================================================================================

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

                                    FORM 10-K

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

          For the fiscal year ended October 31, 2005 or

     [ ]  TRANSITION 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
          incorporation or organization)            Identification No.)

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

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

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

      Common Stock, $.01 par value per share
  Class A Common Stock, $.01 par value per share     New York Stock Exchange
               (Title of each class)                (Name of each exchange on
                                                        which registered)

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

        Rights to Purchase Series B Junior Participating Preferred Stock
        Rights to Purchase Series C Junior Participating Preferred Stock
                                (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 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 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. [X]

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

     Indicate by check mark if the registrant is a well-known seasoned issuer,
as defined in Rule 405 of the Securities Act. Yes [ ] No [X]

     Indicate by check mark if the registrant is not required to file reports
pursuant to Section 13 or Section 15(d) of the Act. Yes [ ] No [X]

     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 aggregate market value of the voting and non-voting common equity held
by nonaffiliates of the registrant was $361,562,000 based on the closing price
of Common Stock and Class A Common Stock as of April 30, 2005 (the last business
day of the registrant's most recently completed second fiscal quarter) as
reported by the New York Stock Exchange.

     The number of shares outstanding of each of the registrant's classes of
common stock, as of January 6, 2006:

          Common Stock, $.01 par value             10,151,603 shares
          Class A Common Stock, $.01 par value     14,622,522 shares

                       DOCUMENTS INCORPORATED BY REFERENCE

     Portions of the registrant's definitive proxy statement for the 2006 Annual
Meeting of Shareholders are incorporated by reference into Part III.

================================================================================

HEICO CORPORATION INDEX TO ANNUAL REPORT ON FORM 10-K PAGE ---- PART I Item 1. Business................................................................................ 1 Item 2. Properties.............................................................................. 11 Item 3. Legal Proceedings....................................................................... 12 Item 4. Submission of Matters to a Vote of Security Holders..................................... 12 PART II Item 5. Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities................................................................ 13 Item 6. Selected Financial Data................................................................. 15 Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations... 16 Item 7A. Quantitative and Qualitative Disclosures About Market Risk.............................. 30 Item 8. Financial Statements and Supplementary Data............................................. 31 Item 9. Changes in and Disagreements With Accountants on Accounting and Financial Disclosure.... 65 Item 9A. Controls and Procedures................................................................. 65 Item 9B. Other Information....................................................................... 65 PART III Item 10. Directors and Executive Officers of the Registrant...................................... 66 Item 11. Executive Compensation.................................................................. 66 Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters............................................................................. 66 Item 13. Certain Relationships and Related Transactions.......................................... 66 Item 14. Principal Accountant Fees and Services.................................................. 66 PART IV Item 15. Exhibits and Financial Statement Schedules.............................................. 67 SIGNATURES............................................................................................. 72

PART I ITEM 1. BUSINESS THE COMPANY HEICO Corporation through its subsidiaries (collectively, "HEICO", "we", "us", "our" or "the Company") believes it is the world's largest manufacturer of Federal Aviation Administration (FAA)-approved jet engine and aircraft component replacement parts, other than the original equipment manufacturers (OEMs), and their subcontractors. HEICO also believes it is a leading manufacturer of various types of electronic equipment for the aviation, defense, space, medical, telecommunications and electronics industries. Our business is comprised of two operating segments: The Flight Support Group. Our Flight Support Group, consisting of HEICO Aerospace Holdings Corp. (HEICO Aerospace) and its subsidiaries, accounted for 69%, 71% and 73% of our net sales in fiscal 2005, 2004 and 2003, respectively. This Group uses proprietary technology to design and manufacture jet engine and aircraft component replacement parts for sale at lower prices than those manufactured by OEMs. These parts are approved by the FAA and are the functional equivalent of parts sold by OEMs. In addition, the Flight Support Group repairs, refurbishes and overhauls jet engine and aircraft components for domestic and foreign commercial air carriers and aircraft repair companies, and manufactures thermal insulation products and other component parts primarily for aerospace, defense and commercial applications. The Flight Support Group competes with the leading industry OEMs and, to a lesser extent, with a number of smaller, independent parts distributors. Historically, the three principal jet engine OEMs, General Electric (including CFM International), Pratt & Whitney, and Rolls Royce, have been the sole source of substantially all jet engine replacement parts for their jet engines. Other OEMs have been the sole source of replacement parts for their aircraft component parts. While we believe that we currently supply less than 2% of the market for jet engine and aircraft component replacement parts, we have consistently been adding new products to our line and currently hold Parts Manufacturer Approvals, which we refer to as "PMAs," for over 4,000 jet engine and aircraft component replacement parts. We believe that, based on our competitive pricing, reputation for high quality, short lead time requirements, strong relationships with domestic and foreign commercial air carriers and repair stations (companies that overhaul aircraft engines and/or components), strategic relationships with Lufthansa and other major airlines and successful track record of receiving PMAs from the FAA, we are uniquely positioned to continue to increase our product lines and gain market share. The Electronic Technologies Group. Our Electronic Technologies Group, consisting of HEICO Electronic Technologies Corp. and its subsidiaries, accounted for 31%, 29% and 27% of our net sales in fiscal 2005, 2004 and 2003, respectively. Through our Electronic Technologies Group, which derived approximately 48% of its sales in fiscal 2005 from the sale of products and services to U.S. and foreign military agencies, we design, manufacture and sell various types of electronic, microwave and electro-optical products, including infrared simulation and test equipment, laser rangefinder receivers, electrical power supplies, back-up power supplies, electromagnetic interference and radio frequency interference shielding, high power capacitor charging power supplies, amplifiers, photodetectors, amplifier modules, flash lamp drivers, laser diode drivers, arc lamp power supplies, custom power supply designs, cable assemblies and high voltage interconnection devices and wire. In addition, the Electronic Technologies Group also repairs and overhauls inertial 1

navigation systems and other avionics, instruments, and components for commercial, military and business aircraft operators. In October 1997, we entered into a strategic alliance with Lufthansa. Lufthansa is the world's largest independent provider of engineering and maintenance services for aircraft components and jet engines and supports over 200 airlines, governments and other customers. As part of this strategic alliance, Lufthansa has invested approximately $50 million in our company, to acquire and maintain a 20% minority interest in HEICO Aerospace, and to partially fund the accelerated development of additional FAA-approved replacement parts for jet engines and aircraft components over the subsequent four years pursuant to a research and development cooperation agreement. This strategic alliance has enabled us to expand domestically and internationally by enhancing our ability to (i) identify key jet engine and aircraft component replacement parts with significant profit potential by utilizing Lufthansa's extensive operating data on engine and component parts; (ii) introduce those parts throughout the world in an efficient manner due to Lufthansa's testing and diagnostic resources; and (iii) broaden our customer base by capitalizing on Lufthansa's established relationships and alliances within the airline industry. In March 2001, we entered into a joint venture with American Airlines, one of the world's largest airlines, to develop, design and sell FAA-approved jet engine and aircraft component replacement parts through HEICO Aerospace. The joint venture is 16% owned by American Airlines. American Airlines and HEICO Aerospace have agreed to cooperate regarding technical services and marketing support on a worldwide basis. During fiscal years 2002 through 2004, we entered into additional strategic relationships with other leading airlines such as United Airlines (May 2002), Delta Air Lines (February 2003), Air Canada (March 2003) and Japan Airlines (March 2004). These relationships accelerate HEICO's efforts in developing a broad range of jet engine and aircraft component replacement parts for FAA approval. Each of the aforementioned airlines purchase these newly developed parts, and most of HEICO Aerospace's current FAA-approved parts product line, on an exclusive basis from HEICO Aerospace. We have continuously operated in the aerospace industry for more than 40 years. Since assuming control in 1990, our current management has achieved significant sales and profit growth through a broadened line of product offerings, an expanded customer base, increased research and development expenditures, and the completion of a number of acquisitions. As a result of internal growth and acquisitions, our net sales have grown from $32.3 million in fiscal 1990 to $269.6 million in fiscal 2005, a compound annual growth rate of approximately 15.2%. During the same period, we improved our income from a net loss of $0.5 million to a net income of $22.8 million. FLIGHT SUPPORT GROUP Our Flight Support Group is headquartered in Hollywood, Florida and designs, engineers, manufactures, repairs and overhauls jet engine and aircraft component replacement parts such as combustion chambers, compressor blades, vanes, seals and various other engine and aircraft parts. The Flight Support Group also manufactures specialty aviation and defense components as a subcontractor. The Flight Support Group serves a broad spectrum of the aviation industry, including (i) commercial airlines and air cargo carriers; (ii) repair and overhaul facilities; (iii) OEMs; and (iv) U.S. and foreign governments. Jet engine and aircraft component replacement parts can be categorized by their ongoing ability to be repaired and returned to service. The general categories (in all of which we participate) are as follows: (i) rotable; (ii) repairable; and (iii) expendable. A rotable is a part which is removed periodically as dictated by an operator's maintenance procedures or on an as needed basis and is typically repaired or overhauled and re-used an indefinite number of times. An important subset of rotables is "life limited" 2

parts. A life limited rotable has a designated number of allowable flight hours and/or cycles (one take-off and landing generally constitutes one cycle) after which it is rendered unusable. A repairable is similar to a rotable except that it can only be repaired a limited number of times before it must be discarded. An expendable is generally a part which is used and not thereafter repaired for further use. Jet engine and aircraft component replacement parts are classified within the industry as (i) factory-new; (ii) new surplus; (iii) overhauled; (iv) repairable; and (v) as removed. A factory-new or new surplus part is one that has never been installed or used. Factory-new parts are purchased from FAA-approved manufacturers (such as HEICO or OEMs) or their authorized distributors. New surplus parts are purchased from excess stock of airlines, repair facilities or other redistributors. An overhauled part is one that has been completely repaired and inspected by a licensed repair facility such as ours. An aircraft spare part is classified as "repairable" if it can be repaired by a licensed repair facility under applicable regulations. A part may also be classified as "repairable" if it can be removed by the operator from an aircraft or jet engine while operating under an approved maintenance program and is airworthy and meets any manufacturer or time and cycle restrictions applicable to the part. A "factory-new," "new surplus," "overhauled" or "repairable" part designation indicates that the part can be immediately utilized on an aircraft. A part in "as removed" condition requires inspection and possibly functional testing, repair or overhaul by a licensed facility prior to being returned to service in an aircraft. Factory-New Jet Engine and Aircraft Component Replacement Parts. The principal business of the Flight Support Group is the research and development, design, manufacture and sale of FAA-approved replacement parts that are sold to domestic and foreign commercial air carriers and aircraft repair and overhaul companies. Our principal competitors are Pratt & Whitney, a division of United Technologies Corporation and General Electric Company, including its CFM International joint venture. The Flight Support Group's factory-new replacement parts include various jet engine and aircraft component replacement parts. A key element of our growth strategy is the continued design and development of an increasing number of Parts Manufacturer Approval (PMA) replacement parts in order to further penetrate our existing customer base and obtain new customers. We select the jet engine and aircraft component replacement parts to design and manufacture through a selection process which analyzes industry information to determine which replacement parts are suitable candidates. As part of Lufthansa's investment in the Flight Support Group, Lufthansa has the right to select 50% of the parts for which we will seek PMAs, provided that such parts are technologically and economically feasible and substantially comparable with the profitability of our other PMA parts. Repair and Overhaul Services. The Flight Support Group provides repair and overhaul services on selected jet engine and aircraft component parts, as well as on avionics, instruments, composites and flight surfaces of commercial aircraft. The Flight Support Group also provides repair and overhaul services to military aircraft operators and aircraft repair and overhaul companies. Our repair and overhaul operations require a high level of expertise, advanced technology and sophisticated equipment. Services include the repair, refurbishment and overhaul of numerous accessories and parts mounted on gas turbine engines and airframes. Components overhauled include fuel pumps, generators, fuel controls, pneumatic valves, starters and actuators, turbo compressors and constant speed drives, hydraulic pumps, valves and actuators, composite flight controls, electro-mechanical equipment and auxiliary power unit accessories. Manufacture of Specialty Aircraft/Defense Related Parts and Subcontracting for OEMs. The Flight Support Group manufactures thermal insulation blankets primarily for aerospace, defense and commercial applications. The Flight Support Group also manufactures specialty components for sale as a subcontractor to OEMs and the U.S. government. FAA Approvals and Product Design. Non-OEM manufacturers of jet engine replacement parts must receive a Parts Manufacturer Approval (PMA) from the FAA to sell the replacement part. The PMA 3

approval process includes the submission of sample parts, drawings and testing data to one of the FAA's Aircraft Certification Offices where the submitted data are analyzed. We believe that an applicant's ability to successfully complete the PMA process is limited by several factors, including (i) the agency's confidence level in the applicant; (ii) the complexity of the part; (iii) the volume of PMAs being filed; and (iv) the resources available to the FAA. We also believe that companies such as HEICO that have demonstrated their manufacturing capabilities and established favorable track records with the FAA generally receive a faster turnaround time in the processing of PMA applications. Finally, we believe that the PMA process creates a significant barrier to entry in this market niche through both its technical demands and its limits on the rate at which competitors can bring products to market. As part of our growth strategy, we have continued to increase our research and development activities. Research and development expenditures by the Flight Support Group which were approximately $300,000 in fiscal 1991, increased to approximately $7.8 million in fiscal 2005, $7.8 million in fiscal 2004 and $7.0 million in 2003. We believe that our Flight Support Group's research and development capabilities are a significant component of our historical success and an integral part of our growth strategy. Our expanded research and development activities have included development of more complex jet engine and aircraft component replacement parts. We now have approximately 2,800 parts approved by the FAA that are actively being marketed and have cumulative FAA approvals for over 4,000 parts. We believe the development and subsequent sale of PMA parts represents a significant long-term market opportunity. In fiscal 2005, the FAA granted us PMAs for approximately 300 new parts; however, no assurance can be given that the FAA will continue to grant PMAs or that we will achieve acceptable levels of net sales and gross profits on such parts in the future. We benefit from our proprietary rights relating to certain design, engineering and manufacturing processes and repair and overhaul procedures. Customers often rely on us to provide initial and additional components, as well as to redesign, re-engineer, replace or repair and provide overhaul services on such aircraft components at every stage of their useful lives. In addition, for some products, our unique manufacturing capabilities are required by the customer's specifications or designs, thereby necessitating reliance on us for production of such designed products. We have no patents for the proprietary techniques, including software and manufacturing expertise, we have developed to manufacture jet engine and aircraft component replacement parts and instead, we rely on trade secret protection. Although our proprietary techniques and software and manufacturing expertise are subject to misappropriation or obsolescence, we believe that we take appropriate measures to prevent misappropriation or obsolescence from occurring by developing improved methods and processes and new techniques, which we will continue on an ongoing basis as dictated by the technological needs of our business. In November 2005, the Flight Support Group established a new market presence in the distribution of OEM aftermarket products through the acquisition of a leading distributor and designer of FAA-Approved hydraulic, pneumatic, mechanical and electro-mechanical components for the commercial, regional and general aviation markets. See Note 19, Subsequent Events, of the Notes to Consolidated Financial Statements. ELECTRONIC TECHNOLOGIES GROUP Much of our Electronic Technologies Group's strategy is centered around producing equipment that helps the U.S. military and allied foreign military agencies conduct stand-off operations from greater distances. Our activities in this regard are focused on products that are placed in airborne, vehicle-based 4

or handheld targeting systems as well as in providing equipment used to develop, test and calibrate such systems. Electro-Optical Infrared Simulation and Test Equipment. Our Electronic Technologies Group believes it is a leading international designer and manufacturer of niche state-of-the-art simulation, testing and calibration equipment used in the development of missile seeking technology, airborne targeting and reconnaissance systems, shipboard targeting and reconnaissance systems, space-based sensors as well as ground vehicle-based systems. These products include infrared scene projector equipment, such as our MIRAGE IR Scene Simulator, high precision blackbody sources, software and integrated calibration systems. Simulation equipment allows the U.S. government and allied foreign military to save money on missile testing, as it allows infrared-based missiles to be tested on a multi-axis, rotating table, instead of requiring the launch of a complete missile. In addition, several large military prime contractors have elected to purchase such equipment from us instead of maintaining internal staff to do so because we can offer a more cost-effective solution. Our customers include major U.S. Department of Defense weapons laboratories as well as defense prime contractors such as Lockheed Martin, Northrop Grumman and Boeing. Electro-Optical Laser Products. Our Electronic Technologies Group believes it is a leading designer and maker of Laser Rangefinder Receivers and other photodetectors used in airborne, vehicular and handheld targeting systems manufactured by major prime military contractors, such as Northrop Grumman and Lockheed Martin. Most of our Rangefinder Receiver product offering consists of complex and patented products which detect reflected light from laser targeting systems and allow the systems to confirm target accuracy and calculate target distances prior to discharging a weapon system. These products are also used in laser eye surgery systems for tracking ocular movement. Electro-Optical, Microwave and Other Power Equipment. We produce power supplies, amplifiers and flash lamp drivers used in laser systems for military, medical and other applications that are sometimes utilized with our Rangefinder Receivers. We also produce emergency back-up power supplies and batteries used on commercial aircraft and business jets for services such as emergency exit lighting, emergency fuel shut-off, power door assists, cockpit voice recorders and flight computers. We offer custom or standard designs that solve challenging OEM requirements and meet stringent agency safety and emissions requirements. Our power electronics products include capacitor charger power supplies, laser diode drivers, arc lamp power supplies and custom power supply designs. Our microwave products are used in satellites and electronic warfare systems. These products, which include isolators, bias tees, circulators, latching ferrite switches and waveguide adapters are used in satellites to control or direct energy according to operator needs. As satellites are frequently used as sensors for stand-off warfare, we believe this product line further supports our goal of increasing our activity in the stand-off market. We believe we are a leading supplier of the niche products which we design and make for this market, a market that includes commercial satellites. Our customers for these products include satellite makers, such as Boeing, Northrop Grumman and Thales. Guidance and Navigation Repair. Our Electronic Technologies Group repairs and overhauls inertial guidance and navigation systems, as well as their subcomponents and other instruments, utilized in military and commercial aircraft. These systems inform aircraft of their locations at all times and allow them to navigate. Our customers include the United States government, foreign military agencies, as well as both domestic and foreign commercial airlines. 5

Electromagnetic and Radio Interference Shielding. We design and make shielding used to prevent electromagnetic energy and radio frequencies from interfering with computers, telecommunication devices, avionics, weapons systems and other electronic equipment. Our products include a patented line of shielding applied directly to circuit boards and a line of gasket-type shielding applied to computers and other electronic equipment. Our customers consist essentially of medical, electronic, telecommunication and defense equipment producers. High Voltage Interconnection Devices. We design and manufacture high and very high voltage interconnection devices, cable assemblies and wire for the medical equipment, defense and other industrial markets. Among others, our products are utilized in aircraft missile defense, fighter pilot helmet displays, avionic systems, medical applications, wireless communications, as well as industrial applications including high voltage test equipment and underwater monitoring systems. In November 2005, we expanded our capabilities within the Electronic Technologies Group by an acquisition of a company specializing in the design, manufacture and sale of advanced high-technology, high-speed interface products utilized in homeland security, defense, medical, research, astronomical and other applications across numerous industries. See Note 19, Subsequent Events, of the Notes to Consolidated Financial Statements. FINANCIAL INFORMATION ABOUT OPERATING SEGMENTS, FOREIGN AND DOMESTIC OPERATIONS AND EXPORT SALES See Note 16, Operating Segments, of the Notes to Consolidated Financial Statements for financial information by operating segment and information about foreign and domestic operations as well as export sales. SALES, MARKETING AND CUSTOMERS Each of our operating segments independently conducts sales and marketing efforts directed at their respective customers and industries and, in some cases, collaborates with other operating divisions and subsidiaries within its group for cross-marketing efforts. Sales and marketing efforts are conducted primarily by in-house personnel and, to a lesser extent, by independent manufacturer's representatives. Generally, the in-house sales personnel receive a base salary plus commission and manufacturer's representatives receive a commission on sales. We believe that direct relationships are crucial to establishing and maintaining a strong customer base and, accordingly, our senior management is actively involved in our marketing activities, particularly with established customers. We are also a member of various trade and business organizations related to the commercial aviation industry, such as the Aerospace Industries Association, which we refer to as AIA, the leading trade association representing the nation's manufacturers of commercial, military and business aircraft, aircraft engines and related components and equipment. Due in large part to our established industry presence, we enjoy strong customer relations, name recognition and repeat business. We sell our products to a broad customer base consisting of domestic and foreign commercial and cargo airlines, repair and overhaul facilities, other aftermarket suppliers of aircraft engine and airframe materials, OEMs, domestic and foreign military units, electronic manufacturing services companies, manufacturers for the defense industry and telecommunications companies as well as medical, scientific and industrial companies. No one customer accounted for sales of 10% or more of total consolidated sales from continuing operations during any of the last three fiscal years. Net sales to our five largest customers accounted for approximately 24% of total net sales during the year ended October 31, 2005. 6

COMPETITION The aerospace product and service industry is characterized by intense competition and some of our competitors have substantially greater name recognition, inventories, complementary product and service offerings, financial, marketing and other resources than we do. As a result, such competitors may be able to respond more quickly to customer requirements than we can. Moreover, smaller competitors may be in a position to offer more attractive pricing of replacement parts as a result of lower labor costs and other factors. Our jet engine and aircraft component replacement parts business competes primarily with Pratt & Whitney and General Electric. The competition is principally based on price and service inasmuch as our parts are interchangeable. With respect to other aerospace products and services sold by the Flight Support Group, we compete with both the leading jet engine OEMs and a large number of machining, fabrication and repair companies, some of which have greater financial and other resources than we do. Competition is based mainly on price, product performance, service and technical capability. Competition for the repair and overhaul of jet engine and aircraft components comes from three principal sources: OEMs, major commercial airlines and other independent service companies. Some of these competitors have greater financial and other resources than we do. Some major commercial airlines own and operate their own service centers and sell repair and overhaul services to other aircraft operators. Foreign airlines that provide repair and overhaul services typically provide these services for their own aircraft components and for third parties. OEMs also maintain service centers that provide repair and overhaul services for the components they manufacture. Other independent service organizations also compete for the repair and overhaul business of other users of aircraft components. We believe that the principal competitive factors in the repair and overhaul market are quality, turnaround time, overall customer service and price. Our Electronic Technologies Group competes with several large and small domestic and foreign competitors, some of which have greater financial and other resources than we do. The market for our electronic products are niche markets with several competitors with competition based mainly on design, technology, quality, price and customer satisfaction. RAW MATERIALS We purchase a variety of raw materials, primarily consisting of high temperature alloy sheet metal and castings, forgings, pre-plated steel, pre-plated phosphor bronze and electrical components from various vendors. The materials used by our operations are generally available from a number of sources and in sufficient quantities to meet current requirements subject to normal lead times. BACKLOG Our total backlog of unshipped orders was $61.3 million as of October 31, 2005 compared to $45.2 million as of October 31, 2004. The Flight Support Group's backlog of unshipped orders was $22.8 million as of October 31, 2005 as compared to $16.3 million as of October 31, 2004. This backlog excludes forecasted shipments for certain contracts of the Flight Support Group pursuant to which customers provide only estimated annual usage and not firm purchase orders. The increase in the Flight Support Group's backlog reflects improved demand for its aftermarket replacement parts and repair and overhaul services, as well as orders of new products and services. Our backlogs within the Flight Support Group are typically short-lead in nature with many product orders being received within the month of shipment. The Electronic Technologies Group's backlog of unshipped orders was $38.5 million as of October 31, 2005 as compared to $28.9 million as of October 31, 2004. The increase in the Electronic 7

Technologies Group's backlog is primarily related to additional backlogs from fiscal 2005 acquisitions. Substantially the entire backlog of orders as of October 31, 2005 is expected to be delivered during fiscal 2006. GOVERNMENT REGULATION The FAA regulates the manufacture, repair and operation of all aircraft and aircraft parts operated in the United States. Its regulations are designed to ensure that all aircraft and aviation equipment are continuously maintained in proper condition to ensure safe operation of the aircraft. Similar rules apply in other countries. All aircraft must be maintained under a continuous condition monitoring program and must periodically undergo thorough inspection and maintenance. The inspection, maintenance and repair procedures for the various types of aircraft and equipment are prescribed by regulatory authorities and can be performed only by certified repair facilities utilizing certified technicians. Certification and conformance is required prior to installation of a part on an aircraft. Aircraft operators must maintain logs concerning the utilization and condition of aircraft engines, life-limited engine parts and airframes. In addition, the FAA requires that various maintenance routines be performed on aircraft engines, some engine parts and airframes at regular intervals based on cycles or flight time. Engine maintenance must also be performed upon the occurrence of certain events, such as foreign object damage in an aircraft engine or the replacement of life-limited engine parts. Such maintenance usually requires that an aircraft engine be taken out of service. Our operations may in the future be subject to new and more stringent regulatory requirements. In that regard, we closely monitor the FAA and industry trade groups in an attempt to understand how possible future regulations might impact us. There has been no material adverse effect to our consolidated financial statements as a result of these government regulations. ENVIRONMENTAL REGULATION Our operations are subject to extensive, and frequently changing, federal, state and local environmental laws and substantial related regulation by government agencies, including the Environmental Protection Agency. Among other matters, these regulatory authorities impose requirements that regulate the operation, handling, transportation, and disposal of hazardous materials, the health and safety of workers, and require us to obtain and maintain licenses and permits in connection with our operations. This extensive regulatory framework imposes significant compliance burdens and risks on us. Notwithstanding these burdens, we believe that we are in material compliance with all federal, state, and local laws and regulations governing our operations. Other Regulation. We are also subject to a variety of other regulations including work-related and community safety laws. The Occupational Safety and Health Act of 1970 mandates general requirements for safe workplaces for all employees and established the Occupational Safety and Health Administration (OSHA) in the Department of Labor. In particular, OSHA provides special procedures and measures for the handling of some hazardous and toxic substances. In addition, specific safety standards have been promulgated for workplaces engaged in the treatment, disposal or storage of hazardous waste. Requirements under state law, in some circumstances, may mandate additional measures for facilities handling materials specified as extremely dangerous. We believe that our operations are in material compliance with OSHA's health and safety requirements. INSURANCE We are a named insured under policies which include the following coverage: (i) product liability, including grounding; (ii) personal property, inventory and business income at our facilities; 8

(iii) general liability coverage; (iv) employee benefit liability; (v) international liability and automobile liability; (vi) umbrella liability coverage; and (vii) various other activities or items subject to certain limits and deductibles. We believe that our insurance coverage is adequate to insure against the various liability risks of our business. EMPLOYEES As of October 31, 2005, we had 1,556 full-time and part-time employees, of whom 1,026 were in the Flight Support Group, 511 were in the Electronic Technologies Group, and 19 were Corporate. None of our employees is represented by a union. We believe that we have good relations with our employees. AVAILABLE INFORMATION Our Internet web site address is http://www.heico.com. We make available free of charge through our web site our annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and amendments to those reports filed or furnished pursuant to Section 13(a) or 15(d) of the Securities Exchange Act of 1934 as soon as reasonably practicable after we electronically file such material with, or furnish it to, the Securities and Exchange Commission. The information on or obtainable through our web site is not incorporated into this annual report on Form 10-K. We have adopted a code of ethics that applies to our principal executive officer, principal financial officer, principal accounting officer or controller and other persons performing similar functions. The code of ethics is located on our web site at http://www.heico.com. Any amendments to or waivers from a provision of this code of ethics will be posted on the web site. Also located on the web site is our Corporate Governance Guidelines, Finance/Audit Committee Charter, Nominating & Corporate Governance Committee Charter and Compensation Committee Charter. Copies of the above referenced materials will be made available, free of charge, upon written request to the Corporate Secretary at the Company's headquarters. EXECUTIVE OFFICERS OF THE REGISTRANT Our executive officers are elected by the Board of Directors at the first meeting following the annual meeting of shareholders and serve at the discretion of the Board. The following table sets forth the names, ages of, and positions and offices held by, our executive officers as of December 31, 2005: DIRECTOR NAME AGE POSITION(S) SINCE - -------------------- --- ---------------------------------------------------- -------- Laurans A. Mendelson 67 Chairman of the Board, President and Chief 1989 Executive Officer Thomas S. Irwin 59 Executive Vice President and Chief Financial - Officer Eric A. Mendelson 40 Executive Vice President and Director; President and 1992 Chief Executive Officer of HEICO Aerospace Holdings Corp. Victor H. Mendelson 38 Executive Vice President, General Counsel and 1996 Director; President and Chief Executive Officer of HEICO Electronic Technologies Corp. James L. Reum 74 Executive Vice President of HEICO - Aerospace Holdings Corp. 9

Laurans A. Mendelson has served as Chairman of the Board of the Company since December 1990. He has also served as Chief Executive Officer of the Company since February 1990 and President of the Company since September 1991. HEICO Corporation is a member of the Aerospace Industries Association (AIA) in Washington D.C., and Mr. Mendelson frequently serves on the Board of Governors of AIA. He is also Chairman of the Board of Trustees, member of the Executive Committee and member of the Society of Mt. Sinai Founders of Mt. Sinai Medical Center in Miami Beach, Florida. In addition, Mr. Mendelson served as a Trustee of Columbia University in The City of New York from 1995 to 2001, as well as Chairman of the Trustees' Audit Committee. Mr. Mendelson currently serves as Trustee Emeritus of Columbia University and is a member of the Trustees' Finance and Audit Committees. Mr. Mendelson is a Certified Public Accountant. Laurans A. Mendelson is the father of Eric Mendelson and Victor Mendelson. Thomas S. Irwin has served as Executive Vice President and Chief Financial Officer of the Company since September 1991 and served as Senior Vice President of the Company from 1986 to 1991 and Vice President and Treasurer from 1982 to 1986. Mr. Irwin is a Certified Public Accountant and a Trustee of the Greater Hollywood Chamber of Commerce. Eric A. Mendelson has served as Executive Vice President of the Company since 2001, Vice President of the Company from 1992 to 2001, and has been President and Chief Executive Officer of HEICO Aerospace, a subsidiary of the Company, since its formation in 1997 and President of HEICO Aerospace Corporation since 1993. He also served as President of HEICO's Jet Avion Corporation, a wholly owned subsidiary of HEICO Aerospace, from 1993 to 1996 and served as Jet Avion's Executive Vice President and Chief Operating Officer from 1991 to 1993. From 1990 to 1991, Mr. Mendelson was Director of Planning and Operations of the Company. Mr. Mendelson is a co-founder, and, since 1987, has been Managing Director of Mendelson International Corporation, a private investment company, which is a shareholder of HEICO. Eric Mendelson is the son of Laurans Mendelson and the brother of Victor Mendelson. Victor H. Mendelson has served as Executive Vice President of the Company since 2001, Vice President of the Company from 1996 to 2001, as President and Chief Executive Officer of HEICO Electronic Technologies Corp., a subsidiary of the Company, since September 1996 and as General Counsel of the Company since 1993. He served as Executive Vice President of the Company's former MediTek Health Corporation subsidiary from 1994 and its Chief Operating Officer from 1995 until its sale in July 1996. He was the Company's Associate General Counsel from 1992 until 1993. From 1990 until 1992, he worked on a consulting basis with the Company, developing and analyzing various strategic opportunities. Mr. Mendelson is a co-founder, and, since 1987, has been President of Mendelson International Corporation, a private investment company, which is a shareholder of HEICO. He is a Trustee of the Greater Miami Chamber of Commerce, a Trustee of St. Thomas University in Miami Gardens, Florida and a Director of the Florida Grand Opera. Victor Mendelson is the son of Laurans Mendelson and the brother of Eric Mendelson. James L. Reum retired from full-time service to HEICO Aerospace in August 2001 and remains active on a part-time basis with HEICO Aerospace as Executive Vice President. He served as Chief Operating Officer of HEICO Aerospace and its predecessor from 1995 to 1999, President of LPI Industries Corporation from 1991 to 1998 and President of Jet Avion Corporation from 1996 to 1998. From 1990 to 1991, he served as Director of Research and Development for Jet Avion Corporation. From 1986 to 1989, Mr. Reum was self-employed as a management and engineering consultant to companies primarily within the aerospace industry. From 1957 to 1986, he was employed in various management positions with Chromalloy Gas Turbine Corp., Cooper Airmotive (later named Aviall, Inc.), United Airlines, Inc. and General Electric Company. 10

ITEM 2. PROPERTIES The Company owns or leases a number of facilities, which are utilized by its Flight Support Group (FSG), Electronic Technologies Group (ETG), and Corporate office. Summary information on the facilities utilized within the FSG and the ETG to support their principal operating activities is as follows: FLIGHT SUPPORT GROUP Manufacture of Jet Engine and Aircraft Component Replacement Parts Location Square footage Owned/Leased Description -------------- -------------- ------------ ----------------------------------------- California 137,000 Leased Manufacturing and engineering facilities Florida 121,000 Owned Manufacturing and engineering facilities, warehouse and corporate headquarters Florida 14,000 Leased Engineering facility and storage facility Georgia 38,000 Owned Manufacturing and engineering facility New Mexico 35,000 Leased Manufacturing and engineering facility Washington 16,000 Leased Manufacturing and engineering facilities Connecticut 10,000 Leased Manufacturing and engineering facility Indiana 7,000 Leased Manufacturing and engineering facility Tennessee 6,000 Leased Manufacturing and engineering facility India 3,000 Leased Sales office Repair and Overhaul of Jet Engine and Aircraft Components Location Square footage Owned/Leased Description -------------- -------------- ------------ ----------------------------------------- Florida 132,000 Owned Repair and overhaul facilities Florida 5,000 Leased Repair and overhaul facility California 27,000 Leased Repair and overhaul facility ELECTRONIC TECHNOLOGIES GROUP Manufacture of Electronic and Electro-Optical Equipment Location Square footage Owned/Leased Description -------------- -------------- ------------ ----------------------------------------- Florida 62,000 Leased Manufacturing and engineering facilities Massachusetts 56,000 Owned Manufacturing and engineering facility Massachusetts 8,000 Leased Manufacturing and engineering facility Ohio 29,000 Leased Manufacturing and engineering facilities California 26,000 Leased Manufacturing and engineering facility Texas 20,000 Owned Manufacturing and engineering facility United Kingdom 12,000 Owned Manufacturing and engineering facility Repair and Overhaul of Aircraft Electronic Equipment Location Square footage Owned/Leased Description -------------- -------------- ------------ ----------------------------------------- Ohio 21,000 Leased Repair and overhaul facility CORPORATE Location Square footage Owned/Leased Description -------------- -------------- ------------ ----------------------------------------- Florida 4,000 (1) Owned Corporate headquarters and administrative offices - ---------- (1) Represents the square footage of corporate headquarters and administrative offices in Miami, Florida. The square footage of the Company's corporate headquarters in Hollywood, Florida is included within the square 11

footage for Florida under the caption "FSG - Manufacture of Jet Engine and Aircraft Component Replacement Parts." All of the facilities listed in this Item 2 are in good operating condition, are well maintained and are in regular use. The Company believes that its existing facilities are sufficient to meet its operational needs for the foreseeable future. ITEM 3. LEGAL PROCEEDINGS 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 or financial position. ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS There were no matters submitted to a vote of security holders during the fourth quarter of fiscal 2005. 12

PART II ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES MARKET INFORMATION The Company's Class A Common Stock and Common Stock are listed and traded on the New York Stock Exchange (NYSE) under the symbols "HEI.A" and "HEI," respectively. The following tables sets forth, for the periods indicated, the high and low share prices for the Class A Common Stock and the Common Stock as reported on the NYSE, as well as the amount of cash dividends paid per share during such periods. CLASS A COMMON STOCK CASH DIVIDENDS HIGH LOW PER SHARE -------- -------- --------- FISCAL 2004: First Quarter $ 14.40 $ 10.77 $ .025 Second Quarter 13.89 9.99 -- Third Quarter 14.00 11.55 .025 Fourth Quarter 15.18 12.06 -- FISCAL 2005: First Quarter $ 17.80 $ 13.70 $ .025 Second Quarter 17.63 14.67 -- Third Quarter 19.10 14.52 .025 Fourth Quarter 19.69 16.17 -- As of January 6, 2006, there were 966 holders of record of the Company's Class A Common Stock. COMMON STOCK CASH DIVIDENDS HIGH LOW PER SHARE -------- -------- --------- FISCAL 2004: First Quarter $ 18.45 $ 13.71 $ .025 Second Quarter 17.45 12.90 -- Third Quarter 18.45 14.45 .025 Fourth Quarter 19.70 16.00 -- FISCAL 2005: First Quarter $ 23.41 $ 17.86 $ .025 Second Quarter 22.72 18.55 -- Third Quarter 25.08 18.32 .025 Fourth Quarter 25.41 21.03 -- As of January 6, 2006, there were 910 holders of record of the Company's Common Stock. 13

DIVIDEND POLICY The Company has historically paid semi-annual cash dividends on both its Class A Common Stock and Common Stock. In July 2005, HEICO paid its 54th consecutive semi-annual cash dividend since 1979. HEICO's Board of Directors presently intends to continue the payment of regular semi-annual cash dividends on both classes of its common stock. The Company's ability to pay dividends could be affected by future business performance, liquidity, capital needs, alternative investment opportunities, and loan covenants under its revolving credit facility. EQUITY COMPENSATION PLAN INFORMATION The following table summarizes information about the Company's equity compensation plans as of October 31, 2005. NUMBER OF SECURITIES REMAINING AVAILABLE FOR NUMBER OF SECURITIES FUTURE ISSUANCE UNDER TO BE ISSUED UPON WEIGHTED-AVERAGE EQUITY COMPENSATION EXERCISE OF EXERCISE PRICE OF PLANS (EXCLUDING OUTSTANDING OPTIONS, OUTSTANDING OPTIONS, SECURITIES REFLECTED IN WARRANTS AND RIGHTS WARRANTS AND RIGHTS COLUMN (a)) PLAN CATEGORY (a) (b) (c) - ------------------------------------- -------------------- -------------------- ---------------------- Equity compensation plans approved by security holders (1) 3,061,288 $ 9.20 156,303 Equity compensation plans not approved by security holders (2) 527,392 $ 11.19 -- -------------------- ---------------------- Total 3,588,680 $ 9.50 156,303 ==================== ====================== - ---------- (1) Represents aggregated information pertaining to the Company's three equity compensation plans: the 1993 Stock Option Plan, the Non-Qualified Stock Option Plan and the 2002 Stock Option Plan. See Note 8, Stock Options, of the Notes to Consolidated Financial Statements for further information regarding these plans. (2) Represents stock options granted to two former shareholders of an acquired business pursuant to employment agreements entered into in connection with the acquisition in fiscal 1999. Such stock options were fully vested and transferable as of the grant date and expire ten years from the date of grant. The exercise price of such options was the fair market value as of the date of grant. ISSUER PURCHASES OF EQUITY SECURITIES As announced by the Company on October 21, 2002, the Company's Board of Directors has authorized the repurchase of up to 425,000 shares of its Class A Common Stock and/or Common Stock to be executed, at management's discretion, in the open market or via private transactions. From October 21, 2002 through October 31, 2003, the Company repurchased 22,000 shares of its Class A Common Stock. The remaining 403,000 shares authorized for repurchase are subject to certain restrictions included in the Company's revolving credit agreement. The Company did not repurchase any shares of its Class A Common Stock and/or Common Stock during fiscal 2005 or 2004. The repurchase program does not have a fixed termination date. 14

ITEM 6. SELECTED FINANCIAL DATA FOR THE YEAR ENDED OCTOBER 31, (1) ----------------------------------------------------------------------- 2001 2002 2003 2004 2005 ---------- ---------- ---------- ---------- ---------- (in thousands, except per share data) OPERATING DATA: Net sales $ 171,259 $ 172,112 $ 176,453 $ 215,744 $ 269,647 ---------- ---------- ---------- ---------- ---------- Gross profit 71,146 61,502 58,104 75,812 100,996 Selling, general and administrative expenses 40,155 39,102 34,899 43,193 56,347 ---------- ---------- ---------- ---------- ---------- Operating income 30,991 22,400 23,205 32,619(5) 44,649 ---------- ---------- ---------- ---------- ---------- Interest expense 2,486 2,248 1,189 1,090 1,136 ---------- ---------- ---------- ---------- ---------- Interest and other income 1,598 97 93 26 528 ---------- ---------- ---------- ---------- ---------- Life insurance proceeds -- -- -- 5,000(6) -- ---------- ---------- ---------- ---------- ---------- Gain on sale of product line -- 1,230(3) -- -- -- ---------- ---------- ---------- ---------- ---------- Net income $ 15,833 $ 15,226(4) $ 12,222 $ 20,630(5)(6) $ 22,812 ========== ========== ========== ========== ========== Weighted average number of common shares outstanding:(2) Basic 21,917 23,004 23,237 24,037 24,460 Diluted 24,536 24,733 24,531 25,755 26,323 PER SHARE DATA: (2) Net income: Basic $ .72 $ .66(4) $ .53 $ .86(5)(6) $ .93 Diluted .65 .62(4) .50 .80(5)(6) .87 Cash dividends .041 .045 .045 .050 .050 BALANCE SHEET DATA (AS OF OCTOBER 31): Total assets $ 325,640 $ 336,332 $ 333,244 $ 364,255 $ 435,624 Total debt (including current portion) 67,014 55,986 32,013 18,129 34,124 Minority interests in consolidated subsidiaries 36,845 38,313 40,577 44,644 49,035 Shareholders' equity 188,769 207,064 221,518 247,402 273,503 - ---------- (1) Results include the results of acquisitions from each respective effective date. (2) Information has been adjusted retroactively to give effect to 10% stock dividends paid in shares of Class A Common Stock in August 2001 and January 2004. (3) Represents an increase in the gain on sale of Trilectron Industries, Inc., a product line sold in September 2000, of $1,230 ($765, or $.03 per basic and diluted share, net of tax) resulting from the elimination of certain reserves upon expiration of indemnification provisions of the sale. (4) Includes the recovery of a portion of taxes paid in prior years resulting from an income tax audit, which increased net income by $2,107, or $.09 per basic and diluted share, net of related expenses. The aggregate increase in net income from the gain on sale of a product line (see Note 3 above) and the recovery of taxes was $2,872, or $.12 per basic and diluted share. (5) Operating income was reduced by an aggregate of $850 in restructuring expenses recorded by certain subsidiaries of the Flight Support Group that provide repair and overhaul services including $350 recorded in cost of sales and $500 recorded in selling, general and administrative expenses. The restructuring expenses decreased net income by $427, or $.02 per basic and diluted share. (6) Represents proceeds from a $5,000 key-person life insurance policy maintained by a subsidiary of the Flight Support Group. The minority interest's share of this income totaled $1,000, which is reported as a component of minority interests' share of income. Accordingly, the life insurance proceeds increased net income by $4,000, or $.17 per basic and $.16 per diluted share. 15

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS OVERVIEW The Company's operations are comprised of two operating segments, the Flight Support Group (FSG) and the Electronic Technologies Group (ETG). The Flight Support Group consists of HEICO Aerospace Holdings Corp. (HEICO Aerospace) and its subsidiaries, which primarily: o Manufactures Jet Engine and Aircraft Component Replacement Parts. The Flight Support Group designs and manufactures jet engine and aircraft component replacement parts for sale at lower prices than those manufactured by original equipment manufacturers. The parts are approved by the Federal Aviation Administration (FAA) and they are the functional equivalent of parts sold by original equipment manufacturers. The Flight Support Group also manufactures and sells specialty parts as a subcontractor for original equipment manufacturers and the United States government. o Repairs and Overhauls Jet Engine and Aircraft Components. The Flight Support Group repairs and overhauls jet engine and aircraft components for domestic and foreign commercial air carriers, military aircraft operators and aircraft repair and overhaul companies. The Electronic Technologies Group consists of HEICO Electronic Technologies Corp. (HEICO Electronic) and its subsidiaries, which primarily: o Manufactures Electronic and Electro-Optical Equipment. The Electronic Technologies Group designs, manufactures and sells various types of electronic, microwave and electro-optical equipment and components, including power supplies, laser rangefinder receivers, infra-red simulation, calibration and testing equipment and electromagnetic interference shielding for commercial and military aircraft operators, electronics companies and telecommunications equipment suppliers. o Repairs and Overhauls Aircraft Electronic Equipment. The Electronic Technologies Group repairs and overhauls inertial navigation systems and other avionics, instruments, and components for commercial, military and business aircraft operators. o Designs and Manufactures High Voltage Interconnection Devices. The Electronic Technologies Group designs and manufactures high voltage interconnection devices, cable assemblies and wire for the medical equipment, defense and other industrial markets. The Company's results of operations during each of the past three fiscal years have been affected by a number of transactions. This discussion of the Company's financial condition and results of operations should be read in conjunction with the Consolidated Financial Statements and Notes thereto included herein. For further information regarding the acquisitions and strategic alliances discussed below, see Note 2, Acquisitions, of the Notes to Consolidated Financial Statements. The acquisitions have been accounted for using the purchase method of accounting and are included in the Company's results of operations from the effective dates of acquisition. 16

During fiscal 2003, the Company acquired Niacc Technology, Inc. The purchase price of the acquisition was paid primarily by using proceeds from the Company's revolving credit facility and was not significant to the Company's consolidated financial statements. Had the acquisition been made at the beginning of the fiscal year, the pro forma consolidated operating results would not have been materially different from the reported results. In December 2003, the Company acquired an 80% interest in Sierra Microwave Technology, Inc., (Sierra) through its Electronic Technologies Group. Under the transaction, the Company formed a new subsidiary, Sierra Microwave Technology, LLC (Sierra LLC), which acquired substantially all of the assets and assumed certain liabilities of Sierra. The new subsidiary is owned 80% by the Company and 20% by certain members of Sierra's management group. The purchase price was principally paid in cash using proceeds from the Company's revolving credit facility and with shares of HEICO's Class A Common Stock. The purchase price of the acquisition was not significant to the Company's consolidated financial statements and the pro forma consolidated operating results assuming Sierra had been acquired as of the beginning of fiscal 2004 would not have been materially different from the reported results. However, the operating results of Sierra LLC had a positive impact on the Electronic Technologies Group in fiscal 2004, as further explained within this Item 7 under the caption "Comparison of Fiscal 2004 to Fiscal 2003". During fiscal 2005, the Company, through its HEICO Electronic Technologies Corp. subsidiary, acquired Connectronics, Corp. and its affiliate, Wiremax, Ltd. (collectively "Connectronics") in December 2004, Lumina Power, Inc. (Lumina) in February 2005, and an 85% interest in HVT Group, Inc. (HVT) in September 2005. The remaining 15% interest is held by certain members of HVT's management group. The operating results of each acquired company were included in the Company's results from their effective acquisition date. The purchase price of each acquisition 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 individually or in aggregate. Had each acquisition been made at the beginning of the fiscal year, the pro forma consolidated operating results would not have been materially different from the reported results. CRITICAL ACCOUNTING POLICIES The Company believes that the following are its most critical accounting policies, some of which require management to make judgments about matters that are inherently uncertain. Revenue Recognition Revenue is recognized on an accrual basis, primarily upon the shipment of products and the rendering of services. Revenue from certain fixed price contracts for which costs can be dependably estimated is recognized on the percentage-of-completion method, measured by the percentage of costs incurred to date to estimated total costs for each contract. Variations in actual labor performance, changes to estimated profitability and final contract settlements may result in revisions to cost estimates. Revisions in cost estimates as contracts progress have the effect of increasing or decreasing profits in the period of revision. For fixed price contracts in which costs cannot be dependably estimated, revenue is recognized on the completed-contract method. A contract is considered complete when all significant costs have been incurred or the item has been accepted by the customer. The aggregate effects of changes in estimates relating to inventories and/or long-term contracts did not have a significant effect on net income or diluted net income per share in fiscal 2005, 2004 or 2003. 17

Valuation of Accounts Receivable The valuation of accounts receivable requires that the Company set up an allowance for estimated uncollectible accounts and record a corresponding charge to bad debt expense. The Company estimates uncollectible receivables based on such factors as its prior experience, its appraisal of a customer's ability to pay, and economic conditions within and outside of the aviation, defense, space, and electronics industries. Actual bad debt expense could differ from estimates made. Valuation of Inventory Inventory is stated at the lower of cost or market, with cost being determined on the first-in, first-out or the average cost basis. Losses, if any, are recognized fully in the period when identified. The Company periodically evaluates the carrying value of inventory, giving consideration to factors such as its physical condition, sales patterns, and expected future demand and estimates the amount necessary to write-down its slow moving, obsolete or damaged inventory. These estimates could vary significantly from actual requirements based upon future economic conditions, customer inventory levels or competitive factors that were not foreseen or did not exist when the estimated write-downs were made. Valuation of Goodwill The Company tests goodwill for impairment annually as of October 31 or more frequently if events or changes in circumstances indicate that the carrying amount of these assets may not be fully recoverable. The test requires the Company to compare the fair value of each of its reporting units to its carrying value to determine potential impairment. If the carrying value of a reporting unit exceeds its fair value, the implied fair value of that reporting unit's goodwill is to be calculated and an impairment loss shall be recognized in the amount by which the carrying value of a reporting unit's goodwill exceeds its implied fair value, if any. The determination of fair value requires the Company to make a number of estimates, assumptions and judgments of such factors as earnings multiples, projected revenues and operating expenses and the Company's weighted average cost of capital. If there is a material change in such assumptions used by the Company in determining fair value or if there is a material change in the conditions or circumstances influencing fair value, the Company could be required to recognize a material impairment charge. Based on the annual goodwill test for impairment as of October 31, 2005, the Company determined there is no impairment of its goodwill. One of the Company's reporting units has experienced a decline in sales to foreign military customers over the past three fiscal years. The reporting unit is actively developing various expanded capabilities, but experienced some delays in fiscal 2004 and 2005. Based on progress to date, the Company continues to expect that the various expanded capabilities will result in significant sales and earnings for the reporting unit beginning in fiscal 2006 and beyond. The timing of such sales and earnings are primarily based upon certain regulatory and sales matters. Using management's best estimates of these assumptions, the Company determined that there is no impairment of the reporting unit's goodwill as of October 31, 2005. Should the reporting unit incur significant delays in further developing the expanded capabilities and successfully selling and marketing them, the Company could be required to recognize an impairment of all or a portion of the reporting unit's goodwill, which had a carrying value of $17.3 million as of October 31, 2005. 18

RESULTS OF OPERATIONS The following table sets forth the results of the Company's operations, net sales and operating income by operating segment, and the percentage of net sales represented by the respective items in the Company's Consolidated Statements of Operations: FOR THE YEAR ENDED OCTOBER 31, -------------------------------------------------- 2003 2004 2005 -------------- -------------- -------------- Net sales $ 176,453,000 $ 215,744,000 $ 269,647,000 -------------- -------------- -------------- Cost of sales 118,349,000 139,932,000 168,651,000 Selling, general and administrative expenses 34,899,000 43,193,000 56,347,000 -------------- -------------- -------------- Total operating costs and expenses 153,248,000 183,125,000 224,998,000 -------------- -------------- -------------- Operating income $ 23,205,000 $ 32,619,000 $ 44,649,000 ============== ============== ============== Net sales by segment: Flight Support Group $ 128,277,000 $ 153,238,000 $ 185,716,000 Electronic Technologies Group 48,597,000 62,648,000 84,094,000 Intersegment sales (421,000) (142,000) (163,000) -------------- -------------- -------------- $ 176,453,000 $ 215,744,000 $ 269,647,000 ============== ============== ============== Operating income by segment: Flight Support Group $ 19,187,000 $ 24,251,000 $ 35,142,000 Electronic Technologies Group 8,497,000 15,259,000 18,631,000 Other, primarily Corporate (4,479,000) (6,891,000) (9,124,000) -------------- -------------- -------------- $ 23,205,000 $ 32,619,000 $ 44,649,000 ============== ============== ============== Net sales 100.0% 100.0% 100.0% Gross profit 32.9% 35.1% 37.5% Selling, general and administrative expenses 19.8% 20.0% 20.9% Operating income 13.2% 15.1% 16.6% Interest expense 0.7% 0.5% 0.4% Interest and other income 0.1% -- 0.2% Life insurance proceeds -- 2.3% -- Income tax expense 4.5% 5.1% 6.0% Minority interests' share of income 1.1% 2.3% 1.9% Net income 6.9% 9.6% 8.5% 19

COMPARISON OF FISCAL 2005 TO FISCAL 2004 Net Sales Net sales in fiscal 2005 increased by 25.0% to $269.6 million, as compared to net sales of $215.7 million in fiscal 2004. The increase in net sales reflects an increase of $32.5 million (a 21.2% increase) to $185.7 million in net sales within the FSG, and an increase of $21.4 million (a 34.2% increase) to $84.1 million in net sales within the ETG. The FSG's net sales increase primarily reflects improved demand for its aftermarket replacement parts and repair and overhaul services, which reflects continuing recovery within the commercial airline industry, as well as increased sales of new products. The increase in net sales within the ETG primarily resulted from the acquisition of Connectronics in December 2004, Lumina in February 2005 and HVT Group in September 2005 as well as improved demand for the Company's defense and industrial electronics components. The Company's net sales in fiscal 2005 by market approximated 64% from the commercial aviation industry, 23% from the defense and space industries and 13% from other industrial markets including medical, electronics and telecommunications. Net sales in fiscal 2004 by market approximated 63% from the commercial aviation industry, 24% from the defense and space industries and 13% from other markets. Gross Profit and Operating Expenses The Company's gross profit margin improved to 37.5% in fiscal 2005 as compared to 35.1% in fiscal 2004, reflecting higher margins within the FSG offset by a slight decrease in the ETG margin. The FSG's gross profit margin increase was due principally to improved operating efficiencies resulting from the higher sales volumes within the FSG, lower new product research and development expenses as a percentage of net sales and lower charges related to excess or slow-moving inventory. The ETG's gross profit margin decrease was primarily due to softness in the commercial satellite market. Consolidated cost of sales in fiscal 2005 and fiscal 2004 included approximately $11.3 million and $10.4 million, respectively, of new product research and development expenses. SG&A expenses were $56.3 million and $43.2 million in fiscal 2005 and fiscal 2004, respectively. The increase in SG&A expenses was mainly due to higher operating costs, principally personnel related, associated with the increase in net sales discussed above, the acquisitions of Connectronics, Lumina and HVT Group and an increase in Corporate expenses. Corporate expenses are up due to increased costs to comply with the Sarbanes-Oxley Act of 2002 and higher accrued performance awards. As a percentage of net sales, SG&A expenses increased slightly to 20.9% in fiscal 2005 compared to 20.0% in fiscal 2004, primarily due to increased costs to comply with the Sarbanes-Oxley Act of 2002. Operating Income Operating income in fiscal 2005 increased by 36.9% to $44.6 million, compared to operating income of $32.6 million in fiscal 2004. The increase in operating income reflects an increase of $3.3 million (a 22.1% increase) in operating income of the ETG from $15.3 million in fiscal 2004 to $18.6 million in fiscal 2005 reflecting the acquisitions of Connectronics, Lumina and HVT Group and an increase of $10.8 million (a 44.9% increase) in operating income of the FSG from $24.3 million in fiscal 2004 to $35.1 million in fiscal 2005 reflecting the higher net sales. These increases were partially offset by the increase in Corporate expenses. As a percentage of net sales, operating income increased from 15.1% in fiscal 2004 to 16.6% in fiscal 2005. The improvement in operating income as a percentage of net sales reflects an increase in the FSG's operating income as a percentage of net sales from 15.8% in fiscal 2004 to 18.9% in fiscal 2005 and a decrease in the ETG's operating income as a percentage of net 20

sales from 24.4% in fiscal 2004 to 22.2% in fiscal 2005. The increase in the FSG's operating income as a percentage of net sales reflects the improved gross margins discussed previously. The decrease in the ETG's operating income as a percentage of net sales reflects the decreased gross margins discussed previously. Interest Expense Interest expense in fiscal 2005 and fiscal 2004 was comparable as the lower weighted average balance outstanding under the revolving credit facility in fiscal 2005 was offset by higher interest rates. Additional information about the Company's revolving credit facility may be found within "Financing Activities", which follows within this Item 7. Interest and Other Income Interest and other income increased to $528,000 in fiscal 2005 from $26,000 in fiscal 2004. The increase was primarily due to the gain on the sale of a 50%-owned joint venture in the third quarter of fiscal 2005 (see Note 11, Sale of Investment in Joint Venture, of the Notes to Consolidated Financial Statements). Life Insurance Proceeds In fiscal 2004, the Company received $5.0 million in proceeds from a key-person life insurance policy maintained by a subsidiary of the FSG. The life insurance proceeds, which are non-taxable, increased net income (after the minority interest's share of the income) in fiscal 2004 by $4.0 million, or $.16 per diluted share. Income Tax Expense The Company's effective tax rate increased from 29.9% in fiscal 2004 to 36.6% in fiscal 2005. The increase is principally due to the aforementioned $5.0 million in life insurance proceeds received in fiscal 2004 that were excluded from the Company's income that was subject to federal income taxes as well as higher state taxes principally related to recent acquisitions and a reduction in the tax benefit on export sales under the federal Extraterritorial Income Exclusion provisions that began phasing out in fiscal 2005. For a detailed analysis of the provision for income taxes see Note 6, Income Taxes, of the Notes to Consolidated Financial Statements. Minority Interests' Share of Income Minority interests' share of income of consolidated subsidiaries principally relates to the minority interests held in HEICO Aerospace and the 20% minority interest held in Sierra LLC. Minority interests' share of income in fiscal 2005 approximated that of fiscal 2004 as higher operating income of the FSG was offset by the minority interests' share of life insurance proceeds received in fiscal 2004. Net Income The Company's net income was $22.8 million, or $.87 per diluted share, in fiscal 2005 compared to $20.6 million, or $.80 per diluted share, in fiscal 2004. The net impact of the life insurance proceeds reduced by the restructuring expenses increased net income by $3.6 million, or $.14 per diluted share in fiscal 2004. 21

Outlook Both the FSG and the ETG reported significantly improved sales and operating income in fiscal 2005 compared to fiscal 2004. Operating margins within the FSG continued to show year-over-year improvement and operating margins within the ETG continued at a strong level. As the Company looks forward to fiscal 2006 and beyond, HEICO will continue to focus on new products, further market penetration, additional acquisition opportunities and maintaining its financial strength. Based on current market conditions and including the results of the Company's recent acquisitions, the Company is targeting fiscal 2006 net sales and earnings growth over fiscal 2005 results with some operating margin improvement. COMPARISON OF FISCAL 2004 TO FISCAL 2003 Net Sales Net sales in fiscal 2004 increased by 22.3% to $215.7 million, as compared to net sales of $176.5 million in fiscal 2003. The increase in net sales reflects an increase of $25.0 million (a 19.5% increase) to $153.2 million in net sales within the FSG, and an increase of $14.1 million (a 28.9% increase) to $62.6 million in net sales within the ETG. The FSG's net sales increase primarily reflects improved demand for its aftermarket replacement parts and repair and overhaul services, which reflects continuing recovery within the commercial airline industry, as well as increased sales of new products. The increase in net sales within the ETG primarily resulted from the acquisition of Sierra in December 2003 and improved demand for the Company's defense and industrial electronics components. The Company's net sales in fiscal 2004 by market approximated 63% from the commercial aviation industry, 24% from the defense and space industries and 13% from other industrial markets including medical, electronics and telecommunications. Net sales in fiscal 2003 by market approximated 68% from the commercial aviation industry, 22% from the defense and space industries and 10% from other markets. Gross Profit and Operating Expenses The Company's gross profit margin improved to 35.1% in fiscal 2004 as compared to 32.9% in fiscal 2003, reflecting higher margins within the ETG. The ETG's gross profit margin increase was primarily due to the acquisition of Sierra. The FSG's gross profit margin in fiscal 2004 approximated 2003 margins principally due to higher costs from write-offs of excess inventory in the first quarter of fiscal 2004 and the restructuring expenses referred to below, partially offset by a reduction of the product warranty reserve and lower research and development expenses as a percentage of net sales. Consolidated cost of sales in fiscal 2004 and fiscal 2003 included approximately $10.4 million and $9.2 million, respectively, of new product research and development expenses. During the third and fourth quarters of fiscal 2004, the Company incurred an aggregate of $850,000 of restructuring expenses within certain subsidiaries of the FSG that provide repair and overhaul services ("repair and overhaul subsidiaries"). The unexpected death of an executive of certain of the repair and overhaul subsidiaries (see "Life Insurance Proceeds" below) was the impetus for the commencement of the restructuring activities, which the Company believes will allow it to better service its customers and improve operating margins. The restructuring expenses include $350,000 of inventory write-downs, which were recorded within cost of sales, and $261,000 of management hiring/relocation related expenses, $168,000 of moving costs and other associated expenses and $71,000 of contract 22

termination costs that were all recorded within selling, general and administrative (SG&A) expenses. The inventory written down is related to older generation aircraft for which repair and overhaul services are being discontinued by the Company. The management hiring/relocation related expenses include one-time employee termination/hiring benefits and relocation costs. The moving costs and other associated expenses consist of moving costs related to the consolidation of two repair and overhaul facilities. Contract termination costs include the lease termination on a facility. SG&A expenses were $43.2 million and $34.9 million in fiscal 2004 and fiscal 2003, respectively. The increase in SG&A expenses reflects higher sales within the FSG, the acquisition of Sierra, an increase in Corporate expenses, the aforementioned restructuring expenses, and litigation-related expenses referred to below. The increase in Corporate expenses from $4.5 million in fiscal 2003 to $6.9 million in fiscal 2004 reflects accrued performance awards of $1.4 million in fiscal 2004 and a reversal of approximately $400,000 of professional fees in fiscal 2003 that were accrued at the end of fiscal 2002 pursuant to a contractual arrangement that was renegotiated in the first quarter of fiscal 2003. The Company also incurred $410,000 of legal and other costs related to litigation brought by a subsidiary of the ETG against two former employees for breach of contract and other possible causes of action against the former employees and others, which were recorded within SG&A expenses. The restructuring expenses and litigation-related expenses decreased net income by $684,000, or $.03 per diluted share in fiscal 2004. For more information on the restructuring activities, see Note 13, Restructuring Expenses, of the Notes to Consolidated Financial Statements. As a percentage of net sales, SG&A expenses remained stable at 20.0% in fiscal 2004 compared to 19.8% in fiscal 2003 despite a .4% increase attributable to the aforementioned restructuring expenses and litigation-related expenses, which reflects efforts to control costs while increasing revenues. Operating Income Operating income in fiscal 2004 increased by 40.6% to $32.6 million, compared to operating income of $23.2 million in fiscal 2003. The increase in operating income reflects an increase of $6.8 million (a 79.6% increase) in operating income of the ETG from $8.5 million in fiscal 2003 to $15.3 million in fiscal 2004 reflecting the acquisition of Sierra and an increase of $5.1 million (a 26.4% increase) in operating income of the FSG from $19.2 million in fiscal 2003 to $24.3 million in fiscal 2004 reflecting the higher net sales. These increases were partially offset by the increase in Corporate expenses. As a percentage of net sales, operating income increased from 13.2% in fiscal 2003 to 15.1% in fiscal 2004. The improvement in operating income as a percentage of net sales reflects an increase in the ETG's operating income as a percentage of net sales from 17.5% in fiscal 2003 to 24.4% in fiscal 2004 and an increase in the FSG's operating income as a percentage of net sales from 15.0% in fiscal 2003 to 15.8% in fiscal 2004 despite a .4% decrease attributable to the aforementioned restructuring expenses and litigation-related expenses. The improvement in the ETG's operating income and operating income as a percentage of net sales reflects the purchase of Sierra and the increased sales, discussed previously. The increase in the FSG's operating income and operating income as a percentage of net sales reflects the increased sales previously discussed and lower SG&A expenses as a percentage of net sales. Interest Expense Interest expense in fiscal 2004 and fiscal 2003 was comparable as average borrowings outstanding and associated interest rates remained at approximately the same levels. Additional 23

information about the Company's revolving credit facility may be found within "Financing Activities", which follows within this Item 7. Interest and Other Income Interest and other income in fiscal 2004 and fiscal 2003 were not material. Life Insurance Proceeds In the third quarter of fiscal 2004, the Company received $5.0 million in proceeds from a key-person life insurance policy maintained by a subsidiary of the FSG. The life insurance proceeds, which are non-taxable, increased net income (after the minority interest's share of the income) in fiscal 2004 by $4.0 million, or $.16 per diluted share. Income Tax Expense The Company's effective tax rate decreased from 35.6% in fiscal 2003 to 29.9% in fiscal 2004 as the aforementioned $5.0 million in life insurance proceeds and the minority interest's share of the income of Sierra LLC are excluded from the Company's income that is subject to federal income taxes. For a detailed analysis of the provision for income taxes see Note 6, Income Taxes, of the Notes to Consolidated Financial Statements. Minority Interests' Share of Income Minority interests' share of income of consolidated subsidiaries relates to the minority interests held in HEICO Aerospace and the 20% minority interest held in Sierra LLC. The increase from fiscal 2003 to fiscal 2004 was attributable to higher earnings of the FSG and income of Sierra LLC. Net Income The Company's net income was $20.6 million, or $.80 per diluted share, in fiscal 2004 compared to $12.2 million, or $.50 per diluted share, in fiscal 2003. The net impact of the life insurance proceeds reduced by the restructuring expenses and litigation-related expenses increased net income by $3.3 million, or $.13 per diluted share in fiscal 2004. INFLATION The Company has generally experienced increases in its costs of labor, materials and services consistent with overall rates of inflation. The impact of such increases on the Company's net income has been generally minimized by efforts to lower costs through manufacturing efficiencies and cost reductions. LIQUIDITY AND CAPITAL RESOURCES The Company generates cash primarily from 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. 24

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 $35.8 million for fiscal 2005, principally reflecting net income of $22.8 million, depreciation and amortization of $7.4 million, minority interests' share of income of $5.1 million, a deferred income tax provision of $3.0 million and a tax benefit related to stock option exercises of $2.8 million, partially offset by an increase in net operating assets of $5.3 million. The increase in net operating assets (current assets used in operating activities net of current liabilities) primarily reflects a higher investment in inventories required to meet increased sales demand associated with new product offerings, sales growth, and increased lead times on certain raw materials; and an increase in accounts receivable due to sales growth, partially offset by higher current liabilities associated with increased sales and purchases and higher accrued employee compensation and related payroll taxes. (See Note 3, Selected Financial Statement Information, of the Notes to Consolidated Financial Statements.) Net cash provided by operating activities was $44.1 million for fiscal 2004, consisting primarily of net income of $20.6 million, including $4.0 million of cash proceeds from life insurance net of the minority interest's share, depreciation and amortization of $6.8 million, minority interests' share of income of consolidated subsidiaries of $5.0 million, a deferred income tax provision of $4.1 million, a tax benefit on stock option exercises of $1.3 million, and a decrease in net operating assets of $6.5 million. The decrease in net operating assets (current assets used in operating activities net of current liabilities) primarily reflects lower inventories resulting from efforts to improve inventory turnover by reducing the level of finished goods maintained on hand, higher accounts receivable and current liabilities associated with increased sales levels and higher income taxes payable resulting from the timing of required income tax payments. Net cash provided by operating activities was $28.9 million for fiscal 2003, principally reflecting net income of $12.2 million, depreciation and amortization of $6.7 million, deferred income tax provision of $3.5 million, minority interests' share of income of consolidated subsidiaries of $2.0 million, and a decrease in net operating assets of $4.0 million. The decrease in net operating assets (current assets used in operating activities net of current liabilities) primarily reflects lower inventories resulting from efforts to improve inventory turnover by reducing the level of finished goods maintained on hand. Investing Activities Net cash used in investing activities during the three fiscal year period ended October 31, 2005 primarily relates to several acquisitions, including contingent payments, totaling $71.2 million, including $41.5 million in fiscal 2005 and $28.1 million in fiscal 2004. Further details on acquisitions may be found at the beginning of this Item 7 under the caption "Overview". Capital expenditures aggregated $18.7 million over the last three fiscal years, primarily reflecting the expansion of existing production facilities and capabilities, which were generally funded using cash provided by operating activities. In fiscal 2005, the Company received proceeds of $3.5 million from the sale of a building held for sale (see Note 3, Selected Financial Statement Information - Property, Plant and Equipment, of the Notes to Consolidated Financial Statements). Financing Activities The Company borrowed a net $16.0 million under its revolving credit facility in fiscal 2005 and used cash provided by operating activities to make net payments on its revolving credit facility of $14.0 million in fiscal 2004 and $24.0 million in fiscal 2003. The net borrowings made in fiscal 2005 reflect 25

$37.0 million borrowed to fund the aforementioned acquisitions, net of repayments of $21.0 million. The net payments made in fiscal 2004 reflect $27.0 million borrowed to fund an aforementioned acquisition, net of repayments of $41.0 million. For the three fiscal year period ended October 31, 2005, the Company paid cash dividends aggregating $3.5 million and received proceeds from stock option exercises of $3.7 million. In August 2005, the Company amended its revolving credit facility by entering into a $130 million Amended and Restated Revolving Credit Agreement ("Credit Facility") with a bank syndicate, which expires in August 2010. The Credit Facility includes a feature that will allow the Company to increase the Credit Facility, at its option, up to an aggregate amount of $175 million through increased commitments from existing lenders or the addition of new lenders. The Credit Facility may be used for working capital and general corporate needs of the Company, including letters of credit, capital expenditures and to finance acquisitions (generally not in excess of an aggregate total of $50 million over any trailing twelve-month period without the requisite approval of the bank syndicate). Advances under the Credit Facility accrue interest at the Company's choice of the "Base Rate" or the London Interbank Offered Rate (LIBOR) plus applicable margins (based on the Company's ratio of total funded debt to earnings before interest, taxes, depreciation and amortization, minority interest, and non-cash charges or "leverage ratio"). The Base Rate is the higher of (i) the Prime Rate or (ii) the Federal Funds rate plus .50%. The applicable margins range from .75% to 2.00% for LIBOR based borrowings and from .00% to .50% for Base Rate based borrowings. A fee is charged on the amount of the unused commitment ranging from .20% to .50% (depending on the Company's leverage ratio). The Credit Facility also includes a $10 million swingline sublimit and a $15 million sublimit for letters of credit. The Credit Facility is secured by substantially all assets other than real property of the Company and its subsidiaries and contains covenants that require, among other things, the maintenance of the leverage ratio and a fixed charge coverage ratio as well as minimum net worth requirements. See Note 5, Long-Term Debt, of the Notes to Consolidated Financial Statements for further information regarding the revolving credit facility. CONTRACTUAL OBLIGATIONS The following table summarizes the Company's contractual obligations as of October 31, 2005: PAYMENTS DUE BY FISCAL PERIOD --------------------------------------------------------- TOTAL 2006 2007 - 2008 2009 - 2010 THEREAFTER ------------ ------------ ------------ ------------ ------------ Long-term debt obligations (1) $ 33,980,000 $ -- $ 1,980,000 $ 32,000,000 $ -- Capital lease obligations and equipment loans (1) 144,000 63,000 54,000 27,000 -- Operating lease obligations (2) 11,660,000 2,519,000 4,116,000 1,843,000 3,182,000 Purchase obligations (3) 3,171,000 3,171,000 -- -- -- Other long-term liabilities (4) 843,000 274,000 303,000 119,000 147,000 ------------ ------------ ------------ ------------ ------------ Total contractual obligations $ 49,798,000 $ 6,027,000 $ 6,453,000 $ 33,989,000 $ 3,329,000 ============ ============ ============ ============ ============ - ---------- (1) Excludes interest charges on borrowings and the fee on the amount of any unused commitment that the Company may be obligated to pay under its revolving credit facility as such amounts vary. Also excludes interest charges associated with capital lease obligations and equipment loans as such amounts are not material. See Note 5, Long-Term Debt, of the Notes to Consolidated Financial Statements and Financing Activities above for additional information regarding the Company's long-term debt and capital lease obligations and equipment loans. 26

(2) See Note 17, Commitments and Contingencies - Lease Commitments, of the Notes to Consolidated Financial Statements for additional information regarding the Company's operating lease obligations. (3) Includes additional purchase consideration aggregating $3.0 million relating to the Connectronics and HVT acquisitions. See Note 2, Acquisitions, of the Notes to Consolidated Financial Statements. Also includes commitments for capitalized expenditures and excludes all purchase obligations for inventory and supplies in the ordinary course of business. (4) Includes projected payments aggregating $488,000 under our Directors Retirement Plan, which is explained further in Note 9, Retirement Plans, of the Notes to Consolidated Financial Statements. The plan is unfunded and we pay benefits directly. The amounts in the table do not include amounts related to the Company's deferred compensation arrangement for which there is an offsetting asset included in the Company's Consolidated Balance Sheets. Also includes $355,000 of guaranteed minimum royalty payments as part of an agreement for exclusive license rights to intellectual property. 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. As of October 31, 2005, one of the Company's subsidiaries had guaranteed its performance related to a customer contract through two letters of credit, aggregating $.3 million, both expiring December 2005. In November 2005, the letters of credit were extended to April 2006 and increased to an aggregate of $1.2 million. All of these letters of credit 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 Sierra Microwave Technology, Inc., 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 at approximately the fifth anniversary of the acquisition, or sooner under certain conditions. As part of the agreement to purchase Connectronics Corporation, the Company may be obligated to pay additional purchase consideration of up to $3.8 million in aggregate should Connectronics meet certain earnings objectives during the first four years following the acquisition. The Company accrued $2.2 million of such additional purchase consideration as of October 31, 2005 based on the year-to-date earnings of Connectronics relative to its target, which it expects to pay in fiscal 2006. As part of the agreement to purchase Lumina Power, Inc., the Company may be obligated to pay additional purchase consideration in fiscal 2010 currently estimated to total up to $2.3 million should Lumina 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 HVT Group, Inc., 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. The Company also accrued additional purchase consideration aggregating $.8 million as of October 31, 2005 in accordance with the agreements related to the Connectronics and HVT acquisitions based principally on the actual value of the net assets acquired. The Company expects to pay this amount in fiscal 2006. 27

For additional information on the aforementioned acquisitions, see Note 2, Acquisitions, of the Notes to Consolidated Financial Statements. As part of an agreement for exclusive license rights to intellectual property, one of the Company's subsidiaries has guaranteed minimum royalty payments aggregating $355,000 through fiscal 2007. NEW ACCOUNTING PRONOUNCEMENTS In November 2004, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards ("SFAS") No. 151, "Inventory Costs, an amendment of ARB No. 43, Chapter 4". SFAS No. 151 requires the allocation of fixed production overhead costs be based on the normal capacity of the production facilities and unallocated overhead costs recognized as an expense in the period incurred. The Statement also clarifies that abnormal inventory costs such as costs of idle facilities, excess freight and handling costs, and wasted materials (spoilage) are required to be recognized as current period charges. The provisions of SFAS No. 151 are effective for fiscal years beginning after June 15, 2005. The Company does not expect the adoption of the Statement will have a material effect on its results of operations or financial position. In December 2004, the FASB issued SFAS No. 123(R), "Share-Based Payment". This Statement revises SFAS No. 123, "Accounting for Stock-Based Compensation," and supersedes APB Opinion No. 25, "Accounting for Stock Issued to Employees". In March 2005, the Securities and Exchange Commission issued Staff Accounting Bulletin No. 107 ("SAB 107") to provide public companies with its interpretive guidance in applying the provisions of SFAS No. 123(R). SFAS No. 123(R) focuses primarily on the accounting for transactions in which an entity obtains employee services in share-based payment transactions. SFAS No. 123(R) requires companies to recognize in the statement of operations the cost of employee services received in exchange for awards of equity instruments based on the grant-date fair value of those awards (with limited exceptions). This Statement is effective for fiscal years beginning after June 15, 2005; therefore, the Company plans to adopt the new requirements in its first quarter of fiscal 2006. Based on the number of stock options outstanding as of October 31, 2005 and the insignificant number of stock options granted during the last two fiscal years, the Company expects the net income effect in fiscal 2006 from the adoption of SFAS No. 123(R) and SAB 107 to be less than the fiscal 2005 pro forma effect included in the table under the Stock Based Compensation section of Note 1, Summary of Significant Accounting Policies, of the Notes to Consolidated Financial Statements. In December 2004, the FASB issued Staff Position No. FAS 109-1 ("FSP FAS No. 109-1"), "Application of FASB Statement No. 109, Accounting for Income Taxes, to the Tax Deduction on Qualified Production Activities Provided by the American Jobs Creation Act of 2004". FSP FAS No. 109-1 states that qualified production activities should be accounted for as a special deduction under SFAS No. 109 and not be treated as a rate reduction. Accordingly, the special deduction has no effect on the Company's deferred tax assets and liabilities existing as of the enactment date. The Company is currently evaluating the impact of the American Jobs Creation Act of 2004, which will allow the Company to claim a deduction from taxable income attributable to qualified domestic production activities beginning in fiscal 2006. In December 2004, the FASB issued SFAS No. 153, "Exchanges of Nonmonetary Assets, an amendment of APB Opinion No. 29". SFAS No. 153 is based on the principle that exchanges of nonmonetary assets should be measured based on the fair value of the assets exchanged. The Statement eliminates the exception of nonmonetary exchanges of similar productive assets and replaces it with a general exception for exchanges of nonmonetary assets that do not have commercial substance (i.e. the future cash flows of the entity are not expected to change significantly as a result of the exchange). The provisions of SFAS No. 153 are effective as of the first reporting period beginning after June 15, 2005. 28

The adoption of SFAS No. 153 did not have a material effect on the Company's results of operations or financial position. In May 2005, the FASB issued 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 APB 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 Company does not expect the adoption of SFAS No. 154 to have a material effect on its results of operations or financial position. In September 2005, the Emerging Issues Task Force ("EITF") reached a consensus on issue EITF 05-06, "Determining the Amortization Period for Leasehold Improvements Purchased after Lease Inception or Acquired in a Business Combination". EITF 05-6 resolves that leasehold improvements that are placed in service significantly after and not contemplated at or near the beginning of the lease term or that are acquired in a business combination should be amortized over the shorter of the useful life of the assets or a term that includes the required lease periods and renewals that are deemed to be reasonably assured as of the date the leasehold improvements are purchased or the date of acquisition, as applicable. EITF 05-6 is effective the first reporting period beginning after June 29, 2005. The adoption of EITF 05-6 did not have a material effect on the Company's results of operations or financial position. 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. Therefore, actual results may differ materially from those expressed or implied in those statements. Factors that could cause such differences include, but are not limited to: o Lower demand for commercial air travel or airline fleet changes, which could cause lower demand for our goods and services; o Product specification costs and requirements, which could cause an increase to our costs to complete contracts; o 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; 29

o HEICO's ability to introduce new products and product pricing levels, which could reduce our sales or sales growth; o 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 o 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. ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK The primary market risk to which the Company has exposure is interest rate risk, mainly related to its revolving credit facility and industrial revenue bonds, which have variable interest rates. Interest rate risk associated with the Company's variable rate debt is the potential increase in interest expense from an increase in interest rates. Periodically, the Company enters into interest rate swap agreements to manage its interest expense. The Company did not have any interest rate swap agreements in effect as of October 31, 2005. Based on the Company's aggregate outstanding variable rate debt balance of $34 million as of October 31, 2005, a hypothetical 10% increase in interest rates would increase the Company's interest expense by approximately $156,000 in fiscal 2006. The Company maintains a portion of its cash and cash equivalents in financial instruments with original maturities of three months or less. These financial instruments are subject to interest rate risk and will decline in value if interest rates increase. Due to the short duration of these financial instruments, a hypothetical 10% increase in interest rates as of October 31, 2005 would not have a material effect on the Company's results of operations or financial position. 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 October 31, 2005 would not have a material effect on the Company's results of operations or financial position. 30

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA HEICO CORPORATION AND SUBSIDIARIES INDEX TO FINANCIAL STATEMENTS PAGE ---- Management's Report on Internal Control Over Financial Reporting................................. 32 Report of Independent Registered Public Accounting Firm on Internal Control Over Financial Reporting................................................................................... 33 Report of Independent Registered Public Accounting Firm on Consolidated Financial Statements..... 35 Consolidated Balance Sheets as of October 31, 2005 and 2004...................................... 36 Consolidated Statements of Operations for the years ended October 31, 2005, 2004 and 2003............................................................................... 37 Consolidated Statements of Shareholders' Equity and Comprehensive Income for the years ended October 31, 2005, 2004 and 2003......................................... 38 Consolidated Statements of Cash Flows for the years ended October 31, 2005, 2004 and 2003............................................................................... 39 Notes to Consolidated Financial Statements....................................................... 40 31

MANAGEMENT'S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING Management of HEICO Corporation is responsible for establishing and maintaining adequate internal control over financial reporting. Internal control over financial reporting is a process designed by, or under the supervision of, the Company's principal executive and principal financial officers and effected by the Company's board of directors, management and other personnel to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles and includes those policies and procedures that: o Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the Company; o Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and o Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company's assets that could have a material effect on the financial statements. Because of inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Projections of any evaluation of effectiveness to future periods are subject to the risks that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate. Management assessed the effectiveness of the Company's internal control over financial reporting as of October 31, 2005. In making this assessment, management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission in Internal Control-Integrated Framework. Based on our assessment, management believes that, as of October 31, 2005, the Company's internal control over financial reporting is effective. The Company's independent registered public accounting firm, Deloitte & Touche LLP, has issued an attestation report on our assessment of the Company's internal control over financial reporting. Their report appears on the following page. Date: January 17, 2006 /s/ LAURANS A. MENDELSON /s/ THOMAS S. IRWIN - ------------------------ ----------------------- Laurans A. Mendelson Thomas S. Irwin Chief Executive Officer Chief Financial Officer 32

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM To the Board of Directors and Shareholders of HEICO Corporation: We have audited management's assessment, included in the accompanying Management's Report on Internal Control over Financial Reporting, that HEICO Corporation and subsidiaries (the "Company") maintained effective internal control over financial reporting as of October 31, 2005, based on criteria established in Internal Control--Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. The Company's management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on management's assessment and an opinion on the effectiveness of the Company's internal control over financial reporting based on our audit. We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, evaluating management's assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinions. A company's internal control over financial reporting is a process designed by, or under the supervision of, the company's principal executive and principal financial officers, or persons performing similar functions, and effected by the company's board of directors, management, and other personnel to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements. Because of the inherent limitations of internal control over financial reporting, including the possibility of collusion or improper management override of controls, material misstatements due to error or fraud may not be prevented or detected on a timely basis. Also, projections of any evaluation of the effectiveness of the internal control over financial reporting to future periods are subject to the risk that the controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate. In our opinion, management's assessment that the Company maintained effective internal control over financial reporting as of October 31, 2005, is fairly stated, in all material respects, based on the criteria established in Internal Control--Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of October 31, 2005, based on the 33

criteria established in Internal Control--Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated financial statements and financial statement schedule as of and for the year ended October 31, 2005 of the Company and our report dated January 17, 2006 expressed an unqualified opinion on those financial statements and financial statement schedule. DELOITTE & TOUCHE LLP Certified Public Accountants Fort Lauderdale, Florida January 17, 2006 34

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM To the Board of Directors and Shareholders of HEICO Corporation: We have audited the accompanying consolidated balance sheets of HEICO Corporation and subsidiaries (the "Company") as of October 31, 2005 and 2004, and the related consolidated statements of operations, shareholders' equity and comprehensive income, and cash flows for each of the three years in the period ended October 31, 2005. Our audits also included the financial statement schedule presented in Item 15. These financial statements and financial statement schedule are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements and financial statement schedule based on our audits. We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). 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 HEICO Corporation and subsidiaries as of October 31, 2005 and 2004, and the results of their operations and their cash flows for each of the three years in the period ended October 31, 2005, 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. We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of the Company's internal control over financial reporting as of October 31, 2005, based on the criteria established in Internal Control--Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated January 17, 2006 expressed an unqualified opinion on management's assessment of the effectiveness of the Company's internal control over financial reporting and an unqualified opinion on the effectiveness of the Company's internal control over financial reporting. DELOITTE & TOUCHE LLP Certified Public Accountants Fort Lauderdale, Florida January 17, 2006 35

HEICO CORPORATION AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS AS OF OCTOBER 31, ------------------------------- 2005 2004 -------------- -------------- ASSETS Current assets: Cash and cash equivalents $ 5,330,000 $ 214,000 Accounts receivable, net 47,668,000 36,798,000 Inventories, net 62,758,000 48,020,000 Prepaid expenses and other current assets 3,159,000 3,208,000 Deferred income taxes 7,218,000 5,672,000 -------------- -------------- Total current assets 126,133,000 93,912,000 Property, plant and equipment, net 46,663,000 40,558,000 Goodwill 248,229,000 216,674,000 Other assets 14,599,000 13,111,000 -------------- -------------- Total assets $ 435,624,000 $ 364,255,000 ============== ============== LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities: Current maturities of long-term debt $ 63,000 $ 58,000 Trade accounts payable 11,129,000 7,969,000 Accrued expenses and other current liabilities 32,473,000 20,244,000 Income taxes payable 6,285,000 3,771,000 -------------- -------------- Total current liabilities 49,950,000 32,042,000 Long-term debt, net of current maturities 34,061,000 18,071,000 Deferred income taxes 22,431,000 16,262,000 Other non-current liabilities 6,644,000 5,834,000 -------------- -------------- Total liabilities 113,086,000 72,209,000 -------------- -------------- Minority interests in consolidated subsidiaries 49,035,000 44,644,000 -------------- -------------- Commitments and contingencies (Notes 2 and 17) 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 par share; 30,000,000 shares authorized; 10,057,690 and 9,898,451 shares issued and outstanding, respectively 101,000 99,000 Class A Common Stock, $.01 par value per share; 30,000,000 shares authorized; 14,517,669 and 14,325,304 shares issued and outstanding, respectively 145,000 143,000 Capital in excess of par value 192,523,000 187,950,000 Accumulated other comprehensive loss (65,000) -- Retained earnings 80,799,000 59,210,000 -------------- -------------- Total shareholders' equity 273,503,000 247,402,000 -------------- -------------- Total liabilities and shareholders' equity $ 435,624,000 $ 364,255,000 ============== ============== The accompanying notes are an integral part of these consolidated financial statements. 36

HEICO CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE YEAR ENDED OCTOBER 31, ------------------------------------------------ 2005 2004 2003 -------------- -------------- -------------- Net sales $ 269,647,000 $ 215,744,000 $ 176,453,000 -------------- -------------- -------------- Operating costs and expenses: Cost of sales 168,651,000 139,932,000 118,349,000 Selling, general and administrative expenses 56,347,000 43,193,000 34,899,000 -------------- -------------- -------------- Total operating costs and expenses 224,998,000 183,125,000 153,248,000 -------------- -------------- -------------- Operating income 44,649,000 32,619,000 23,205,000 Interest expense (1,136,000) (1,090,000) (1,189,000) Interest and other income 528,000 26,000 93,000 Life insurance proceeds -- 5,000,000 -- -------------- -------------- -------------- Income before income taxes and minority interests 44,041,000 36,555,000 22,109,000 Income tax expense 16,100,000 10,948,000 7,872,000 -------------- -------------- -------------- Income before minority interests 27,941,000 25,607,000 14,237,000 Minority interests' share of income 5,129,000 4,977,000 2,015,000 -------------- -------------- -------------- Net income $ 22,812,000 $ 20,630,000 $ 12,222,000 ============== ============== ============== Net income per share: Basic $ .93 $ .86 $ .53 Diluted $ .87 $ .80 $ .50 Weighted average number of common shares outstanding: Basic 24,460,185 24,036,980 23,236,841 Diluted 26,323,302 25,754,598 24,531,280 The accompanying notes are an integral part of these consolidated financial statements. 37

HEICO CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY AND COMPREHENSIVE INCOME ACCUMULATED CLASS A CAPITAL IN OTHER COMMON COMMON EXCESS OF COMPREHENSIVE RETAINED NOTE COMPREHENSIVE STOCK STOCK PAR VALUE LOSS EARNINGS RECEIVABLE INCOME ------------ ------------- ------------- ------------- ------------- ------------ ------------- Balances as of October 31, 2002 $ 94,000 $ 116,000 $ 153,847,000 $ -- $ 58,007,000 $ (5,000,000) Net income -- -- -- -- 12,222,000 -- $ 12,222,000 ------------- Comprehensive income -- -- -- -- -- -- $ 12,222,000 ============= Proceeds from shares of common stock sold in connection with business acquisition (Note 17) -- -- -- -- -- 2,068,000 Cash dividends ($.045 per share) -- -- -- -- (1,055,000) -- Tax benefit from stock options exercises -- -- 348,000 -- -- -- Proceeds from stock option exercises 3,000 1,000 985,000 -- -- -- Repurchase of common stock -- -- (120,000) -- -- -- Other -- -- 4,000 -- (2,000) -- ------------ ------------- ------------- ------------- ------------- ------------ Balances as of October 31, 2003 97,000 117,000 155,064,000 -- 69,172,000 (2,932,000) 10% stock dividend on common stock and Class A Common Stock paid in shares of Class A Common Stock (Note 7) -- 22,000 29,342,000 -- (29,393,000) -- Net income -- -- -- -- 20,630,000 -- $ 20,630,000 ------------- Comprehensive income -- -- -- -- -- -- $ 20,630,000 ============= Shares issued in connection with business acquisition (Note 2) -- 3,000 2,997,000 -- -- -- Proceeds from shares of common stock sold in connection with business acquisition (Note 17) -- -- -- -- -- 1,259,000 Adjustment to guaranteed resale value of shares of common stock issued in connection with business acquisition (Note 17) -- -- (1,673,000) -- -- 1,673,000 Cash dividends ($.05 per share) -- -- -- -- (1,201,000) -- Tax benefit from stock options exercises -- -- 1,258,000 -- -- -- Proceeds from stock option exercises 2,000 2,000 959,000 -- -- -- Other -- (1,000) 3,000 -- 2,000 -- ------------ ------------- ------------- ------------- ------------- ------------ Balances as of October 31, 2004 99,000 143,000 187,950,000 -- 59,210,000 -- Net income -- -- -- -- 22,812,000 -- $ 22,812,000 Foreign currency translation adjustment (Note 1) -- -- -- (65,000) -- -- (65,000) ------------- Comprehensive income -- -- -- -- -- -- $ 22,747,000 ============= Cash dividends ($.05 per share) -- -- -- -- (1,224,000) -- Tax benefit from stock options exercises -- -- 2,830,000 -- -- -- Proceeds from stock option exercises 2,000 2,000 1,742,000 -- -- -- Other -- -- 1,000 -- 1,000 -- ------------ ------------- ------------- ------------- ------------- ------------ Balances as of October 31, 2005 $ 101,000 $ 145,000 $ 192,523,000 $ (65,000) $ 80,799,000 $ -- ============ ============= ============= ============= ============= ============ The accompanying notes are an integral part of these consolidated financial statements. 38

HEICO CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED OCTOBER 31, --------------------------------------------- 2005 2004 2003 ------------- ------------- ------------- Operating Activities: Net income $ 22,812,000 $ 20,630,000 $ 12,222,000 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 7,409,000 6,779,000 6,720,000 Deferred income tax provision 3,031,000 4,125,000 3,520,000 Minority interests' share of income 5,129,000 4,977,000 2,015,000 Tax benefit from stock option exercises 2,830,000 1,258,000 348,000 Change in estimate of product warranty liability -- (535,000) -- Restructuring expense related to inventory write-downs -- 350,000 -- Changes in assets and liabilities, net of acquisitions: Increase in accounts receivable (6,852,000) (6,193,000) (101,000) (Increase) decrease in inventories (10,113,000) 3,576,000 3,705,000 (Increase) decrease in prepaid expenses and other current assets (119,000) 263,000 999,000 Increase (decrease) in trade account payables, accrued expenses and other current liabilities 9,548,000 6,036,000 (1,390,000) Increase in income taxes payable 2,163,000 2,951,000 820,000 Other (30,000) (167,000) 6,000 ------------- ------------- ------------- Net cash provided by operating activities 35,808,000 44,050,000 28,864,000 ------------- ------------- ------------- Investing Activities: Acquisitions and related costs, net of cash acquired (41,500,000) (28,099,000) (1,554,000) Capital expenditures (8,273,000) (5,737,000) (4,723,000) Proceeds from sale of building held for sale 3,520,000 -- -- Other 357,000 (335,000) 85,000 ------------- ------------- ------------- Net cash used in investing activities (45,896,000) (34,171,000) (6,192,000) ------------- ------------- ------------- Financing Activities: Borrowings on revolving credit facility 37,000,000 27,000,000 -- Payments on revolving credit facility (21,000,000) (41,000,000) (24,000,000) Cash dividends paid (1,224,000) (1,201,000) (1,055,000) Proceeds from stock option exercises 1,746,000 963,000 989,000 Proceeds from shares of common stock sold in connection with business acquisition -- 1,259,000 2,068,000 Repurchases of common stock -- -- (120,000) Other (1,300,000) (1,007,000) (772,000) ------------- ------------- ------------- Net cash provided by (used in) financing activities 15,222,000 (13,986,000) (22,890,000) ------------- ------------- ------------- Effect of exchange rate changes on cash (18,000) -- -- ------------- ------------- ------------- Net increase (decrease) in cash and cash equivalents 5,116,000 (4,107,000) (218,000) Cash and cash equivalents at beginning of year 214,000 4,321,000 4,539,000 ------------- ------------- ------------- Cash and cash equivalents at end of year $ 5,330,000 $ 214,000 $ 4,321,000 ============= ============= ============= The accompanying notes are an integral part of these consolidated financial statements. 39

HEICO CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES NATURE OF BUSINESS HEICO Corporation, through its principal subsidiaries HEICO Aerospace Holdings Corp. (HEICO Aerospace) and HEICO Electronic Technologies Corp. (HEICO Electronic) and their subsidiaries (collectively, the Company), is principally engaged in the design, manufacture and sale of aerospace, defense, and electronics related products and services throughout the United States and internationally. HEICO Aerospace's principal subsidiaries include HEICO Aerospace Corporation, Jet Avion Corporation, LPI Industries Corporation, Aircraft Technology, Inc., Northwings Accessories Corporation, McClain International, Inc., Rogers-Dierks, Inc., Turbine Kinetics, Inc., Thermal Structures, Inc., Future Aviation, Inc., Aero Design, Inc., HEICO Aerospace Parts Corp., Aviation Facilities, Inc., Jetseal, Inc. and Niacc-Avitech Technologies Inc. HEICO Electronic's principal subsidiaries include Radiant Power Corp., Leader Tech, Inc., Santa Barbara Infrared, Inc., Analog Modules, Inc., Inertial Airline Services, Inc., Sierra Microwave Technology, LLC, Connectronics Corporation, Lumina Power, Inc. and HVT Group, Inc. The Company's customer base is primarily the commercial airline, defense, space and electronics industries. As of October 31, 2005, the Company's principal operations are located in Glastonbury, Connecticut; Atlanta, Georgia; Chelmsford and Peabody, Massachusetts; Cleveland and Toledo, Ohio; Georgetown, Texas; Mt. Juliet, Tennessee; Anacortes and Spokane, Washington; Corona, Fresno, and Santa Barbara, California; Fort Myers, Hollywood, Miami, Orlando, Sarasota, Tampa and Titusville, Florida; and Great Dunmow, U.K. BASIS OF PRESENTATION The consolidated financial statements include the accounts of HEICO Corporation and its subsidiaries, all of which are wholly-owned except for HEICO Aerospace, which is 20%-owned by Lufthansa Technik AG, the technical services subsidiary of Lufthansa German Airlines, and two subsidiaries within HEICO Electronic, which are 80% and 85% owned, respectively. In addition, HEICO Aerospace consolidates a joint venture formed in March 2001, which is 16%-owned by American Airlines' parent company, AMR Corporation, and an 80%-owned subsidiary. (See Note 2, Acquisitions, of the Notes to Consolidated Financial Statements.) All significant intercompany balances and transactions are eliminated. USE OF ESTIMATES The preparation of 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 financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. CASH AND CASH EQUIVALENTS For purposes of the consolidated financial statements, the Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents. 40

INVENTORY Inventory is stated at the lower of cost or market, with cost being determined on the first-in, first-out or the average cost basis. Losses, if any, are recognized fully in the period when identified. PROPERTY, PLANT AND EQUIPMENT Property, plant and equipment is stated at cost. Depreciation and amortization is provided mainly on the straight-line method over the estimated useful lives of the various assets. Property, plant and equipment useful lives are as follows: Buildings and improvements............................ 20 to 55 years Leasehold improvements................................ 2 to 20 years Machinery and equipment............................... 3 to 10 years Tooling............................................... 2 to 5 years The costs of major additions and improvements are capitalized. Leasehold improvements are amortized over the shorter of the leasehold improvement's useful life or the lease term. Repairs and maintenance are charged to operations as incurred. Upon disposition, the cost and related accumulated depreciation are removed from the accounts and any related gain or loss is reflected in earnings. GOODWILL AND OTHER INTANGIBLE ASSETS The Company tests goodwill for impairment annually as of October 31 or more frequently if events or changes in circumstances indicate that the carrying amount of goodwill may not be fully recoverable. The test requires the Company to compare the fair value of each of its reporting units to its carrying value to determine potential impairment. If the carrying value of a reporting unit exceeds its fair value, the implied fair value of that reporting unit's goodwill is to be calculated and an impairment loss shall be recognized in the amount by which the carrying value of a reporting unit's goodwill exceeds its implied fair value, if any. The Company's intangible assets subject to amortization consist primarily of licenses, patents and non-compete agreements and are amortized on the straight-line method over the following estimated useful lives: Licenses.............................................. 12 to 17 years Patents............................................... 10 to 17 years Non-compete agreements................................ 2 to 7 years The Company's intangible assets not subject to amortization consist of trade names. The Company tests each non-amortizing asset for impairment annually as of October 31, or more frequently if events or changes in circumstances indicate that the asset might be impaired. The test consists of a comparison of the fair value of each intangible asset to its carrying amount. If the carrying amount of an intangible asset exceeds its fair value, an impairment loss shall be recognized in an amount equal to that excess. 41

FINANCIAL INSTRUMENTS The carrying amounts of cash and cash equivalents, accounts receivable, trade accounts payable and accrued expenses and other current liabilities approximate fair value due to the relatively short maturity of the respective instruments. The carrying value of long-term debt approximates fair market value due to its floating interest rates. Financial instruments which potentially subject the Company to concentrations of credit risk consist principally of temporary cash investments and trade receivables. The Company places its temporary cash investments with high credit quality financial institutions and limits the amount of credit exposure to any one financial institution. Concentrations of credit risk with respect to trade receivables are limited due to the large number of customers comprising the Company's customer base, and their dispersion across many different geographical regions. Long-term investments (included within other assets in the Company's Consolidated Balance Sheets) are stated at fair value based on quoted market prices. INTEREST RATE SWAP AGREEMENTS Periodically, the Company enters into interest rate swap agreements to manage interest expense related to its revolving credit facility. Interest rate risk associated with the Company's variable rate revolving credit facility is the potential increase in interest expense from an increase in interest rates. A derivative instrument (e.g. interest rate swap agreement) that hedges the variability of cash flows related to a recognized liability is designated as a cash flow hedge. On an ongoing basis, the Company assesses whether derivative instruments used in hedging transactions are highly effective in offsetting changes in cash flows of the hedged items and therefore qualify as cash flow hedges. For a derivative instrument that qualifies as a cash flow hedge, the effective portion of changes in fair value of the derivative is deferred and recorded as a component of other comprehensive income until the hedged transaction occurs and is recognized in earnings. All other portions of changes in the fair value of a cash flow hedge are recognized in earnings immediately. The Company did not enter into any interest rate swap agreements in fiscal 2005, 2004 or 2003. PRODUCT WARRANTIES Product warranty liabilities are estimated at the time of shipment and recorded as a component of accrued expenses and other current liabilities in the Company's Consolidated Balance Sheets. The amount recognized is based on historical claims cost experience. REVENUE RECOGNITION Revenue is recognized on an accrual basis, primarily upon the shipment of products and the rendering of services. Revenue from certain fixed price contracts for which costs can be dependably estimated is recognized on the percentage-of-completion method, measured by the percentage of costs incurred to date to estimated total costs for each contract. Revisions in cost estimates as contracts progress have the effect of increasing or decreasing profits in the period of revision. For fixed price contracts in which costs cannot be dependably estimated, revenue is recognized on the completed-contract method. A contract is considered complete when all costs except insignificant items have been incurred or the item has been accepted by the customer. The aggregate effects of changes in estimates relating to inventories and/or long-term contracts did not have a significant effect on net income or diluted net 42

income per share in fiscal 2005, 2004 or 2003. Revenues earned from rendering services represented less than 10% of consolidated net sales for all periods presented. LONG-TERM CONTRACTS Accounts receivable and accrued expenses and other current liabilities include amounts related to the production of products under fixed-price contracts exceeding terms of one year. Revenues are recognized on the percentage-of-completion method for certain of these contracts, measured by the percentage of costs incurred to date to estimated total costs for each contract. This method is used because management considers costs incurred to be the best available measure of progress on these contracts. Revenues are recognized on the completed-contract method for certain other contracts. This method is used when the Company does not have adequate historical data to ensure that estimates are reasonably dependable. Contract costs include all direct material and labor costs and those indirect costs related to contract performance, such as indirect labor, supplies, tools, repairs, and depreciation costs. Selling, general and administrative costs are charged to expense as incurred. Provisions for estimated losses on uncompleted contracts are made in the period in which such losses are determined. Variations in actual labor performance, changes to estimated profitability and final contract settlements may result in revisions to cost estimates and are recognized in income in the period in which the revisions are determined. The asset, "costs and estimated earnings in excess of billings" on uncompleted percentage-of-completion contracts, included in accounts receivable, represents revenues recognized in excess of amounts billed. The liability, "billings in excess of costs and estimated earnings," included in accrued expenses and other current liabilities, represents billings in excess of revenues recognized on contracts accounted for under either the percentage-of-completion method or the completed-contract method. Billings are made based on the completion of certain milestones as provided for in the contracts. INCOME TAXES Deferred income taxes are provided on elements of income that are recognized for financial accounting purposes in periods different from periods recognized for income tax purposes. NET INCOME PER SHARE Basic net income per share is computed by dividing net income by the weighted average number of common shares outstanding during the period. Diluted net income per share is computed by dividing net income by the weighted average number of common shares outstanding during the period plus potentially dilutive common shares arising from the assumed exercise of stock options, if dilutive. The dilutive impact of potentially dilutive common shares is determined by applying the treasury stock method. FOREIGN CURRENCY TRANSLATION All assets and liabilities of foreign subsidiaries that do not utilize the United States dollar as its functional currency are translated at year-end rates of exchange, while revenues and expenses are translated at monthly weighted average rates of exchange for the year. Unrealized translation gains or losses are reported as foreign currency translation adjustments through other comprehensive income (loss) in shareholders' equity. 43

STOCK BASED COMPENSATION The Company accounts for stock-based employee compensation using the intrinsic value method. Accordingly, compensation expense has been recorded in the accompanying consolidated financial statements for any stock options granted below fair market value of the underlying stock as of the date of grant. The following table illustrates the pro forma effects on net income and net income per share as if the Company had applied the fair-value recognition provisions (an alternative method) to stock-based employee compensation. The fair value of each option grant is estimated as of the date of grant using the Black-Scholes option-pricing model. FOR THE YEAR ENDED OCTOBER 31, ------------------------------------------------ 2005 2004 2003 -------------- -------------- -------------- Net income, as reported $ 22,812,000 $ 20,630,000 $ 12,222,000 Add: Stock-based employee compensation expense included in reported net income, net of tax 2,000 2,000 3,000 Deduct: Stock-based employee compensation expense determined under a fair value method, net of tax (1,162,000) (1,481,000) (1,724,000) -------------- -------------- -------------- Pro forma net income $ 21,652,000 $ 19,151,000 $ 10,501,000 ============== ============== ============== Net income per share: Basic - as reported $ .93 $ .86 $ .53 Basic - pro forma $ .89 $ .80 $ .45 Diluted - as reported $ .87 $ .80 $ .50 Diluted - pro forma $ .82 $ .74 $ .43 CONTINGENCIES Losses for contingencies such as product warranties, litigation and environmental matters are recognized in income when they are probable and can be reasonably estimated. Gain contingencies are not recognized in income until they have been realized. NEW ACCOUNTING PRONOUNCEMENTS In November 2004, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards ("SFAS") No. 151, "Inventory Costs, an amendment of ARB No. 43, Chapter 4". SFAS No. 151 requires the allocation of fixed production overhead costs be based on the normal capacity of the production facilities and unallocated overhead costs recognized as an expense in the period incurred. The Statement also clarifies that abnormal inventory costs such as costs of idle facilities, excess freight and handling costs, and wasted materials (spoilage) are required to be recognized as current period charges. The provisions of SFAS No. 151 are effective for fiscal years beginning after June 15, 2005. The Company does not expect the adoption of the Statement will have a material effect on its results of operations or financial position. In December 2004, the FASB issued SFAS No. 123(R), "Share-Based Payment". This Statement revises SFAS No. 123, "Accounting for Stock-Based Compensation," and supersedes APB Opinion No. 25, "Accounting for Stock Issued to Employees". In March 2005, the Securities and Exchange 44

Commission issued Staff Accounting Bulletin No. 107 ("SAB 107") to provide public companies with its interpretive guidance in applying the provisions of SFAS No. 123(R). SFAS No. 123(R) focuses primarily on the accounting for transactions in which an entity obtains employee services in share-based payment transactions. SFAS No. 123(R) requires companies to recognize in the statement of operations the cost of employee services received in exchange for awards of equity instruments based on the grant-date fair value of those awards (with limited exceptions). This Statement is effective for fiscal years beginning after June 15, 2005; therefore, the Company plans to adopt the new requirements in its first quarter of fiscal 2006. Based on the number of stock options outstanding as of October 31, 2005 and the insignificant number of stock options granted during the last two fiscal years, the Company expects the net income effect in fiscal 2006 from the adoption of SFAS No. 123(R) and SAB 107 to be less than the fiscal 2005 pro forma effect included in the table under the Stock Based Compensation section of this Note 1. In December 2004, the FASB issued Staff Position No. FAS 109-1 ("FSP FAS No. 109-1"), "Application of FASB Statement No. 109, Accounting for Income Taxes, to the Tax Deduction on Qualified Production Activities Provided by the American Jobs Creation Act of 2004". FSP FAS No. 109-1 states that qualified production activities should be accounted for as a special deduction under SFAS No. 109 and not be treated as a rate reduction. Accordingly, the special deduction has no effect on the Company's deferred tax assets and liabilities existing as of the enactment date. The Company is currently evaluating the impact of the American Jobs Creation Act of 2004, which will allow the Company to claim a deduction from taxable income attributable to qualified domestic production activities beginning in fiscal 2006. In December 2004, the FASB issued SFAS No. 153, "Exchanges of Nonmonetary Assets, an amendment of APB Opinion No. 29". SFAS No. 153 is based on the principle that exchanges of nonmonetary assets should be measured based on the fair value of the assets exchanged. The Statement eliminates the exception of nonmonetary exchanges of similar productive assets and replaces it with a general exception for exchanges of nonmonetary assets that do not have commercial substance (i.e. the future cash flows of the entity are not expected to change significantly as a result of the exchange). The provisions of SFAS No. 153 are effective as of the first reporting period beginning after June 15, 2005. The adoption of SFAS No. 153 did not have a material effect on the Company's results of operations or financial position. In May 2005, the FASB issued 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 APB 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 Company does not expect the adoption of SFAS No. 154 to have a material effect on its results of operations or financial position. In September 2005, the Emerging Issues Task Force ("EITF") reached a consensus on issue EITF 05-06, "Determining the Amortization Period for Leasehold Improvements Purchased after Lease Inception or Acquired in a Business Combination". EITF 05-6 resolves that leasehold improvements that are placed in service significantly after and not contemplated at or near the beginning of the lease term or that are acquired in a business combination should be amortized over the shorter of the useful life of the assets or a term that includes the required lease periods and renewals that are deemed to be reasonably assured as of the date the leasehold improvements are purchased or the date of acquisition, as applicable. EITF 05-6 is effective the first reporting period beginning after June 29, 2005. The adoption of EITF 05-6 did not have a material effect on the Company's results of operations or financial position. 45

2. ACQUISITIONS In May 2003, the Company, through a subsidiary, acquired substantially all of the assets and liabilities of Niacc Technology, Inc. (Niacc). Niacc is engaged in the repair and overhaul of aircraft components and accessories principally serving the regional commuter and business aircraft market. The Company paid the purchase price of this acquisition primarily by using proceeds from its revolving credit facility. In December 2003, the Company, through its HEICO Electronic Technologies Corp. subsidiary, acquired an 80% interest in the assets and business of Sierra Microwave Technology, Inc., (Sierra). Under the transaction, the Company formed a new subsidiary, Sierra Microwave Technology, LLC (Sierra LLC), which acquired substantially all of the assets and assumed certain liabilities of Sierra. The new subsidiary is owned 80% by the Company and 20% by certain members of Sierra's management group. The purchase price was principally paid in cash using proceeds from the Company's revolving credit facility and with shares of HEICO's Class A Common Stock. Sierra LLC is engaged in the design and manufacture of certain niche microwave components used in satellites and military products. As part of the agreement to acquire an 80% interest in Sierra, 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 at approximately the fifth anniversary of the acquisition, or sooner under certain conditions. In December 2004, the Company, through its HEICO Electronic Technologies Corp. subsidiary, acquired substantially all of the assets and assumed certain liabilities of Connectronics, Corp. and its affiliate, Wiremax, Ltd. (collectively "Connectronics"). The purchase price was principally paid in cash using proceeds from the Company's revolving credit facility. Subject to meeting certain earnings objectives during the first four years following the acquisition, the Company may be obligated to pay additional purchase consideration of up to $3.8 million in aggregate. The Company accrued $2.2 million of such additional purchase consideration as of October 31, 2005 based on the year-to-date earnings of Connectronics relative to its target, which it expects to pay in fiscal 2006. Connectronics is engaged in the production of specialty high voltage interconnection devices and wire primarily for defense applications and other markets. In February 2005, the Company, through its HEICO Electronic Technologies Corp. subsidiary, acquired substantially all of the assets and assumed certain liabilities of Lumina Power, Inc. (Lumina). The purchase price was principally paid in cash using proceeds from the Company's revolving credit facility. Subject to meeting certain product line-related earnings objectives during the fourth and fifth years following the acquisition, the Company may be obligated to pay additional purchase consideration after the fifth year, which is currently estimated to total up to $2.3 million. The additional purchase consideration will be accrued when the earnings objectives are met. Lumina is engaged in the design and manufacture of power supplies for the laser industry. In September 2005, the Company, through its HEICO Electronic Technologies Corp. subsidiary, acquired an 85% interest in the stock of HVT Group, Inc., (HVT). The remaining 15% interest is held by certain members of HVT's management group. The purchase price was principally paid in cash using proceeds from the Company's revolving credit facility. As part of the agreement to acquire an 85% interest in HVT, 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. HVT is a leading provider of very high voltage interconnection devices and cable assemblies for the medical equipment, defense and industrial markets. 46

In September 2005, the Company, through its HEICO Aerospace Holdings Corp. subsidiary, acquired certain assets and assumed certain liabilities in an aerospace and defense product line acquisition, which will be used in the operations of one of its existing subsidiaries. The purchase price was paid in cash provided by operating activities. The Company also accrued additional purchase consideration aggregating $.8 million as of October 31, 2005 in accordance with the agreements related to the Connectronics and HVT acquisitions based principally on the actual value of net assets acquired. The Company expects to pay this amount in fiscal 2006. All of the acquisitions described above were accounted for using the purchase method of accounting and the results of each company were included in the Company's results from their effective purchase dates. The purchase price of each acquisition was not significant to the Company's consolidated financial statements individually or in aggregate and the pro forma consolidated operating results assuming each acquisition had been consummated as of the beginning of its respective fiscal year would not have been materially different from the reported results. The costs of each acquisition have been allocated to the tangible and identifiable intangible assets acquired and liabilities assumed based on their estimated fair values as of the date of acquisition as determined by management. The allocation of the purchase price of HVT to the tangible and identifiable intangible assets acquired and liabilities assumed in these consolidated financial statements is preliminary until the Company obtains final information regarding their fair values. The excess of the purchase price over the net of the amounts assigned to assets acquired and liabilities assumed has been recorded as goodwill (See Note 18, Supplemental Disclosures of Cash Flow Information, of the Notes to Consolidated Financial Statements). The aggregate cost of acquisitions, including payments made in cash and with shares of the Company's common stock and contingent payments, was $41.5 million, $31.1 million and $1.6 million in fiscal 2005, 2004 and 2003, respectively. 3. SELECTED FINANCIAL STATEMENT INFORMATION ACCOUNTS RECEIVABLE AS OF OCTOBER 31, ------------------------------- 2005 2004 -------------- -------------- Accounts receivable $ 49,816,000 $ 37,380,000 Less: Allowance for doubtful accounts (2,148,000) (582,000) -------------- -------------- Accounts receivable, net $ 47,668,000 $ 36,798,000 ============== ============== The $1.6 million net increase in the Company's allowance for doubtful accounts in fiscal 2005 is principally as a result of bankruptcy filings in the fourth quarter by certain customers in the aviation industry. The associated charge is included in selling, general and administrative expenses in the Company's Consolidated Statements of Operations. (See Note 15, Quarterly Financial Information, of the Notes to Consolidated Financial Statements). The 30% increase in accounts receivable from $36.8 million as of October 31, 2004 to $47.7 million as of October 31, 2005 exceeds the 25% increase the Company experienced in net sales during fiscal 2005 as accounts receivable as of October 31, 2005 reflects the full impact of the fiscal 2005 acquisitions, which only affected net sales since their respective acquisition dates. 47

COSTS AND ESTIMATED EARNINGS ON UNCOMPLETED PERCENTAGE-OF-COMPLETION CONTRACTS AS OF OCTOBER 31, ------------------------------- 2005 2004 -------------- -------------- Costs incurred on uncompleted contracts $ 18,344,000 $ 14,798,000 Estimated earnings 11,252,000 8,686,000 -------------- -------------- 29,596,000 23,484,000 Less: Billings to date (21,747,000) (19,663,000) -------------- -------------- $ 7,849,000 $ 3,821,000 ============== ============== Included in accompanying consolidated balance sheets under the following captions: Accounts receivable, net (costs and estimated earnings in excess of billings) $ 7,889,000 $ 4,612,000 Accrued expenses and other current liabilities (billings in excess of costs and estimated earnings) (40,000) (791,000) -------------- -------------- $ 7,849,000 $ 3,821,000 ============== ============== Changes in estimates did not have a material effect on net income or diluted net income per share in fiscal 2005, 2004, or 2003. INVENTORIES AS OF OCTOBER 31, ------------------------------- 2005 2004 -------------- -------------- Finished products $ 26,136,000 $ 19,838,000 Work in process 12,634,000 9,597,000 Materials, parts, assemblies and supplies 23,988,000 18,585,000 -------------- -------------- Inventories, net $ 62,758,000 $ 48,020,000 ============== ============== Inventories related to long-term contracts were not significant as of October 31, 2005 and 2004. During the second quarter of fiscal 2005, the Company reclassified certain inventory (with a carrying value of $4.5 million) within one of its repair and overhaul subsidiaries from finished products to materials, parts, assemblies and supplies based on a review of how the inventory is utilized in its operations. Inventory balances as of October 31, 2004 (also with a carrying value of $4.5 million) have been reclassified to conform to the current year presentation. PROPERTY, PLANT AND EQUIPMENT AS OF OCTOBER 31, ------------------------------- 2005 2004 -------------- -------------- Land $ 3,155,000 $ 2,157,000 Buildings and improvements 25,344,000 20,007,000 Machinery, equipment and tooling 53,460,000 55,869,000 Construction in progress 3,128,000 2,239,000 -------------- -------------- 85,087,000 80,272,000 Less: Accumulated depreciation and amortization (38,424,000) (39,714,000) -------------- -------------- Property, plant and equipment, net $ 46,663,000 $ 40,558,000 ============== ============== The amounts set forth above include tooling costs having a net book value of $3,441,000 and $3,652,000 as of October 31, 2005 and 2004, respectively. Amortization expense on capitalized tooling 48

was $1,346,000, $1,484,000 and $1,639,000 for the fiscal years ended October 31, 2005, 2004 and 2003, respectively. Expenditures for capitalized tooling costs were $885,000, $955,000 and $952,000 in fiscal 2005, 2004 and 2003, respectively. Depreciation and amortization expense, exclusive of tooling, on property, plant and equipment, amounted to approximately $5,574,000, $4,841,000 and $4,659,000 for the fiscal years ended October 31, 2005, 2004 and 2003, respectively. Included in the Company's property, plant and equipment is rotable equipment located at various customer locations in connection with certain repair and maintenance agreements. The rotables are stated at a net book value of $3,256,000 and $3,781,000 as of October 31, 2005 and 2004, respectively. Under the terms of the agreements, the customers may purchase the equipment at specified prices, which are no less than net book value, upon termination of the agreements. The equipment is currently being depreciated over its estimated life. In January 2005, the Company received proceeds of $3,520,000 from the sale of vacated building and associated land previously classified as held for sale. The $3,468,000 carrying value of the property was included within other assets in the Company's Consolidated Balance Sheet as of October 31, 2004. ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES AS OF OCTOBER 31, -------------- -------------- 2005 2004 -------------- -------------- Accrued employee compensation and related payroll taxes $ 13,794,000 $ 9,105,000 Accrued customer rebates and credits 8,222,000 5,961,000 Accrued additional purchase consideration 3,045,000 -- Other 7,412,000 5,178,000 -------------- -------------- Total accrued expenses and other current liabilities $ 32,473,000 $ 20,244,000 ============== ============== OTHER NON-CURRENT LIABILITIES Other non-current liabilities include deferred compensation of $5,847,000 and $5,216,000 as of October 31, 2005 and 2004, respectively, principally related to elective deferrals of salary and bonuses under a Company sponsored non-qualified deferred compensation plan available to selected employees. The Company makes no contributions to this plan. The assets of this plan related to this deferred compensation liability are held within an irrevocable trust and classified within other assets (long-term) in the accompanying Consolidated Balance Sheets. 49

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 during fiscal 2005 and 2004 by operating segment are as follows: SEGMENT ----------------------------- CONSOLIDATED FSG ETG TOTALS ------------- ------------- ------------- Balances as of October 31, 2003 $ 119,729,000 $ 68,971,000 $ 188,700,000 Goodwill acquired -- 27,349,000 27,349,000 Adjustments to goodwill 559,000 66,000 625,000 ------------- ------------- ------------- Balances as of October 31, 2004 120,288,000 96,386,000 216,674,000 Goodwill acquired 1,092,000 26,757,000 27,849,000 Accrued additional purchase consideration -- 3,045,000 3,045,000 Adjustments to goodwill 661,000 -- 661,000 ------------- ------------- ------------- Balances as of October 31, 2005 $ 122,041,000 $ 126,188,000 $ 248,229,000 ============= ============= ============= The goodwill acquired and accrued additional purchase consideration during fiscal 2005 are a result of the Company's acquisitions described in Note 2, Acquisitions, of the Notes to Consolidated Financial Statements. Adjustments to goodwill consist primarily of additional purchase price payments and contingent purchase price payments to previous owners of acquired businesses. Identifiable intangible assets, which are recorded within other assets in the Company's Consolidated Balance Sheets, consist of: AS OF OCTOBER 31, --------------------------------------------------------------------------------------- 2005 2004 ------------------------------------------ ------------------------------------------ GROSS NET GROSS NET CARRYING ACCUMULATED CARRYING CARRYING ACCUMULATED CARRYING AMOUNT AMORTIZATION AMOUNT AMOUNT AMORTIZATION AMOUNT ------------ ------------ ------------ ------------ ------------ ------------ Amortizing Assets Licenses $ 1,000,000 $ (252,000) $ 748,000 $ 1,000,000 $ (178,000) $ 822,000 Patents 477,000 (60,000) 417,000 338,000 (32,000) 306,000 Non-compete agreements 660,000 (129,000) 531,000 110,000 (49,000) 61,000 ------------ ------------ ------------ ------------ ------------ ------------ 2,137,000 (441,000) 1,696,000 1,448,000 (259,000) 1,189,000 Non-Amortizing Assets Trade names 3,650,000 -- 3,650,000 -- -- -- ------------ ------------ ------------ ------------ ------------ ------------ $ 5,787,000 $ (441,000) $ 5,346,000 $ 1,448,000 $ (259,000) $ 1,189,000 ============ ============ ============ ============ ============ ============ The increase in the gross carrying amount of non-compete agreements and trade names as of October 31, 2005 compared to October 31, 2004 principally relates to such intangible assets recognized in connection with fiscal 2005 acquisitions. (See Note 2, Acquisitions, and Note 18, Supplemental Disclosures of Cash Flow Information, of the Notes to Consolidated Financial Statements.) The weighted average amortization period of the non-compete agreements acquired in fiscal 2005 is approximately six years. Acquisitions of intangible assets were not significant in fiscal 2004. Amortization expense of other intangible assets was $193,000, $112,000 and $98,000 for the fiscal years ended October 31, 2005, 2004 and 2003, respectively. Amortization expense for each of the next five fiscal years is expected to be $259,000 in fiscal 2006, $196,000 in fiscal 2007, $180,000 in fiscal 2008, $166,000 in fiscal 2009, and $166,000 in fiscal 2010. 50

5. LONG-TERM DEBT Long-term debt consists of: AS OF OCTOBER 31, ------------------------------- 2005 2004 -------------- -------------- Borrowings under revolving credit facility $ 32,000,000 $ 16,000,000 Industrial Development Revenue Refunding Bonds - Series 1988 1,980,000 1,980,000 Capital leases and equipment loans 144,000 149,000 -------------- -------------- 34,124,000 18,129,000 Less: Current maturities of long-term debt (63,000) (58,000) -------------- -------------- $ 34,061,000 $ 18,071,000 ============== ============== The aggregate amount of long-term debt maturing by fiscal year is $63,000 in fiscal 2006, $39,000 in fiscal 2007, $1,995,000 in fiscal 2008, $18,000 in fiscal 2009, and $32,009,000 in fiscal 2010. REVOLVING CREDIT FACILITY In August 2005, the Company amended its revolving credit facility by entering into a $130 million Amended and Restated Revolving Credit Agreement ("Credit Facility") with a bank syndicate, which expires in August 2010. The Credit Facility includes a feature that will allow the Company to increase the Credit Facility, at its option, up to an aggregate amount of $175 million through increased commitments from existing lenders or the addition of new lenders. The Credit Facility may be used for working capital and general corporate needs of the Company, including letters of credit, capital expenditures and to finance acquisitions (generally not in excess of an aggregate total of $50 million over any trailing twelve-month period without the requisite approval of the bank syndicate). Advances under the Credit Facility accrue interest at the Company's choice of the "Base Rate" or the London Interbank Offered Rate (LIBOR) plus applicable margins (based on the Company's ratio of total funded debt to earnings before interest, taxes, depreciation and amortization, minority interest, and non-cash charges or "leverage ratio"). The Base Rate is the higher of (i) the Prime Rate or (ii) the Federal Funds rate plus .50%. The applicable margins range from .75% to 2.00% for LIBOR based borrowings and from .00% to .50% for Base Rate based borrowings. A fee is charged on the amount of the unused commitment ranging from .20% to .50% (depending on the Company's leverage ratio). The Credit Facility also includes a $10 million swingline sublimit and a $15 million sublimit for letters of credit. The Credit Facility is secured by substantially all assets other than real property of the Company and its subsidiaries and contains covenants that require, among other things, the maintenance of the leverage ratio and a fixed charge coverage ratio as well as minimum net worth requirements. As of October 31, 2005 and 2004, the Company had a total of $32 million and $16 million, respectively, borrowed under its revolving credit facility at weighted average interest rates of 4.7% and 2.9%, respectively. The amounts were primarily borrowed to partially fund acquisitions (see Note 2, Acquisitions, of the Notes to Consolidated Financial Statements). INDUSTRIAL DEVELOPMENT REVENUE BONDS The industrial development revenue bonds outstanding as of October 31, 2005 represent bonds issued by Broward County, Florida in 1988 (the 1988 bonds). The 1988 bonds are due April 2008 and bear interest at a variable rate calculated weekly (2.8% and 1.8% as of October 31, 2005 and 2004, respectively). The 1988 bonds as amended are secured by a $2.0 million letter of credit expiring April 2008 and a mortgage on the related properties pledged as collateral. 51

6. INCOME TAXES The provision for income taxes on income before income taxes and minority interests for each of the three fiscal years ended October 31 is as follows: 2005 2004 2003 ------------ ------------ ------------ Current: Federal $ 11,346,000 $ 6,088,000 $ 3,908,000 State 1,667,000 735,000 444,000 Foreign 56,000 -- -- ------------ ------------ ------------ 13,069,000 6,823,000 4,352,000 Deferred 3,031,000 4,125,000 3,520,000 ------------ ------------ ------------ Total income tax expense $ 16,100,000 $ 10,948,000 $ 7,872,000 ============ ============ ============ The following table reconciles the federal statutory tax rate to the Company's effective tax rate for each of the three fiscal years ended October 31: 2005 2004 2003 -------- -------- -------- Federal statutory tax rate 35.0% 35.0% 35.0% State taxes, less applicable federal income tax reduction 3.2 2.2 2.5 Net tax benefit related to non-taxable life insurance proceeds -- (4.8) -- Net tax benefit on export sales (1.8) (2.3) (2.3) Net tax benefit (liability) on minority interest's share of income (.5) (.9) .4 Other, net .7 .7 -- -------- -------- -------- Effective tax rate 36.6% 29.9% 35.6% ======== ======== ======== Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. The Company believes that it is more likely than not that it will generate sufficient future taxable income to utilize all of its deferred tax assets and has therefore not recorded a valuation allowance on any such asset. Significant components of the Company's deferred tax assets and liabilities are as follows: AS OF OCTOBER 31, ------------------------------- 2005 2004 -------------- -------------- Deferred tax assets: Inventories $ 4,268,000 $ 3,744,000 Deferred compensation liability 2,286,000 2,096,000 Allowance for doubtful accounts receivable 810,000 187,000 Customer rebates accrual 739,000 623,000 Capitalized research and development expenses 502,000 709,000 Other 1,535,000 1,640,000 -------------- -------------- Total deferred tax assets 10,140,000 8,999,000 -------------- -------------- Deferred tax liabilities: Intangible asset amortization 20,722,000 15,545,000 Accelerated depreciation 4,504,000 3,966,000 Other 127,000 78,000 -------------- -------------- Total deferred tax liabilities 25,353,000 19,589,000 -------------- -------------- Net deferred tax liability $ (15,213,000) $ (10,590,000) ============== ============== 52

The net deferred tax liability is classified on the balance sheet as follows: AS OF OCTOBER 31, ------------------------------- 2005 2004 -------------- -------------- Current asset $ 7,218,000 $ 5,672,000 Long-term liability (22,431,000) (16,262,000) -------------- -------------- Net deferred tax liability $ (15,213,000) $ (10,590,000) ============== ============== The increase in the net deferred tax liability from $10.6 million as of October 31, 2004 to $15.2 million as of October 31, 2005 is due to the $3.0 million deferred income tax expense for fiscal 2005 and $1.6 million in net deferred tax liabilities recognized in connection with an acquisition in fiscal 2005. The net deferred tax liabilities recognized principally relate to differences between the assigned values and the tax bases of identifiable intangible assets and property, plant and equipment acquired. No deferred tax assets or liabilities were recognized in connection with the Company's acquisitions in fiscal 2004 or 2003. Certain individual holders of non-qualified stock options issued by the Company exchanged certain stock options for annuity contracts in 1999 - 2002. As a result, the recognition of compensation income otherwise reportable upon the exercise of stock options was deferred. Accordingly, the Company has reported the compensation income to the individuals for income tax purposes and taken the corresponding tax deduction on the Company's income tax returns beginning in fiscal 2004 on an installment basis over the lives of the annuity contracts. The individuals and the Company each are in discussions with the Internal Revenue Service, which could accelerate the income reportable by the individuals and accelerate the Company's corresponding compensation deduction benefit allowable on its income tax returns. If the income is accelerated, the Company would receive a tax refund of approximately $5 million, which would be recorded as a tax benefit from stock option exercises by increasing Capital in Excess of Par Value, a component of Shareholders' Equity in the Company's Consolidated Balance Sheets. Absent a resolution, the Company expects to continue to report the compensation income to the individuals and record the corresponding tax credit and increase in Capital in Excess of Par Value over the lives of the annuity contracts through fiscal 2016. 7. SHAREHOLDERS' EQUITY PREFERRED STOCK PURCHASE RIGHTS PLAN The Company's Board of Directors adopted, as of November 2, 2003, a new Shareholder Rights Agreement (the "2003 Plan") to replace the expiring one (the "1993 Plan"). Pursuant to the 2003 Plan, the Board declared a dividend of one preferred share purchase right for each outstanding share of Common Stock and Class A Common Stock (with the preferred share purchase rights collectively as "the Rights"). The Rights trade with the common stock and are not exercisable or transferable apart from the Common Stock and Class A Common Stock until after a person or group either acquires 15% or more of the outstanding common stock or commences or announces an intention to commence a tender offer for 15% or more of the outstanding common stock. Absent either of the aforementioned events transpiring, the Rights will expire as of the close of business on November 2, 2013. The Rights have certain anti-takeover effects and, therefore, will cause substantial dilution to a person or group who attempts to acquire the Company on terms not approved by the Company's Board of Directors or who acquires 15% or more of the outstanding common stock without approval of the Company's Board of Directors. The Rights should not interfere with any merger or other business 53

combination approved by the Board since they may be redeemed by the Company at $.01 per Right at any time until the close of business on the tenth day after a person or group has obtained beneficial ownership of 15% or more of the outstanding common stock or until a person commences or announces an intention to commence a tender offer for 15% or more of the outstanding common stock. The 2003 Plan also contains a provision to help ensure a potential acquiror pays all shareholders a fair price for the Company. COMMON STOCK AND CLASS A COMMON STOCK Each share of Common Stock is entitled to one vote per share. Each share of Class A Common Stock is entitled to a 1/10 vote per share. Holders of the Company's Common Stock and Class A Common Stock are entitled to receive when, as and if declared by the Board of Directors, dividends and other distributions payable in cash, property, stock, or otherwise. In the event of liquidation, after payment of debts and other liabilities of the Company, and after making provision for the holders of preferred stock, if any, the remaining assets of the Company will be distributable ratably among the holders of all classes of common stock. SHARE REPURCHASES In accordance with the Company's share repurchase program, 22,000 shares of Class A Common Stock were repurchased at a total cost of $120,000 in fiscal 2003. No shares were repurchased in fiscal 2005 or 2004. STOCK DIVIDEND In January 2004, the Company paid a 10% stock dividend on both classes of common stock outstanding with shares of Class A Common Stock. The 10% dividend was valued based on the closing market price of the Company's Class A Common Stock as of the day prior to the declaration date. All net income per share, dividend per share, price and other data per share, exercise price, stock option, and common share data has been adjusted retroactively to give effect to the stock dividend. 8. STOCK OPTIONS The Company currently has two stock option plans, the 2002 Stock Option Plan (2002 Plan) and the Non-Qualified Stock Option Plan under which stock options may be granted. The Company's 1993 Stock Option Plan (1993 Plan) terminated in March 2003 on the tenth anniversary of its effective date. No options may be granted under the 1993 Plan after such termination date; however, options outstanding as of the termination date may be exercised pursuant to their terms. In addition, the Company granted stock options to two former shareholders of an acquired business pursuant to employment agreements entered into in connection with the acquisition in fiscal 1999. A total of 3,744,983 shares of the Company's stock are reserved for issuance to employees, directors, officers, and consultants as of October 31, 2005, including 3,588,680 shares currently under option and 156,303 shares available for future grants. Options issued under the 2002 Plan may be designated as incentive stock options or non-qualified stock options. Incentive stock options are granted with an exercise price of not less than 100% of the fair market value of the Company's common stock as of date of grant (110% thereof in certain cases) and are exercisable in percentages specified as of the date of grant over a period up to ten years. Only employees are eligible to receive incentive stock options. Non-qualified stock options under the 2002 Plan may be granted at less than fair market value and may be immediately exercisable. Options granted under the Non-Qualified Stock Option Plan may be granted with an exercise price of no less than the fair market value of the Company's common stock as of the date of grant and are generally exercisable in four equal annual installments commencing one year from the date of grant. The options granted pursuant to the 54

2002 Plan may be with respect to Common Stock and/or Class A Common Stock, in such proportions as shall be determined by the Board of Directors or the Stock Option Plan Committee in its sole discretion. The stock options granted to two former shareholders of an acquired business were fully vested and transferable as of the grant date and expire ten years from the date of grant. The exercise price of such options was the fair market value as of the date of grant. Options under all stock option plans expire not later than ten years after the date of grant, unless extended by the Stock Option Plan Committee or the Board of Directors. Information concerning stock option activity for each of the three fiscal years ended October 31 is as follows: SHARES UNDER OPTION SHARES ---------------------------------- AVAILABLE WEIGHTED AVERAGE FOR GRANT SHARES EXERCISE PRICE ------------ ------------ ------------------- Outstanding as of October 31, 2002 338,591 4,866,501 $ 8.31 Granted (503,250) 503,250 $ 7.20 Cancelled 331,082 (334,749) $ 13.10 Exercised -- (586,327) $ 2.30 ------------ ------------ Outstanding as of October 31, 2003 166,423 4,448,675 $ 8.62 Granted (10,000) 10,000 $ 13.19 Cancelled 880 (20,332) $ 12.26 Exercised -- (403,076) $ 2.75 ------------ ------------ Outstanding as of October 31, 2004 157,303 4,035,267 $ 9.20 Granted (1,000) 1,000 $ 19.08 Cancelled -- (82,637) $ 13.38 Exercised -- (364,950) $ 5.36 ------------ ------------ Outstanding as of October 31, 2005 156,303 3,588,680 $ 9.50 ============ ============ Information concerning stock options outstanding and stock options exercisable by class of common stock as of October 31, 2005 is as follows: COMMON STOCK OPTIONS OUTSTANDING OPTIONS EXERCISABLE ------------------------------------------------------- ------------------------------ WEIGHTED WEIGHTED AVERAGE WEIGHTED RANGE OF NUMBER AVERAGE REMAINING NUMBER AVERAGE EXERCISE PRICES OUTSTANDING EXERCISE PRICE CONTRACTUAL LIFE (YEARS) EXERCISABLE EXERCISE PRICE - --------------- ----------- -------------- ------------------------ ----------- ---------------- $ 1.16 - $ 2.90 111,182 $ 1.84 0.9 111,182 $ 1.84 $ 2.91 - $ 7.00 308,017 $ 4.75 0.7 308,017 $ 4.75 $ 7.01 - $12.00 642,250 $ 8.99 5.6 459,249 $ 9.32 $12.01 - $21.92 479,501 $ 14.43 5.2 403,501 $ 14.50 ----------- ----------- 1,540,950 $ 9.32 4.1 1,281,949 $ 9.20 =========== =========== CLASS A COMMON STOCK OPTIONS OUTSTANDING OPTIONS EXERCISABLE ------------------------------------------------------- ------------------------------ WEIGHTED WEIGHTED AVERAGE WEIGHTED RANGE OF NUMBER AVERAGE REMAINING NUMBER AVERAGE EXERCISE PRICES OUTSTANDING EXERCISE PRICE CONTRACTUAL LIFE (YEARS) EXERCISABLE EXERCISE PRICE - --------------- ----------- -------------- ------------------------ ----------- ---------------- $ 1.16 - $ 2.90 110,795 $ 1.84 0.9 110,795 $ 1.84 $ 2.91 - $ 7.00 436,278 $ 4.97 2.5 355,428 $ 4.85 $ 7.01 - $12.00 848,244 $ 8.60 5.2 733,942 $ 8.55 $12.01 - $21.92 652,413 $ 15.40 4.3 598,775 $ 15.60 ----------- ----------- 2,047,730 $ 9.63 4.1 1,798,940 $ 9.75 =========== =========== 55

If there were a change in control of the Company, options outstanding for an additional 183,560 shares of Common Stock and 225,530 shares of Class A Common Stock would become immediately exercisable. The estimated weighted average fair value of the Class A Common Stock options granted was $9.16, $6.16 and $3.55 per share, respectively in fiscal years 2005, 2004 and 2003. The estimated weighted average fair value of the Common Stock options granted was $4.64 per share in fiscal 2003. There were no grants of Common Stock options in fiscal 2005 and 2004. The fair value of each option grant was estimated on the date of grant using the Black-Scholes option-pricing model based on the following weighted average assumptions for each of the three fiscal years ended October 31: 2005 2004 2003 ----------------- ----------------- ----------------- CLASS A CLASS A CLASS A COMMON COMMON COMMON COMMON COMMON COMMON STOCK STOCK STOCK STOCK STOCK STOCK ------- ------- ------- ------- ------- ------- Expected stock price volatility -- 43.84% -- 46.87% 52.65% 52.24% Risk free interest rate -- 4.09% -- 3.28% 3.37% 3.43% Dividend yield -- .38% -- .38% .26% .33% Expected option life (years) -- 6 -- 6 8 8 9. RETIREMENT PLANS The Company has a qualified defined contribution retirement plan (the Plan) under which eligible employees of the Company and its participating subsidiaries may make elective deferral contributions, effective January 1, 2005, up to the limitations set forth in Section 402(g) of the Internal Revenue Code. Prior to calendar 2005, deferrals were permitted up to 15% of an eligible employee's annual compensation as defined by the Plan. The Company generally makes a 25% or 50% employer matching contribution, as determined by the Board of Directors, based on a participant's Elective Deferral Contribution up to 6% of the Participant's compensation for the Elective Deferral Contribution period. The match is made in the Company's common stock or cash, as determined by the Company. The Company's match of employee contributions paid in common stock is based on the fair market value of the shares as of the date of contribution. The Plan also provides that the Company may contribute additional amounts in its common stock or cash at the discretion of the Board of Directors. Employee contributions can not be invested in Company stock. Participants receive 100% vesting in employee contributions. Vesting in Company contributions is based on a participant's number of years of vesting service. Contributions to the Plan charged to income in fiscal 2005, 2004 and 2003 totaled $148,000, $189,000 and $403,000, respectively. The decline in charges to income results principally from the use of forfeited shares within the Plan to make Company contributions. As of October 31, 2005, the Plan held approximately 230,000 forfeited shares of Common Stock and 231,000 forfeited shares of Class A Common Stock, which are available to make future Company contributions. In 1991, the Company established a Directors Retirement Plan covering its then current directors. The net assets of this plan as of October 31, 2005, 2004 and 2003 are not material to the financial position of the Company. During fiscal 2005, 2004 and 2003, $59,000, $88,000, and $34,000, respectively, were expensed for this plan. 56

10. RESEARCH AND DEVELOPMENT EXPENSES Cost of sales amounts in fiscal 2005, 2004 and 2003 include approximately $11,311,000, $10,446,000 and $9,224,000 respectively, of new product research and development expenses. The expenses are net of reimbursements pursuant to research and development cooperation and joint venture agreements. Such reimbursements were not significant in fiscal 2005, 2004 and 2003. 11. SALE OF INVESTMENT IN JOINT VENTURE During the third quarter of fiscal 2005, the Company's HEICO Aerospace Holdings Corp. subsidiary sold its investment in a 50%-owned joint venture that was accounted for under the equity method and recognized a gain on the sale of $276,000, which is included in interest and other income in the Company's Consolidated Statements of Operations. The Company's investment in the 50%-owned joint venture and its share of the operating results were not significant to the Company's consolidated financial statements. 12. LIFE INSURANCE PROCEEDS In fiscal 2004, the Company received $5.0 million in proceeds from the death benefit of a key-person life insurance policy maintained by a subsidiary of the Flight Support Group that provides repair and overhaul services. The life insurance proceeds, which are non-taxable, increased fiscal 2004 net income (after the minority interest's share of the income) by $4.0 million, or $.16 per diluted share. 13. RESTRUCTURING EXPENSES During the first quarter of fiscal 2005, the Company completed restructuring activities initiated in fiscal 2004 within certain subsidiaries of the Flight Support Group that provide repair and overhaul services. The unexpected death of an executive of certain of the repair and overhaul subsidiaries (see Note 12, Life Insurance Proceeds, of the Notes to Consolidated Financial Statements) was the impetus for the commencement of the restructuring activities, which the Company believes will allow it to better service its customers and improve operating margins. The Company incurred $22,000 of restructuring expenses in fiscal 2005 and $850,000 in fiscal 2004. The fiscal 2004 restructuring expenses include $350,000 of inventory write-downs, which were recorded within cost of sales in the accompanying Consolidated Statements of Operations, and $261,000 of management hiring/relocation related expenses, $168,000 of moving costs and other associated expenses and $71,000 of contract termination costs that were all recorded within selling, general and administrative expenses. The inventory written down is related to older generation aircraft for which repair and overhaul services are being discontinued by the Company. The management hiring/relocation related expenses include one-time employee termination/hiring benefits and relocation costs. The moving costs and other associated expenses consist of moving costs related to the consolidation of two repair and overhaul facilities. Contract termination costs include the lease termination on a facility. The repair and overhaul subsidiaries' restructuring expenses decreased net income (after income taxes and the minority interest's share of the expenses) in fiscal 2004 by $427,000. 57

The following table details the restructuring activity that occurred in fiscal 2005 and 2004: MANAGEMENT MOVING HIRING/ COSTS AND INVENTORY RELOCATION OTHER CONTRACT WRITE- RELATED ASSOCIATED TERMINATION DOWNS EXPENSES EXPENSES COSTS TOTALS ------------ ------------ ------------ ------------ ------------ Balances as of November 1, 2003 $ -- $ -- $ -- $ -- $ -- Restructuring expenses 350,000 261,000 168,000 71,000 850,000 Cash payments -- (197,000) (57,000) -- (254,000) Non-cash amount (350,000) -- -- -- (350,000) ------------ ------------ ------------ ------------ ------------ Balances as of October 31, 2004 -- 64,000 111,000 71,000 246,000 Additional charges and reversals -- 69,000 (47,000) -- 22,000 Cash payments -- (133,000) (64,000) (71,000) (268,000) ------------ ------------ ------------ ------------ ------------ Balances as of October 31, 2005 $ -- $ -- $ -- $ -- $ -- ============ ============ ============ ============ ============ 14. NET INCOME PER SHARE The following table sets forth the computation of basic and diluted net income per share for each of the three fiscal years ended October 31: 2005 2004 2003 ------------ ------------ ------------ Numerator: Net income $ 22,812,000 $ 20,630,000 $ 12,222,000 ============ ============ ============ Denominator: Weighted average common shares outstanding - basic 24,460,185 24,036,980 23,236,841 Effect of dilutive stock options 1,863,117 1,717,618 1,294,439 ------------ ------------ ------------ Weighted average common shares outstanding - diluted 26,323,302 25,754,598 24,531,280 ============ ============ ============ Net income per share - basic $ .93 $ .86 $ .53 Net income per share - diluted $ .87 $ .80 $ .50 Anti-dilutive stock options excluded 181,760 579,837 2,144,694 58

15. QUARTERLY FINANCIAL INFORMATION (UNAUDITED) FIRST SECOND THIRD FOURTH QUARTER QUARTER QUARTER QUARTER ------------ ------------ ------------ ------------ Net sales: 2005 $ 56,981,000 $ 66,973,000 $ 69,169,000 $ 76,524,000 2004 46,151,000 52,793,000 55,820,000 60,980,000 Gross profit: 2005 20,280,000 25,045,000 25,999,000 29,672,000 2004 15,536,000 18,714,000 19,616,000 21,946,000 Net income: 2005 4,428,000 5,713,000 6,046,000 6,625,000 2004 3,241,000 4,108,000 8,115,000 5,166,000 Net income per share: Basic 2005 $ .18 $ .23 $ .25 $ .27 2004 .14 .17 .34 .21 Diluted 2005 .17 .22 .23 .25 2004 .13 .16 .32 .20 During the third quarter of fiscal 2004, the Company received $5.0 million in life insurance proceeds as referenced in Note 12, Life Insurance Proceeds, of the Notes to Consolidated Financial Statements, which increased net income (after the minority interest's share of the income) by $4.0 million, or $.16 per diluted share. During the third and fourth quarters of fiscal 2004 and the first quarter of fiscal 2005, the Company incurred restructuring expenses within certain subsidiaries of its Flight Support Group as referenced in Note 13, Restructuring Expenses, of the Notes to Consolidated Financial Statements. In the third quarter of fiscal 2004, restructuring expenses decreased gross profit by $350,000 and net income by $301,000, or $.01 per diluted share. The net impact of the restructuring expenses in the fourth quarter of fiscal 2004 and first quarter of fiscal 2005 was not significant. During the fourth quarter of fiscal 2005, the Company increased its allowance for doubtful accounts by $1.6 million as a result of bankruptcy filings by certain customers in the aviation industry as referenced in Note 3, Selected Financial Statement Information, of the Notes to Consolidated Financial Statements. The associated charge decreased net income by $829,000, or $.03 per diluted share. Due to changes in the average number of common shares outstanding, net income per share for the full fiscal year may not equal the sum of the four individual quarters. 59

16. OPERATING SEGMENTS The Company has two operating segments: the Flight Support Group (FSG) consisting of HEICO Aerospace and its subsidiaries and the Electronic Technologies Group (ETG), consisting of HEICO Electronic and its subsidiaries. See Note 1, Summary of Significant Accounting Policies, of the Notes to Consolidated Financial Statements for a list of operating subsidiaries aggregated in each reportable operating segment. The Flight Support Group designs and manufactures FAA-approved jet engine and aircraft component replacement parts, provides FAA-authorized repair and overhaul services and provides subcontracting services to original equipment manufacturers in the aviation industry and the U.S. Government. The Electronic Technologies Group designs and manufactures commercial and military power supplies, circuit board shielding, laser and electro-optical products, infrared simulation and test equipment, and high voltage interconnection devices and cable assemblies and repairs and overhauls aircraft electronic equipment primarily for the aviation, defense, space, and electronics industries. The Company's reportable business divisions offer distinctive products and services that are marketed through different channels. They are managed separately because of their unique technology and service requirements. SEGMENT PROFIT OR LOSS The accounting policies of the Company's operating segments are the same as those described in Note 1, Summary of Significant Accounting Policies, of the Notes to Consolidated Financial Statements. Management evaluates segment performance based on segment operating income. OTHER, SEGMENT PRIMARILY ----------------------------- CORPORATE AND CONSOLIDATED FSG ETG INTERSEGMENT TOTALS ------------- ------------- ------------- ------------- For the year ended October 31, 2005: Net sales $ 185,716,000 $ 84,094,000 $ (163,000) $ 269,647,000 Depreciation and amortization 4,522,000 2,470,000 417,000 7,409,000 Operating income 35,142,000 18,631,000 (9,124,000) 44,649,000 Capital expenditures 7,059,000 1,163,000 51,000 8,273,000 Total assets 230,229,000 188,851,000 16,544,000 435,624,000 For the year ended October 31, 2004: Net sales $ 153,238,000 $ 62,648,000 $ (142,000) $ 215,744,000 Depreciation and amortization 4,580,000 1,762,000 437,000 6,779,000 Operating income 24,251,000 15,259,000 (6,891,000) 32,619,000 Capital expenditures 3,964,000 1,767,000 6,000 5,737,000 Total assets 212,615,000 136,860,000 14,780,000 364,255,000 For the year ended October 31, 2003: Net sales $ 128,277,000 $ 48,597,000 $ (421,000) $ 176,453,000 Depreciation and amortization 4,895,000 1,399,000 426,000 6,720,000 Operating income 19,187,000 8,497,000 (4,479,000) 23,205,000 Capital expenditures 2,102,000 2,617,000 4,000 4,723,000 Total assets 214,292,000 103,798,000 15,154,000 333,244,000 60

MAJOR CUSTOMER AND GEOGRAPHIC INFORMATION No one customer accounted for 10 percent or more of the Company's consolidated net sales during the last three fiscal years. The Company's net sales originating and long-lived assets held outside of the United States during each of the last three fiscal years were not material. Export sales were $69,792,000 in fiscal 2005, $55,695,000 in fiscal 2004 and $47,013,000 in fiscal 2003. 17. COMMITMENTS AND CONTINGENCIES LEASE COMMITMENTS The Company leases certain property and equipment, including manufacturing facilities and office equipment under operating leases. Some of these leases provide the Company with the option after the initial lease term either to purchase the property at the then fair market value or renew the lease at the then fair rental value. Generally, management expects that leases will be renewed or replaced by other leases in the normal course of business. Minimum payments for operating leases having initial or remaining non-cancelable terms in excess of one year are as follows: Year ending October 31, 2006 ................................... $ 2,519,000 2007 ................................... 2,201,000 2008 ................................... 1,915,000 2009 ................................... 949,000 2010 ................................... 894,000 Thereafter ............................. 3,182,000 ------------ Total minimum lease commitments ........ $ 11,660,000 ============ Total rent expense charged to operations for operating leases in fiscal 2005, fiscal 2004 and fiscal 2003 amounted to $2,679,000, $2,737,000 and $2,768,000, respectively. GUARANTEES The Company has arranged for standby letters of credit aggregating to $1.8 million to meet the security requirement of its insurance company for potential workers' compensation claims. As of October 31, 2005, one of the Company's subsidiaries had guaranteed its performance related to a customer contract through two letters of credit aggregating $.3 million, both expiring December 2005. In November 2005, the letters of credit were extended to April 2006 and increased to an aggregate of $1.2 million. All of these letters of credit 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. 61

Changes in the Company's product warranty liability for fiscal 2005 and 2004 are as follows: Balance as of October 31, 2003 $ 633,000 Change in estimate of warranty liability (535,000) Accruals for warranties 345,000 Warranty claims settled (314,000) ----------- Balance as of October 31, 2004 129,000 Acquired warranty liabilities 89,000 Accruals for warranties 488,000 Warranty claims settled (311,000) ----------- Balance as of October 31, 2005 $ 395,000 =========== The acquired warranty liabilities in fiscal 2005 pertain to the acquisitions made as further discussed in Note 2, Acquisitions, of the Notes to Consolidated Financial Statements. Based on an analysis of its historical claims cost experience, the Company reduced its estimated warranty liability in fiscal 2004. As partial consideration in the acquisition of Inertial Airline Services, Inc. (IAS) in August 2001, the Company issued $5 million in HEICO Class A Common Stock (318,960 shares) and guaranteed that the resale value of such Class A Common Stock would be at least $5 million through August 31, 2004. Concurrent with the acquisition, the Company loaned the seller $5 million, which was due August 31, 2004 and secured by the 318,960 shares of HEICO Class A Common Stock. The loan was reflected as a reduction of shareholders' equity in the Company's Consolidated Balance Sheets under the caption, "Note Receivable Secured by Class A Common Stock." In fiscal 2003, the seller sold 220,000 shares of the HEICO Class A Common Stock and the Company received the net proceeds of $2.1 million to reduce the note receivable. In fiscal 2004, the Company received net proceeds of $1.2 million from the seller upon the sale of the remaining 98,960 shares of the HEICO Class A Common Stock. Pursuant to the Company's guarantee that the aggregate resale value of the 318,960 shares of Class A Common Stock would be at least $5 million, the $1.7 million difference between the guaranteed value and the $3.3 million of aggregate net proceeds ($2.1 million received in fiscal 2003 and $1.2 million received in fiscal 2004) from the sales of the Class A Common Stock was recorded in fiscal 2004 as a reduction of both capital in excess of par value and the note receivable. As part of the agreement to acquire an 80% interest in Sierra Microwave Technology, Inc., in December 2003, 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 at approximately the fifth anniversary of the acquisition, or sooner under certain conditions. As part of the agreement to purchase Connectronics Corporation in December 2004, the Company may be obligated to pay additional purchase consideration of up to $3.8 million in aggregate should Connectronics meet certain earnings objectives during the first four years following the acquisition. The Company accrued $2.2 million of such additional purchase consideration as of October 31, 2005 based on the year-to-date earnings of Connectronics relative to its target, which it expects to pay in fiscal 2006. As part of the agreement to purchase Lumina Power, Inc. in February 2005, the Company may be obligated to pay additional purchase consideration currently estimated to total up to $2.3 million should 62

Lumina 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 HVT Group, Inc. in September 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. The Company also accrued additional purchase consideration aggregating $.8 million as of October 31, 2005 in accordance with the agreements related to the Connectronics and HVT acquisitions based principally on the actual value of the net assets acquired. The Company expects to pay this amount in fiscal 2006. As part of an agreement for exclusive license rights to intellectual property, one of the Company's subsidiaries has guaranteed minimum royalty payments aggregating $355,000 through 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 or financial position. 18. SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION Cash paid for interest was $1,062,000, $1,099,000 and $1,291,000 in fiscal 2005, 2004 and 2003, respectively. Cash paid for income taxes was $8,176,000, $2,688,000 and $3,460,000 in fiscal 2005, 2004 and 2003, respectively. Cash received from income tax refunds in fiscal 2005, 2004 and 2003 was $101,000, $72,000 and $1,300,000, respectively. Cash investing activities related to acquisitions, including contingent payments, for each of the three fiscal years ended October 31, is as follows: 2005 2004 2003 -------------- -------------- -------------- Fair value of assets acquired: Liabilities assumed $ 5,202,000 $ 684,000 $ 698,000 Less: Goodwill 28,510,000 24,974,000 1,023,000 Accounts receivable 4,055,000 1,785,000 312,000 Inventories 4,645,000 707,000 431,000 Property, plant and equipment 4,904,000 1,311,000 408,000 Trade names 3,650,000 -- -- Non-compete agreements 560,000 -- -- Other assets 378,000 6,000 78,000 -------------- -------------- -------------- Cash paid, including contingent payments $ (41,500,000) $ (28,099,000) $ (1,554,000) ============== ============== ============== 63

In connection with the purchase of Sierra in December 2003 (see Note 2, Acquisitions, of the Notes to Consolidated Financial Statements), the Company issued shares of HEICO's Class A Common Stock valued at $3 million, which was allocated to goodwill. In connection with the acquisitions of Connectronics and HVT in fiscal 2005, the Company accrued additional purchase consideration aggregating $3.0 million, which was allocated to goodwill (see Note 2, Acquisitions, of the Notes to Consolidated Financial Statements). Retained earnings were reduced by $29,393,000 in fiscal 2004 as a result of the 10% stock dividend described in Note 7, Shareholders' Equity - Stock Dividend, of the Notes to Consolidated Financial Statements. There were no significant capital lease and/or other equipment financing activities during fiscal 2005, 2004, or 2003. 19. SUBSEQUENT EVENTS (UNAUDITED) In November 2005, the Company, through its HEICO Aerospace Holdings Corp. subsidiary, acquired a 51% interest in the assets and business of Seal Dynamics LLC (SDI). SDI is a distributor and designer of FAA-Approved hydraulic, pneumatic, mechanical and electro-mechanical components for the commercial, regional and general aviation markets. In November 2005, the Company, through its HEICO Electronic Technologies Corp. subsidiary, acquired all of the stock of Engineering Design Team, Inc. (EDT) and substantially all of the assets of an EDT affiliate. EDT specializes in the design, manufacture and sale of advanced high-technology, high-speed interface products that link devices such as telemetry receivers, digital cameras, high resolution scanners, simulation systems and test systems to almost any computer. EDT's products are utilized in homeland security, defense, medical, research, astronomical and other applications across numerous industries. The purchase price of each acquisition was not significant to the Company's consolidated financial statements individually or in aggregate and was principally paid using proceeds from the Company's revolving credit facility. 64

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE Not applicable. ITEM 9A. 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 Annual 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 for the purpose of ensuring that material information required to be in this Annual Report on Form 10-K is made known to them by others on a timely basis and that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the Company's management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure. MANAGEMENT'S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING Management's report on the Company's internal control over financial reporting is included in Item 8, Financial Statements and Supplementary Data, of this Annual Report on Form 10-K. ATTESTATION REPORT OF THE INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM Deloitte & Touche LLP's attestation report on the Company's assessment of its internal control over financials reporting is included in Item 8, Financial Statements and Supplementary Data, of this Annual Report on Form 10-K. CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING The Company is continuously seeking to improve the efficiency and effectiveness of its operations and of its internal controls. This results in refinements to processes throughout the Company. However, there have been no changes in the Company's internal control over financial reporting 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. ITEM 9B. OTHER INFORMATION Not applicable. 65

PART III ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT Information concerning the Directors of the Company, including the Finance/Audit Committee of the Board of Directors and its Finance/Audit Committee Financial Expert, is hereby incorporated by reference to the Company's definitive proxy statement, which will be filed with the Securities and Exchange Commission (Commission) within 120 days after the close of fiscal 2005. Information concerning the Executive Officers of the Company is set forth in Item 1 of Part I hereof under the caption "Executive Officers of the Registrant." The Company has adopted a code of ethics that applies to its principal executive officer, principal financial officer, principal accounting officer or controller and persons performing similar functions. The code of ethics is located on the Company's Internet web site at http://www.heico.com. Any amendments to or waivers from a provision of this code of ethics will be posted on the Company's web site. ITEM 11. EXECUTIVE COMPENSATION Information concerning executive compensation is hereby incorporated by reference to the Company's definitive proxy statement, which will be filed with the Commission within 120 days after the close of fiscal 2005. ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS Information concerning security ownership of certain beneficial owners and management is hereby incorporated by reference to the Company's definitive proxy statement, which will be filed with the Commission within 120 days after the close of fiscal 2005. Equity compensation plan information is set forth in Item 5 of Part II hereof under the caption "Equity Compensation Plan Information." ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS Information concerning certain relationships and related transactions is hereby incorporated by reference to the Company's definitive proxy statement, which will be filed with the Commission within 120 days after the close of fiscal 2005. ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES Information concerning the principal accountant's fees and services is hereby incorporated by reference to the Company's definitive proxy statement, which will be filed with the Commission within 120 days after the close of fiscal 2005. 66

PART IV ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES (a)(1) FINANCIAL STATEMENTS The following consolidated financial statements of the Company and subsidiaries are included in Part II, Item 8: PAGE ---- Management's Report on Internal Control Over Financial Reporting............................. 32 Report of Independent Registered Public Accounting Firm on Internal Control Over Financial Reporting............................................................................... 33 Report of Independent Registered Public Accounting Firm on Consolidated Financial Statements.............................................................................. 35 Consolidated Balance Sheets at October 31, 2005 and 2004..................................... 36 Consolidated Statements of Operations for the years ended October 31, 2005, 2004 and 2003........................................................................... 37 Consolidated Statements of Shareholders' Equity and Comprehensive Income for the years ended October 31, 2005, 2004 and 2003..................................... 38 Consolidated Statements of Cash Flows for the years ended October 31, 2005, 2004 and 2003........................................................................... 39 Notes to Consolidated Financial Statements................................................... 40 (a)(2) FINANCIAL STATEMENT SCHEDULES The following financial statement schedule of the Company and subsidiaries is included herein: o Schedule II - Valuation and Qualifying Accounts All other schedules have been omitted because the required information is not applicable or the information is included in the consolidated financial statements or notes thereto presented in Part II, Item 8. (a)(3) EXHIBITS EXHIBIT DESCRIPTION - ------- ----------------------------------------------------------------- 2.1 -- Amended and Restated Agreement of Merger and Plan of Reorganization, dated as of March 22, 1993, by and among HEICO Corporation, HEICO Industries, Corp. and New HEICO, Inc. is incorporated by reference to Exhibit 2.1 to the Registrant's Registration Statement on Form S-4 (Registration No. 33-57624) Amendment No. 1 filed on March 19, 1993.* 3.1 -- Articles of Incorporation of the Registrant are incorporated by reference to Exhibit 3.1 to the Company's Registration Statement on Form S-4 (Registration No. 33-57624) Amendment No. 1 filed on March 19, 1993.* 67

EXHIBIT DESCRIPTION - ------- ----------------------------------------------------------------- 3.2 -- Articles of Amendment of the Articles of Incorporation of the Registrant, dated April 27, 1993, are incorporated by reference to Exhibit 3.2 to the Company's Registration Statement on Form 8-B dated April 29, 1993.* 3.3 -- Articles of Amendment of the Articles of Incorporation of the Registrant, dated November 3, 1993, are incorporated by reference to Exhibit 3.3 to the Form 10-K for the year ended October 31, 1993.* 3.4 -- Articles of Amendment of the Articles of Incorporation of the Registrant, dated March 19, 1998, are incorporated by reference to Exhibit 3.4 to the Company's Registration Statement on Form S-3 (Registration No. 333-48439) filed on March 23, 1998.* 3.5 -- Articles of Amendment of the Articles of Incorporation of the Registrant, dated as of November 2, 2003, are incorporated by reference to Exhibit 3.5 to the Form 10-K for the year ended October 31, 2003.* 3.6 -- Bylaws of the Registrant are incorporated by reference to Exhibit 3.4 to the Form 10-K for the year ended October 31, 1996.* 4.0 -- The description and terms of the Preferred Stock Purchase Rights are set forth in a Rights Agreement between the Company and SunBank, N.A., as Rights Agent, dated as of November 2, 1993, incorporated by reference to Exhibit 1 to the Form 8-K dated November 2, 1993.* 4.1 -- The description and terms of the Preferred Stock Purchase Rights are set forth in a Rights Agreement between the Company and SunTrust Bank, N.A., as Rights Agent, dated as of November 2, 2003, incorporated by reference to Exhibit 4.0 to the Form 8-K dated November 2, 2003.* 10.1 -- Loan Agreement, dated March 1, 1988, between HEICO Corporation and Broward County, Florida is incorporated by reference to Exhibit 10.1 to the Form 10-K for the year ended October 31, 1994.* 10.2 -- SunBank Reimbursement Agreement, dated February 28, 1994, between HEICO Aerospace Corporation and SunBank/South Florida, N.A. is incorporated by reference to Exhibit 10.2 to the Form 10-K for the year ended October 31, 1994.* 10.3 -- Amendment, dated March 1, 1995, to the SunBank Reimbursement Agreement dated February 28, 1994 between HEICO Aerospace Corporation and SunBank/South Florida, N.A. is incorporated by reference to Exhibit 10.3 to the Form 10-K from the year ended October 31, 1995.* 10.4 -- Amendment and Extension, dated February 28, 1999 to the SunBank Reimbursement Agreement dated February 28, 1994, between SunTrust Bank, South Florida, N.A. and HEICO Aerospace Corporation is incorporated by reference to Exhibit 10.4 to the Form 10-K for the year ended October 31, 1999.* 68

EXHIBIT DESCRIPTION - ------- ----------------------------------------------------------------- 10.5 -- Amendment, dated July 20, 2000, to the SunBank Reimbursement Agreement dated February 28, 1994, between HEICO Aerospace Corporation and SunTrust Bank is incorporated by reference to Exhibit 10.5 to the Form 10-K for the year ended October 31, 2000.* 10.6 -- Amendment, dated as of January 14, 2004, to the SunBank Reimbursement Agreement, dated as of February 28, 1994, between HEICO Aerospace Corporation and SunTrust Bank is incorporated by reference to Exhibit 10.1 to the Form 10-Q for the quarterly period ended January 31, 2004.* 10.7# -- HEICO Savings and Investment Plan, as amended and restated effective as of January 1, 2002 is incorporated by reference to Exhibit 10.6 to the Form 10-K for the year ended October 31, 2002.* 10.8# -- First Amendment, effective as of January 1, 2002, to the HEICO Savings and Investment Plan, is incorporated by reference to Exhibit 10.7 to the Form 10-K for the year ended October 31, 2003.* 10.9# -- Second Amendment, effective as of January 1, 2002, to the HEICO Savings and Investment Plan, is incorporated by reference to Exhibit 10.8 to the Form 10-K for the year ended October 31, 2003.* 10.10# -- Third Amendment, effective as of October 1, 2003, to the HEICO Savings and Investment Plan, is incorporated by reference to Exhibit 10.9 to the Form 10-K for the year ended October 31, 2003.* 10.11# -- Fourth Amendment, with portions effective as of January 1, 2005, and other portions effective as of January 1, 2004, to the HEICO Savings and Investment Plan, is incorporated by reference to Exhibit 10.11 to the Form 10-K for the year ended October 31, 2004. * 10.12# -- Fifth Amendment, effective as of March 28, 2005, to the HEICO Savings and Investment Plan is incorporated by reference to Exhibit 10.1 to the Form 10-Q for the quarterly period ended April 30, 2005. * 10.13# -- Sixth Amendment, effective as of January 1, 2006, to the HEICO Savings and Investment Plan. ** 10.14# -- Non-Qualified Stock Option Agreement for Directors, Officers and Employees is incorporated by reference to Exhibit 10.8 to the Form 10-K for the year ended October 31, 1985.* 10.15# -- HEICO Corporation 1993 Stock Option Plan, as amended, is incorporated by reference to Exhibit 4.7 to the Company's Registration Statement on Form S-8 (Registration No. 333-81789) filed on June 29, 1999.* 10.16# -- HEICO Corporation 2002 Stock Option Plan, effective March 19, 2002, is incorporated by reference to Exhibit 10.10 to the Form 10-K for the year ended October 31, 2002.* 69

EXHIBIT DESCRIPTION - ------- ----------------------------------------------------------------- 10.17# -- HEICO Corporation Directors' Retirement Plan, as amended, dated as of May 31, 1991, is incorporated by reference to Exhibit 10.19 to the Form 10-K for the year ended October 31, 1992.* 10.18# -- Key Employee Termination Agreement, dated as of April 5, 1988, between HEICO Corporation and Thomas S. Irwin is incorporated by reference to Exhibit 10.20 to the Form 10-K for the year ended October 31, 1992.* 10.19 -- Shareholders Agreement, dated October 30, 1997, by and between HEICO Aerospace Holdings Corp., HEICO Aerospace Corporation and all of the shareholders of HEICO Aerospace Holdings Corp. and Lufthansa Technik AG is incorporated by reference to Exhibit 10.32 to Form 10-K/A for the year ended October 31, 1997.* 10.20 -- Revolving Credit Agreement, dated as of May 15, 2003, among HEICO Corporation and SunTrust Bank, as Administrative Agent, is incorporated by reference to Exhibit 10.1 to the Form 8-K filed on May 29, 2003.* 10.21 -- Consent to Extension dated as of April 5, 2004 to the Revolving Credit Agreement dated as of May 15, 2003 among HEICO Corporation and SunTrust Bank, is incorporated by reference to Exhibit 10.1 to the Form 10-Q for the quarterly period ended April 30, 2004.* 10.22 -- First Amendment, effective as of April 13, 2005, to the Revolving Credit Agreement among HEICO Corporation as Borrower, the lenders from time to time party hereto, and SunTrust Bank, as Administrative Agent, is incorporated by reference to Exhibit 10.1 to Form 10-Q for the quarterly period ended July 31, 2005. * 10.23 -- Amended and Restated Revolving Credit Agreement, dated as of August 4, 2005, among HEICO Corporation, as Borrower, the lenders from time to time party hereto, and SunTrust Bank, as Administrative Agent; Wachovia Bank, National Association as Syndication Agent; and HSBC Bank USA, as Documentation Agent, is incorporated by reference to Exhibit 10.1 to the Form 8-K filed on August 8, 2005.* 21 -- Subsidiaries of HEICO Corporation.** 23 -- Consent of Independent Registered Public Accounting Firm.** 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.*** - ---------- # Management contract or compensatory plan or arrangement required to be filed as an exhibit. * Previously filed. ** Filed herewith. *** Furnished herewith. 70

HEICO CORPORATION AND SUBSIDIARIES SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS FOR THE YEAR ENDED OCTOBER 31, ------------------------------------------ 2005 2004 2003 ------------ ------------ ------------ ALLOWANCE FOR DOUBTFUL ACCOUNTS: Allowance as of beginning of year $ 582,000 $ 635,000 $ 1,622,000 Additions (deductions) charged (credited) to costs and expenses 1,867,000 316,000 (133,000) Additions from acquisitions 10,000 4,000 30,000 Deductions (a) (311,000) (373,000) (884,000) ------------ ------------ ------------ Allowance as of end of year $ 2,148,000 $ 582,000 $ 635,000 ============ ============ ============ (a) Principally write-offs of uncollectible accounts receivables, net of recoveries. INVENTORY VALUATION RESERVES: Reserves as of beginning of year $ 14,487,000 $ 12,142,000 $ 8,129,000 Additions charged to costs and expenses 2,218,000 4,553,000 3,697,000 Additions from acquisitions 402,000 152,000 350,000 Deductions (a) (619,000) (2,360,000) (34,000) ------------ ------------ ------------ Reserves as of end of year $ 16,488,000 $ 14,487,000 $ 12,142,000 ============ ============ ============ (a) Principally write-offs of slow moving, obsolete or damaged inventory. 71

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. HEICO CORPORATION Date: January 17, 2006 By: /s/ THOMAS S. IRWIN --------------------------- Thomas S. Irwin Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer) 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. /s/ LAURANS A. MENDELSON Chairman, President, - ------------------------------ Director (Principal Laurans A. Mendelson Executive Officer) /s/ SAMUEL L. HIGGINBOTTOM Director - ------------------------------ Samuel L. Higginbottom Director - ------------------------------ Wolfgang Mayrhuber /s/ ERIC A. MENDELSON Director - ------------------------------ Eric A. Mendelson /s/ VICTOR H. MENDELSON Director - ------------------------------ Victor H. Mendelson /s/ ALBERT MORRISON, JR Director - ------------------------------ Albert Morrison, Jr. /s/ JOSEPH W. PALLOT Director - ------------------------------ Joseph W. Pallot /s/ ALAN SCHRIESHEIM Director - ------------------------------ Alan Schriesheim 72

EXHIBIT INDEX EXHIBIT DESCRIPTION - ------- ----------------------------------------------------------------- 10.13 -- Sixth Amendment, effective as of January 1, 2006, to the HEICO Savings and Investment Plan. 21 -- Subsidiaries of HEICO Corporation. 23 -- Consent of Independent Registered Public Accounting Firm. 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. 73

                                                                   Exhibit 10.13

                             SIXTH AMENDMENT TO THE
                        HEICO SAVINGS AND INVESTMENT PLAN

         THIS SIXTH AMENDMENT (the "Amendment"), made as of the 31st day of
October, 2005, to the HEICO Savings and Investment Plan (the "Plan"), by HEICO
Corporation, a Florida corporation (the "Company").

                              W I T N E S S E T H:

         WHEREAS, the Company maintains the Plan for the sole and exclusive
benefit of its eligible participants and their respective beneficiaries under
the terms and provisions of the Internal Revenue Code of 1986, as amended; and

         WHEREAS, pursuant to Section 15.01 of the Plan, the Company has the
power to amend the Plan;

         NOW, THEREFORE, the Plan shall be amended as follows:

         EFFECTIVE AS OF JANUARY 1, 2006:

1.       The first sentence of the first paragraph of Section 2.14 is hereby
amended in its entirety to read as follows:

                  "Compensation" shall mean the total base salary or wages,
                  including overtime pay, paid by an Employer to an Employee
                  during the Plan Year under consideration, excluding
                  commissions, bonuses, incentive compensation, any amount paid
                  in lieu of vacation days and all other items of extraordinary
                  compensation reportable as taxable wages."

2.       Section 4.01(a) is hereby amended to add the following at the end
thereof:

                  "Notwithstanding the foregoing, with respect to each Eligible
                  Employee who is hired by an Employer on or after January 1,
                  2006, such Eligible Employee shall be deemed to make an
                  election to contribute to the Trust, and the Employer shall so
                  contribute, an Elective Deferral Contribution in an amount
                  equal to three percent (3%) of the Eligible Employee's
                  Compensation for the Plan Year, unless the Eligible Employee
                  elects a greater or lesser percentage (including zero) in a
                  salary reduction agreement entered into between the Eligible
                  Employee and the Employer

with respect to such Plan Year. Each such Eligible Employee shall have an effective opportunity to receive notice of availability of such election, as well as a salary reduction agreement form, and the Eligible Employee shall have a reasonable period to make a salary reduction election change before the date on which the deemed election shall take place." 3. In all other respects, the Plan shall remain unchanged by the Amendment. IN WITNESS WHEREOF, the Company has caused this instrument to be executed the day and year first above written. HEICO Corporation, a Florida corporation By: ---------------------- Name: Title:

                                                                      Exhibit 21

                        SUBSIDIARIES OF HEICO CORPORATION



                                                                 STATE OR OTHER
NAME                                                      JURISDICTION OF INCORPORATION
- -------------------------------------------------------   -----------------------------
                                                                
HEICO Aerospace Holdings Corp.                                     Florida
     HEICO Aerospace Corporation                                   Florida
     Jet Avion Corporation                                         Florida
     LPI Industries Corporation                                    Florida
     Aircraft Technology, Inc.                                     Florida
     Northwings Accessories Corp.                                  Florida
     HNW Building Corp.                                            Florida
     HNW2 Building Corp.                                           Florida
     McClain International, Inc.                                   Georgia
     McClain Property Corp.                                        Florida
     Rogers-Dierks, Inc.                                           Florida
     Turbine Kinetics, Inc.                                        Florida
     Thermal Structures, Inc.                                      California
     Future Aviation, Inc.                                         Florida
     ATK Acquisition Corp.                                         Florida
     Parts Advantage, LLC                                          Delaware
     AD HEICO Acquisition Corp.                                    Florida
         Aero Design, Inc.                                         Tennessee
         Battery Shop, LLC                                         Tennessee
     HEICO Aerospace Parts Corp., formerly                         Florida
         known as Flight Specialties Acquisition Corp.
     HEICO Aerospace C&A Corp.                                     Florida
     Aviation Facilities, Inc., formerly                           Florida
         known as AFI Acquisition Corp.
     Jetseal, Inc.                                                 Delaware
     Niacc-Avitech Technologies Inc., formerly known as            Florida
         Niacc Acquisition Corp.
     JA Engineering I Corp.                                        Florida
     JA Engineering II Corp.                                       Florida
         Jetavi Engineering Private Limited                        Bangalore, India
     Seal Dynamics LLC *                                           Florida
HEICO Electronic Technologies Corp.                                Florida
     Radiant Power Corp.                                           Florida
     Leader Tech, Inc.                                             Florida
     Santa Barbara Infrared, Inc.                                  California
     101 Lummis Road Corp (Inactive)                               Florida
     Analog Modules, Inc.                                          Florida
     Inertial Airline Services, Inc.                               Ohio
     Sierra Microwave Technology, LLC                              Delaware
     Connectronics Corporation                                     Florida
     Lumina Power, Inc.                                            Florida


STATE OR OTHER NAME JURISDICTION OF INCORPORATION - ------------------------------------------------------- ----------------------------- HVT Group, Inc. Delaware Dielectric Sciences, Inc. Massachusetts Essex X-Ray & Medical Equipment LTD United Kingdom High Voltage Technology Limited United Kingdom Engineering Design Team, Inc. * Florida HEICO International Corporation U.S. Virgin Islands HEICO East Corporation Florida * Acquired November 2005.

                                                                      Exhibit 23

CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

We consent to the incorporation by reference in Registration Statement Nos.
33-4945, 33-62156, 333-8063, 333-19667, 333-26059, 333-81789 and 333-108471 on
Forms S-8 and in Registration Statement No. 333-115112 on Form S-3 of our
reports dated January 17, 2006, relating to the financial statements and
financial statement schedule of HEICO Corporation and subsidiaries and
management's report on the effectiveness of internal control over financial
reporting, appearing in this Annual Report on Form 10-K of HEICO Corporation and
subsidiaries for the year ended October 31, 2005.

DELOITTE & TOUCHE LLP
Certified Public Accountants

Fort Lauderdale, Florida
January 17, 2006
                                                                    Exhibit 31.1

                     RULE 13a-14(a)/15d-14(a) CERTIFICATION

I, Laurans A. Mendelson, Chief Executive Officer of HEICO Corporation, certify
that:

     (1)  I have reviewed this annual report on Form 10-K of HEICO Corporation;

     (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 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 report;

     (4)  The registrant's other certifying officer and I are responsible for
          establishing and maintaining disclosure controls and procedures (as
          defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal
          control over financial reporting (as defined in Exchange Act Rules
          13a-15(f) and 15d-15(f)) for the registrant and have:

          a)   Designed such disclosure controls and procedures, or caused such
               disclosure controls and procedures to be designed under our
               supervision, 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 report is being prepared;

          b)   Designed such internal control over financial reporting, or
               caused such internal control over financial reporting to be
               designed under our supervision, to provide reasonable assurance
               regarding the reliability of financial reporting and the
               preparation of financial statements for external purposes in
               accordance with generally accepted accounting principles;

          c)   Evaluated the effectiveness of the registrant's disclosure
               controls and procedures and presented in this report our
               conclusions about the effectiveness of the disclosure controls
               and procedures, as of the end of the period covered by this
               report based on such evaluation; and

          d)   Disclosed in this report any change in the registrant's internal
               control over financial reporting that occurred during the
               registrant's most recent fiscal quarter (the registrant's fourth
               fiscal quarter in the case of an annual report) that has
               materially affected, or is reasonably likely to materially
               affect, the registrant's internal control over financial
               reporting; and

     (5)  The registrant's other certifying officer and I have disclosed, based
          on our most recent evaluation of internal control over financial
          reporting, 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 and material weaknesses in the
               design or operation of internal control over financial reporting
               which are reasonably likely to adversely affect the registrant's
               ability to record, process, summarize and report financial
               information; and

          b)   Any fraud, whether or not material, that involves management or
               other employees who have a significant role in the registrant's
               internal control over financial reporting.

Date: January 17, 2006                                  /s/ LAURANS A. MENDELSON
                                                        ------------------------
                                                        Laurans A. Mendelson
                                                        Chief Executive Officer
                                                                    Exhibit 31.2

                     RULE 13a-14(a)/15d-14(a) CERTIFICATION

I, Thomas S. Irwin, Chief Financial Officer of HEICO Corporation, certify that:

     (1)  I have reviewed this annual report on Form 10-K of HEICO Corporation;

     (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 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 report;

     (4)  The registrant's other certifying officer and I are responsible for
          establishing and maintaining disclosure controls and procedures (as
          defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal
          control over financial reporting (as defined in Exchange Act Rules
          13a-15(f) and 15d-15(f)) for the registrant and have:

          a)   Designed such disclosure controls and procedures, or caused such
               disclosure controls and procedures to be designed under our
               supervision, 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 report is being prepared;

          b)   Designed such internal control over financial reporting, or
               caused such internal control over financial reporting to be
               designed under our supervision, to provide reasonable assurance
               regarding the reliability of financial reporting and the
               preparation of financial statements for external purposes in
               accordance with generally accepted accounting principles;

          c)   Evaluated the effectiveness of the registrant's disclosure
               controls and procedures and presented in this report our
               conclusions about the effectiveness of the disclosure controls
               and procedures, as of the end of the period covered by this
               report based on such evaluation; and

          d)   Disclosed in this report any change in the registrant's internal
               control over financial reporting that occurred during the
               registrant's most recent fiscal quarter (the registrant's fourth
               fiscal quarter in the case of an annual report) that has
               materially affected, or is reasonably likely to materially
               affect, the registrant's internal control over financial
               reporting; and

     (5)  The registrant's other certifying officer and I have disclosed, based
          on our most recent evaluation of internal control over financial
          reporting, 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 and material weaknesses in the
               design or operation of internal control over financial reporting
               which are reasonably likely to adversely affect the registrant's
               ability to record, process, summarize and report financial
               information; and

          b)   Any fraud, whether or not material, that involves management or
               other employees who have a significant role in the registrant's
               internal control over financial reporting.

Date: January 17, 2006                                   /s/ THOMAS S. IRWIN
                                                         -----------------------
                                                         Thomas S. Irwin
                                                         Chief Financial Officer
                                                                    Exhibit 32.1

                           SECTION 1350 CERTIFICATION

In connection with the Annual Report of HEICO Corporation (the "Company") on
Form 10-K for the period ended October 31, 2005 as filed with the Securities and
Exchange Commission on the date hereof (the "Report") I, Laurans A. Mendelson,
Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. Section
1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002,
that:

     (1)  The Report fully complies with the requirements of Section 13(a) or
          15(d) of the Securities Exchange Act of 1934, as amended; and

     (2)  The information contained in the Report fairly presents, in all
          material respects, the financial condition and results of operations
          of the Company.

Date: January 17, 2006                                  /s/ LAURANS A. MENDELSON
                                                        ------------------------
                                                        Laurans A. Mendelson
                                                        Chief Executive Officer
                                                                    Exhibit 32.2

                           SECTION 1350 CERTIFICATION

In connection with the Annual Report of HEICO Corporation (the "Company") on
Form 10-K for the period ended October 31, 2005 as filed with the Securities and
Exchange Commission on the date hereof (the "Report") I, Thomas S. Irwin, Chief
Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350,
as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

     (1)  The Report fully complies with the requirements of Section 13(a) or
          15(d) of the Securities Exchange Act of 1934, as amended; and

     (2)  The information contained in the Report fairly presents, in all
          material respects, the financial condition and results of operations
          of the Company.

Date: January 17, 2006                                  /s/ THOMAS S. IRWIN
                                                        ------------------------
                                                        Thomas S. Irwin
                                                        Chief Financial Officer