficiencies within SG&A expenses.
See "Outlook" below for additional information on the operating margins of the
FSG and ETG.

Interest Expense

Interest expense for the first six months of fiscal 2007 and fiscal 2006
was comparable as the lower weighted average balance outstanding under the
revolving credit facility in the first six months of fiscal 2007 was offset by
higher interest rates.

Interest and Other Income

Interest and other income in the first six months of fiscal 2007 and 2006
were not material.

Income Tax Expense

The Company's effective tax rate for the first six months of fiscal 2007
decreased to 32.3% from 35.2% for the first six months of fiscal 2006. The
decrease is principally due to an income tax credit for qualified research and
development activities recognized for the full fiscal 2006 year in the first six
months of fiscal 2007. The fiscal 2006 tax credit was recorded pursuant to the
December 2006 retroactive extension for the two year period covering January 1,
2006 to December 31, 2007 of Section 41, "Credit for Increasing Research
Activities," of the Internal Revenue Code and increased net income, net of
expenses, by approximately $.5 million for the first six months of fiscal 2007.

Minority Interests' Share of Income

Minority interests' share of income of consolidated subsidiaries relates to
the 20% minority interest held in HEICO Aerospace and the minority interests
held in certain subsidiaries of HEICO Aerospace including the 49% minority
interest held in Seal Dynamics LLC ("Seal LLC") and the 20% minority interest
held in Prime Air; and the minority interests held in certain subsidiaries of
HEICO Electronic. The increase in the minority interests' share of income for
the first six months of fiscal 2007 compared to the first six months of fiscal
2006 is attributable to the higher earnings of Seal LLC and the FSG and the
September 2006 acquisition of Prime Air.

19
Net Income

The Company's net income was $17.3 million, or $.65 per diluted share, for
the first six months of fiscal 2007 compared to $14.3 million, or $.54 per
diluted share, for the first six months of fiscal 2006 reflecting the increased
operating income referenced above, partially offset by the increased minority
interests' share of income of certain consolidated subsidiaries.

OUTLOOK

The Company reported increased consolidated net sales and operating income
in the first six months of fiscal 2007 reflecting both strong organic growth and
growth through acquisitions, but experienced a slight decline in operating
margins. Consolidated operating margins for the first half of fiscal 2007
reflect a lower margin for the ETG partially offset by a higher margin for the
FSG. The ETG's operating margin, which varies somewhat from quarter-to-quarter
based on the timing of product shipments/mix, increased 3.1% in the second
quarter over the first quarter of fiscal 2007. Based on the improving trends
exhibited in the second quarter, recent sales orders and the current backlog of
unshipped orders, the Company continues to expect higher net sales and improved
operating margins for the ETG over the balance of fiscal 2007.

Based on current economic conditions, the state of the aviation, defense
and electronics industries, order patterns and backlog, the Company continues to
target growth in fiscal 2007 net sales and earnings over fiscal 2006 and
operating margins to improve over the second half of the year such that full
fiscal 2007 margins will approximate those of the prior year.

COMPARISON OF SECOND QUARTER OF FISCAL 2007 TO SECOND QUARTER OF FISCAL 2006

Net Sales

Net sales for the second quarter of fiscal 2007 increased by 31.6% to
$121.2 million, as compared to net sales of $92.1 million for the second quarter
of fiscal 2006. The increase in net sales reflects an increase of $28.6 million
(a 44.7% increase) to $92.4 million in net sales within the FSG and an increase
of $.6 million (a 2.0% increase) to $28.8 million in net sales within the ETG.
The FSG's net sales increase reflects organic growth of approximately 19% as
well as the prior year acquisitions of Arger and Prime Air. The organic growth
reflects higher sales of new products and services and continued increased
demand for the FSG's aftermarket replacement parts and repair and overhaul
services. The ETG's net sales increase (consisting principally of organic
growth) reflects increased demand for certain products.

Gross Profit and Operating Expenses

The Company's gross profit margin decreased to 36.0% for the second quarter
of fiscal 2007 as compared to 36.4% for the second quarter of fiscal 2006,
reflecting lower margins within the ETG due principally to a less favorable
product mix offset by higher margins within the FSG due principally to lower new
product research and development expenses as a percentage of net sales and a
favorable product mix. Consolidated cost of sales for the second quarter of
fiscal 2007 and 2006 includes approximately $4.0 million and $4.4 million,
respectively, of new product research and development expenses.

20
SG&A expenses were $22.6 million and $16.9 million for the second quarter
of fiscal 2007 and fiscal 2006, respectively. The increase in SG&A expenses was
mainly due to higher operating costs, principally personnel related, associated
with the growth in net sales discussed above including the Arger and Prime Air
acquisitions and an increase in corporate expenses. The higher corporate
expenses primarily reflect higher accrued performance awards based on the
improvement in consolidated operating results.

As a percentage of net sales, SG&A expenses increased slightly to 18.6% for
the second quarter of fiscal 2007 compared to 18.4% for the second quarter of
fiscal 2006. The increase as a percentage of net sales is due to the increase in
operating expenses related to the increase in net sales during the quarter.

Operating Income

Operating income for the second quarter of fiscal 2007 increased by 26.9%
to $21.1 million, compared to operating income of $16.6 million for the second
quarter of fiscal 2006. The increase in operating income reflects an increase of
$7.1 million (a 66.3% increase) to $17.9 million in operating income of the FSG
in the second quarter of fiscal 2007 from $10.7 million for the second quarter
of fiscal 2006 partially offset by a $1.6 million decrease (a 17.5% decrease) in
operating income of the ETG from $8.9 million for the second quarter of fiscal
2006 to $7.4 million for the second quarter of fiscal 2007 as a result of lower
operating margins and a $1.1 million increase in corporate expenses as discussed
above.

As a percentage of net sales, consolidated operating income decreased to
17.4% for the second quarter of fiscal 2007 compared to 18.0% for the second
quarter of fiscal 2006. The consolidated operating income as a percentage of net
sales reflects a decrease in the ETG's operating income as a percentage of net
sales from 31.6% in the second quarter of fiscal 2006 to 25.6% in the second
quarter of fiscal 2007 partially offset by an increase in the FSG's operating
income as a percentage of net sales from 16.8% in the second quarter of fiscal
2006 to 19.3% in the second quarter of fiscal 2007. The decrease in operating
income as a percentage of net sales for the ETG principally reflects the
aforementioned decreased gross profit margins and increased SG&A expenses. The
increase in operating income as a percentage of net sales for the FSG
principally reflects increased gross margins discussed previously. See "Outlook"
above for additional information on the operating margins of the FSG and ETG.

Interest Expense

Interest expense for the second quarter of fiscal 2007 and fiscal 2006 was
comparable as the lower weighted average balance outstanding under the revolving
credit facility in the second quarter of fiscal 2007 was offset by higher
interest rates.

Interest and Other Income

Interest and other income in the second quarter of fiscal 2007 and 2006
were not material.

21
Income Tax Expense

The Company's effective tax rate for the second quarter of fiscal 2007
decreased to 34.0% from 36.2% for the second quarter of fiscal 2006. The
decrease is principally due to an income tax credit for qualified research and
development activities recognized for the full fiscal 2006 year in the first six
months of fiscal 2007. The fiscal 2006 tax credit was recorded pursuant to the
December 2006 retroactive extension for the two year period covering January 1,
2006 to December 31, 2007 of Section 41, "Credit for Increasing Research
Activities," of the Internal Revenue Code and increased net income, net of
expenses, by approximately $.2 million for the second quarter of fiscal 2007.

Minority Interests' Share of Income

Minority interests' share of income of consolidated subsidiaries relates to
the 20% minority interest held in HEICO Aerospace and the minority interests
held in certain subsidiaries of HEICO Aerospace including the 49% minority
interest held in Seal Dynamics LLC ("Seal LLC") and the 20% minority interest
held in Prime Air; and the minority interests held in certain subsidiaries of
HEICO Electronic. The increase in the minority interests' share of income for
the second quarter of fiscal 2007 compared to the second quarter of fiscal 2006
is attributable to the higher earnings of Seal LLC and the FSG and the September
2006 acquisition of Prime Air.

Net Income

The Company's net income was $9.4 million, or $.35 per diluted share, for
the second quarter of fiscal 2007 compared to $7.5 million, or $.28 per diluted
share, for the second quarter of fiscal 2006 reflecting the increased operating
income referenced above, partially offset by the increased minority interests'
share of income of certain consolidated subsidiaries.

LIQUIDITY AND CAPITAL RESOURCES

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

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

The Company believes that its net cash provided by operating activities and
available borrowings under its revolving credit facility will be sufficient to
fund cash requirements for the foreseeable future.

Operating Activities

Net cash provided by operating activities was $21.9 million for the first
six months of fiscal 2007, consisting primarily of net income of $17.3 million,
minority interests' share of income of consolidated subsidiaries of $7.6
million, a tax benefit on stock option exercises of $6.9 million, depreciation
and amortization of $5.9 million, a deferred income tax provision of $1.8
million,

22
and stock option compensation expense of $.4 million, partially offset
by an increase in net operating assets of $13.2 million and the presentation of
$5.3 million of excess tax benefit from stock option exercises as a financing
activity. The increase in net operating assets (current assets used in operating
activities net of current liabilities) primarily reflects higher investment in
inventories by the FSG required to meet increased sales demand and improve
product delivery times and an increase in accounts receivable due to the sales
growth.

Net cash provided by operating activities increased to $21.9 million for
the first six months of fiscal 2007 from $7.4 million for the first six months
of fiscal 2006 principally due to a decrease in net operating assets and higher
income before minority interests. The decrease in net operating assets for the
first half of fiscal 2007 compared to the first half of fiscal 2006 primarily
reflects differences in the timing of payment of certain recurring liabilities,
which vary somewhat from year to year.

Investing Activities

Net cash used in investing activities during the first six months of fiscal
2007 related primarily to acquisitions and related costs of $13.9 million and
capital expenditures totaling $5.7 million. Acquisitions and related costs
principally reflect the payment of additional purchase consideration related to
two subsidiaries acquired in previous years, which was accrued as of October 31,
2006 based on each subsidiary's estimated earnings relative to target, the
acquisition of FerriShield, Inc. and an additional 10% of the equity interests
of a subsidiary of the Company's HEICO Aerospace Holdings Corp. subsidiary.
Further details on acquisitions may be found in Note 2, Acquisitions, of the
Notes to Condensed Consolidated Financial Statements.

Financing Activities

Net cash used in financing activities during the first six months of fiscal
2007 primarily related to repayments of $16 million on the Company's revolving
credit facility, distributions to minority interest owners of $2.8 million, and
the payment of $1.0 million in cash dividends on the Company's common stock,
partially offset by borrowings of $12 million on the Company's revolving credit
facility principally used to fund the aforementioned additional purchase
consideration and FerriShield, Inc. acquisition, the presentation of $5.3
million of excess tax benefit from stock option exercises as a financing
activity and proceeds from stock option exercises of $1.1 million.

23
OFF-BALANCE SHEET ARRANGEMENTS

The Company has arranged for standby letters of credit aggregating $1.8
million to meet the security requirement of its insurance company for potential
workers' compensation claims, which are supported by the Company's revolving
credit facility. In addition, the Company's industrial development revenue bonds
are secured by a $2.0 million letter of credit expiring April 2008 and a
mortgage on the related properties pledged as collateral.

As part of the agreement to acquire an 80% interest in a subsidiary by the
FSG in fiscal 2001, the Company acquired an additional 10% of the equity
interests of the subsidiary during the first quarter of fiscal 2007. The Company
has the right to purchase the remaining 10% of the equity interests in fiscal
2011, or sooner under certain conditions, and the minority holder has the right
to cause the Company to purchase the same equity interest in the same period.

As part of the agreement to acquire an 80% interest in a subsidiary by the
ETG in fiscal 2004, the Company has the right to purchase the minority interests
beginning at approximately the tenth anniversary of the acquisition, or sooner
under certain conditions, and the minority holders have the right to cause the
Company to purchase their interests commencing on approximately the fifth
anniversary of the acquisition, or sooner under certain conditions.

As part of the agreement to purchase a subsidiary by the ETG in fiscal
2005, the Company may be obligated to pay additional purchase consideration
currently estimated to total up to $2.3 million should the subsidiary meet
certain product line-related earnings objectives during the fourth and fifth
years following the acquisition. The additional purchase consideration will be
accrued when the earnings objectives are met.

As part of the agreement to acquire an 85% interest in a subsidiary by the
ETG in fiscal 2005, the minority holders have the right to cause the Company to
purchase their interests over a four-year period starting around the second
anniversary of the acquisition, or sooner under certain conditions.

As part of the agreement to acquire a 51% interest in a subsidiary by the
FSG in fiscal 2006, the Company has the right to purchase 28% of the equity
interests of the subsidiary over a four-year period beginning approximately
after the second anniversary of the acquisition, or sooner under certain
conditions, and the minority holders have the right to cause the Company to
purchase the same equity interest over the same period. Further, the Company has
the right to purchase the remaining 21% of the equity interests of the
subsidiary over a three-year period beginning approximately after the fourth
anniversary of the acquisition, or sooner under certain conditions, and the
minority holders have the right to cause the Company to purchase the same equity
interest over the same period.

As part of the agreement to acquire a subsidiary by the ETG in fiscal 2006,
the Company may be obligated to pay additional consideration of up to $9.2
million in fiscal 2007, $17.8 million in fiscal 2008, and $19.2 million in
fiscal 2009. The additional purchase consideration will be accrued when the
earnings objectives are met.

24
As part of an agreement to acquire an 80% interest in a subsidiary by the
FSG in fiscal 2006, the Company may be obligated to pay additional purchase
consideration of up to $7.0 million in aggregate should the subsidiary meet
certain earnings objectives during the first two years following the
acquisition. The additional purchase consideration will be accrued when the
earnings objectives are met. Further, the Company has the right to purchase the
remaining 20% minority interests beginning at approximately the eighth
anniversary of the acquisition, or sooner under certain conditions, and the
minority holders have the right to cause the Company to purchase the same equity
interest over the same period.

As part of an agreement for exclusive license rights to intellectual
property, one of the subsidiaries of the ETG had guaranteed minimum royalty
payments aggregating $.2 million, which were paid during the second quarter of
fiscal 2007.

NEW ACCOUNTING PRONOUNCEMENTS

In May 2005, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 154, "Accounting
Changes and Error Corrections, a replacement of APB Opinion No. 20 and FASB
Statement No. 3." SFAS No. 154 changes the requirements for the accounting and
reporting of a change in accounting principle. The Statement eliminates the
requirement in Accounting Principles Board ("APB") Opinion No. 20 to include the
cumulative effect of changes in accounting principle in the income statement in
the period of change, and instead requires that changes in accounting principle
be retrospectively applied unless it is impracticable to determine either the
period-specific effects or the cumulative effect of the change. The Statement
applies to all voluntary changes in accounting principle. SFAS No. 154 is
effective for changes made in fiscal years beginning after December 15, 2005.
The adoption of SFAS No. 154 did not have a material effect on the Company's
results of operations, financial position, or cash flows.

In June 2006, the FASB issued FASB Interpretation No. 48 ("FIN 48"),
"Accounting for Uncertainty in Income Taxes-an interpretation of FASB Statement
No. 109," which seeks to reduce the diversity in practice associated with the
accounting and reporting for uncertain income tax positions. This Interpretation
prescribes a comprehensive model for the financial statement recognition,
measurement, presentation and disclosure of uncertain tax positions taken or
expected to be taken in an income tax return. FIN 48 presents a two-step process
for evaluating a tax position. The first step is to determine whether it is
more-likely-than-not that a tax position will be sustained upon examination,
based on the technical merits of the position. The second step is to measure the
benefit to be recorded from tax positions that meet the more-likely-than-not
recognition threshold, by determining the largest amount of tax benefit that is
greater than 50 percent likely of being realized upon ultimate settlement, and
recognizing that amount in the financial statements. FIN 48 is effective for
fiscal years beginning after December 15, 2006, or in fiscal 2008 for HEICO. The
Company is currently evaluating the impact that the adoption of FIN 48 will have
on its results of operations, financial position, and cash flows.

In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurements,"
which provides enhanced guidance for using fair value to measure assets and
liabilities. SFAS No. 157

25
provides a common definition of fair value and establishes a framework to make
the measurement of fair value in accordance with generally accepted accounting
principles more consistent and comparable. SFAS No. 157 also requires expanded
disclosures to provide information about the extent to which fair value is used
to measure assets and liabilities, the methods and assumptions used to measure
fair value, and the effect of fair value measures on earnings. SFAS No. 157 is
effective for fiscal years beginning after November 15, 2007, or in fiscal 2009
for HEICO. The Company is currently in the process of evaluating the effect, if
any, the adoption of SFAS No. 157 will have on its results of operations,
financial position, and cash flows.

In September 2006, the Securities and Exchange Commission issued Staff
Accounting Bulletin ("SAB") No. 108, "Considering the Effects of Prior Year
Misstatements when Quantifying Misstatements in Current Year Financial
Statements." SAB No. 108 was issued in order to eliminate the diversity in
practice surrounding how public companies quantify financial statement
misstatements. SAB No. 108 requires that registrants quantify errors using both
a balance sheet (iron curtain) approach and an income statement (rollover)
approach then evaluate whether either approach results in a misstated amount
that, when all relevant quantitative and qualitative factors are considered, is
material. SAB No. 108 is effective for fiscal years ending after November 15,
2006. The Company plans to adopt SAB No. 108 as of October 31, 2007 and does not
expect it to have a material effect on its results of operations, financial
position, or cash flows.

In February 2007, the FASB issued SFAS No. 159, "The Fair Value Option for
Financial Assets and Financial Liabilities - Including an Amendment of FASB
Statement No. 115". SFAS No. 159 permits entities to choose to measure certain
financial assets and liabilities at fair value and report unrealized gains and
losses on items for which the fair value option has been elected in earnings.
SFAS No. 159 is effective for fiscal years beginning after November 15, 2007, or
in fiscal 2009 for HEICO. The Company has not yet determined if it will elect to
apply any of the provisions of SFAS No. 159 and is currently evaluating the
effect, if any, the adoption of SFAS No. 159 will have on its results of
operations, financial position, and cash flows.

FORWARD-LOOKING STATEMENTS

Certain statements in this Report constitute "forward-looking statements"
within the meaning of the Private Securities Litigation Reform Act of 1995. All
statements contained herein that are not clearly historical in nature may be
forward-looking and the words "believe," "expect," "estimate" and similar
expressions are generally intended to identify forward looking statements. Any
forward-looking statements contained herein, in press releases, written
statements or other documents filed with the Securities and Exchange Commission
or in communications and discussions with investors and analysts in the normal
course of business through meetings, phone calls and conference calls,
concerning our operations, economic performance and financial condition are
subject to known and unknown risks, uncertainties and contingencies. We have
based these forward-looking statements on our current expectations and
projections about future events. All forward-looking statements involve risks
and uncertainties, many of which are beyond our control, which may cause actual
results, performance or achievements to differ materially from anticipated
results, performance or achievements. Also, forward-looking statements are based
upon management's estimates of fair values and of future costs, using currently
available information.

26
Therefore, actual results may differ materially from those expressed in or
implied by those statements. Factors that could cause such differences, but are
not limited to: lower demand for commercial air travel or airline fleet changes,
which could cause lower demand for our goods and services; product specification
costs and requirements, which could cause an increase to our costs to complete
contracts; governmental and regulatory demands, export policies and
restrictions, reductions in defense or space spending by U.S. and/or foreign
customers, or competition from existing and new competitors, which could reduce
our sales; HEICO's ability to introduce new products and product pricing levels,
which could reduce our sales or sales growth; HEICO's ability to make
acquisitions and achieve operating synergies from acquired businesses, customer
credit risk, interest rates and economic conditions within and outside of the
aviation, defense, space and electronics industries, which could negatively
impact our costs and revenues; and HEICO's ability to maintain effective
internal controls, which could adversely affect our business and the market
price of our common stock. We undertake no obligation to publicly update or
revise any forward-looking statement, whether as a result of new information,
future events or otherwise.

27
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES
ABOUT MARKET RISK

Substantially all of the Company's borrowings bear interest at floating
interest rates. Based on the outstanding debt balance as of April 30, 2007, a
hypothetical 10% increase in interest rates would increase the Company's
interest expense by approximately $305,000 on an annual basis.

The Company is also exposed to foreign currency exchange rate fluctuations
on the United States dollar value of its foreign currency denominated
transactions, which are principally in British pound sterling. A hypothetical
10% weakening in the exchange rate of the British pound sterling to the United
States dollar as of April 30, 2007 would not have a material effect on the
Company's results of operations, financial position, or cash flows.

28
ITEM 4. CONTROLS AND PROCEDURES

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

The Company's Chief Executive Officer and its Chief Financial Officer
conducted an evaluation of the effectiveness of the Company's disclosure
controls and procedures as of the end of the period covered by this quarterly
report. Based upon that evaluation, the Company's Chief Executive Officer and
its Chief Financial Officer concluded that the Company's disclosure controls and
procedures are effective as of the end of the period covered by this quarterly
report.

CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING

There were no changes in the Company's internal control over financial
reporting identified in connection with the evaluation referred to above that
occurred during the Company's most recent fiscal quarter that have materially
affected, or are reasonably likely to materially affect, the Company's internal
control over financial reporting.

29
PART II. OTHER INFORMATION

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

The Company did not incur any unregistered sales of its equity securities
or repurchase any of its equity securities during the first six months of fiscal
2007.

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

At the Annual Meeting of Shareholders held on March 16, 2007, the Company's
shareholders elected nine directors. The number of votes cast for and withheld
for each nominee for director was as follows:

DIRECTOR FOR WITHHELD
- ---------------------- ----------- ----------
Samuel L. Higginbottom 11,335,193 132,917
Wolfgang Mayrhuber 11,273,760 194,350
Eric A. Mendelson 11,336,847 131,263
Laurans A. Mendelson 11,383,607 84,503
Victor H. Mendelson 11,335,972 132,138
Albert Morrison, Jr. 11,396,020 72,090
Joseph W. Pallot 11,427,307 40,803
Dr. Alan Schriesheim 11,396,018 72,092
Frank Schwitter 11,398,492 69,618

The Company's shareholders also approved the HEICO Corporation 2007
Incentive Compensation Plan, with 11,152,782 voting for the proposal, 296,188
voting against, and 19,135 abstaining. Furthermore, the Company's shareholders
ratified the appointment of Deloitte & Touche LLP as the Company's independent
registered public accounting firm for the fiscal year ending October 31, 2007,
with 11,418,876 voting for the proposal, 35,969 voting against, and 13,263
abstaining.

30
ITEM 6.    EXHIBITS

EXHIBIT DESCRIPTION
------- --------------------------------------------------------
10.1 HEICO Corporation 2007 Incentive Compensation Plan,
effective as of November 1, 2006, is incorporated by
reference to Exhibit 10.1 to the Form 8-K filed on
March 19, 2007. *

31.1 Rule 13a-14(a)/15d-14(a) Certification of Chief
Executive Officer. **

31.2 Rule 13a-14(a)/15d-14(a) Certification of Chief
Financial Officer. **

32.1 Section 1350 Certification of Chief Executive
Officer. ***

32.2 Section 1350 Certification of Chief Financial
Officer. ***

* Previously filed.
** Filed herewith.
*** Furnished herewith.

31
SIGNATURE

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

HEICO CORPORATION


Date: June 1, 2007 By: /s/ THOMAS S. IRWIN
----------------------------
Thomas S. Irwin
Executive Vice President
and Chief Financial Officer
(Principal Financial and
Accounting Officer)

32
EXHIBIT INDEX

EXHIBIT DESCRIPTION
- ------- ------------------------------------------------------------------
31.1 Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer.

31.2 Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer.

32.1 Section 1350 Certification of Chief Executive Officer.

32.2 Section 1350 Certification of Chief Financial Officer.