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

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

                                    FORM 8-K

                                 CURRENT REPORT
     Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

         Date of Report (Date of earliest event reported): May 31, 2005

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

             Florida                     1-4604               65-0341002
  (State or other jurisdiction  (Commission file number)    (I.R.S. Employer
        of incorporation)                                  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)

                                   ----------

     Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any of the
following provisions:

[ ]  Written communications pursuant to Rule 425 under the Securities
     Act (17 CFR 230.425)

[ ]  Soliciting material pursuant to Rule 14a-12 under the Exchange
     Act (17 CFR 240.14a-12)

[ ]  Pre-commencement communications pursuant to Rule 14d-2(b) under the
     Exchange Act (17 CFR 240.14d-2(b))

[ ]  Pre-commencement communications pursuant to Rule 13e-4(c) under the
     Exchange Act (17 CFR 240.13e-4(c))

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

ITEM 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION On May 31, 2005, HEICO Corporation issued a press release announcing its financial results for the second quarter of fiscal 2005. A copy of the press release is furnished as Exhibit 99.1 to this report. ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS (c) Exhibits EXHIBIT NO. DESCRIPTION ----------- ------------------------------------------------------------- 99.1 Press release, dated May 31, 2005, titled "HEICO Reports Record Quarterly Sales and Operating Income in Second Quarter". 2

SIGNATURE Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. HEICO CORPORATION (Registrant) Date: May 31, 2005 By: /s/ Thomas S. Irwin --------------------------- Thomas S. Irwin Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer) 3

                                                                    Exhibit 99.1

                                                           FOR IMMEDIATE RELEASE

               May 31, 2005
               Thomas S. Irwin (954) 987-4000 ext. 7560
               Victor H. Mendelson (305) 374-1745 ext. 7590

   HEICO REPORTS RECORD QUARTERLY SALES AND OPERATING INCOME IN SECOND QUARTER

         40% Increase in Operating Income on 27% Increase in Net Sales;
         Net Income up 39%; Raises Fiscal 2005 Sales & Earnings Targets

HOLLYWOOD, FL and MIAMI, FL -- HEICO CORPORATION (NYSE: HEI.A) (NYSE: HEI) today
reported that net income for the second quarter of fiscal 2005 increased 39% to
$5,713,000, or 22 cents per diluted share, from $4,108,000, or 16 cents per
diluted share, in the second quarter of fiscal 2004.

Operating income increased 40% to $11,433,000 for the second quarter of fiscal
2005 from $8,172,000 for the second quarter of fiscal 2004.

Net sales for the second quarter of fiscal 2005 were up 27% to $66,973,000 from
$52,793,000 in the second quarter of fiscal 2004.

For the first six months of fiscal 2005, net income increased 38% to
$10,141,000, or 39 cents per diluted share, from $7,349,000, or 29 cents per
diluted share, in the first six months of fiscal 2004. Operating income
increased 36% to $20,094,000 for the first six months of fiscal 2005 from
$14,745,000 for the first six months of fiscal 2004. Net sales increased 25% to
$123,954,000 in the first six months of fiscal 2005 from $98,944,000 in the
first six months of 2004.

(NOTE: HEICO has two classes of common stock traded on the NYSE. Both classes,
the Class A Common Stock (HEI.A) and the Common Stock (HEI), are virtually
identical in all economic respects. The only difference between the share
classes is the voting rights. The Class A Common Stock (HEI.A) receives
1/10 vote per share and the Common Stock (HEI) receives one vote per share.)

Laurans A. Mendelson, HEICO's Chairman, President & Chief Executive Officer,
remarked,

                                     -more-

"We are extremely pleased to report record quarterly sales and operating income in our fiscal 2005 second quarter results. Both our Flight Support Group and our Electronic Technologies Group reported increased sales of 22% and 39%, respectively, over the second quarter of fiscal 2004. All the sales increase within the Flight Support Group was organic growth, reflecting the continued recovery in aftermarket demand within the commercial airline industry, as well as our continued success in the development of new products and services for our customers. The sales increase within our Electronic Technologies Group reflects both strategic acquisitions and organic growth. Organic revenue growth within the Electronic Technologies Group approximated 9% in the second quarter of fiscal 2005 when compared to net sales in the second quarter of fiscal 2004. Operating income of our Flight Support Group increased 48% to $8.9 million for the second quarter of fiscal 2005 up from $6.0 million for the second quarter of fiscal 2004 and increased 45% to $16.5 million for the first six months of fiscal 2005 up from $11.3 million for the first six months of fiscal 2004. The increase in operating income of the Flight Support Group for the second quarter of fiscal 2005 and the first six months of fiscal 2005 reflects both the increase in net sales and higher operating margins resulting principally from improved operating efficiencies. Operating margins of the Flight Support Group improved to 19.3% in the second quarter of fiscal 2005 from 15.9% in the second quarter of fiscal 2004 and improved to 18.6% in the first six months of fiscal 2005 from 15.8% for the first six months of fiscal 2004. Operating income of our Electronic Technologies Group increased 14% to $4.2 million for the second quarter of fiscal 2005 up from $3.7 million for the second quarter of fiscal 2004 and increased 8% to $6.7 million for the first six months of fiscal 2005 up from $6.2 million for the first six months of fiscal 2004. Operating margins of the Electronic Technologies Group were 20.1% in the second quarter of fiscal 2005 and 18.7% in the first six months of fiscal 2005, an improvement over operating margins of 16.7% in the first quarter of fiscal 2005, versus 24.5% in the second quarter of fiscal 2004 and 22.8% for the first six months of fiscal 2004. Based on the current backlog within our Electronic Technologies Group, we expect operating margins for the second half of fiscal 2005 to return to a level approximating the operating margins we experienced in fiscal 2004. Our consolidated operating margins improved to 17.1% in the second quarter of fiscal 2005 from 15.5% in the second quarter of fiscal 2004 and 16.2% for the first six months of fiscal 2005 from 14.9% for the first six months of fiscal 2004. Cash flow from operating activities for the first half of fiscal 2005 totaled $11.5 million versus $16.7 million in the first half of fiscal 2004 principally due to a higher investment in inventories required to meet increased sales demand and increased accounts receivable due to the higher sales levels. We continue to target cash flow from operating activities in the range of $40 million with a net capital expenditure budget of approximately $6 to $8 million for fiscal 2005. Based on our strong operating results year to date and current market conditions, we are raising our target for fiscal 2005 consolidated sales to a range of $250 to $260 million and diluted net income per share to a range of $.84 to $.86. The net sales and earnings targets exclude the impact of additional acquisitions, if any. The earnings target compares very favorably to the -more-

$.80 per diluted share reported in fiscal 2004 since the 2004 results included the net impact of $.13 per diluted share from life insurance proceeds ($.16 per diluted share) reduced by restructuring expenses ($.02 per diluted share) and litigation-related expenses ($.01 per diluted share). The Company does not give guidance on quarterly sales or earnings." As previously announced, HEICO will hold a conference call on Wednesday, June 1, 2005 at 9:00 a.m. Eastern Daylight Time to discuss its second quarter results. Individuals wishing to participate in the conference call should dial: U.S./Canada/International/Local 302-709-8328, wait for the conference operator and provide the operator with the "Verbal" Passcode/Conference ID VM294484. A digital replay will be available one hour after the completion of the conference for 14 days. To access, dial: U.S./Canada/International/Local 402-220-2946 and enter Passcode/Conference ID 294484#. There are currently approximately 14.5 million shares of HEICO's Class A Common Stock (HEI.A) outstanding and 10.0 million shares of HEICO's Common Stock (HEI) outstanding. The stock symbols for HEICO's two classes of common stock on most web sites are HEI.A and HEI. However, some web sites change HEICO's Class A Common Stock stock symbol (HEI.A) to HEI/A or HEIa. HEICO Corporation is engaged primarily in certain niche segments of the aviation, defense, space and electronics industries through its Hollywood, FL-based HEICO Aerospace Holdings Corp. subsidiary and its Miami, FL-based HEICO Electronic Technologies Corp. subsidiary. HEICO's customers include a majority of the world's airlines and airmotives as well as numerous defense and space contractors and military agencies worldwide in addition to telecommunications, electronics and medical equipment manufacturers. For more information about HEICO, please visit our web site at http://www.heico.com. Certain statements in this press release constitute forward-looking statements, which are subject to risks, uncertainties and contingencies. HEICO's actual results may differ materially from those expressed in or implied by those forward-looking statements as a result of factors including, but not limited to: lower demand for commercial air travel or airline fleet changes, which could cause lower demand for our goods and services; product specification costs and requirements, which could cause an increase to our costs to complete contracts; governmental and regulatory demands, export policies and restrictions, reductions in defense or space spending by U.S. and/or foreign customers, or competition from existing and new competitors, which could reduce our sales; HEICO's ability to introduce new products and product pricing levels, which could reduce our sales or sales growth; HEICO's ability to make acquisitions and achieve operating synergies from acquired businesses, customer credit risk, interest rates and economic conditions within and outside of the aviation, defense, space and electronics industries, which could negatively impact our costs and revenues; and HEICO's ability to maintain effective internal controls, which could adversely affect our business and the market price of our common stock. Parties receiving this material are encouraged to review all of HEICO's filings with the Securities and Exchange Commission, including, but not limited to filings on Form 10-K, Form 10-Q and Form 8-K. We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise. -more-

HEICO CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) THREE MONTHS ENDED APRIL 30, ----------------------------- 2005 2004 ------------- ------------- Net sales $ 66,973,000 $ 52,793,000 Cost of sales 41,928,000 34,079,000 Selling, general and administrative expenses 13,612,000 10,542,000 ------------- ------------- Operating income 11,433,000 8,172,000 Interest expense (300,000) (301,000) Interest and other income 44,000 4,000 ------------- ------------- Income before income taxes and minority interests 11,177,000 7,875,000 Income tax expense 4,213,000 2,701,000 ------------- ------------- Income before minority interests 6,964,000 5,174,000 Minority interests' share of income 1,251,000 1,066,000 ------------- ------------- Net income $ 5,713,000 $ 4,108,000 ============= ============= Net income per share: Basic $ .23 $ .17 Diluted $ .22 $ .16 Weighted average number of common shares outstanding: Basic 24,446,997 24,048,105 Diluted 26,259,988 25,741,078 THREE MONTHS ENDED APRIL 30, ----------------------------- 2005 2004 ------------- ------------- Operating segment information: - Net sales: Flight Support Group $ 46,053,000 $ 37,710,000 Electronic Technologies Group 20,987,000 15,143,000 Intersegment sales (67,000) (60,000) ------------- ------------- $ 66,973,000 $ 52,793,000 ============= ============= Operating income: Flight Support Group $ 8,869,000 $ 6,012,000 Electronic Technologies Group 4,219,000 3,703,000 Other, primarily corporate (1,655,000) (1,543,000) ------------- ------------- $ 11,433,000 $ 8,172,000 ============= ============= -more-

HEICO CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) SIX MONTHS ENDED APRIL 30, ----------------------------- 2005 2004 ------------- ------------- Net sales $ 123,954,000 $ 98,944,000 Cost of sales 78,629,000 64,694,000 Selling, general and administrative expenses 25,231,000 19,505,000 ------------- ------------- Operating income 20,094,000 14,745,000 Interest expense (533,000) (632,000) Interest and other income 80,000 2,000 ------------- ------------- Income before income taxes and minority interests 19,641,000 14,115,000 Income tax expense 7,136,000 4,856,000 ------------- ------------- Income before minority interests 12,505,000 9,259,000 Minority interests' share of income 2,364,000 1,910,000 ------------- ------------- Net income $ 10,141,000 $ 7,349,000 ============= ============= Net income per share: Basic $ .42 $ .31 Diluted $ .39 $ .29 Weighted average number of common shares outstanding: Basic 24,387,667 23,896,675 Diluted 26,236,782 25,687,039 SIX MONTHS ENDED APRIL 30, ----------------------------- 2005 2004 ------------- ------------- Operating segment information: - Net sales: Flight Support Group $ 88,316,000 $ 71,967,000 Electronic Technologies Group 35,761,000 27,082,000 Intersegment sales (123,000) (105,000) ------------- ------------- $ 123,954,000 $ 98,944,000 ============= ============= Operating income: Flight Support Group $ 16,467,000 $ 11,338,000 Electronic Technologies Group 6,681,000 6,187,000 Other, primarily corporate (3,054,000) (2,780,000) ------------- ------------- $ 20,094,000 $ 14,745,000 ============= ============= -more-

HEICO CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) APRIL 30, OCTOBER 31, 2005 2004 ------------- ------------- Cash and cash equivalents $ 2,449,000 $ 214,000 Accounts receivable, net 42,892,000 36,798,000 Inventories 54,470,000 48,020,000 Prepaid expenses and other current assets 9,674,000 8,880,000 ------------- ------------- Total current assets 109,485,000 93,912,000 Property, plant and equipment, net 40,614,000 40,558,000 Goodwill 232,303,000 216,674,000 Other assets 10,920,000 13,111,000 ------------- ------------- Total assets $ 393,322,000 $ 364,255,000 ============= ============= Current maturities of long-term debt $ 58,000 $ 58,000 Other current liabilities 34,420,000 31,984,000 ------------- ------------- Total current liabilities 34,478,000 32,042,000 Long-term debt, net of current maturities 27,042,000 18,071,000 Deferred income taxes 18,155,000 16,262,000 Other non-current liabilities 6,573,000 5,834,000 ------------- ------------- Total liabilities 86,248,000 72,209,000 Minority interests in consolidated subsidiaries 46,759,000 44,644,000 Shareholders' equity 260,315,000 247,402,000 ------------- ------------- Total liabilities and shareholders' equity $ 393,322,000 $ 364,255,000 ============= ============= CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) SIX MONTHS ENDED APRIL 30, ----------------------------- 2005 2004 ------------- ------------- Operating Activities: Net income $ 10,141,000 $ 7,349,000 Depreciation and amortization 3,503,000 3,415,000 Deferred income tax provision 1,351,000 1,716,000 Minority interests' share of income 2,364,000 1,910,000 Tax benefit from stock option exercises 2,580,000 1,258,000 Increase in accounts receivable (3,989,000) (1,198,000) (Increase) decrease in inventories (4,471,000) 2,418,000 Other 20,000 (123,000) ------------- ------------- Net cash provided by operating activities 11,499,000 16,745,000 ------------- ------------- Investing Activities: Acquisitions and related costs, net of cash acquired (18,419,000) (27,581,000) Capital expenditures (3,029,000) (2,589,000) Proceeds from sale of building held for sale 3,520,000 - Other (251,000) (371,000) ------------- ------------- Net cash used in investing activities (18,179,000) (30,541,000) ------------- ------------- Financing Activities: Borrowings on revolving credit facility, net 9,000,000 12,000,000 Cash dividend paid (610,000) (596,000) Proceeds from stock option exercises 801,000 684,000 Other (276,000) 832,000 ------------- ------------- Net cash provided by financing activities 8,915,000 12,920,000 ------------- ------------- Net increase (decrease) in cash and cash equivalents 2,235,000 (876,000) Cash and cash equivalents at beginning of year 214,000 4,321,000 ------------- ------------- Cash and cash equivalents at end of period $ 2,449,000 $ 3,445,000 ============= =============