Hexcel
HXL
#2609
Rank
ยฃ4.70 B
Marketcap
ยฃ59.16
Share price
0.19%
Change (1 day)
33.69%
Change (1 year)

Hexcel - 10-Q quarterly report FY


Text size:
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------

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 Quarter Ended June 30, 1996
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 1-8472

-------------

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

Delaware 94-1109521
(State of Incorporation) (I.R.S. Employer Identification No.)

Two Stamford Plaza
281 Tresser Boulevard
Stamford, Connecticut 06901-3238
(Address of principal executive offices and zip code)
Registrant's telephone number, including area code: (203) 969-0666

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 has filed all
documents and reports required to be filed by Section 12, 13 or
15(d) of the Securities Exchange Act of 1934 subsequent to the
distribution of securities under a plan of reorganization
confirmed by a U.S. Bankruptcy Court.
Yes /x/ No / /
--- ---

Indicate the number of shares outstanding of each of the
registrant's classes of common stock, as of the latest
practicable date.

Class Outstanding as of August 9, 1996
----- --------------------------------
COMMON STOCK 36,292,852

- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
HEXCEL CORPORATION AND SUBSIDIARIES


INDEX

PAGE
PART I. FINANCIAL INFORMATION

- Condensed Consolidated Statements of
Operations -- The Quarter and Year-to-Date Periods
Ended June 30, 1996 and July 2, 1995 2

- Condensed Consolidated Balance Sheets --
June 30, 1996 and December 31, 1995 3

- Condensed Consolidated Statements of
Cash Flows -- The Year-to-Date Periods Ended
June 30, 1996 and July 2, 1995 4

- Notes to Condensed Consolidated
Financial Statements 5

- Management's Discussion and Analysis
of Financial Condition and Results of
Operations 15

PART II. OTHER INFORMATION


Item 4. Submission of Matters to a Vote of
Security Holders 22

Item 6. Exhibits and Reports on Form 8-K 23


SIGNATURES 25
HEXCEL CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
- ------------------------------------------------------------------------------------------------
UNAUDITED
------------------------------------------------
THE QUARTER ENDED THE YEAR-TO-DATE ENDED
--------------------- -----------------------
JUNE 30, July 2, JUNE 30, July 2,
(IN THOUSANDS, EXCEPT PER SHARE DATA) 1996 1995 1996 1995
- ------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Net sales $ 166,770 $ 91,023 $ 293,188 $ 176,178
Cost of sales (131,582) (72,968) (231,217) (143,328)
- ------------------------------------------------------------------------------------------------
Gross margin 35,188 18,055 61,971 32,850

Selling, general and administrative
expenses (23,879) (12,106) (41,361) (24,272)
Business acquisition and consolidation
expenses (29,209) - (34,420) -
Other income, net 288 - 2,985 -
- ------------------------------------------------------------------------------------------------
Operating income (loss) (17,612) 5,949 (10,825) 8,578
Interest expense (4,849) (2,079) (8,482) (4,442)
Bankruptcy reorganization expenses - (826) - (2,951)
- ------------------------------------------------------------------------------------------------
Income (loss) from continuing operations
before income taxes (22,461) 3,044 (19,307) 1,185
Provision for income taxes (1,206) (1,094) (2,512) (1,604)
- ------------------------------------------------------------------------------------------------
Income (loss) from continuing
operations (23,667) 1,950 (21,819) (419)

Discontinued operations:
Losses during phase-out period - (185) - (297)
- ------------------------------------------------------------------------------------------------
Net income (loss) $(23,667) $ 1,765 $ (21,819) $ (716)
- ------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------
Net income (loss) per share and equivalent
share:
Primary and fully diluted:
Continuing operations $ (0.65) $ 0.11 $ (0.72) $(0.03)
Discontinued operations - (0.01) - (0.02)
- ------------------------------------------------------------------------------------------------
Net income (loss) $ (0.65) $ 0.10 $ (0.72) $(0.05)
- ------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------
Weighted average shares and equivalent shares 36,547 18,007 30,483 13,391
- ------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------
</TABLE>


THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS.


2
HEXCEL CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS

<TABLE>
- ----------------------------------------------------------------------------------------
UNAUDITED
-----------------------------
JUNE 30, December 31,
(IN THOUSANDS, EXCEPT PER SHARE DATA) 1996 1995
- ----------------------------------------------------------------------------------------
<S> <C> <C>
ASSETS

Current assets:
Cash and equivalents $ 8,445 $ 3,829
Accounts receivable 153,518 65,888
Inventories 148,203 55,475
Prepaid expenses 5,160 2,863
- ----------------------------------------------------------------------------------------
Total current assets 315,326 128,055
- ----------------------------------------------------------------------------------------
Property, plant and equipment 428,633 203,580
Less accumulated depreciation (129,718) (117,625)
- ----------------------------------------------------------------------------------------
Net property, plant and equipment 298,915 85,955
- ----------------------------------------------------------------------------------------
Intangible assets 48,931 1,832
Investments and other assets 11,581 14,760
- ----------------------------------------------------------------------------------------
Total assets $ 674,753 $ 230,602
- ----------------------------------------------------------------------------------------
LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
Notes payable and current maturities of
long-term liabilities $ 19,561 $ 1,802
Accounts payable 60,324 22,904
Accrued liabilities 71,329 41,779
Accrued business consolidation costs 24,642 -
- ----------------------------------------------------------------------------------------
Total current liabilities 175,856 66,485
- ----------------------------------------------------------------------------------------
Notes payable and capital lease obligations,
less current maturities 246,635 88,342
Indebtedness to related parties, less current
maturities 31,528 -
Deferred liabilities 49,815 27,401
- ----------------------------------------------------------------------------------------
Stockholders' equity
Common stock, $0.01 par value, 100,000 shares
authorized, shares issued and outstanding of
36,288 in 1996 and 18,091 in 1995 363 181
Additional paid-in capital 257,905 111,259
Accumulated deficit (91,800) (69,981)
Minimum pension obligation adjustment (535) (535)
Cumulative currency translation adjustment 4,986 7,450
- ----------------------------------------------------------------------------------------
Total stockholders' equity 170,919 48,374
- ----------------------------------------------------------------------------------------
Total liabilities and stockholders' equity $ 674,753 $ 230,602
- ----------------------------------------------------------------------------------------
</TABLE>

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS.


3
HEXCEL CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
- ---------------------------------------------------------------------------------
UNAUDITED
--------------------------
JUNE 30, July 2,
THE YEAR-TO-DATE ENDED (IN THOUSANDS) 1996 1995
- ---------------------------------------------------------------------------------
<S> <C> <C>
Loss from continuing operations $ (21,819) $ (419)
Reconciliation to net cash provided (used)
by continuing operations:
Depreciation and amortization 9,977 5,855
Accrued business acquisition and consolidation
expenses 34,420 -
Business acquisition and consolidation payments (2,256) -
Working capital changes and other (21,659) (17,390)
- ---------------------------------------------------------------------------------
Net cash used by continuing operations (1,337) (11,954)
Net cash provided by discontinued operations - 548
- ---------------------------------------------------------------------------------
Net cash used by operating activities (1,337) (11,406)
- ---------------------------------------------------------------------------------
Cash flows from investing activities:
Capital expenditures (8,652) (4,585)
Proceeds from equipment sold - 17
Cash paid for the Acquired Ciba Business (25,000) -
Cash paid for the Acquired Hercules Business (135,000) -
Proceeds from sale of Chandler, Arizona
manufacturing facility and certain related
assets and technology 1,560 26,694
Proceeds from sale of discontinued European
resins business - 2,602
- ---------------------------------------------------------------------------------
Net cash provided (used) by investing
activities (167,092) 24,728
- ---------------------------------------------------------------------------------
Cash flows from financing activities:
Proceeds from issuance of long-term debt 163,703 3,891
Payments of long-term debt (8,006) (5,939)
Proceeds of short-term debt, net 15,174 17,678
Proceeds from issuance of common stock 2,191 48,739
Payments of allowed claims pursuant to the
Reorganization Plan - (78,144)
- ---------------------------------------------------------------------------------
Net cash provided (used) by financing
activities 173,062 (13,775)
- ---------------------------------------------------------------------------------
Effect of exchange rate changes on cash and equivalents (17) (478)
- ---------------------------------------------------------------------------------
Net increase (decrease) in cash and equivalents 4,616 (931)
Cash and equivalents at beginning of year 3,829 931
- ---------------------------------------------------------------------------------
Cash and equivalents at end of period $ 8,445 $ -
- ---------------------------------------------------------------------------------
</TABLE>

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS.


4
HEXCEL CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


NOTE 1 -- BASIS OF ACCOUNTING

The accompanying condensed consolidated financial statements have been
prepared from the unaudited records of Hexcel Corporation and subsidiaries
("Hexcel" or the "Company") in accordance with generally accepted accounting
principles, and, in the opinion of management, include all adjustments
necessary to present fairly the balance sheet of the Company as of June 30,
1996, and the results of operations for the quarters and year-to-date periods
ended June 30, 1996 and July 2, 1995, and the cash flows for the year-to-date
periods ended June 30, 1996 and July 2, 1995. The condensed consolidated
balance sheet of the Company as of December 31, 1995 was derived from the
audited 1995 consolidated balance sheet. Certain information and footnote
disclosures normally included in financial statements have been omitted
pursuant to rules and regulations of the Securities and Exchange Commission.
Certain prior quarter amounts in the condensed consolidated financial
statements and notes have been reclassified to conform to the 1996
presentation. These condensed consolidated financial statements should be
read in conjunction with the consolidated financial statements and notes
thereto included in the Company's 1995 Annual Report on Form 10-K.

As discussed in Note 2, Hexcel acquired the worldwide composites
division of Ciba-Geigy Limited, a Swiss corporation ("Ciba"), and Ciba-Geigy
Corporation, a New York corporation ("CGC"), including Ciba's and CGC's
composite materials, parts and structures businesses (the "Acquired Ciba
Business"), on February 29, 1996. Accordingly, the condensed consolidated
balance sheet as of June 30, 1996 includes the financial position of the
Acquired Ciba Business as of that date, and the condensed consolidated
statements of operations and cash flows for the year-to-date period ended
June 30, 1996 include the results of operations and cash flows, respectively,
of the Acquired Ciba Business for the period from March 1, 1996 through June
30, 1996.

In addition, as discussed in Note 2, Hexcel acquired the composite
products division of Hercules Incorporated ("Hercules"), including Hercules'
carbon fibers and prepreg businesses (the "Acquired Hercules Business"), on
June 27, 1996. Accordingly, the condensed consolidated balance sheet as of
June 30, 1996 includes the financial position of the Acquired Hercules
Business as of that date. The condensed consolidated statements of
operations and cash flows for the year-to-date period ended June 30, 1996 do
not include the results of operations and cash flows, respectively, of the
Acquired Hercules Business.


5
NOTE 2 -- BUSINESS ACQUISITIONS

ACQUIRED CIBA BUSINESS

Hexcel acquired the worldwide composites division of Ciba and CGC on
February 29, 1996. The Acquired Ciba Business is engaged in the manufacture
and marketing of composite materials, parts and structures for aerospace,
recreation and general industrial markets. Product lines include fabrics,
prepregs, adhesives, honeycomb core, sandwich panels and fabricated
components, as well as structures and interiors primarily for the commercial
and military aerospace markets.

The acquisition of the Acquired Ciba Business was consummated pursuant
to a Strategic Alliance Agreement dated as of September 29, 1995 among Ciba,
CGC, and Hexcel, as amended (the "Strategic Alliance Agreement"). Under the
Strategic Alliance Agreement, the Company acquired the assets (including the
capital stock of certain non-U.S. subsidiaries) and assumed the liabilities
of the Acquired Ciba Business other than certain excluded assets and
liabilities in exchange for: (a) approximately 18 million newly issued
shares of Hexcel common stock; (b) $25,000 in cash; and (c) undertakings to
deliver to Ciba and/or one or more of its subsidiaries, following completion
of certain post-closing adjustment procedures contemplated by the Strategic
Alliance Agreement, senior subordinated notes in an aggregate principal
amount of approximately $43,000, subject to certain adjustments (the "Senior
Subordinated Notes"), and senior demand notes in a principal amount equal to
the cash on hand at certain of the non-U.S. subsidiaries included in the
Acquired Ciba Business (the "Senior Demand Notes").

In connection with the acquisition of the Acquired Ciba Business, Hexcel
acquired Danutec Werkstoff AG ("Danutec"), an Austrian subsidiary of Ciba, on
May 30, 1996. The acquisition of Danutec was completed pursuant to the
Strategic Alliance Agreement. Furthermore, under the terms of the Strategic
Alliance Agreement, certain assets of Ciba affiliates that continue to act as
distributors for the Acquired Ciba Business (the "Ciba Distributors") will be
acquired by the Company from time to time prior to February 28, 1997.

As of June 30, 1996, the aggregate principal amount of Senior
Subordinated Notes to be issued to Ciba, determined in accordance with the
relevant provisions of the Strategic Alliance Agreement, was estimated at
approximately $34,100. However, the actual aggregate principal amount of the
Senior Subordinated Notes is expected to exceed $34,100 as a result of the
pending acquisition from Ciba of certain assets of the Ciba Distributors that
have not yet been transferred to Hexcel. Pursuant to the Strategic Alliance
Agreement, the aggregate principal amount of the Senior Subordinated Notes
will be adjusted to reflect the acquisition of these assets at such times as
the acquisitions are completed.

In connection with the acquisition of the Acquired Ciba Business, Hexcel
obtained a three-year revolving credit facility of up to $175,000 (the
"Senior Secured Credit Facility") to: (a) fund the cash component of the
purchase price; (b) refinance outstanding indebtedness under certain U.S. and
European credit facilities; and (c) provide for the ongoing working capital
and other financing requirements of the Company, including business
consolidation activities, on a worldwide basis.


6
ACQUIRED HERCULES BUSINESS

Hexcel acquired the assets of the composite products division of
Hercules (including the stock of Hercules Aerospace Espana, S.A. ("HAESA"))
on June 27, 1996. The Acquired Hercules Business, which manufactures carbon
fibers and prepregs for aerospace, recreation and general industrial markets,
was purchased for $135,000 in cash subject to certain post-closing
adjustments. Hexcel and Hercules have agreed that in the event applicable
Spanish antitrust authorities were to take certain adverse actions in respect
to the Company's acquisition of HAESA, Hexcel has the option to sell its
interest in HAESA back to Hercules for the allocated purchase price paid for
HAESA.

In connection with the acquisition of the Acquired Hercules Business,
Hexcel replaced the Senior Secured Credit Facility with a new revolving
credit facility (the "Revolving Credit Facility") of up to $310,000. As a
result of the Company's issuance of convertible subordinated notes on July
24, 1996 (see Note 6), maximum availability under the Revolving Credit
Facility was reduced from $310,000 to approximately $250,000, in accordance
with the terms of that facility. Proceeds from the Revolving Credit Facility
were used to repay approximately $70,100 of outstanding borrowings under the
Senior Secured Credit Facility and to finance the purchase of the Acquired
Hercules Business. Borrowings under the Revolving Credit Facility are also
available for ongoing working capital and other financing requirements of the
Company, including business consolidation activities (see Note 3).

HISTORICAL AND PRO FORMA FINANCIAL INFORMATION

The assets acquired and the liabilities assumed or incurred in
connection with the acquisitions of the Acquired Ciba Business and the
Acquired Hercules Business were:

- --------------------------------------------------------------------------------
ACQUIRED ACQUIRED TOTAL
CIBA HERCULES ACQUIRED
BUSINESS BUSINESS BUSINESSES
- --------------------------------------------------------------------------------
ASSETS ACQUIRED:
Accounts receivable $ 53,861 $ 16,819 $ 70,680
Inventories 64,498 22,289 86,787
Net property, plant and
equipment 120,823 102,720 223,543
Intangible assets 46,318 -- 46,318
Other assets 3,069 642 3,711
- --------------------------------------------------------------------------------
Total assets acquired $ 288,569 $ 142,470 $ 431,039
- --------------------------------------------------------------------------------

LIABILITIES ASSUMED OR INCURRED:
Accounts payable and accrued
liabilities $ 63,857 $ 6,968 $ 70,825
Notes payable and capital
lease obligations 37,851 135,003 172,854
Indebtedness to related parties,
less current maturities 31,528 -- 31,528
Deferred liabilities 14,331 499 14,830
- --------------------------------------------------------------------------------
Total liabilities assumed
or incurred $ 147,567 $ 142,470 $ 290,037
- --------------------------------------------------------------------------------

Increase in Common Stock and
Additional Paid-in Capital $ 141,002 -- $ 141,002
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------


7
The pro forma net sales, net loss and net loss per share of Hexcel for the
year-to-date periods ended June 30, 1996 and July 2, 1995, giving effect to
the acquisitions of the Acquired Ciba Business and the Acquired Hercules
Business as if those acquisitions had occurred at the beginning of the
periods presented, were:

- -----------------------------------------------------------------
THE YEAR-TO-DATE ENDED
-------------------------
6/30/96 7/2/95
- -----------------------------------------------------------------
Pro forma net sales $ 397,021 $ 394,049
Pro forma net loss (23,448) (7,807)
Pro forma net loss per share (0.65) (0.23)
- -----------------------------------------------------------------
- -----------------------------------------------------------------

NOTE 3 -- BUSINESS CONSOLIDATION

On May 9, 1996, Hexcel announced that its Board of Directors had
approved a plan for consolidating the Company's operations over a period of
three years. The total expense of this program is estimated to be
approximately $49,000, including $5,211 and $29,209 of expenses recorded in
the first and second quarters of 1996, respectively, and another $15,000 to
be recorded in future periods. Cash expenditures necessary to complete the
business consolidation program are expected to total approximately $44,000,
net of estimated proceeds from asset sales.

The objective of the business consolidation program is to integrate
acquired assets and operations into Hexcel, and to reorganize the Company's
manufacturing and research activities around strategic centers dedicated to
select product technologies. The business consolidation is also intended to
eliminate excess manufacturing capacity and redundant administrative
functions. Specific actions contemplated by the consolidation program
include the previously announced closure of the Anaheim, California facility
acquired from Ciba, the closure of a portion of the Welkenraedt, Belgium
facility, the reorganization of the Company's manufacturing operations in
France, the consolidation of the Company's U.S. special process manufacturing
activities, and the integration of sales and marketing resources. The
business consolidation is expected to result in a net reduction of
approximately 325 employees, primarily in manufacturing. The consolidation
program calls for the elimination of approximately 470 existing positions at
certain locations, partially offset by the addition of approximately 145 new
positions at other locations.

Management expects that the business consolidation program will take up
to three years to complete, in part because of aerospace industry
requirements to "qualify" specific equipment and manufacturing facilities for
the manufacture of certain products. Based on Hexcel's experience with
previous plant consolidations, these qualification requirements necessitate
an approach to the consolidation of manufacturing facilities that will
require two to three years to complete.


8
Changes in accrued business consolidation costs for the period from
December 31, 1995 to June 30, 1996 were as follows:

- ------------------------------------------------------------------------------
EMPLOYEE FACILITY
SEVERANCE CLOSURE &
AND EQUIPMENT
RELOCATION RELOCATION OTHER TOTAL
- ------------------------------------------------------------------------------
BALANCE AS OF 12/31/95 -- -- -- --

THE QUARTER ENDED 3/31/96:
Accrued expenses -- -- $ 5,211 $ 5,211
Cash expenditures -- -- (1,191) (1,191)
Non-cash usage -- -- (3,635) (3,635)
- ------------------------------------------------------------------------------
BALANCE AS OF 3/31/96 -- -- 385 385

THE QUARTER ENDED 6/30/96:
Accrued expenses $ 15,587 $ 6,678 6,944 29,209
Purchase price adjustments 8,401 2,816 139 11,356
Cash expenditures -- -- (1,065) (1,065)
Non-cash usage, including
asset write-downs -- (6,678) (4,678) (11,356)
- ------------------------------------------------------------------------------
BALANCE AS OF 6/30/96 $ 23,988 $ 2,816 $ 1,725 $ 28,529
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------

During the first quarter of 1996, Hexcel incurred $3,635 of compensation
expense resulting from stock options which vested in connection with the
acquisition of the Acquired Ciba Business. This compensation expense is based
on the difference between the exercise price of the stock options granted and
the market price of Hexcel's common stock on February 21, 1996, the date that
the Company's stockholders approved the incentive stock plan under which
these options were granted. The recognition of compensation expense in
connection with these stock options resulted in a corresponding $3,635
increase in the additional paid-in capital of the Company.

During the second quarter of 1996, Hexcel accrued $11,356 of business
consolidation costs that are directly attributable to the Acquired Ciba
Business. The accrual of these costs has been reflected as an adjustment to
the purchase of the Acquired Ciba Business, in accordance with generally
accepted accounting principles, resulting in a corresponding increase in the
intangible assets of the Company.

During the second quarter of 1996, Hexcel wrote down various assets by
$9,325, in connection with the decision to close a portion of one
manufacturing facility and dispose of certain manufacturing equipment, as
well as to dispose of certain research equipment and related assets. These
write-downs were required to reduce the applicable assets to estimated net
realizable value.

As of June 30, 1996, $3,887 of accrued business consolidation costs were
included in "Deferred liabilities" in the accompanying condensed consolidated
balance sheet.


9
NOTE 4 -- INVENTORIES

Inventories as of June 30, 1996 and December 31, 1995 were:

- ---------------------------------------------------------------------------
6/30/96 12/31/95
- ---------------------------------------------------------------------------
Raw materials $ 70,127 $22,257
Work in progress 37,451 13,688
Finished goods 37,803 17,778
Supplies 2,822 1,752
- ---------------------------------------------------------------------------
Total inventories $148,203 $55,475
- ---------------------------------------------------------------------------
- ---------------------------------------------------------------------------

Hexcel acquired inventories totaling $86,787 in connection with the
acquisitions of the Acquired Ciba Business and the Acquired Hercules Business.

NOTE 5 -- INTANGIBLE ASSETS

Intangible assets as of June 30, 1996 are comprised primarily of
goodwill attributable to the acquisition of the Acquired Ciba Business on
February 29, 1996 and the related acquisition of Danutec on May 30, 1996.
Substantially all such assets are amortized over a period of 20 years.

NOTE 6 -- NOTES PAYABLE, CAPITAL LEASE OBLIGATIONS AND INDEBTEDNESS TO
RELATED PARTIES

Notes payable, capital lease obligations and indebtedness to related
parties as of June 30, 1996 and December 31, 1995 were:

- ---------------------------------------------------------------------------
6/30/96 12/31/95
- ---------------------------------------------------------------------------
Revolving Credit Facility $204,347 --
1995 U.S. credit facility -- $30,091
European credit facilities and notes payable 19,391 18,064
Senior Subordinated Notes payable to Ciba,
net of discount 31,528 --
7% convertible subordinated debentures,
due 2011 25,625 25,625
Obligations under IDRB variable rate demand
notes, due through 2024, net 8,450 11,990
Senior Demand Notes payable to Ciba 5,329 --
Capital lease obligations 1,730 3,217
Various U.S. notes payable, due through 2007 1,324 1,157
- ---------------------------------------------------------------------------
Total notes payable, capital lease obligations
and indebtedness to related parties $297,724 $90,144
- ---------------------------------------------------------------------------
- ---------------------------------------------------------------------------
Notes payable and current maturities of
long-term liabilities $ 19,561 $ 1,802
Notes payable and capital lease obligations,
less current maturities 246,635 88,342
Indebtedness to related parties, less current
maturities 31,528 --
- ---------------------------------------------------------------------------
Total notes payable, capital lease obligations
and indebtedness to related parties $297,724 $90,144
- ---------------------------------------------------------------------------
- ---------------------------------------------------------------------------


10
REVOLVING CREDIT FACILITY

In connection with the acquisition of the Acquired Hercules Business
on June 27, 1996, Hexcel obtained the Revolving Credit Facility to: (a)
refinance outstanding indebtedness under the Senior Secured Credit Facility;
(b) finance the purchase of the Acquired Hercules Business; and (c) provide
for the ongoing working capital and other financing requirements of the
Company, including business consolidation activities, on a worldwide basis.
The Revolving Credit Facility initially provided for up to $310,000 in
borrowing capacity. However, as a result of the Company's issuance of
convertible subordinated notes on July 24, 1996, maximum availability under
the Revolving Credit Facility was reduced from $310,000 to approximately
$250,000, in accordance with the terms of that facility.

Interest on outstanding borrowings under the Revolving Credit
Facility is computed at an annual rate of 0.4% in excess of the applicable
London interbank rate or, at the option of Hexcel, at the base rate of the
administrative agent for the lenders. In addition, the Revolving Credit
Facility is subject to a commitment fee of approximately 0.2% per annum on
the unused portion of the facility and a letter of credit fee of up to 0.4%
per annum on the outstanding face amount of letters of credit.

The Revolving Credit Facility is secured by a pledge of stock of
certain of Hexcel's subsidiaries. In addition, the Company is subject to
various financial covenants and restrictions under the Revolving Credit
Facility, and is generally prohibited from paying dividends or redeeming
capital stock.

The Revolving Credit Facility replaced the Senior Secured Credit
Facility, which had previously replaced certain U.S. and European credit
facilities that were available to the Company and in use as of December 31,
1995. As a result of the extinguishment of the Senior Secured Credit
Facility, Hexcel wrote off $1,800 of capitalized debt financing costs in the
second quarter of 1996. The Company wrote off $1,600 of capitalized debt
financing costs in the first quarter of 1996 in connection with the
extinguishment of certain U.S. and European credit facilities. Both
write-offs are included in "Interest expense" in the accompanying condensed
consolidated statements of operations for the applicable periods.

CONVERTIBLE SUBORDINATED NOTES

On July 24, 1996, Hexcel completed an offering of $114,500 in
convertible subordinated notes due 2003 (the "Convertible Subordinated
Notes"), including $14,500 in notes sold to the underwriters pursuant to the
exercise of an over-allotment option. The Convertible Subordinated Notes
carry an annual interest rate of 7% and are convertible into Hexcel common
stock at a conversion price of $15.81 per share. Net proceeds of $111,351
from this offering were used to repay outstanding borrowings under the
Revolving Credit Facility.

OBLIGATION TO ISSUE SENIOR SUBORDINATED NOTES PAYABLE TO CIBA-GEIGY

In connection with the acquisition of the Acquired Ciba Business,
Hexcel has undertaken to deliver to Ciba the Senior Subordinated Notes. The
Senior Subordinated Notes will be general unsecured obligations of the
Company. As discussed in Note 2, the aggregate principal amount of Senior
Subordinated Notes to be issued to Ciba, determined in accordance with the
Strategic Alliance Agreement, was approximately $34,100 as of June 30, 1996.
However, the actual

11
aggregate principal amount of the Senior Subordinated Notes is expected to
exceed this amount as a result of the pending acquisition of certain assets
of the Ciba Distributors that have not yet been transferred to the Company.

As of June 30, 1996, the fair value of the obligation to issue the
Senior Subordinated Notes was $31,528, which is $2,572 lower than the
aggregate principal amount as of that date. The $2,572 discount reflects the
absence of certain call protection provisions from the terms of the Senior
Subordinated Notes and the difference between the stated interest rate on the
Senior Subordinated Notes and the estimated market rate for debt obligations
of comparable quality and maturity. The Senior Subordinated Notes will bear
interest for three years at a rate of 7.5% per annum, payable semiannually,
from February 29, 1996. The interest rate will increase to 10.5% per annum on
the third anniversary of the acquisition of the Acquired Ciba Business, and
by an additional 0.5% per year thereafter until the Senior Subordinated Notes
mature in the year 2003.

As of June 30, 1996, Ciba owned 49.7% of Hexcel's issued and
outstanding common stock, and four of the Company's ten directors were
members of Ciba management. Accordingly, the Company's obligation to issue
the Senior Subordinated Notes has been classified as "Indebtedness to related
parties" in the accompanying condensed consolidated balance sheet as of June 30,
1996.

OBLIGATION TO ISSUE SENIOR DEMAND NOTES PAYABLE TO CIBA-GEIGY

Under the terms of the Strategic Alliance Agreement, the cash on hand
at certain of the European subsidiaries included in the Acquired Ciba
Business was acquired by Hexcel in exchange for an undertaking to deliver to
Ciba and/or one or more of its subsidiaries the Senior Demand Notes. The
Senior Demand Notes, totaling $5,329, are expected to be presented for
payment prior to December 31, 1996.

NOTE 7 -- DEFERRED LIABILITIES

Deferred liabilities as of June 30, 1996 and December 31, 1995 were
comprised primarily of various pension, retirement and post-retirement
benefit liabilities, as well as deferred tax liabilities and certain other
long-term obligations.

NOTE 8 -- NON-CASH FINANCING ACTIVITIES

In addition to a cash payment of $25,000 and the obligations to issue
the Senior Subordinated Notes and the Senior Demand Notes, the consideration
paid for the Acquired Ciba Business included approximately 18 million shares
of newly issued Hexcel common stock. The aggregate value of these shares was
estimated to be approximately $144,200, based on a discounted market price of
$8 per share multiplied by the number of shares issued. The discounted
market price of $8 per share was based on a market price of $10 per share
during a reasonable period before and after December 12, 1995, the date that
the terms for determining the total consideration to be paid by the Company
were finalized, and a discount rate of 20%. The 20% discount reflects the
illiquidity of the Hexcel common stock issued to Ciba caused by the size of
Ciba's holding, the contractual restrictions on transferring such shares and,
accordingly, limitations on the price Ciba

12
could realize, the contractual limitation on the per share price Ciba could
realize in certain types of transactions, the fact that such shares are
"restricted securities" within the meaning of the Securities Act of 1933,
and various other factors.

NOTE 9 -- OTHER INCOME, NET

Other income of $2,985 for the year-to-date period ended June 30,
1996 was largely attributable to the receipt of an additional $1,560 of cash
in connection with the disposition of the Chandler, Arizona manufacturing
facility and certain related assets and technology in 1994, and to the
partial settlement for $1,054 of a claim arising from the sale of certain
assets in 1991.

NOTE 10 -- BANKRUPTCY REORGANIZATION

On January 12, 1995, the United States Bankruptcy Court for the
Northern District of California entered an order dated January 10, 1995
confirming the First Amended Plan of Reorganization (the "Reorganization
Plan") proposed by Hexcel and the Official Committee of Equity Security
Holders (the "Equity Committee"). On February 9, 1995, the Reorganization
Plan became effective and Hexcel emerged from the bankruptcy reorganization
proceedings which had begun on December 6, 1993, when Hexcel filed a
voluntary petition for relief under the provisions of Chapter 11 of the
United States Bankruptcy Code.

The Reorganization Plan which became effective on February 9, 1995
provided, among other things, for the reinstatement or payment in full, with
interest, of all allowed claims, including prepetition accounts payable and
notes payable. On February 9, 1995, Hexcel paid $78,144 in prepetition
claims and interest, and reinstated another $60,575 in prepetition
liabilities. The payment of claims and interest was financed with: (a) cash
proceeds of $26,694 received in the first quarter of 1995 from the sale of
the Company's Chandler, Arizona manufacturing facility and related assets and
technology; (b) cash proceeds of $2,602 received in the first quarter of 1995
from the sale of the Company's European resins business; (c) the $50,000 in
cash received from Mutual Series Fund Inc. in connection with a standby
purchase agreement with respect to a subscription rights offering for
additional shares of new common stock; and (d) borrowings under a U.S.
revolving credit facility. The subscription rights offering for additional
shares of new common stock was subsequently concluded on April 6, 1995, with
a total of 10.8 million shares of new common stock having been issued between
February 9, 1995 and April 6, 1995.

Professional fees and other costs directly related to bankruptcy
proceedings were expensed as incurred, and have been reflected in the
condensed consolidated statement of operations for the quarter and
year-to-date period ended July 2, 1995 as "Bankruptcy reorganization
expenses." Bankruptcy reorganization expenses consisted primarily of
professional fees paid to legal and financial advisors of Hexcel, the Equity
Committee and the Official Committee of Unsecured Creditors. In addition,
these expenses included incentives for employees to remain with the Company
for the duration of bankruptcy proceedings and the write-off of previously
capitalized costs related to the issuance of prepetition debt, as required by
generally accepted accounting principles. The resolution of certain
bankruptcy-related issues, including the final settlement of

13
disputed claims and professional fees, resulted in bankruptcy reorganization
expenses being incurred after the effective date of the Reorganization Plan.













14
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS


BUSINESS ACQUISITIONS

ACQUIRED CIBA BUSINESS

Hexcel Corporation and subsidiaries ("Hexcel" or the "Company")
acquired the worldwide composites division of Ciba-Geigy Limited, a Swiss
corporation ("Ciba"), and Ciba-Geigy Corporation, a New York corporation
("CGC"), including Ciba's and CGC's composite materials, parts and structures
businesses (the "Acquired Ciba Business"), on February 29, 1996. The
Acquired Ciba Business is engaged in the manufacture and marketing of
composite materials, parts and structures for aerospace, recreation and
general industrial markets. Product lines include fabrics, prepregs,
adhesives, honeycomb core, sandwich panels and fabricated components, as well
as structures and interiors primarily for the commercial and military
aerospace markets.

The acquisition of the Acquired Ciba Business was consummated
pursuant to a Strategic Alliance Agreement dated as of September 29, 1995
among Ciba, CGC, and Hexcel, as amended (the "Strategic Alliance Agreement").
Under the Strategic Alliance Agreement, the Company acquired the assets
(including the capital stock of certain non-U.S. subsidiaries) and assumed
the liabilities of the Acquired Ciba Business other than certain excluded
assets and liabilities in exchange for: (a) approximately 18 million newly
issued shares of Hexcel common stock; (b) $25 million in cash; and (c)
undertakings to deliver to Ciba and/or one or more of its subsidiaries,
following completion of certain post-closing adjustment procedures
contemplated by the Strategic Alliance Agreement, senior subordinated notes
in an aggregate principal amount of approximately $43 million, subject to
certain adjustments (the "Senior Subordinated Notes"), and senior demand
notes in a principal amount equal to the cash on hand at certain of the
non-U.S. subsidiaries included in the Acquired Ciba Business (the "Senior
Demand Notes").

In connection with the acquisition of the Acquired Ciba Business,
Hexcel acquired Danutec Werkstoff AG ("Danutec"), an Austrian subsidiary of
Ciba, on May 30, 1996. The acquisition of Danutec was completed pursuant to
the Strategic Alliance Agreement. Furthermore, under the terms of the
Strategic Alliance Agreement, certain assets of Ciba affiliates that continue
to act as distributors for the Acquired Ciba Business (the "Ciba
Distributors") will be acquired by the Company from time to time prior to
February 28, 1997.

As of June 30, 1996, the aggregate principal amount of the Senior
Subordinated Notes to be issued to Ciba, determined in accordance with the
relevant provisions of the Strategic Alliance Agreement, was estimated at
approximately $34.1 million. However, the actual aggregate principal amount
of the Senior Subordinated Notes is expected to exceed $34.1 million as a
result of the pending acquisition from Ciba of certain assets of the Ciba
Distributors that have not yet been transferred to the Company. Pursuant to
the Strategic Alliance Agreement, the aggregate principal amount of the
Senior Subordinated Notes will be adjusted to reflect the acquisition of
these assets at such times as the acquisitions are completed.

15
ACQUIRED HERCULES BUSINESS

Hexcel acquired the assets of the composite products division of
Hercules Incorporated ("Hercules"), including Hercules' carbon fibers and
prepreg businesses (the "Acquired Hercules Business"), on June 27, 1996. The
Acquired Hercules Business, which manufactures carbon fibers and prepregs for
aerospace, recreation and general industrial markets, was purchased for $135
million in cash subject to certain post-closing adjustments. The assets
acquired by the Company include the stock of Hercules Aerospace Espana, S.A.
("HAESA"). Hexcel and Hercules have agreed that in the event applicable
Spanish antitrust authorities were to take certain adverse actions in respect
to the Company's acquisition of HAESA, Hexcel has the option to sell its
interest in HAESA back to Hercules for the allocated purchase price paid for
HAESA.

BUSINESS CONSOLIDATION

On May 9, 1996, Hexcel announced that its Board of Directors had
approved a plan for consolidating the Company's operations over a period of
three years. The total expense of this consolidation program is estimated to
be approximately $49 million, including $5.2 million and $29.2 million of
expenses recorded in the first and second quarters of 1996, respectively, and
another $15 million of expenses to be recorded in future periods. Cash
expenditures necessary to complete the business consolidation are expected to
total approximately $44 million, net of estimated proceeds from asset sales.

The objective of the business consolidation program is to integrate
acquired assets and operations into Hexcel, and to reorganize the Company's
manufacturing and research activities around strategic centers dedicated to
select product technologies. The consolidation program is also intended to
eliminate excess manufacturing capacity and redundant administrative
functions. Specific actions contemplated by the consolidation program
include the previously announced closure of the Anaheim, California facility
acquired from Ciba, the closure of a portion of the Welkenraedt, Belgium
facility, the reorganization of the Company's manufacturing operations in
France, the consolidation of the Company's U.S. special process manufacturing
activities, and the integration of sales and marketing resources.

Management expects that the business consolidation program will take
up to three years to complete, in part because of aerospace industry
requirements to "qualify" specific equipment and manufacturing facilities for
the manufacture of certain products. Based on Hexcel's experience with
previous plant consolidations, these qualification requirements necessitate
an approach to the consolidation of manufacturing facilities that will
require two to three years to complete. Management estimates that the
business consolidation will result in annual cost savings of approximately
$28 million when it is fully implemented in 1999. During the period from
1996 through 1998, the cash costs associated with the consolidation program,
net of estimated proceeds from asset sales, are expected to equal the
incremental cash savings generated by the program during the same period.

Further discussion of the business consolidation program is contained
in Note 3 to the Condensed Consolidated Financial Statements included in this
Quarterly Report on Form 10-Q.

16
RESULTS OF OPERATIONS

SECOND QUARTER

Net sales for the second quarter of 1996 were $166.8 million,
compared with net sales for the second quarter of 1995 of $91.0 million.
Excluding approximately $69 million of sales attributable to the Acquired
Ciba Business, 1996 second quarter sales were approximately $98 million. The
$7 million increase over the comparable period of 1995 was due to improved
sales of prepregs, honeycomb and machined parts, particularly to the
commercial aerospace market. Most of this increase was in North America.

Gross margin was $35.2 million for the second quarter of 1996, or
21.1% of sales, compared with $18.1 million for the second quarter of 1995,
or 19.8% of sales. The increase reflects both higher sales volumes and
improved manufacturing productivity. Excluding the Acquired Ciba Business,
gross margin as a percentage of sales increased from 19.8% in the second
quarter of 1995 to 24.9% in the comparable quarter of 1996.

The operating loss for the second quarter of 1996 was $17.6 million,
compared with operating income of $5.9 million for the second quarter of
1995. The 1996 quarterly loss includes a previously announced charge for
business acquisition and consolidation activities of $29.2 million, of which
$9.3 million was for non-cash write-downs. Selling, general and
administrative expenses were $23.9 million in the 1996 quarter, versus $12.1
million in the comparable period of 1995. The increase primarily reflects
the acquisition of the Acquired Ciba Business.

Hexcel incurred a net loss of $23.7 million in the second quarter of
1996, or $0.65 per share, compared with net income of $1.8 million in the
second quarter of 1995, or $0.10 per share. In addition to the $29.2 million
charge for business acquisition and consolidation activities, the 1996
quarterly net loss includes $1.8 million of interest expense attributable to
the write-off of capitalized debt financing costs. This write-off resulted
from the replacement of the Company's previous revolving credit facility with
a new credit facility in connection with the acquisition of the Acquired
Hercules Business.

There were approximately 36.5 million weighted average shares and
equivalent shares outstanding during the second quarter of 1996, versus 18.0
million during the comparable quarter of 1995. The difference in the number
of weighted average shares and equivalent shares reflects the issuance of
approximately 18.0 million shares of new common stock to Ciba on February 29,
1996 in connection with the acquisition of the Acquired Ciba Business.

YEAR-TO-DATE

Net sales were $293.2 million for the first half of 1996, compared
with $176.2 million for the first half of 1995. Excluding approximately $96
million of sales attributable to the Acquired Ciba Business, 1996 first half
sales were approximately $197 million. The $21 million increase over the
comparable period of 1995 was due to increased sales of prepregs, honeycomb
and machined parts to the commercial aerospace market, as well as increased
sales of reinforcement fabrics to general industrial markets in Europe.

17
Gross margin was $62.0 million for the first half of 1996, or 21.1%
of sales, compared with $32.9 million for the first half of 1995, or 18.6% of
sales. As with the second quarter, the first half improvement from 1995 to
1996 resulted from higher sales volumes and improved manufacturing
productivity. Excluding the Acquired Ciba Business, gross margin as a
percentage of sales increased from 18.6% in the first half of 1995 to 24.2%
in the comparable period of 1996.

The operating loss for the year-to-date ended June 30, 1996 was $10.8
million, versus operating income for the comparable period of 1995 of $8.6
million. The operating loss for the first half of 1996 includes business
acquisition and consolidation expenses of $34.4 million, and other income of
$3.0 million. Other income was largely attributable to the receipt of an
additional $1.6 million of cash in connection with the disposition of the
Chandler, Arizona manufacturing facility and certain related assets and
technology in 1994, and to the partial settlement for $1.1 million of a claim
arising from the sale of certain assets in 1991.

Hexcel incurred a net loss of $21.8 million in the first half of
1996, or $0.72 per share, compared with a net loss of $0.7 million in the
first half of 1995, or $0.05 per share. The 1996 first half loss includes
$3.4 million of interest expense attributable to the write-off of capitalized
debt financing costs, as well as business acquisition and consolidation
expenses of $34.4 million and other income of $3.0 million. The 1995 first
half loss includes bankruptcy reorganization expenses of $3.0 million.

There were approximately 30.5 million weighted average shares and
equivalent shares outstanding during the first half of 1996, versus 13.4
million during the first half of 1995. The difference in the number of
weighted average shares and equivalent shares reflects the issuance of 10.8
million shares of new common stock between February 9, 1995 and April 6, 1995
in connection with a subscription rights offering and standby purchase
agreement, as well as the issuance of approximately 18.0 million shares of
new common stock to Ciba on February 29, 1996 in connection with the
acquisition of the Acquired Ciba Business.

CAPITAL RESOURCES AND LIQUIDITY

FINANCIAL RESOURCES

In connection with the acquisition of the Acquired Ciba Business,
Hexcel obtained a three-year revolving credit facility of up to $175 million
(the "Senior Secured Credit Facility") to: (a) fund the cash component of the
purchase price; (b) refinance outstanding indebtedness under certain U.S. and
European credit facilities; and (c) provide for the ongoing working capital
and other financing requirements of the Company, including business
consolidation activities, on a worldwide basis. The Senior Secured Credit
Facility was replaced in the second quarter of 1996 by a new revolving credit
facility (the "Revolving Credit Facility") obtained in connection with the
acquisition of the Acquired Hercules Business.

On June 27, 1996, Hexcel obtained the Revolving Credit Facility to:
(a) refinance outstanding indebtedness under the Senior Secured Credit
Facility; (b) finance the purchase of the Acquired Hercules Business; and (c)
provide for the ongoing working capital and other financing requirements of
the Company, including business consolidation activities, on a

18
worldwide basis.  As of June 30, 1996, maximum availability under the
Revolving Credit Facility was $310 million, and outstanding borrowings
totaled approximately $204.3 million. The Revolving Credit Facility expires
in February 1999.

On July 24, 1996, Hexcel completed an offering of $114.5 million in
convertible subordinated notes due in 2003 (the "Convertible Subordinated
Notes"), including $14.5 million in notes sold to the underwriters pursuant
to the exercise of an over-allotment option. The Convertible Subordinated
Notes carry an annual interest rate of 7% and are convertible into Hexcel
common stock at a conversion price of $15.81 per share. The net proceeds of
$111.4 million from this offering were used to repay outstanding borrowings
under the Revolving Credit Facility. As a result of the issuance of the
Convertible Subordinated Notes, maximum availability under the Revolving
Credit Facility was reduced from an initial level of $310 million to
approximately $250 million, in accordance with the terms of that facility.

Management expects that the financial resources of Hexcel will be
sufficient to fund the Company's worldwide operations.

CASH FLOWS

Net cash used by operating activities during the first half of 1996
was $1.3 million. Earnings before business acquisition and consolidation
expenses, other income, interest, taxes, depreciation and amortization
("Adjusted EBITDA") was $30.6 million. This was more than offset by $8.5
million of interest expense, a $23.0 million increase in accounts receivable
and inventories, and $2.3 million of cash payments for business consolidation
activities. The increase in accounts receivable and inventories resulted
from higher sales and production levels. Historically, Hexcel's working
capital requirements are at the highest levels in the second quarter of the
year, reflecting the product delivery schedules of certain of the Company's
customers. Working capital acquired in connection with the acquisitions of
the Acquired Ciba Business and the Acquired Hercules Business are not an
element of operating cash flow.

During the first half of 1995, operating activities used $11.4
million of cash. Adjusted EBITDA was $11.5 million, but the Company incurred
$4.4 million of interest expense, paid $4.6 million in restructuring costs,
and experienced a net increase in accounts receivable and inventories,
largely as a result of higher sales levels. The primary restructuring
activities during the period were the consolidation of certain honeycomb
manufacturing operations at the Company's Casa Grande, Arizona facility,
which is now complete, and the implementation of a new management information
system.

Cash flows from investing and financing activities for the first half
of 1996 primarily reflect the acquisition of the Acquired Ciba Business and
Acquired Hercules Business. In addition to the cash consideration paid for
the Acquired Ciba Business, Hexcel issued approximately 18 million shares of
new common stock to Ciba and incurred obligations to issue Senior
Subordinated Notes and Senior Demand Notes payable to Ciba totaling over $39
million.

Cash flows from investing and financing activities for the first half
of 1995 consisted primarily of the proceeds from the sale of certain assets,
the proceeds from the sale of Hexcel common stock pursuant to a subscription
rights offering and standby purchase agreement, and the payment of allowed
claims pursuant to the Company's Chapter 11 reorganization plan.


19
Adjusted EBITDA is presented for purposes of describing the significant
components of Hexcel's operating cash flows, and is not presented as an
alternative measure of those cash flows or of the Company's operating results
as determined in accordance with generally accepted accounting principles.

CAPITAL EXPENDITURES

Capital expenditures were $8.7 million for the first half of 1996,
compared with $4.6 million for the first half of 1995. As a result of the
reduced spending levels in recent years, the acquisitions of the Acquired
Ciba Business and the Acquired Hercules Business, and the commencement of the
business consolidation program, management expects that capital expenditures
will increase significantly throughout the remainder of 1996. Such expenditures
will be financed with cash generated from operations and borrowings under
available credit facilities.

RISKS, UNCERTAINTIES AND OTHER FACTORS WITH RESPECT TO "FORWARD-
LOOKING STATEMENTS"

Certain statements in this Quarterly Report on Form 10-Q under the
captions "Management's Discussion and Analysis of Financial Condition and
Results of Operations," "Notes to Condensed Consolidated Financial Statements"
and elsewhere constitute "forward-looking statements" within the meaning of
the Private Securities Litigation Reform Act of 1995. Such forward-looking
statements involve known and unknown risks, uncertainties and other factors
that may cause the actual results, performance or achievements of Hexcel, or
industry results, to be materially different from any future results,
performance or achievements expressed or implied by such forward-looking
statements. Such factors include, among others, the following: general
economic and business conditions; industry capacity; changes in customer
preferences; demographic changes; competition; changes in methods of
distribution and technology; changes in political, social and economic
conditions and local regulations, particularly in Europe and Asia; the
assimilation of the Acquired Ciba Business; the assimilation of the Acquired
Hercules Business; the loss of any significant customers; changes in business
strategy or development plans; indebtedness of the Company; quality of
management, business abilities and judgment of the Company's personnel;
availability of qualified personnel; the availability, terms and deployment
of capital; changes in, or the failure to comply with, government regulations;
and various other factors referenced in this Quarterly Report on Form 10-Q.
The Company assumes no obligation to update the forward-looking information to
reflect actual results or changes in the factors affecting such forward-looking
information.

The forward-looking information referred to above includes, but is
not limited to, the estimated total cost of Hexcel's business consolidation
program, the estimated amount of cash expenditures to complete the program
and the estimated annual cost savings resulting from the consolidation program.
In addition to the risks, uncertainties and other factors referred to above
which may cause actual amounts to differ materially from estimated amounts,
such estimates of total costs, cash expenditures and annual cost savings are
based on various factors and were derived utilizing numerous important
assumptions, including: (a) achieving estimated reductions in the number of
total employees within anticipated time frames and at currently projected
severance costs levels, while maintaining work flow in the business areas
affected; (b) the ability




20
to maintain manufacturing know-how with respect to production processes
conducted at facilities that will be closed or at which the number of
employees will be reduced, including cooperation by employees who will be
terminated; (c) the assimilation and integration of the Acquired Ciba
Business with the Company's operations without disruption to manufacturing,
marketing and distribution activities; (d) the assimilation of the production
processes at closed facilities with production at other Company facilities
without undue disruption to the manufacturing, marketing and distribution
functions, including the cooperation of customers in connection with
requalifying the subject products for various customer and government
programs; and (e) selling vacated facilities within anticipated time frames
at anticipated selling prices. The failure of these assumptions to be
realized may cause the actual total cost of the consolidation program, the
actual amount of cash expenditures to complete the program and the actual
annual cost savings resulting from the program to differ materially from the
estimates.

21
PART II.  OTHER INFORMATION

HEXCEL CORPORATION AND SUBSIDIARIES


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

An Annual Meeting of Stockholders of the Company was held on
May 23, 1996. Stockholders holding 34,240,987 shares of Hexcel
common stock were present, either in person or by proxy. The
following matters were submitted to the Company's stockholders for a
vote at that meeting, with the results of the vote indicated:

1. The nominees for election to the Board of Directors of the
Company received the following votes:

Votes Cast

<TABLE>
- ---------------------------------------------------------------------------------------
Broker
Director For Against Withheld Abstentions Non-votes
- ---------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
John M. D. Cheesmond 34,198,168 -- 42,819 -- --
- ---------------------------------------------------------------------------------------
Marshall S. Geller 34,201,508 -- 39,479 -- --
- ---------------------------------------------------------------------------------------
Juergen Habermeier 34,207,358 -- 33,629 -- --
- ---------------------------------------------------------------------------------------
John J. Lee 34,128,842 -- 112,145 -- --
- ---------------------------------------------------------------------------------------
Stanley Sherman 34,209,008 -- 31,979 -- --
- ---------------------------------------------------------------------------------------
Martin L. Solomon 34,207,101 -- 33,886 -- --
- ---------------------------------------------------------------------------------------
George S. Springer 34,208,858 -- 32,129 -- --
- ---------------------------------------------------------------------------------------
Joseph T. Sullivan 34,196,518 -- 44,469 -- --
- ---------------------------------------------------------------------------------------
Hermann Vodicka 34,207,358 -- 33,629 -- --
- ---------------------------------------------------------------------------------------
Franklin S. Wimer 34,201,157 -- 39,830 -- --
- ---------------------------------------------------------------------------------------
</TABLE>

2. Approval of the Company's Restated Certificate of
Incorporation, which incorporates certain amendments to the
Company's Certificate of Incorporation, as described in the
Proxy Statement, received the following votes:

Votes Cast

----------------------------------------------------------
Broker
For Against Withheld Abstentions Non-votes
----------------------------------------------------------
26,764,471 3,791,095 -- 23,730 3,661,691
----------------------------------------------------------



22
3.  Approval of the Company's Amended and Restated Bylaws,
which incorporate certain amendments to the Company's
Bylaws, as described in the Proxy Statement, received the
following votes:

Votes Cast


----------------------------------------------------------
Broker
For Against Withheld Abstentions Non-votes
----------------------------------------------------------
26,807,953 3,744,789 -- 26,554 3,661,691
----------------------------------------------------------



ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits:

2.1 Sale and Purchase Agreement dated as of April 15, 1996
among Hexcel Corporation, Hercules Incorporated, Hercules
Nederland BV and HISPAN Corporation (incorporated herein
by reference to Exhibit 2.2 to Hexcel Corporation's
Quarterly Report on Form 10-Q for the fiscal quarter ended
March 31, 1996).

2.2 Amendment Number One dated as of June 27, 1996 to the Sale
and Purchase Agreement among Hexcel Corporation, Hercules
Incorporated, Hercules Nederland BV and HISPAN Corporation
(incorporated herein by reference to Exhibit 2.2 to Hexcel
Corporation's Current Report on Form 8-K dated July 12,
1996).

2.3 Letter Agreement dated as of June 27, 1996 among Hexcel
Corporation, Hercules Incorporated, Hercules Nederland BV
and HISPAN Corporation (incorporated herein by reference
to Exhibit 2.3 to Hexcel Corporation's Current Report on
Form 8-K dated July 12, 1996).

3.1 Restated Certificate of Incorporation of Hexcel Corporation
(incorporated herein by reference to Exhibit 1 to Hexcel
Corporation's Registration Statement on Form 8-A dated
July 9, 1996).

3.2 Amended and Restated Bylaws of Hexcel Corporation
(incorporated herein by reference to Exhibit 2 to Hexcel
Corporation's Registration Statement on Form 8-A dated
July 9, 1996).

4. Indenture dated as of July 24, 1996 between Hexcel
Corporation and First Trust of California, National
Association.




23
10.1  Credit Agreement dated as of June 27, 1996 among Hexcel
and certain of its subsidiaries as borrowers, the
institutions party thereto as lenders, the institutions
party thereto as issuing banks, Citibank, N.A. as
collateral agent and Credit Suisse as administrative agent
(incorporated herein by reference to Exhibit 99.2 to Hexcel
Corporation's Current Report on Form 8-K dated July 12,
1996).

10.2 Consent Number 1 and First Amendment dated as of July 3,
1996 to the Credit Agreement dated as of June 27, 1996
among Hexcel Corporation and certain of its subsidiaries
as borrowers, the institution party thereto as lenders, the
institutions party thereto as issuing banks, Citibank, N.A.
as collateral agent and Credit Suisse as administrative
agent.

10.3 Modifications dated as of July 8, 1996 to the First
Amendment to the Credit Agreement among Hexcel Corporation
and certain of its subsidiaries as borrowers, the
institutions party thereto as lenders, the institutions
party thereto as issuing banks, Citibank, N.A. as
collateral agent and Credit Suisse as administrative agent.

10.4 Third Amended and Restated Reimbursement Agreement dated as
of June 27, 1996 between Hexcel Corporation and Banque
Nationale de Paris.

11. Statement Regarding Computation of Per Share Earnings.

27. Financial Data Schedule (electronic filing only).


(b) Reports on Form 8-K:

Current Report on Form 8-K/A dated April 1, 1996, relating to
the consummation of the acquisition of the worldwide Composites
Division of Ciba-Geigy Limited and Ciba-Geigy Corporation
(including financial statements of the business acquired and pro
forma financial information).

Current Report on Form 8-K dated July 12, 1996, relating to the
consummation of the acquisition of the composite products
division of Hercules Incorporated (including financial statements
of the business acquired and pro forma financial information).

Current Report on Form 8-K/A dated July 26, 1996, relating to the
consummation of the acquisition of the composite products
division of Hercules Incorporated (including financial statements
of the business acquired and pro forma financial information).




24
SIGNATURES


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, and in the capacity indicated.

HEXCEL CORPORATION
(Registrant)


August 13, 1996 /s/ Wayne C. Pensky
- ------------------------ -------------------------------------
(Date) Wayne C. Pensky,
Corporate Controller and
Chief Accounting Officer









25