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

                                    FORM 10-Q

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

        For the Quarterly Period Ended January 31, 2005 or

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

        For the transition period from ______ to _______

                          Commission file number 1-4604

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

                FLORIDA                                 65-0341002
      (State or other jurisdiction                   (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)

        Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.

                                Yes [X]    No [ ]

        Indicate by check mark whether the registrant is an accelerated filer
(as defined in Rule 12b-2 of the Exchange Act).

                                Yes [X]    No [ ]

        The number of shares outstanding of each of the registrant's classes of
common stock as of February 25, 2005:

           Common Stock, $.01 par value                 9,982,639 shares
           Class A Common Stock, $.01 par value        14,460,116 shares

HEICO CORPORATION INDEX TO QUARTERLY REPORT ON FORM 10-Q PAGE NO. -------- PART I. FINANCIAL INFORMATION: Item 1. Condensed Consolidated Balance Sheets (unaudited) as of January 31, 2005 and October 31, 2004....................................2 Condensed Consolidated Statements of Operations (unaudited) for the three months ended January 31, 2005 and 2004...........................3 Condensed Consolidated Statements of Cash Flows (unaudited) for the three months ended January 31, 2005 and 2004...........................4 Notes to Condensed Consolidated Financial Statements (unaudited)..................5 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations...........................................13 Item 3. Quantitative and Qualitative Disclosures about Market Risks......................20 Item 4. Controls and Procedures..........................................................21 PART II. OTHER INFORMATION: Item 2. Unregistered Sales of Equity Securities and Use of Proceeds......................22 Item 6. Exhibits.........................................................................22 Signature.......................................................................................23 1

PART I. ITEM 1. FINANCIAL INFORMATION HEICO CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED JANUARY 31, 2005 OCTOBER 31, 2004 ---------------- ---------------- ASSETS Current assets: Cash and cash equivalents $ 4,517,000 $ 214,000 Accounts receivable, net 35,293,000 36,798,000 Inventories 52,450,000 48,020,000 Prepaid expenses and other current assets 3,703,000 3,208,000 Deferred income taxes 5,682,000 5,672,000 ---------------- ---------------- Total current assets 101,645,000 93,912,000 Property, plant and equipment, net 40,124,000 40,558,000 Goodwill 228,248,000 216,674,000 Other assets 10,959,000 13,111,000 ---------------- ---------------- Total assets $ 380,976,000 $ 364,255,000 ================ ================ LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities: Current maturities of long-term debt $ 58,000 $ 58,000 Trade accounts payable 7,566,000 7,969,000 Accrued expenses and other current liabilities 18,498,000 20,244,000 Income taxes payable -- 3,771,000 ---------------- ---------------- Total current liabilities 26,122,000 32,042,000 Long-term debt, net of current maturities 31,057,000 18,071,000 Deferred income taxes 17,374,000 16,262,000 Other non-current liabilities 6,597,000 5,834,000 ---------------- ---------------- Total liabilities 81,150,000 72,209,000 ---------------- ---------------- Minority interests in consolidated subsidiaries 45,576,000 44,644,000 ---------------- ---------------- Commitments and contingencies (Note 11) Shareholders' equity: Preferred Stock, $.01 par value per share; 10,000,000 shares Authorized; 300,000 shares designated as Series B Junior Participating Preferred Stock and 300,000 shares designated as Series C Junior Participating Preferred Stock; none issued -- -- Common Stock, $.01 par value per share; 30,000,000 shares authorized; 9,958,179 and 9,898,451 shares issued and outstanding, respectively 100,000 99,000 Class A Common Stock, $.01 par value per share; 30,000,000 shares authorized; 14,451,110 and 14,325,304 shares issued and outstanding, respectively 145,000 143,000 Capital in excess of par value 190,975,000 187,950,000 Retained earnings 63,030,000 59,210,000 ---------------- ---------------- Total shareholders' equity 254,250,000 247,402,000 ---------------- ---------------- Total liabilities and shareholders' equity $ 380,976,000 $ 364,255,000 ================ ================ The accompanying notes are an integral part of these condensed consolidated financial statements. 2

HEICO CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED THREE MONTHS ENDED JANUARY 31, -------------------------------- 2005 2004 -------------- -------------- Net sales $ 56,981,000 $ 46,151,000 -------------- -------------- Operating costs and expenses: Cost of sales 36,701,000 30,615,000 Selling, general and administrative expenses 11,619,000 8,963,000 -------------- -------------- Total operating costs and expenses 48,320,000 39,578,000 -------------- -------------- Operating income 8,661,000 6,573,000 Interest expense (233,000) (331,000) Interest income and other income (expense) 36,000 (2,000) -------------- -------------- Income before income taxes and minority interests 8,464,000 6,240,000 Income tax expense 2,923,000 2,155,000 -------------- -------------- Income before minority interests 5,541,000 4,085,000 Minority interests' share of income 1,113,000 844,000 -------------- -------------- Net income $ 4,428,000 $ 3,241,000 ============== ============== Net income per share: Basic $ .18 $ .14 Diluted $ .17 $ .13 Weighted average number of common shares outstanding Basic 24,328,337 23,745,244 Diluted 26,213,577 25,632,999 Cash dividend per share $ .025 $ .025 The accompanying notes are an integral part of these condensed consolidated financial statements. 3

HEICO CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED THREE MONTHS ENDED JANUARY 31, -------------------------------- 2005 2004 -------------- -------------- Operating Activities: Net income $ 4,428,000 $ 3,241,000 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 1,724,000 1,609,000 Deferred income tax provision 1,102,000 1,176,000 Minority interests' share of income 1,113,000 844,000 Tax benefit from stock option exercises 2,538,000 1,258,000 Changes in assets and liabilities, net of acquisitions: Decrease in accounts receivable 2,893,000 2,591,000 (Increase) decrease in inventories (2,806,000) 2,144,000 Increase in prepaid expenses and other current assets (491,000) (406,000) Decrease in trade accounts payables, accrued expenses and other current liabilities (2,836,000) (3,441,000) Decrease in income taxes payable (3,771,000) (787,000) Other 63,000 (482,000) -------------- -------------- Net cash provided by operating activities 3,957,000 7,747,000 -------------- -------------- Investing Activities: Acquisitions and related costs, net of cash acquired (14,679,000) (27,337,000) Capital expenditures (944,000) (1,147,000) Proceeds from sale of building held for sale 3,520,000 -- Other (235,000) (138,000) -------------- -------------- Net cash used in investing activities (12,338,000) (28,622,000) -------------- -------------- Financing Activities: Borrowings on revolving credit facility, net 13,000,000 22,000,000 Cash dividend paid (610,000) (596,000) Proceeds from stock option exercises 488,000 123,000 Other (194,000) (26,000) -------------- -------------- Net cash provided by financing activities 12,684,000 21,501,000 -------------- -------------- Net increase in cash and cash equivalents 4,303,000 626,000 Cash and cash equivalents at beginning of year 214,000 4,321,000 -------------- -------------- Cash and cash equivalents at end of period $ 4,517,000 $ 4,947,000 ============== ============== The accompanying notes are an integral part of these condensed consolidated financial statements. 4

HEICO CORPORATION AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES BASIS OF PRESENTATION The accompanying unaudited condensed consolidated financial statements of HEICO Corporation and its subsidiaries (the "Company") have been prepared in conformity with accounting principles generally accepted in the United States of America for interim financial information and in accordance with the instructions to Form 10-Q. Therefore, the condensed consolidated financial statements do not include all information and footnotes normally included in annual consolidated financial statements and should be read in conjunction with the consolidated financial statements and notes thereto included in the Company's Annual Report on Form 10-K for the year ended October 31, 2004. The October 31, 2004 Condensed Consolidated Balance Sheet has been derived from the Company's audited consolidated financial statements. In the opinion of management, the unaudited condensed consolidated financial statements contain all adjustments (consisting of only normal recurring accruals) necessary for a fair presentation of the condensed consolidated balance sheets, statements of operations and statements of cash flows for such interim periods presented. The results of operations for the three months ended January 31, 2005 are not necessarily indicative of the results which may be expected for the entire fiscal year. STOCK BASED COMPENSATION The Company currently accounts for stock-based employee compensation using the intrinsic value method (see "New Accounting Pronouncements" below for a discussion of a recently issued pronouncement on the accounting for share-based payments, which is effective as of the Company's fourth quarter of fiscal 2005). Accordingly, compensation expense has been recorded in the accompanying condensed consolidated financial statements for any stock options granted below the 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. THREE MONTHS ENDED JANUARY 31, -------------------------------- 2005 2004 -------------- -------------- Net income, as reported $ 4,428,000 $ 3,241,000 Deduct: stock-based employee compensation expense determined under a fair-value method, net of tax (324,000) (386,000) -------------- -------------- Pro forma net income $ 4,104,000 $ 2,855,000 ============== ============== Net income per share: Basic - as reported $ .18 $ .14 Basic - pro forma $ .17 $ .12 Diluted - as reported $ .17 $ .13 Diluted - pro forma $ .16 $ .11 5

NEW ACCOUNTING PRONOUNCEMENTS In November 2004, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards No. 151 ("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 is currently evaluating the provisions of SFAS No. 151, but does not currently believe 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 FASB Statement No. 123, "Accounting for Stock-Based Compensation," and supersedes APB Opinion No. 25, "Accounting for Stock Issued to Employees". 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 as of the first reporting period beginning after June 15, 2005. Accordingly, the Company will adopt SFAS No. 123(R) in its fourth quarter of fiscal 2005. The Company is currently evaluating the provisions of SFAS No. 123(R) and has not yet determined the impact that this Statement will have on its results of operations or financial position. 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 Company does not expect the adoption of SFAS No. 153 to have a material effect on its results of operations or financial position. 6

2. ACQUISITION 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 results of operations of Connectronics were included in the Company's results of operations effective December 2004. The purchase price was paid in cash using proceeds from the Company's revolving credit facility and was not significant to the Company's consolidated financial statements. The Company's pro forma consolidated operating results assuming Connectronics had been acquired as of the beginning of fiscal 2005 would not have been materially different from the reported results. The allocation of the purchase price to the tangible and identifiable intangible assets acquired and liabilities assumed in these condensed consolidated financial statements is preliminary until the Company obtains final information regarding their fair values. Subject to meeting certain earnings objectives during the first four years following the acquisition, the Company may be obligated to pay additional consideration of up to $3.8 million in the aggregate. Connectronics is engaged in the production of specialty high voltage interconnection devices and wire primarily for defense applications and other markets. 3. SELECTED FINANCIAL STATEMENT INFORMATION ACCOUNTS RECEIVABLE JANUARY 31, 2005 OCTOBER 31, 2004 ---------------- ---------------- Accounts receivable $ 36,063,000 $ 37,380,000 Less: Allowance for doubtful accounts (770,000) (582,000) ---------------- ---------------- Accounts receivable, net $ 35,293,000 $ 36,798,000 ================ ================ COSTS AND ESTIMATED EARNINGS ON UNCOMPLETED PERCENTAGE-OF-COMPLETION CONTRACTS JANUARY 31, 2005 OCTOBER 31, 2004 ---------------- ---------------- Costs incurred on uncompleted contracts $ 13,434,000 $ 14,798,000 Estimated earnings 7,536,000 8,686,000 ---------------- ---------------- 20,970,000 23,484,000 Less: Billings to date (16,502,000) (19,663,000) ---------------- ---------------- $ 4,468,000 $ 3,821,000 ================ ================ Included in accompanying condensed consolidated balance sheets under the following captions: Accounts receivable, net (costs and estimated earnings in excess of billings) $ 5,015,000 $ 4,612,000 Accrued expenses and other current liabilities (billings in excess of costs and estimated earnings) (547,000) (791,000) ---------------- ---------------- $ 4,468,000 $ 3,821,000 ================ ================ Changes in prior estimates did not have a material effect on reported net income in the three months ended January 31, 2005 and 2004. 7

INVENTORIES JANUARY 31, 2005 OCTOBER 31, 2004 ---------------- ---------------- Finished products $ 26,289,000 $ 24,222,000 Work in process 10,214,000 9,597,000 Materials, parts, assemblies and supplies 15,947,000 14,201,000 ---------------- ---------------- Total inventories $ 52,450,000 $ 48,020,000 ================ ================ Inventories related to long-term contracts were not significant as of January 31, 2005 and October 31, 2004. PROPERTY, PLANT AND EQUIPMENT JANUARY 31, 2005 OCTOBER 31, 2004 ---------------- ---------------- Land $ 2,157,000 $ 2,157,000 Buildings and improvements 20,188,000 20,007,000 Machinery, equipment and tooling 56,305,000 55,869,000 Construction in progress 1,949,000 2,239,000 ---------------- ---------------- 80,599,000 80,272,000 Less: Accumulated depreciation and amortization (40,475,000) (39,714,000) ---------------- ---------------- Property, plant and equipment, net $ 40,124,000 $ 40,558,000 ================ ================ In January 2005, the Company received proceeds of $3,520,000 from the sale of a 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. 4. GOODWILL AND OTHER INTANGIBLE ASSETS The Company has two operating segments: the Flight Support Group (FSG) and the Electronic Technologies Group (ETG). Changes in the carrying amount of goodwill by operating segment for the three months ended January 31, 2005 are as follows: SEGMENT ------------------------------- CONSOLIDATED FSG ETG TOTALS -------------- -------------- -------------- Balances as of October 31, 2004 $ 120,288,000 $ 96,386,000 $ 216,674,000 Goodwill acquired during the period -- 11,558,000 11,558,000 Adjustments to goodwill 16,000 -- 16,000 -------------- -------------- -------------- Balances as of January 31, 2005 $ 120,304,000 $ 107,944,000 $ 228,248,000 ============== ============== ============== The goodwill acquired during the period is a result of the acquisition described in Note 2, Acquisition. Adjustments to goodwill consist primarily of contingent purchase price payments to previous owners of acquired businesses. 8

Other intangible assets are recorded within other assets in the Company's Condensed Consolidated Balance Sheets. Other intangible assets subject to amortization consist primarily of licenses, non-compete covenants and patents. The gross carrying amount and accumulated amortization of other intangible assets was $2,286,000 and $301,000, respectively, as of January 31, 2005. Amortization expense of other intangible assets for the three months ended January 31, 2005 was $42,000. Amortization expense of other intangible assets for the fiscal year ending October 31, 2005 is estimated to be $217,000. Amortization expense for each of the next five fiscal years is estimated to be $226,000 in fiscal 2006, $225,000 in fiscal 2007, $225,000 in fiscal 2008, $210,000 in fiscal 2009 and $210,000 in fiscal 2010. 5. LONG-TERM DEBT Long-term debt consists of: JANUARY 31, 2005 OCTOBER 31, 2004 ---------------- ---------------- Borrowings under revolving credit facility $ 29,000,000 $ 16,000,000 Industrial Development Revenue Refunding Bonds - Series 1988 1,980,000 1,980,000 Capital leases and equipment loans 135,000 149,000 ---------------- ---------------- 31,115,000 18,129,000 Less: Current maturities of long-term debt (58,000) (58,000) ---------------- ---------------- $ 31,057,000 $ 18,071,000 ================ ================ As of January 31, 2005 and October 31, 2004, the Company had a total of $29 million and $16 million, respectively, borrowed under its $120 million revolving credit facility at weighted average interest rates of 3.5% and 2.9%, respectively. The revolving credit facility contains both financial and non-financial covenants. As of January 31, 2005, the Company believes it is in compliance with all such covenants. The interest rates on the Series 1988 industrial development revenue bonds were 1.9% and 1.8% as of January 31, 2005 and October 31, 2004, respectively. 6. SHAREHOLDERS' EQUITY Changes in consolidated shareholders' equity for the three months ended January 31, 2005 are as follows: CLASS A CAPITAL IN COMMON COMMON EXCESS OF RETAINED STOCK STOCK PAR VALUE EARNINGS ------------ ------------ ------------ ------------ Balances as of October 31, 2004 $ 99,000 $ 143,000 $187,950,000 $ 59,210,000 Net income -- -- -- 4,428,000 Cash dividend ($.025 per share) -- -- -- (610,000) Tax benefit from stock option exercises -- -- 2,538,000 -- Proceeds from stock option exercises 1,000 1,000 486,000 -- Other -- 1,000 1,000 2,000 ------------ ------------ ------------ ------------ Balances as of January 31, 2005 $ 100,000 $ 145,000 $190,975,000 $ 63,030,000 ============ ============ ============ ============ 9

7. RESEARCH AND DEVELOPMENT EXPENSES Cost of sales for the three months ended January 31, 2005 and 2004 includes approximately $2.4 million and $2.1 million, respectively, of new product research and development expenses. The expenses are net of reimbursements pursuant to research and development cooperation and joint venture agreements, which were not significant. 8. RESTRUCTURING EXPENSES During the first quarter of fiscal 2005, the Company completed the restructuring activities initiated in fiscal 2004 within certain subsidiaries of the Flight Support Group that provide repair and overhaul services. The following table details the restructuring activity that occurred in fiscal 2005: MANAGEMENT MOVING COSTS AND CONTRACT HIRING/RELOCATION OTHER ASSOCIATED TERMINATION RELATED EXPENSES EXPENSES COSTS TOTALS ----------------- ---------------- ------------ ------------ 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 January 31, 2005 $ -- $ -- $ -- $ -- ================= ================ ============ ============ 9. NET INCOME PER SHARE The following table sets forth the computation of basic and diluted net income per share for the three months ended January 31: THREE MONTHS ENDED JANUARY 31, ------------------------------- 2005 2004 -------------- -------------- Numerator: Net income $ 4,428,000 $ 3,241,000 ============== ============== Denominator: Weighted average common shares outstanding - basic 24,328,337 23,745,244 Effect of dilutive stock options 1,885,240 1,887,755 -------------- -------------- Weighted average common shares outstanding - diluted 26,213,577 25,632,999 ============== ============== Net income per share - basic $ .18 $ .14 Net income per share - diluted $ .17 $ .13 Anti-dilutive stock options excluded 220,173 550,595 10

10. OPERATING SEGMENTS Information on the Company's two operating segments, the Flight Support Group (FSG), consisting of HEICO Aerospace Holdings Corp. and its subsidiaries, and the Electronic Technologies Group (ETG), consisting of HEICO Electronic Technologies Corp. and its subsidiaries, for the three months ended January 31, 2005 and 2004, respectively, is as follows: OTHER, SEGMENT PRIMARILY ------------------------------- CORPORATE AND CONSOLIDATED FSG ETG INTERSEGMENT TOTALS -------------- -------------- -------------- -------------- For the three months ended January 31, 2005: Net sales $ 42,263,000 $ 14,774,000 $ (56,000) $ 56,981,000 Depreciation and amortization 1,136,000 484,000 104,000 1,724,000 Operating income 7,598,000 2,462,000 (1,399,000) 8,661,000 Capital expenditures 734,000 208,000 2,000 944,000 For the three months ended January 31, 2004: Net sales $ 34,257,000 $ 11,939,000 $ (45,000) $ 46,151,000 Depreciation and amortization 1,087,000 405,000 117,000 1,609,000 Operating income 5,326,000 2,484,000 (1,237,000) 6,573,000 Capital expenditures 626,000 518,000 3,000 1,147,000 The total assets held by each operating segment as of January 31, 2005 and October 31, 2004 is as follows: SEGMENT OTHER, ------------------------------- PRIMARILY CONSOLIDATED FSG ETG CORPORATE TOTALS -------------- -------------- -------------- -------------- Total assets as of January 31, 2005 $ 212,710,000 $ 151,473,000 $ 16,793,000 $ 380,976,000 Total assets as of October 31, 2004 212,615,000 136,860,000 14,780,000 364,255,000 11. COMMITMENTS AND CONTINGENCIES GUARANTEES The Company has arranged for standby letters of credit aggregating $1.8 million to meet the security requirement of its insurance company for potential workers' compensation claims. These letters of credit are supported by the Company's $120 million 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. The following table sets forth the changes in the Company's product warranty liability for the three months ended January 31, 2005 and 2004, respectively: 2005 2004 ---------- ---------- Balances as of beginning of fiscal year $ 129,000 $ 633,000 Change in estimate of warranty liability -- (491,000) Accruals for warranties 130,000 34,000 Warranty claims settled (67,000) (33,000) ---------- ---------- Balances as of January 31, $ 192,000 $ 143,000 ========== ========== 11

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 in approximately ten years, or sooner under certain conditions, and the minority holders have the right to cause the Company to purchase their interests commencing in approximately five years, or sooner under certain conditions. As part of the agreement to purchase Connectronics (see Note 2, Acquisition), the Company may be obligated to pay additional purchase consideration of up to $3.8 million in the aggregate should Connectronics meet certain earnings objectives during the first four years following the acquisition. 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 operation or financial position. 12. SUBSEQUENT EVENT In February 2005, the Company, through its HEICO Electronic Technologies Corp. subsidiary, acquired substantially all of the assets of a company that engages in the design and manufacture of power supplies for the laser industry. The purchase price was not significant to the Company's consolidated financial statements. 12

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS OVERVIEW This discussion of our financial condition and results of operations should be read in conjunction with our condensed consolidated financial statements and notes thereto included herein. The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ materially from those estimates if different assumptions were used or different events ultimately transpire. The Company's critical accounting policies, some of which require management to make judgments about matters that are inherently uncertain, are described in Item 7, "Management's Discussion and Analysis of Financial Condition and Results of Operations," under the heading "Critical Accounting Policies" in the Company's Annual Report on Form 10-K for the year ended October 31, 2004. The Company has two operating segments: the Flight Support Group (FSG), consisting of HEICO Aerospace Holdings Corp. (HEICO Aerospace) and its subsidiaries, and the Electronic Technologies Group (ETG), consisting of HEICO Electronic Technologies Corp. and its subsidiaries. 13

RESULTS OF OPERATIONS The following table sets forth the results of the Company's operations, net sales and operating income by segment, and the percentage of net sales represented by the respective items in the Company's Condensed Consolidated Statements of Operations. THREE MONTHS ENDED JANUARY 31, --------------------------------- 2005 2004 -------------- -------------- Net sales $ 56,981,000 $ 46,151,000 -------------- -------------- Cost of sales 36,701,000 30,615,000 Selling, general and administrative expenses 11,619,000 8,963,000 -------------- -------------- Total operating costs and expenses 48,320,000 39,578,000 -------------- -------------- Operating income $ 8,661,000 $ 6,573,000 ============== ============== Net sales by segment: Flight Support Group $ 42,263,000 $ 34,257,000 Electronic Technologies Group 14,774,000 11,939,000 Intersegment sales (56,000) (45,000) -------------- -------------- $ 56,981,000 $ 46,151,000 ============== ============== Operating income by segment: Flight Support Group $ 7,598,000 $ 5,326,000 Electronic Technologies Group 2,462,000 2,484,000 Other, primarily corporate (1,399,000) (1,237,000) -------------- -------------- $ 8,661,000 $ 6,573,000 ============== ============== Net sales 100.0% 100.0% Gross profit 35.6% 33.7% Selling, general and administrative expenses 20.4% 19.4% Operating income 15.2% 14.2% Interest expense 0.4% 0.7% Interest income and other income (expense) 0.1% -- Income tax expense 5.1% 4.7% Minority interests' share of income 2.0% 1.8% Net income 7.8% 7.0% 14

COMPARISON OF FIRST QUARTER OF FISCAL 2005 TO FIRST QUARTER OF FISCAL 2004 Net Sales Net sales for the first quarter of fiscal 2005 increased by 23% to $57.0 million, as compared to net sales of $46.2 million for the first quarter of fiscal 2004. The increase in net sales reflects an increase of $8.0 million (a 23% increase) to $42.3 million in sales within the FSG, and an increase of $2.8 million (a 24% increase) to $14.8 million in sales within the ETG. The FSG's sales increase primarily reflects improved demand for its aftermarket replacement parts and repair and overhaul services, which reflects continued recovery within the commercial airline industry, as well as increased sales of new products. The ETG's sales increase reflects the acquisition of Connectronics (see Note 2, Acquisition, of the Notes to Condensed Consolidated Financial Statements) and increased demand for certain products. Gross Profits and Operating Expenses The Company's gross profit margin improved to 35.6% for the first quarter of fiscal 2005 as compared to 33.7% for the first quarter of fiscal 2004, reflecting higher margins within the FSG offset by a decrease in the ETG margin. The FSG's gross profit margin increase was due principally to improved operating efficiencies within the FSG. The ETG's gross profit margin decrease was primarily due to lower sales of higher margin products. Consolidated cost of sales for the first quarter of fiscal 2005 and 2004 includes approximately $2.4 million and $2.1 million, respectively, of new product research and development expenses. SG&A expenses were $11.6 million and $9.0 million for the first quarter of fiscal 2005 and fiscal 2004, respectively. The increase in SG&A expenses is mainly due to higher sales within the FSG and ETG. As a percentage of net sales, SG&A expenses increased to 20.4% for the first quarter of fiscal 2005 compared to 19.4% for the first quarter of fiscal 2004 primarily as a result of higher personnel costs. Operating Income Operating income of $8.7 million for the first quarter of fiscal 2005 was 32% higher than operating income of $6.6 million for the first quarter of fiscal 2004. The improvement in operating income reflects a $2.3 million increase in operating income of the FSG from $5.3 million for the first quarter of fiscal 2004 to $7.6 million for the first quarter to fiscal 2005 partially offset by a $0.2 million increase in Corporate expenses. Operating income of the ETG was $2.5 million for both the first quarter of fiscal 2005 and 2004. As a percentage of net sales, operating income increased from 14.2% in the first quarter of fiscal 2004 to 15.2% in the first quarter of fiscal 2005. The increase 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 15.5% in the first quarter of fiscal 2004 to 18.0% in the first quarter of fiscal 2005 and a decrease in the ETG's operating income as a percentage of net sales from 20.8% in the first quarter of fiscal 2004 to 16.7% in the first quarter of 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. 15

Interest Expense Interest expense decreased to $233,000 in the first quarter of fiscal 2005 from $331,000 in the first quarter of fiscal 2004. The decrease was principally due to a lower weighted average balance outstanding under the revolving credit facility in the first quarter of fiscal 2005, partially offset by higher interest rates. Interest and Other Income (Expense) Interest and other income (expense) in the first quarter of fiscal 2005 and fiscal 2004 were not material. 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 Microwave Technology, LLC. The increase from the first quarter of fiscal 2004 to the first quarter of fiscal 2005 was primarily attributable to higher earnings of the FSG. Net Income The Company's net income was $4.4 million, or $0.17 per diluted share, for the first quarter of fiscal 2005 compared to $3.2 million, or $0.13 per diluted share, for the first quarter of fiscal 2004 reflecting the increased operating income referenced above. OUTLOOK The Company reported increased sales in its two business segments reflecting both organic growth and growth through acquisitions. The Company believes that the FSG's operating margins will continue to show year over year improvement during the balance of fiscal 2005 while operating margins in the ETG are expected to return to levels approximating those experienced in fiscal 2004. Based on the current strengthening of the markets in which the Company participates and the Company's continued success in introducing new products and services, the Company continues to target growth in fiscal 2005 sales and net income over fiscal 2004 results. 16

LIQUIDITY AND CAPITAL RESOURCES The Company generates cash primarily from its operating activities and financing activities, including borrowings under long-term credit agreements. Principal uses of cash by the Company include acquisitions, payments of principal and interest on debt, capital expenditures, cash dividends and increases in working capital. The Company believes that its net cash provided by operating activities and available borrowings under its revolving credit facility will be sufficient to fund cash requirements for the foreseeable future. Operating Activities Net cash provided by operating activities was $4.0 million for the first three months of fiscal 2005, consisting primarily of net income of $4.4 million, a tax benefit on stock option exercises of $2.5 million, depreciation and amortization of $1.7 million, minority interests' share of income of consolidated subsidiaries of $1.1 million, a deferred income tax provision of $1.1 million, and an increase in net operating assets of $6.9 million. The increase in net operating assets (current assets used in operating activities net of current liabilities) primarily reflects the payment of income taxes that were accrued as of October 31, 2004 and a higher investment in inventories required to meet increased sales demand and associated with new product offerings. Net cash provided by operating activities decreased from $7.7 million for the first three months of fiscal 2004 principally as a result of the increase in net operating assets referenced above. Investing Activities Net cash used in investing activities during the first three months of fiscal 2005 related primarily to acquisitions and related costs (principally Connectronics) of $14.7 million and capital expenditures totaling $0.9 million, partially offset by 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). Financing Activities Net cash provided by financing activities during the first three months of fiscal 2005 primarily related to net borrowings of $13.0 million on the Company's revolving credit facility and proceeds from stock option exercises of $0.5 million, partially offset by the payment of $0.6 million in cash dividends on the Company's common stock. The net borrowings on the revolving credit facility reflect $19.0 million borrowed to fund the Connectronics acquisition, to make required income tax payments and for other working capital needs, net of repayments of $6.0 million. OFF-BALANCE SHEET ARRANGEMENTS The Company has arranged for standby letters of credit aggregating $1.8 million to meet the 17

security requirement of its insurance company for potential workers' compensation claims. These letters of credit are supported by the Company's $120 million 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 in approximately ten years, or sooner under certain conditions, and the minority holders have the right to cause the Company to purchase their interests commencing in approximately five years, or sooner under certain conditions. As part of the agreement to purchase Connectronics (See Note 2, Acquisition), the Company may be obligated to pay additional purchase consideration of up to $3.8 million in the aggregate should Connectronics meet certain earnings objectives during the first four years following the acquisition. NEW ACCOUNTING PRONOUNCEMENTS In November 2004, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards No. 151 ("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 is currently evaluating the provisions of SFAS No. 151, but does not currently believe 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 FASB Statement No. 123, "Accounting for Stock-Based Compensation," and supersedes APB Opinion No. 25, "Accounting for Stock Issued to Employees". 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 as of the first reporting period beginning after June 15, 2005. Accordingly, the Company will adopt SFAS No. 123(R) in its fourth quarter of fiscal 2005. The Company is currently evaluating the provisions of SFAS No. 123(R) and has not yet determined the impact that this Statement will have on its results of operations or financial position. 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 18

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 Company does not expect the adoption of SFAS No. 153 to have a material effect on its 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 statement 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 in or implied by those statements. Factors that could cause such differences, but are not limited to: lower demand for commercial air travel or airline fleet changes, which could cause lower demand for our goods and services; product specification costs and requirements, which could cause and increase to our costs to complete contracts; governmental and regulatory demands, export policies and restrictions, reductions in defense or space spending by U.S. and/or foreign customers, or competition from existing and new competitors, which could reduce our sales; HEICO's ability to introduce new products and product pricing levels, which could reduce our sales or sales growth; HEICO's ability to make acquisitions and achieve operating synergies from acquired businesses, customer credit risk, interest rates and economic conditions within and outside of the aviation, defense, space and electronics industries, which could negatively impact our costs and revenues; and HEICO's ability to maintain effective internal controls, which could adversely affect our business and the market price of our common stock. We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise. 19

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK Substantially all of the Company's borrowings bear interest at floating interest rates. Based on the outstanding debt balance as of January 31, 2005, a hypothetical 10% increase in interest rates would increase the Company's interest expense by approximately $106,000 on an annual basis. 20

ITEM 4. CONTROLS AND PROCEDURES EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES The Company's Chief Executive Officer and its Chief Financial Officer conducted an evaluation of the effectiveness of the Company's disclosure controls and procedures as of the end of the period covered by this quarterly report. Based upon that evaluation, the Company's Chief Executive Officer and its Chief Financial Officer concluded that the Company's disclosure controls and procedures are effective as of the end of the period covered by this quarterly report. CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING There were no changes in the Company's internal control over financial reporting identified in connection with the evaluation referred to above that occurred during the Company's most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting. 21

PART II. OTHER INFORMATION ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS The Company did not incur any unregistered sales of its equity securities or repurchase any of its equity securities during the first quarter of fiscal 2005. ITEM 6. EXHIBITS EXHIBIT DESCRIPTION ------- ------------------------------------------------ 31.1 Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer. * 31.2 Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer. * 32.1 Section 1350 Certification of Chief Executive Officer. ** 32.2 Section 1350 Certification of Chief Financial Officer. ** --------------- * Filed herewith. ** Furnished herewith. 22

SIGNATURE Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. HEICO CORPORATION Date: March 1, 2005 By: /s/ THOMAS S. IRWIN ------------------------------- Thomas S. Irwin Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer) 23

EXHIBIT INDEX EXHIBIT DESCRIPTION - ------- ------------------------------------------------------------------ 31.1 Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer. 31.2 Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer. 32.1 Section 1350 Certification of Chief Executive Officer. 32.2 Section 1350 Certification of Chief Financial Officer.

                                                                    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 quarterly report on Form 10-Q of HEICO
          Corporation;

     (2)  Based on my knowledge, this quarterly 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 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)) 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)   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

          c)   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 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: March 1, 2005                                  /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 quarterly report on Form 10-Q of HEICO
          Corporation;

     (2)  Based on my knowledge, this quarterly 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 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)) 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)   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

          c)   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 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: March 1, 2005                                  /S/ THOMAS S. IRWIN
                                                     ---------------------------
                                                     Thomas S. Irwin
                                                     Chief Financial Officer
                                                                    Exhibit 32.1

                           SECTION 1350 CERTIFICATION

In connection with the Quarterly Report of HEICO Corporation (the "Company") on
Form 10-Q for the period ended January 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; 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: March 1, 2005                                  /S/ LAURANS A. MENDELSON
                                                     ---------------------------
                                                     Laurans A. Mendelson
                                                     Chief Executive Officer
                                                                    Exhibit 32.2

                           SECTION 1350 CERTIFICATION

In connection with the Quarterly Report of HEICO Corporation (the "Company") on
Form 10-Q for the period ended January 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; 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: March 1, 2005                                  /S/ THOMAS S. IRWIN
                                                     ---------------------------
                                                     Thomas S. Irwin
                                                     Chief Financial Officer