Hexcel
HXL
#2609
Rank
HK$49.13 B
Marketcap
HK$617.18
Share price
0.19%
Change (1 day)
38.84%
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 March 31, 1999

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 US 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.

<TABLE>
<CAPTION>

CLASS OUTSTANDING AT MAY 12, 1999
----- ---------------------------
<S> <C>
COMMON STOCK 36,447,730

</TABLE>

================================================================================
HEXCEL CORPORATION AND SUBSIDIARIES

INDEX

<TABLE>
<CAPTION>

PAGE
<S> <C>
PART I. FINANCIAL INFORMATION

ITEM 1. Condensed Consolidated Financial Statements

Condensed Consolidated Balance Sheets --
March 31, 1999 and December 31, 1998 2

Condensed Consolidated Statements of
Operations -- The Quarters Ended
March 31, 1999 and 1998 3

Condensed Consolidated Statements of
Cash Flows -- The Quarters Ended
March 31, 1999 and 1998 4

Notes to Condensed Consolidated
Financial Statements 5

ITEM 2. Management's Discussion and Analysis of Financial
Condition and Results of Operations 12

ITEM 3. Quantitative and Qualitative Disclosures About Market Risk 26

PART II. OTHER INFORMATION

ITEM 6. Exhibits and Reports on Form 8-K 27


SIGNATURE 28

</TABLE>

1
PART I. FINANCIAL INFORMATION

ITEM 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

HEXCEL CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------
UNAUDITED
------------------------------------
MARCH 31, DECEMBER 31,
(IN THOUSANDS, EXCEPT PER SHARE DATA) 1999 1998
- -----------------------------------------------------------------------------------------------------------------
<S> <C> <C>
ASSETS
Current assets:
Cash and cash equivalents $ 2,458 $ 7,504
Accounts receivable 199,884 188,368
Inventories 204,748 213,199
Prepaid expenses and other assets 7,469 10,111
Deferred tax asset 21,249 19,844
- -----------------------------------------------------------------------------------------------------------------
Total current assets 435,808 439,026

Property, plant and equipment 623,245 628,533
Less accumulated depreciation (202,052) (195,960)
- -----------------------------------------------------------------------------------------------------------------
Net property, plant and equipment 421,193 432,573
Goodwill and other purchased intangibles, net of accumulated
amortization of $14,963 in 1999 and $11,742 in 1998 421,422 425,405
Investment in affiliated companies and other assets 118,564 107,157
- -----------------------------------------------------------------------------------------------------------------

Total assets $ 1,396,987 $ 1,404,161
- -----------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Notes payable and current maturities of capital lease obligations $ 22,381 $ 26,867
Accounts payable 82,703 81,869
Accrued liabilities 111,094 110,708
- -----------------------------------------------------------------------------------------------------------------
Total current liabilities 216,178 219,444

Long-term notes payable and capital lease obligations 812,869 802,376
Indebtedness to a related party 23,849 35,675
Other non-current liabilities 42,969 44,267
- -----------------------------------------------------------------------------------------------------------------
Total liabilities 1,095,865 1,101,762

Stockholders' equity:
Preferred stock, no par value, 20,000 shares authorized,
no shares issued or outstanding in 1999 and 1998 - -
Common stock, $0.01 par value, 100,000 shares authorized, shares
issued and outstanding of 37,264 in 1999 and 37,176 in 1998 373 372
Additional paid-in capital 271,991 271,469
Retained earnings 40,103 34,898
Accumulated other comprehensive income (loss) (692) 6,313
- -----------------------------------------------------------------------------------------------------------------
311,775 313,052
Less - treasury stock, at cost, 847 shares in 1999 and 1998 (10,653) (10,653)
- -----------------------------------------------------------------------------------------------------------------
Total stockholders' equity 301,122 302,399
- -----------------------------------------------------------------------------------------------------------------

Total liabilities and stockholders' equity $ 1,396,987 $ 1,404,161
- -----------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------
</TABLE>

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

2
HEXCEL CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------
UNAUDITED
----------------------------------
QUARTER ENDED MARCH 31,

(IN THOUSANDS, EXCEPT PER SHARE DATA) 1999 1998
- -----------------------------------------------------------------------------------------------------------------
<S> <C> <C>
Net sales $ 316,170 $ 256,741
Cost of sales 245,399 190,645
- -----------------------------------------------------------------------------------------------------------------
Gross margin 70,771 66,096

Selling, general and administrative expenses 34,338 27,177
Research and technology expenses 6,455 5,183
Business acquisition and consolidation expenses 2,809 -
- -----------------------------------------------------------------------------------------------------------------
Operating income 27,169 33,736

Interest expense 19,106 6,967
- -----------------------------------------------------------------------------------------------------------------
Income before income taxes 8,063 26,769
Provision for income taxes 2,839 9,699
Equity in losses of affiliated companies 16 -
- -----------------------------------------------------------------------------------------------------------------

Net income $ 5,208 $ 17,070
- -----------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------
Net income per share:
Basic $ 0.14 $ 0.46
Diluted 0.14 0.40

Weighted average shares:
Basic 36,365 36,845
Diluted 36,460 46,346
- -----------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------
</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>
<CAPTION>

- ----------------------------------------------------------------------------------------------------------------------
UNAUDITED
-------------------------------------
QUARTER ENDED MARCH 31,
(IN THOUSANDS) 1999 1998
- ----------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income $ 5,208 $ 17,070
Reconciliation to net cash provided (used) by operations:
Depreciation and amortization 15,660 10,008
Deferred income taxes (1,189) (3,720)
Accrued business acquisition and consolidation expenses 2,809 -
Business acquisition and consolidation payments (2,242) (1,783)
Equity in losses of affiliated companies 16 -
Working capital changes and other (2,921) (26,676)
- ----------------------------------------------------------------------------------------------------------------------
Net cash provided (used) by operating activities 17,341 (5,101)
- ----------------------------------------------------------------------------------------------------------------------

CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures (9,429) (11,546)
Advances to affiliated companies - (750)
- ----------------------------------------------------------------------------------------------------------------------
Net cash used by investing activities (9,429) (12,296)
- ----------------------------------------------------------------------------------------------------------------------

CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from (repayments of) the senior and revolving credit facilities, net (229,392) 10,114
Proceeds from (repayments of) long-term debt and capital lease obligations, net 225,719 (505)
Debt issuance costs (8,990) -
Activity under stock plans 249 1,375
- ----------------------------------------------------------------------------------------------------------------------
Net cash provided (used) by financing activities (12,414) 10,984
- ----------------------------------------------------------------------------------------------------------------------
Effect of exchange rate changes on cash and cash equivalents (544) 553
- ----------------------------------------------------------------------------------------------------------------------
Net decrease in cash and cash equivalents (5,046) (5,860)
Cash and cash equivalents at beginning of year 7,504 9,033
- ----------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of period $ 2,458 $ 3,173
- ----------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------
</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
(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 March 31,
1999, and the results of operations and cash flows for the quarters ended
March 31, 1999 and 1998. The condensed consolidated balance sheet of the
Company as of December 31, 1998 was derived from the audited 1998
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 have been
reclassified to conform to the 1999 presentation. These condensed
consolidated financial statements should be read in conjunction with the
consolidated financial statements and notes thereto included in the Company's
1998 Annual Report on Form 10-K.

As discussed in Note 2, Hexcel acquired from Clark-Schwebel, Inc. and
its subsidiaries ("C-S") certain assets and assumed certain operating
liabilities of its industrial fabrics business (the "Acquired Clark-Schwebel
Business") on September 15, 1998. Accordingly, the condensed consolidated
balance sheets, statements of operations and cash flows include the financial
position, results of operations and cash flows of the Acquired Clark-Schwebel
Business as of such date and for such periods that the business was owned by
the Company.


NOTE 2 -- BUSINESS ACQUISITION

On September 15, 1998, the Company acquired certain assets and assumed
certain operating liabilities from C-S. The Acquired Clark-Schwebel Business
is engaged in the manufacture and sale of high-quality fiberglass fabrics,
which are used to make printed circuit boards for electronic equipment such
as computers, cellular telephones, televisions and automobiles. The Acquired
Clark-Schwebel Business also produces high performance specialty products for
use in insulation, filtration, wall and facade claddings, soft body armor and
reinforcements for composite materials. At the date of acquisition, the
Acquired Clark-Schwebel Business operated four manufacturing facilities in
the southeastern U.S. and had approximately 1,300 full time employees.

As part of this acquisition, Hexcel also acquired C-S's equity ownership
interests in the following three joint ventures:

- - a 43.6% share in CS-Interglas AG ("CS-Interglas") headquartered in Germany,
together with fixed-price options to increase this equity interest to
84.0%. Hexcel's acquisition of the CS-Interglas equity interest and related
options was completed on December 23, 1998;
- - a 43.3% share in Asahi-Schwebel Co., Ltd. ("Asahi-Schwebel"), headquartered
in Japan, which in turn has its own joint venture with AlliedSignal Inc. in
Taiwan; and
- - a 50.0% share in Clark-Schwebel Tech-Fab Company ("CS Tech-Fab")
headquartered in the United States.

5
CS-Interglas and Asahi-Schwebel are fiberglass fabric producers serving the
European and Asian electronics and telecommunications industries. CS Tech-Fab
manufactures non-woven materials for roofing, construction and other
specialty applications. The fixed-price options to increase the equity
interest in CS-Interglas are, in the Company's opinion, significantly higher
than their current fair market value and expire on December 31, 1999. The
unconsolidated net sales in 1998 for these joint ventures were in excess of
$300,000.

The acquisition of the Acquired Clark-Schwebel Business was accounted
for under the purchase method of accounting and was completed pursuant to an
Asset Purchase Agreement dated July 25, 1998, as amended, by and among
Hexcel, Stamford CS Acquisition Corp., and C-S (the "Asset Purchase
Agreement"). Under the Asset Purchase Agreement, Hexcel acquired the net
assets of the acquired business, other than certain excluded assets and
liabilities, in exchange for approximately $473,000 in cash. As part of the
acquisition, Hexcel entered into a $50,000 lease for property, plant and
equipment used in the acquired business from an affiliate of C-S, pursuant to
a long-term lease with purchase options.

PRO FORMA FINANCIAL INFORMATION

The pro forma net sales, net income and diluted net income per share of
Hexcel for the quarter ended March 31, 1998, after giving effect to the
acquisition of the Acquired Clark-Schwebel Business as if it had occurred on
January 1, 1998, were:

<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------------------------------
3/31/98
- --------------------------------------------------------------------------------------------------------------------
<S> <C>
Pro forma net sales $ 317,159
Pro forma net income 18,151
Pro forma diluted net income per share $ 0.43
- --------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------
</TABLE>


NOTE 3 -- INVENTORIES

<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------------------------------
3/31/99 12/31/98
- --------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
Raw materials $ 88,988 $ 90,881
Work in progress 74,439 77,769
Finished goods 41,321 44,549
- --------------------------------------------------------------------------------------------------------------------
Total inventories $ 204,748 $ 213,199
- --------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------
</TABLE>


NOTE 4 -- NOTES PAYABLE, CAPITAL LEASE OBLIGATIONS AND INDEBTEDNESS TO A RELATED
PARTY

<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------------------------------
3/31/99 12/31/98
- --------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
Senior credit facility $ 394,489 $ 618,214
European credit and overdraft facilities 7,843 16,330
Convertible subordinated notes, due 2003 114,435 114,435
Convertible subordinated debentures, due 2011 25,625 25,625
Senior subordinated notes, due 2009 240,000 -
Various notes payable 408 547
- --------------------------------------------------------------------------------------------------------------------
Total notes payable 782,800 775,151
Capital lease obligations 52,450 54,092
Senior subordinated note payable to related party,
net of unamortized discount of $1,128 and $1,801
as of March 31, 1999 and December 31, 1998, respectively 23,849 35,675
- --------------------------------------------------------------------------------------------------------------------
Total notes payable, capital lease obligations and
indebtedness to a related party $ 859,099 $ 864,918
- --------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

6
<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------------------------------
3/31/99 12/31/98
- --------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
Notes payable and current maturities of long-term liabilities $ 22,381 $ 26,867
Long-term notes payable and capital lease obligations,
less current maturities 812,869 802,376
Indebtedness to related parties 23,849 35,675
- --------------------------------------------------------------------------------------------------------------------
Total notes payable, capital lease obligations and
indebtedness to a related party $ 859,099 $ 864,918
- --------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

SENIOR CREDIT FACILITY

In connection with the acquisition of the Acquired Clark-Schwebel
Business on September 15, 1998, Hexcel obtained a new global credit facility
(the "Senior Credit Facility") to: (a) fund the purchase of the Acquired
Clark-Schwebel Business; (b) refinance the Company's existing revolving
credit facility; and (c) provide for ongoing working capital and other
financing requirements of the Company. Simultaneously with the January 1999
closing of the $240,000 principal amount of 9.75% senior subordinated notes
due 2009 (the "Senior Subordinated Notes") offering, the Company amended the
Senior Credit Facility to, among other things, reduce the available borrowing
capacity from $910,000 to $672,000, modify certain financial covenants and to
permit the offering.

Depending on certain predetermined ratios and other conditions, interest
on outstanding borrowings under the Senior Credit Facility is computed at an
annual rate ranging from approximately 0.75% to 2.25% in excess of the
applicable London interbank rate, or at the option of Hexcel, at 0 to 1.25%
in excess of the base rate of the administrative agent for the lenders. In
addition, the Senior Credit Facility is subject to a commitment fee ranging
from 0.23% to 0.50% per annum of the total facility. The Senior Credit
Facility is secured by a pledge of shares of certain of Hexcel's
subsidiaries. The Company is subject to various financial covenants and
restrictions under the Senior Credit Facility, and is generally prohibited
from paying dividends or redeeming capital stock. Approximately $544,000 of
the Senior Credit Facility expires in September 2004, with the balance
expiring in 2005.

SENIOR SUBORDINATED NOTES DUE 2009

On January 21, 1999, the Company issued $240,000 of Senior Subordinated
Notes due 2009. The Senior Subordinated Notes are general unsecured
obligations of Hexcel that bear interest at a rate of 9.75% per annum. Net
proceeds of approximately $231,000 from this offering were used to repay
amounts owed under the Senior Credit Facility. The Senior Subordinated Notes
are redeemable beginning in January of 2004, in whole or in part, at the
option of Hexcel. The redemption prices range from 104.9% to 100.0% of the
outstanding principal amount, depending on the period in which redemption
occurs.

SENIOR SUBORDINATED NOTE PAYABLE TO A RELATED PARTY

The senior subordinated note payable to a related party, is payable to
Ciba Specialty Chemicals Inc., and is a general unsecured obligation of
Hexcel. Ciba Specialty Chemicals Inc. and its affiliate, Ciba Specialty
Chemicals Corporation, collectively hold approximately 49.6% of the Company's
common stock. From February 28, 1996 through February 28, 1999, the senior
subordinated note payable to a related party bore interest at a rate of 7.5%
per annum. On February 28, 1999, the interest rate increased to 10.5% per
annum, and will continue to increase by an additional 0.5% per year
thereafter until they mature in 2003. On February 17, 1999, the Company
redeemed $12,500 of the note payable, with such repayment financed with
borrowings under the Company's Senior Credit Facility.

7
Over the past few years, the Company has announced two major business
consolidation programs. The first one was announced in May 1996 and later
revised in December 1996 (the "1996 program"), and primarily related to the
integration of the acquired composite business of Ciba-Geigy Ltd. and the
acquired carbon fibers and prepreg business of Hercules Inc. In December 1998
and March 1999, the Company announced a second program related to the
integration of the Acquired Clark-Schwebel Business and the combination of the
Company's U.S., European and Pacific Rim composite materials businesses into a
single, global business unit (the "1998/1999 program"). More detailed
discussions on each of these programs are set forth below. Total accrued
business acquisition and consolidation expenses at December 31, 1998 and March
31, 1999, and activity during the quarter ended March 31, 1999 for each of these
programs was as follows:

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------
1998/1999 1996 PROGRAM
PROGRAM TOTAL
- -----------------------------------------------------------------------------------------------
<S> <C> <C> <C>
BALANCE AS OF DECEMBER 31, 1998 $ 5,002 $ 3,200 $ 8,202
Business acquisition and consolidation expenses 2,809 - 2,809
Cash expenditures (2,242) - (2,242)
Non-cash usage, including asset write-downs and
currency translation effects (1,927) (100) (2,027)
- -----------------------------------------------------------------------------------------------
BALANCE AS OF MARCH 31, 1999 $ 3,642 $ 3,100 $ 6,742
- -----------------------------------------------------------------------------------------------
</TABLE>

1998/1999 PROGRAM

In December 1998, Hexcel announced business consolidation actions within its
reinforcement products and composite materials businesses. These actions
included the integration of Hexcel's existing fabrics business with the U.S.
operations of the Acquired Clark-Schwebel Business, and the combination of the
Company's U.S., European and Pacific Rim composite materials businesses into a
single, global business unit. The objectives of these actions were to eliminate
redundancies, improve manufacturing planning, and enhance customer service. As
of March 31, 1999, the Company had substantially completed these business
consolidation actions and to date, these actions have resulted in the
elimination of approximately 100 operating, sales, marketing and administrative
positions.

On March 16, 1999, the Company expanded its actions relating to the
integration of the Acquired Clark-Schwebel Business with the announcement of the
closure of its Cleveland, Georgia manufacturing facility by August 1999. This
facility, which was part of the Acquired Clark-Schwebel Business, employs
approximately 100 people and produces fabrics used to make laminate for printed
circuit boards. Certain production equipment from the Cleveland, Georgia
facility will be moved to the Company's Anderson, South Carolina facility.
Closure of this facility resulted from current competitive conditions in the
global market for electronic fiberglass materials and was not expected at the
time of the acquisition of the Acquired Clark-Schwebel Business.

Accrued business acquisition and consolidation expenses at December 31, 1998
and March 31, 1999, and activity during the quarter ended March 31, 1999 for the
1998/1999 program, were as follows:

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------
EMPLOYEE FACILITY &
SEVERANCE & EQUIPMENT
1998/1999 PROGRAM RELOCATION RELOCATION TOTAL
- -----------------------------------------------------------------------------------------------
<S> <C> <C> <C>
BALANCE AS OF DECEMBER 31, 1998 $ 3,020 $ 1,982 $ 5,002
Business acquisition and consolidation expenses 994 1,815 2,809
Cash expenditures (1,497) (745) (2,242)
Non-cash usage, including asset write-downs and
currency translation effects - (1,927) (1,927)
- -----------------------------------------------------------------------------------------------
BALANCE AS OF MARCH 31, 1999 $ 2,517 $ 1,125 $ 3,642
- -----------------------------------------------------------------------------------------------
</TABLE>

8
As of December 31, 1998, accrued business consolidation and acquisition
expenses for the 1998/1999 program primarily consisted of severance for
employees terminated in December 1998, costs for early termination for
certain leases, and equipment relocation costs incurred, but not yet paid.
The Company's policy is to pay severance over a period of time rather than in
a lump-sum amount. During the first quarter of 1999, the Company recorded
additional business acquisition and consolidation expenses of $2,809,
primarily reflecting the costs of closing the Cleveland, Georgia facility, of
which $1,800 represented a non-cash write-down on equipment that will be
disposed of. Cash expenditures during the quarter ended March 31, 1999 for
the 1998/1999 program principally related to severance payments made to those
employees terminated in December 1998.

As of March 31, 1999, remaining accrued expenses for the 1998/1999 program
primarily reflected severance and relocation costs for employees in the
Company's Cleveland, Georgia facility and for employees terminated in December
1998, as well as costs relating to the early termination of certain leases.
Remaining cash expenditures for the 1998/1999 program are expected to be funded
through operating cash flows. The 1998/1999 program is expected to be
substantially completed by the end of 1999.

1996 PROGRAM

In 1996, Hexcel announced plans to consolidate the Company's operations over
a period of three years. The objective of the program was 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. Management expected that this consolidation program would take
approximately three years to complete, in part because of the aerospace industry
requirements to "qualify" specific equipment and manufacturing facilities for
the manufacture of certain products. These qualification requirements increase
the complexity, cost and time of moving equipment and consolidating
manufacturing activities. The program is near completion, and the Company
expects that all activities related to this consolidation program will be
finished by mid-1999.

Accrued business acquisition and consolidation expenses at December 31, 1998
and March 31, 1999, and activity during the quarter ended March 31, 1999 for
this business acquisition and consolidation program, were as follows:

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------
EMPLOYEE FACILITY &
SEVERANCE & EQUIPMENT
1996 PROGRAM RELOCATION RELOCATION TOTAL
- -----------------------------------------------------------------------------------------------
<S> <C> <C> <C>
BALANCE AS OF DECEMBER 31, 1998 $ 2,848 $ 352 $ 3,200
Non-cash usage, including asset write-downs and
currency translation effects (100) - (100)
- -----------------------------------------------------------------------------------------------
BALANCE AS OF MARCH 31, 1999 $ 2,748 $ 352 $ 3,100
- -----------------------------------------------------------------------------------------------
</TABLE>

As of December 31, 1998 and March 31, 1999, accrued business acquisition and
consolidation expenses for the 1996 program related to a $600 foreign government
grant received by the Company that is required to be repaid over a five year
period due to lower employee levels as a result of the consolidation program,
$2,148 in employee retirement costs associated with terminations and $352 of
environmental costs related to a closed facility.

9
NOTE 6 -- NET INCOME PER SHARE

Computations of basic and diluted net income per share for the
quarters ended March 31, 1999 and 1998, are as follows:

<TABLE>

- --------------------------------------------------------------------------------------------------------------------
1999 1998
- --------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
Basic net income per share:
Net income $ 5,208 $ 17,070
Weighted average common shares outstanding 36,365 36,845
- --------------------------------------------------------------------------------------------------------------------
Basic net income per share $ 0.14 $ 0.46
- --------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------
Diluted net income per share:

Net income $ 5,208 $ 17,070
Effect of dilutive securities -
Senior Subordinated Notes, due 2003 - 1,264
Senior Subordinated Debentures, due 2011 - 283
- --------------------------------------------------------------------------------------------------------------------
Adjusted net income $ 5,208 $ 18,617
- --------------------------------------------------------------------------------------------------------------------
Weighted average common shares outstanding 36,365 36,845
Effect of dilutive securities -
Stock options 95 1,428
Senior Subordinated Notes, due 2003 - 7,239
Senior Subordinated Debentures, due 2011 - 834
- --------------------------------------------------------------------------------------------------------------------
Diluted weighted average common shares outstanding 36,460 46,346
- --------------------------------------------------------------------------------------------------------------------
Diluted net income per share $ 0.14 $ 0.40
- --------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------

</TABLE>

The Convertible Subordinated Notes, due 2003, and the Convertible
Subordinated Debentures, due 2011, were excluded from the 1999 computation of
diluted net income per share, as they were antidilutive. For the quarter
ended March 31, 1999, approximately 4,800 stock options, or substantially all
of the Company's outstanding stock options, were excluded from the
calculation of diluted net income per share. The exercise price for these
stock options ranged from $8.25 to $30.68, with the weighted average price
being approximately $12.55. For the quarter ended March 31, 1998,
substantially all of the Company's outstanding stock options were included in
the calculation of diluted net income per share.

NOTE 7 -- COMPREHENSIVE INCOME (LOSS)

<TABLE>

- --------------------------------------------------------------------------------------------------------------------
QUARTER ENDED MARCH 31,
1999 1998
- --------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
Net income $ 5,208 $ 17,070
Currency translation adjustment (7,005) (1,573)
- --------------------------------------------------------------------------------------------------------------------
Total comprehensive income (loss) $ (1,797) $ 15,497
- --------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------

</TABLE>

10
NOTE 8 -- SEGMENT INFORMATION

Hexcel evaluates the performance of its operating segments based on
adjusted income before business acquisition and consolidation expenses,
interest, taxes and equity in earnings of affiliated companies ("Adjusted
EBIT"), and generally accounts for intersegment sales based on arm's length
prices. Corporate and certain other expenses are not allocated to the operating
segments.

Financial information on the Company's operating segments for the quarters
ended March 31, 1999 and 1998, including pro forma financial information, after
giving effect to the acquisition of the Acquired Clark-Schwebel Business as if
it occurred on January 1, 1998, is as follows:

<TABLE>

- --------------------------------------------------------------------------------------------------------------------
REINFORCEMENT COMPOSITE ENGINEERED
PRODUCTS MATERIALS PRODUCTS TOTAL
- --------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
FIRST QUARTER 1999
- --------------------------------------------------------------------------------------------------------------------
Net sales to external customers $ 85,807 $ 177,200 $ 53,163 $ 316,170
Intersegment sales 35,728 2,776 - 38,504
- --------------------------------------------------------------------------------------------------------------------
Total sales 121,535 179,976 53,163 354,674

Adjusted EBIT 10,273 26,397 2,596 39,266
Depreciation and amortization 8,902 5,037 1,005 14,944
Capital expenditures 4,189 3,492 1,666 9,347
- --------------------------------------------------------------------------------------------------------------------
PRO FORMA FIRST QUARTER 1998
- --------------------------------------------------------------------------------------------------------------------
Net sales to external customers 103,362 164,133 49,664 317,159
Intersegment sales 35,118 2,946 19 38,083
- --------------------------------------------------------------------------------------------------------------------
Total sales 138,480 167,079 49,683 355,242

Adjusted EBIT 22,344 26,075 2,910 51,329
Depreciation and amortization 9,422 4,249 774 14,445
Capital expenditures 4,772 6,474 900 12,146
- --------------------------------------------------------------------------------------------------------------------
FIRST QUARTER 1998
- --------------------------------------------------------------------------------------------------------------------
Net sales to external customers 42,944 164,133 49,664 256,741
Intersegment sales 35,118 2,946 19 38,083
- --------------------------------------------------------------------------------------------------------------------
Total sales 78,062 167,079 49,683 294,824

Adjusted EBIT 13,679 26,075 2,910 42,664
Depreciation and amortization 4,315 4,249 774 9,338
Capital expenditures $ 3,843 $ 6,474 $ 900 $ 11,217
- --------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------

</TABLE>

Reconciliations of the totals reported for the operating segments to
consolidated income before income taxes, are as follows:

<TABLE>

- --------------------------------------------------------------------------------------------------------------------
FIRST PRO FORMA FIRST
QUARTER FIRST QUARTER QUARTER
1999 1998 1998
- --------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Total Adjusted EBIT for reportable segments $ 39,266 $ 51,329 $ 42,664
Less:
Business acquisition and consolidation expenses 2,809 - -
Corporate, other expenses and eliminations 9,288 8,928 8,928
Interest expense 19,106 16,431 6,967
- --------------------------------------------------------------------------------------------------------------------
Consolidated income before income taxes $ 8,063 $ 25,970 $ 26,769
- --------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------

</TABLE>

11
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

BUSINESS OVERVIEW

<TABLE>

-----------------------------------------------------------------------------------------------------------------
UNAUDITED
-----------------------------------------------------------------------------------------------------------------
Quarter Ended March 31,
Pro Forma
(IN MILLIONS, EXCEPT PER SHARE DATA) 1999 1998 (c) 1998
-----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Net sales $ 316.2 $ 317.2 $ 256.7
Gross margin % 22.4% 25.6% 25.7%
Adjusted operating income % (a) 9.5% 13.4% 13.1%
Adjusted EBITDA (b) $ 45.6 $ 57.5 $ 43.7
Business acquisition & consolidation expenses $ 2.8 $ - $ -
Net income $ 5.2 $ 18.2 $ 17.1
Adjusted net income (a) $ 7.0 $ 18.2 $ 17.1
-----------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------
Diluted earnings per share $ 0.14 $ 0.43 $ 0.40
Adjusted diluted earnings per share (a) $ 0.19 $ 0.43 $ 0.40
-----------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------

</TABLE>

(a) Excludes business acquisition and consolidation expenses and related
income taxes, as applicable.

(b) Excludes business acquisition and consolidation expenses, interest,
taxes, depreciation, amortization and equity in earnings of affiliated
companies.

(c) Pro forma results gives effect to the September 1998 acquisition of Clark
Schwebel, as if the transaction had occurred at the beginning of 1998.

Net income for the first quarter of 1999 was $5.2 million, or $0.14 per
diluted share, compared with $17.1 million, or $0.40 per diluted share, for the
first quarter of 1998. Excluding business acquisition and consolidation expenses
of $2.8 million ($1.8 million after tax) incurred in the first quarter of 1999,
diluted earnings per share were $0.19.

During the first quarter of 1999, demand in most of the markets that Hexcel
serves was in line with the Company's expectations, with net sales from
commercial aerospace holding steady and lower demand for carbon fiber products.
However, pricing in the global market for electronic fiberglass materials
remained under intense competitive pressure from certain Asian producers who
used the western markets to reduce their significant excess production capacity.
The Company's gross margins reflected the impact of higher unit carbon fiber
product costs due to lower production, the pricing reductions in the electronics
market, and supply chain pricing pressures in the commercial aerospace market.
Hexcel remains committed to improving performance by continuing to reduce
material costs from suppliers, decrease its own operating costs and increase
productivity through its Lean Enterprise, supply-chain and business
consolidation initiatives.

BUSINESS ACQUISITION

On September 15, 1998, the Company acquired certain assets and assumed
certain operating liabilities from Clark-Schwebel, Inc. and its subsidiaries
(the "Acquired Clark-Schwebel Business"). The Acquired Clark-Schwebel Business
is engaged in the manufacture and sale of high-quality fiberglass fabrics, which
are used to make printed circuit boards for electronic equipment such as
computers, cellular telephones, televisions and automobiles. The Acquired

12
Clark-Schwebel Business also produces high performance specialty products for
use in insulation, filtration, wall and facade claddings, soft body armor and
reinforcements for composite materials. At the date of acquisition, the Acquired
Clark-Schwebel Business operated four manufacturing facilities in the
southeastern U.S. and had approximately 1,300 full time employees.

13
As part of this acquisition, Hexcel also acquired Clark-Schwebel's equity
ownership interests in the following three joint ventures:

- - a 43.6% share in CS-Interglas AG ("CS-Interglas") headquartered in Germany,
together with fixed-price options to increase this equity interest to
84.0%. Hexcel's acquisition of the CS-Interglas equity interest and related
options was completed on December 23, 1998;

- - a 43.3% share in Asahi-Schwebel Co., Ltd. ("Asahi-Schwebel"), headquartered
in Japan, which in turn has its own joint venture with AlliedSignal Inc. in
Taiwan; and

- - a 50.0% share in Clark-Schwebel Tech-Fab Company ("CS Tech-Fab"),
headquartered in the United States.

CS-Interglas and Asahi-Schwebel are fiberglass fabric producers serving the
European and Asian electronics and telecommunications industries. CS Tech-Fab
manufactures non-woven materials for roofing, construction and other specialty
applications. The fixed-price options to increase the equity interest in
CS-Interglas are, in the Company's opinion, significantly higher than their
current fair market value. Accordingly, the Company does not currently
anticipate exercising the options, at the stated price, before their expiration
on December 31, 1999. The unconsolidated revenues in 1998 for these joint
ventures were in excess of $300 million.

The acquisition of the Acquired Clark-Schwebel Business was completed
pursuant to an Asset Purchase Agreement dated July 25, 1998, as amended, by and
among Hexcel, Stamford CS Acquisition Corp., and Clark-Schwebel (the "Asset
Purchase Agreement"). Under the Asset Purchase Agreement, Hexcel acquired the
net assets of the acquired business, other than certain excluded assets and
liabilities, in exchange for approximately $472.8 million in cash. Hexcel also
agreed to lease $50.0 million of property, plant and equipment used in the
acquired business from an affiliate of Clark-Schwebel, pursuant to a long-term
lease with purchase options.

The acquisition of the Acquired Clark-Schwebel Business was accounted for
under the purchase method of accounting. Accordingly, the consolidated balance
sheets, statements of operations, and cash flows include the financial
position, results of operations and cash flows of the acquired business as of
such date and for such periods that the business was owned by Hexcel. Further
discussions of the acquisition and its related financing are contained in
Notes 2 and 4 to the accompanying condensed consolidated financial statements.

RESULTS OF OPERATIONS

NET SALES: Net sales for the first quarter of 1999 were $316.2 million,
compared with $256.7 million for the first quarter of 1998 and $317.2 million
for the first quarter of 1998 on a pro forma basis, after giving effect to the
acquisition of the Acquired Clark-Schwebel Business as if the transaction had
occurred at the beginning of 1998. Strong sales of composite products to the
commercial aerospace and space and defense markets were offset by reduced sales
of carbon fiber and sales to the electronics market. On a constant currency
basis, first quarter 1999 net sales would not have been materially different
than reported.

14
The following table summarizes net sales to third-party customers by
product group and market segment for the quarter ended March 31, 1999 and pro
forma net sales for the quarter ended March 31, 1998:

<TABLE>

- --------------------------------------------------------------------------------------------------------------------
UNAUDITED
------------------------------------------------------------------------------------
COMMERCIAL SPACE & GENERAL
(IN MILLIONS) AEROSPACE DEFENSE ELECTRONICS INDUSTRIAL RECREATION TOTAL
- --------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
FIRST QUARTER 1999 NET SALES

Reinforcement products $ 11.7 $ 5.5 $ 42.3 $ 21.5 $ 4.8 $ 85.8
Composite materials 122.4 27.5 - 18.3 9.0 177.2
Engineered products 48.9 3.3 - 1.0 - 53.2
- --------------------------------------------------------------------------------------------------------------------
$ 183.0 36.3 42.3 40.8 13.8 316.2
Total 58% $ 11% $ 13% $ 13% $ 5% $ 100%
- --------------------------------------------------------------------------------------------------------------------
PRO FORMA FIRST QUARTER 1998 NET SALES

Reinforcement products $ 11.2 $ 7.2 $ 52.2 $ 26.8 $ 6.0 $ 103.4
Composite materials 118.8 21.4 - 13.3 10.6 164.1
Engineered products 46.1 2.8 - 0.8 - 49.7
- --------------------------------------------------------------------------------------------------------------------
$ 176.1 $ 31.4 $ 52.2 $ 40.9 $ 16.6 $ 317.2
Total 56% 10% 16% 13% 5% 100%
- --------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------

</TABLE>

Commercial aerospace net sales increased 4% to $183.0 million for the first
quarter of 1999, from $176.1 million on a pro forma basis for the first quarter
of 1998. The growth in sales was largely attributable to increased sales of
composite materials and reflects the increase in commercial aircraft build rates
by the Company's two largest customers, The Boeing Company ("Boeing") and Airbus
Industrie ("Airbus"). The increase also reflects an improvement in the
engineered products segment's shipments of retrofit interiors to airline
customers.

Approximately 44% of Hexcel's pro forma full year 1998 net sales were to
Boeing, Airbus and related subcontractors. Based on published projections,
combined deliveries for Boeing and Airbus were 577 and 788 in 1997 and 1998,
respectively, and are expected to peak at 913 in 1999, before declining to
approximately 800 in 2000. The Company sells material for every model of
commercial aircraft sold by Boeing and Airbus, with sales per aircraft ranging
from $0.1 million to over $1.0 million. Depending on the product, orders placed
with Hexcel are received anywhere between one and eighteen months prior to
delivery of the aircraft to the customer. As the Company supplies its products
ahead of the delivery of a commercial aircraft, it will start to see the impact
of reduced Boeing production rates by summer 1999.

During 1998, the Company's commercial aerospace customers started
emphasizing the need for material yield improvement and cost and inventory
reduction throughout the industry's supply chain. In response to these
pressures, the Company reduced the price of certain products in 1999. Further,
the Company is aware that in the third quarter of 1999, one customer is planning
to substitute one of Hexcel's premium products for a lower cost, lower priced
alternative product, which will also be provided by Hexcel. Although these
changes impact the Company's profit margins, the Company's various cost
reduction and efficiency improvement programs are focused on mitigating the
impact in whole or in part. Meanwhile, the Company's sales of products used to
retrofit aircraft interiors continue to grow, with a strong initial reception
for its kit product that extends the size of overhead stowage bins in narrow
aisle aircraft.

Space and defense net sales for the first quarter of 1999 increased 16% to
$36.3 million, from $31.4 million on a pro forma basis for the first quarter of
1998, primarily reflecting an increase in sales of composite materials to select
military and space programs.

15
In the last quarter of 1998, the Company experienced cancellations of
certain carbon fiber orders. The Company believes that, in response to a
significant shortage of carbon fiber supply in 1997, a number of the Company's
customers, particularly those in the space and defense market, purchased and/or
ordered more carbon fiber than they needed during 1997 and 1998. Now that carbon
fiber supplies are more certain, customers are reducing their inventories and
are therefore anticipating lower purchasing needs for 1999. These factors
resulted in surplus inventories throughout the supply chain, including Hexcel,
at December 31, 1998 and a significant reduction in the anticipated carbon fiber
production for 1999 as compared to 1998. The increase in worldwide carbon fiber
capacity limits both the Company's ability to sell its short-term excess
capacity to other markets and prices at which such surplus capacity can be sold.

Electronics net sales decreased 19% to $42.3 million for the first quarter
of 1999, from $52.2 million on a pro forma basis for the first quarter of 1998.
The reduction in sales primarily reflects the impact of price reductions
combined with lower unit sales volume in the United States. During the quarter,
intense competition from manufacturers located in Asia continued to place
pressure on the prices of the Company's electronic fiberglass products. The
Company has been successful in partially offsetting these price reductions by
obtaining lower raw material prices. In addition the Company continues to seek
opportunities to reduce the cost of its products and during the quarter
announced the closure of its Cleveland, Georgia plant as a targeted cost
reduction action.

General industrial net sales for the first quarter of 1999 were comparable
to pro forma first quarter 1998. Recreation net sales decreased 17% in the first
quarter of 1999 compared to first quarter 1998 net sales on a pro forma basis,
reflecting reduced customer demand for certain products in this market,
including, one particular customer who is changing the design of many of its
athletic shoes to alternative materials.

BACKLOG: The backlog of commercial aerospace and space and defense orders
scheduled for delivery in the next 12 months was as follows:

<TABLE>

---------------------------------------------------------------------------------------------------------------
UNAUDITED
-------------------------------------------------------------
Commercial Space and
(IN MILLIONS) Aerospace Defense Total
---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
AS OF MARCH 31, 1999

Reinforcement products $ 12.7 $ 15.3 $ 28.0
Composite materials 194.0 42.1 236.1
Engineered products 145.5 10.9 156.4
---------------------------------------------------------------------------------------------------------------
Total $ 352.2 $ 68.3 $ 420.5
---------------------------------------------------------------------------------------------------------------
AS OF DECEMBER 31, 1998

Reinforcement products $ 5.9 $ 6.5 $ 12.4
Composite materials 226.9 40.1 267.0
Engineered products 165.1 7.6 172.7
---------------------------------------------------------------------------------------------------------------
Total $ 397.9 $ 54.2 $ 452.1
---------------------------------------------------------------------------------------------------------------
AS OF MARCH 31, 1998

Reinforcement products $ 10.4 $ 20.0 $ 30.4
Composite materials 237.3 57.2 294.5
Engineered products 158.6 9.9 168.5
---------------------------------------------------------------------------------------------------------------
Total $ 406.3 $ 87.1 $ 493.4
---------------------------------------------------------------------------------------------------------------

</TABLE>

The decrease in the Company's backlog is attributable to commercial aerospace
build rates, which are

16
expected to peak in 1999 and the continuing trend towards shorter lead times
and better supply-chain management by the industry overall. Because the
Company supplies its products ahead of the delivery of a commercial aircraft,
it will start to see the impact of the lower anticipated deliveries of Boeing
aircraft in 2000 by the second half of 1999. Backlog for the Company's other
markets is not a material trend indicator and accordingly, such amounts are
not presented.

GROSS MARGIN: Gross margin for the first quarter of 1999 was $70.8 million,
or 22.4% of net sales, compared with $66.1 million, or 25.7% of net sales, for
the first quarter of 1998. The decrease is attributable to a number of factors,
including a reduction in pricing, and to a lesser extent, sales volume, in the
global electronics market due to the competitive conditions, lower production
and sales of carbon fiber products, and supply chain pressures in the commercial
aerospace market. These factors were partially offset by lower material costs.
The Company is pursuing efforts to reduce its cost structure and increase its
productivity through its Lean Enterprise program, which was extended to all U.S.
locations in the latter part of 1998 and which will be extended to its European
facilities in 1999. The expected improvements in cost and productivity will be
offset by customer demand for reductions in the costs of the products that they
purchase from the Company.

OPERATING INCOME: Operating income was $27.2 million in the first quarter
of 1999, or 8.6% of net sales, compared with $33.7 million in the first quarter
of 1998, or 13.1% of net sales. Excluding business acquisition and consolidation
expenses, operating income was $30.0 million, or 9.5% of net sales. The
aggregate decrease in operating income, excluding business acquisition and
consolidation expenses, reflects the decrease in gross margins and increased
selling, general and administrative ("SG&A") and research and technology ("R&T")
expenses over the first quarter 1998. SG&A expenses were $34.3 million, or 10.9%
of net sales for the first quarter of 1999 compared with $27.2 million, or 10.6%
of net sales for the first quarter of 1998. The aggregate dollar increase in
SG&A was primarily attributable to the Acquired Clark-Schwebel Business and
costs associated with the implementation of the Company's Lean Enterprise and
supply-chain initiatives. R&T expenses were $6.5 million, or 2.1% of net sales
for the first quarter of 1999 compared with $5.2 million, or 2.0% of net sales
for the first quarter of 1998.

EQUITY IN LOSSES OF AFFILIATED COMPANIES: As part of the Acquired
Clark-Schwebel Business, the Company acquired interests in three joint ventures.
Competitive conditions in the electronics market, resulting from the Asian
economic situation, impacted the performance of two of these joint ventures
during the first quarter of 1999. As a result, the Company recognized a nominal
amount of equity in losses of affiliated companies in the first quarter of 1999.

NET INCOME AND NET INCOME PER SHARE: Net income for the first quarter of
1999 was $5.2 million, or $0.14 per diluted share, compared with net income for
the first quarter of 1998 of $17.1 million, or $0.40 per diluted share.
Excluding business acquisition and consolidation expenses of $2.8 million, first
quarter 1999 net income would have been $0.19 per diluted share. Pro forma first
quarter 1998 diluted net income per share, after giving effect to the
acquisition of the Acquired Clark-Schwebel Business as if the transaction had
occurred at the beginning of 1998, was $0.43 per diluted share.

There were 36.5 million diluted weighted-average shares outstanding during
the first quarter of 1999, versus 46.3 million during the first quarter of 1998.
The quarter-over-quarter decrease in the number of weighted average shares is
primarily attributable to the exclusion of 8.1 million of potential common
shares relating to the Convertible Subordinated Notes, due 2003, and the
Convertible Subordinated Debentures, due 2011, which were antidilutive in the
1999 period. Refer to Note 6 to the accompanying condensed consolidated
financial statements for the calculation and the number of shares used for
diluted net income per share.

17
FINANCIAL CONDITION AND LIQUIDITY

SENIOR CREDIT FACILITY

In connection with the acquisition of the Acquired Clark-Schwebel Business
on September 15, 1998, Hexcel obtained a new global credit facility (the "Senior
Credit Facility") to: (a) fund the purchase of the Acquired Clark-Schwebel
Business; (b) refinance the Company's existing revolving credit facility; and
(c) provide for ongoing working capital and other financing requirements of the
Company. Simultaneously with the January 1999 closing of the $240.0 million
principal amount of 9.75% senior subordinated notes due 2009 (the "Senior
Subordinated Notes") offering, the Company amended the Senior Credit Facility
to, among other things, reduce the available borrowing capacity from $910.0
million to $672.0 million, modify certain financial covenants and to permit the
offering. Approximately $544 million of the Senior Credit Facility expires in
September 2004, with the balance expiring in 2005.

The Company expects that its financial resources, including the Senior
Credit Facility, will be sufficient to fund the Company's worldwide operations
for the foreseeable future. Nonetheless, one of the Company's primary goals over
the next few years is generating operating cash flow to reduce debt. Further
discussion of the Company's financial resources is contained in Note 4 to the
accompanying condensed consolidated financial statements.

SENIOR SUBORDINATED NOTES DUE 2009

On January 21, 1999, the Company issued $240.0 million of Senior
Subordinated Notes due 2009. The Senior Subordinated Notes are general unsecured
obligations of Hexcel that bear interest at a rate of 9.75% per annum. Net
proceeds of approximately $231 million from this offering were used to repay
amounts owed under the Senior Credit Facility. The Senior Subordinated Notes are
redeemable beginning in January of 2004, in whole or in part, at the option of
Hexcel. The redemption prices range from 104.9% to 100.0% of the outstanding
principal amount, depending on the period in which redemption occurs.

SENIOR SUBORDINATED NOTE PAYABLE TO A RELATED PARTY

The senior subordinated note payable to a related party, is payable to Ciba
Specialty Chemicals Inc., and is a general unsecured obligation of Hexcel. Ciba
Specialty Chemicals Inc. and its affiliate, Ciba Specialty Chemicals
Corporation, collectively hold approximately 49.6% of the Company's common
stock. From February 28, 1996 through February 28, 1999, the senior subordinated
note payable to a related party bore interest at a rate of 7.5% per annum. On
February 28, 1999, the interest rate increased to 10.5% per annum, and will
continue to increase by an additional 0.5% per year thereafter until they mature
in 2003. On February 17, 1999, the Company redeemed $12.5 million of the note
payable, with such repayment financed with borrowings under the Company's Senior
Credit Facility.

CAPITAL EXPENDITURES

Capital expenditures totaled $9.4 million for the first three months of
1999 compared to $11.5 million for the first three months of 1998 and $12.5
million for the first three months of 1998 on a pro forma basis. The decrease
reflects reduced spending due to changing market conditions, the expected
benefits from the Company's Lean Enterprise program and a commitment to reduce
debt.

ADJUSTED EBITDA, CASH FLOWS AND RATIO OF EARNINGS TO FIXED CHARGES

FIRST QUARTER, 1999: Earnings before business acquisition and consolidation
expenses, other income, interest, taxes, depreciation and amortization, and
equity in earnings of affiliated companies ("Adjusted EBITDA") was $45.6
million. Net cash provided by operating activities was $17.3 million, as $5.2

18
million of net income and $15.7 million of non-cash depreciation and
amortization more than offset cash used by all other operating activities.

Net cash used for investing activities was $9.4 million, reflecting the
Company's capital expenditures for the quarter. Net cash used for financing
activities was $12.4 million, primarily reflecting $9.0 million of debt issuance
costs pertaining to the issuance of the Senior Subordinated Notes.

FIRST QUARTER, 1998: Adjusted EBITDA was $43.7 million. Pro forma Adjusted
EBITDA, after giving effect to the acquisition of the Acquired Clark-Schwebel
Business as if the transaction had occurred at the beginning of 1998, was $57.5
million. Net cash used for operating activities was $5.1 million, as increased
working capital of $26.7 million and restructuring payments of $1.8 million more
than offset $17.1 million of net income and $6.3 million of non-cash
depreciation and amortization and deferred income taxes. The increase in working
capital reflected higher levels of accounts receivable and inventory, as well as
reductions in accrued liabilities from peak year-end levels, primarily due to
the payment of obligations paid in 1998 for capital projects and employee
incentive and benefit programs incurred during 1997.

Net cash used for investing activities was $12.3 million, reflecting $11.5
million of capital expenditures. Net cash provided from financing activities,
which primarily included borrowings under the Company's previous credit
facility, totaled $11.0 million.

Adjusted EBITDA and pro forma Adjusted EBITDA have been presented to
provide a measure of Hexcel's operating performance that is commonly used by
investors and financial analysts to analyze and compare companies. Adjusted
EBITDA may not be comparable to similarly titled financial measures of other
companies. Adjusted EBITDA and pro forma Adjusted EBITDA do not represent
alternative measures of the Company's cash flows or operating income, and should
not be considered in isolation or as substitutes for measures of performance
presented in accordance with generally accepted accounting principles.


19
Reconciliations of net income to EBITDA and Adjusted EBITDA for the
quarters ended March 31, 1999 and 1998, including pro forma first quarter 1998,
after giving effect to the acquisition of the Acquired Clark-Schwebel Business
as if it occurred at the beginning of 1998, are as follows:

<TABLE>

- ---------------------------------------------------------------------------------------------------------------------
PRO FORMA FIRST
FIRST QUARTER FIRST QUARTER QUARTER
(IN MILLIONS) 1999 1998 1998
- ---------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Net income $ 5.2 $ 18.2 $ 17.1
Provision for income taxes 2.8 9.4 9.6
Interest expense 19.1 16.4 7.0
Depreciation and amortization expense 15.7 15.1 10.0
Equity in earnings of affiliated companies - (1.6) -
- ---------------------------------------------------------------------------------------------------------------------
EBITDA 42.8 57.5 43.7
Business acquisition and consolidation expenses 2.8 - -
- ---------------------------------------------------------------------------------------------------------------------
Adjusted EBITDA $ 45.6 $ 57.5 $ 43.7
- ---------------------------------------------------------------------------------------------------------------------

</TABLE>

The ratio of earnings to fixed charges for the quarters ended March 31,
1999 and 1998, and pro forma first quarter 1998, were 1.4x, 4.6x and 2.6x,
respectively. The decrease in the ratio in the first quarter of 1999 reflects
the Company's lower operating income and higher interest costs. The calculation
of earnings to fixed charges assumes that one-third of the Company's rental
expense is attributable to interest expense.

BUSINESS CONSOLIDATION

Over the past few years, the Company has announced two major business
consolidation programs. The first one was announced in May 1996 and later
revised in December 1996 (the "1996 program"), and primarily related to the
integration of the acquired composite business of Ciba-Geigy Ltd. and the
acquired carbon fibers and prepreg business of Hercules Inc. In December 1998
and March 1999, the Company announced a second program related to the
integration of the Acquired Clark-Schwebel business and the combination of the
Company's U.S., European and Pacific Rim composite materials businesses into a
single, global business unit (the "1998/1999 program"). More detailed
discussions on each of these programs are set forth below. Total accrued
business acquisition and consolidation expenses at December 31, 1998 and March
31, 1999, and activity during the quarter ended March 31, 1999 for each of these
programs was as follows:

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------
1998/1999 1996 PROGRAM
(IN THOUSANDS) PROGRAM TOTAL
- -----------------------------------------------------------------------------------------------
<S> <C> <C> <C>
BALANCE AS OF DECEMBER 31, 1998 $ 5,002 $ 3,200 $ 8,202
Business acquisition and consolidation expenses 2,809 - 2,809
Cash expenditures (2,242) - (2,242)
Non-cash usage, including asset write-downs and
currency translation effects (1,927) (100) (2,027)
- -----------------------------------------------------------------------------------------------
BALANCE AS OF MARCH 31, 1999 $ 3,642 $ 3,100 $ 6,742
- -----------------------------------------------------------------------------------------------
</TABLE>

1998/1999 PROGRAM

In December 1998, Hexcel announced business consolidation actions within its
reinforcement products and composite materials businesses. These actions
included the integration of Hexcel's existing fabrics business with the U.S.
operations of the Acquired Clark-Schwebel Business, and the combination of the
Company's U.S., European and Pacific Rim composite materials businesses into a
single, global business unit. The objectives of these actions were to eliminate
redundancies, improve manufacturing planning, and enhance customer service. As
of March 31, 1999, the Company had substantially completed these business
consolidation actions and to date, these actions have resulted in the
elimination of approximately 100 operating, sales, marketing and administrative
positions. Estimated savings from these actions, which the Company has already
begun to realize, are expected to approximate $10 million per year.

On March 16, 1999, the Company expanded its actions relating to the
integration of the Acquired Clark-Schwebel Business with the announcement of the
closure of its Cleveland, Georgia manufacturing facility by August 1999. This
facility, which was part of the Acquired Clark-Schwebel Business, employs
approximately 100 people and produces fabrics used to make laminate for printed
circuit boards. Certain production equipment from the Cleveland, Georgia
facility will be moved to the Company's Anderson, South Carolina facility.
Closure of this facility resulted from current competitive conditions in the
global market for electronic fiberglass materials and was not expected at the
time of the acquisition of the Acquired Clark-Schwebel Business.

Accrued business acquisition and consolidation expenses at December 31, 1998
and March 31, 1999, and activity during the quarter ended March 31, 1999 for the
1998/1999 program, were as follows (in thousands):


20
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------
EMPLOYEE FACILITY &
SEVERANCE & EQUIPMENT
1998/1999 PROGRAM RELOCATION RELOCATION TOTAL
- -----------------------------------------------------------------------------------------------
<S> <C> <C> <C>
BALANCE AS OF DECEMBER 31, 1998 $ 3,020 $ 1,982 $ 5,002
Business acquisition and consolidation expenses 994 1,815 2,809
Cash expenditures (1,497) (745) (2,242)
Non-cash usage, including asset write-downs and
currency translation effects - (1,927) (1,927)
- -----------------------------------------------------------------------------------------------
BALANCE AS OF MARCH 31, 1999 $ 2,517 $ 1,125 $ 3,642
- -----------------------------------------------------------------------------------------------
</TABLE>

As of December 31, 1998, accrued business consolidation and acquisition
expenses for the 1998/1999 program primarily consisted of severance for
employees terminated in December 1998, costs for early termination for
certain leases, and equipment relocation costs incurred, but not yet paid.
The Company's policy is to pay severance over a period of time rather than in
a lump-sum amount. During the first quarter of 1999, the Company recorded
additional business acquisition and consolidation expenses of $2.8 million,
primarily reflecting the costs of closing the Cleveland, Georgia facility, of
which $1.8 million represented a non-cash write-down on equipment that will
be disposed of. The Company expects to record an additional charge of
slightly above $1 million during the second and third quarters of 1999
relating to the relocation of certain equipment from the Cleveland, Georgia
facility to the Company's Anderson, South Carolina facility. Cash
expenditures during the quarter ended March 31, 1999 for the 1998/1999
program principally related to severance payments made to those employees
terminated in December 1998.

As of March 31, 1999, remaining accrued expenses for the 1998/1999 program
primarily reflected severance and relocation costs for employees in the
Company's Cleveland, Georgia facility and for employees terminated in December
1998, as well as costs relating to the early termination of certain leases.
Remaining cash expenditures for the 1998/1999 program are expected to be funded
through operating cash flows. The 1998/1999 program is expected to be
substantially completed by the end of 1999. Anticipated cash savings from this
business consolidation activity are expected to help offset competitive pricing
pressures in the Company's electronics market. In addition to the Cleveland,
Georgia facility closure, the Company is continuing to conduct a global capacity
review. This review may result in the closing or right-sizing of additional
facilities and, as a result, additional consolidation charges may be recognized
in 1999.

1996 PROGRAM

In 1996, Hexcel announced plans to consolidate the Company's operations over
a period of three years. The objective of the program was 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. Management expected that this consolidation program would take
approximately three years to complete, in part because of the aerospace industry
requirements to "qualify" specific equipment and manufacturing facilities for
the manufacture of certain products. These qualification requirements increase
the complexity, cost and time of moving equipment and consolidating
manufacturing activities. The program is near completion, and the Company
expects that all activities related to this consolidation program will be
finished by mid-1999.

Accrued business acquisition and consolidation expenses at December 31, 1998
and March 31, 1999, and activity during the quarter ended March 31, 1999 for
this business acquisition and consolidation program, were as follows (in
thousands):

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------
EMPLOYEE FACILITY &
SEVERANCE & EQUIPMENT
1996 PROGRAM RELOCATION RELOCATION TOTAL
- -----------------------------------------------------------------------------------------------
<S> <C> <C> <C>
BALANCE AS OF DECEMBER 31, 1998 $ 2,848 $ 352 $ 3,200
Non-cash usage, including asset write-downs and
currency translation effects (100) - (100)
- -----------------------------------------------------------------------------------------------
BALANCE AS OF MARCH 31, 1999 $ 2,748 $ 352 $ 3,100
- -----------------------------------------------------------------------------------------------
</TABLE>

As of December 31, 1998 and March 31, 1999, accrued business acquisition and
consolidation expenses for the 1996 program related to a $0.6 million foreign
government grant received by the Company that is required to be repaid over a
five year period due to lower employee levels as a result of the consolidation
program, $2.1 million in employee retirement costs associated with terminations
and $0.4 million of environmental costs related to a closed facility. The
employee retirement costs are expected to be disbursed by mid-1999. The Company
does not anticipate any additional expenses in relation to the 1996 program.


21
YEAR 2000 READINESS DISCLOSURE

Hexcel, like most other companies, is continuing to address whether its
information technology systems and non-information technology devices with
embedded microprocessors (collectively "Business Systems and Devices") will
recognize and process dates starting with the year 2000 and beyond (the "Year
2000"). The Year 2000 issue can arise at any point in the Company's supply,
manufacturing, processing and distribution chains. The Company does not,
however, manufacture or sell products that contain microprocessors or software.

In early 1998, the Company established a central Year 2000 project office
to coordinate and monitor progress towards achieving corporate-wide Year 2000
compliance. A discussion of the Company's Business Systems and Devices,
suppliers and vendors as they pertain to the Company's Year 2000 issues, as of
April 30, 1999, is detailed as follows:

BUSINESS SYSTEMS & DEVICES

In order to address the Year 2000 issue as it relates to the Company's
Business Systems and Devices, the Company has developed, and is in the process
of implementing, a six phase plan. The Company is also using external consulting
services, where appropriate, as part of its efforts to address its Year 2000
issue. In implementing this plan, the Company has been, and continues to be
substantially on schedule. The components of this plan and their related status,
as of April 30, 1999, are detailed below and apply to both the Company's
Business Systems and its Devices:

(1) INVENTORY: This phase, which was completed in December 1998, consisted of
compiling a detailed listing of the Company's Business Systems and
Devices likely to be impacted by the Year 2000 issue.

(2) RISK ASSESSMENT AND ASSIGNING PRIORITIES: This phase consisted of
assessing the likelihood that a Business System or Device is not Year
2000 compliant as well as assigning a priority of importance to the
particular Business System or Device as it relates to the Company's
business operations. This phase was completed in December 1998.

(3) ASSESSING COMPLIANCE: This phase consisted of assessing Year 2000
compliance on the Company's Business Systems or Devices which have been
identified as essential to the Company's business operations. In
assessing compliance, the Company performs a variety of tasks including,
obtaining Year 2000 compliance statements and information from the
Company's vendors and service providers. This phase was completed in
March 1999. However, the Company is dependent upon

22
its suppliers and service providers to continue to inform Hexcel as to
any updates or changes to the information supplied to Hexcel.

(4) REPAIRING OR REPLACING: This phase consists of repairing and replacing
non-Year 2000 compliant Business Systems and Devices which are essential
to the Company's operations. This phase is approximately 70% complete,
with substantial completion estimated by June 30, 1999.

(5) TESTING: This phase consists of testing the repair or replacement of
those Business Systems and Devices, which are essential to the Company's
business operations. The Company also intends to test the integration of
the various Business Systems and Devices within the Company's
manufacturing processes. This phase is approximately 55% complete, with
substantial completion estimated by June 30, 1999. The results of this
phase may change the estimated timing of completion of phase four.

(6) DEVELOPING CONTINGENCY PLANS: This phase consists of developing
alternative plans in the event that a business interruption occurs from a
Year 2000 issue. The Company is in the early stages of this phase. The
Company has targeted September 30, 1999 as the date for substantial
completion of its contingency plans, however, the Company believes that
this phase will be on-going through to the year 2000.

SUPPLIERS & CUSTOMERS

The Company is also gathering information from its significant suppliers
and customers concerning their Year 2000 issues as a means of assessing risks
and developing alternatives. The Company has sent out surveys to all of its
significant suppliers and customers to determine what steps, if any, those
companies are taking to remediate their respective Year 2000 issues. The Company
is, however, dependent upon its suppliers and customers with respect to the
completeness and accuracy of such responses.

As of April 30, 1999, the Company has received responses from nearly
two-thirds of its significant suppliers and one-third of its significant
customers. The responses from the Company's suppliers generally indicate that
these parties are taking actions to ensure that their ability to supply products
or services to the Company will not be impaired. To the extent that supplier
responses to Year 2000 readiness are unsatisfactory, the Company will attempt to
reduce risks of interruptions, with such options including changes in suppliers
to those who have demonstrated Year 2000 readiness, and accumulation of
inventory. The responses from the Company's customers also generally indicate
that these parties are taking actions to ensure their ability to purchase
products from the Company will not be impaired. The Company will continue to
monitor the status of all of its significant suppliers' and customers' Year 2000
readiness through to the year 2000, in order to determine whether additional or
alternative measures are necessary.

Total estimated costs to address the Company's Year 2000 issues, including
preparing the Company's Business Systems and Devices to become Year 2000
compliant, is approximately $5 million, of which approximately $1.5 million has
been incurred through March 31, 1999. The total estimated costs includes
approximately $2 million of capital expenditures to be used for the purchase of
certain capital equipment to replace equipment which is currently not Year 2000
compliant. The estimate also includes the cost of certain internal resources
fully dedicated to this project, however, the estimate does not include any
costs associated with the implementation of contingency plans, which have not
yet been developed. The Company has not used any external resources to
independently verify these cost estimates. Due to resource constraints caused by
the Year 2000 issue, the Company is deferring other information technology
projects. These deferrals, however, are not expected to have a material adverse
effect on the Company's results of operations or financial condition.

23
The Company is progressing with the development of its Year 2000
contingency plans. These plans are expected to be substantially completed by
September 30, 1999. The Company is currently unable to assess the most
reasonably likely worst case scenarios. However, if necessary remediation
actions are not completed in a timely manner, or if the Company's suppliers and
customers do not successfully address their Year 2000 issues, the Company
estimates that a disruption in operations could occur. Such a disruption could
result in, for example, delays in the receipt of raw materials and distribution
of finished goods, or errors in customer orders. These consequences could have a
material impact on the operations, liquidity and financial condition of the
Company. The Company presently believes that by implementing its plans,
including modifications to existing Business Systems and Devices and conversion
to new or upgraded software and other systems, the Year 2000 issue will not pose
significant operational problems for the Company.

RECENTLY ISSUED ACCOUNTING STANDARD

In June 1998, the Financial Accounting Standards Board issued Statement No.
133, "Accounting for Derivative Instruments and Hedging Activities" ("SFAS
133"). This Statement requires companies to record derivatives on the balance
sheet as assets and liabilities, measured at fair value. Gains or losses
resulting from changes in the values of those derivatives would be accounted for
depending on the use of the derivative and whether it qualifies for hedge
accounting. SFAS 133 is not expected to have a material impact on Hexcel's
consolidated financial statements. This Statement is effective for fiscal years
beginning after June 15, 1999. Hexcel will adopt this accounting standard as
required by January 1, 2000.

FORWARD-LOOKING STATEMENTS AND RISK FACTORS

Certain statements contained in "Management's Discussion and Analysis of
Financial Condition and Results of Operations," that are not of historical fact,
constitute "forward-looking statements". Such forward-looking statements
include, but are not limited to: (a) estimates of commercial aerospace
production and delivery rates, including those of Boeing and Airbus; (b)
estimates of the change in net sales in total and by market compared to pro
forma 1998 net sales; (c) expectations regarding the impact of pricing pressures
from Hexcel's customers; (d) expectations regarding the ability of Hexcel to
pass along price reductions to its suppliers; (e) expectations regarding future
sales based on current backlog; (f) expectations regarding sales growth, sales
mix, gross margins, manufacturing productivity and capital expenditures; (g)
expectations regarding Hexcel's financial condition and liquidity, as well as
future free cash flows and earnings; (h) estimated additional business
acquisition and consolidation expenses to be incurred in 1999; (i) expectations
regarding the costs and benefits of Hexcel's Lean Enterprise and business
consolidation programs, including the closure of the Company's Cleveland, GA
facility and implementation of a supply-chain management program; (j)
expectations regarding the exercise of the CS-Interglas options at their stated
price; and; (k) the impact of the Year 2000 issue, the estimated costs
associated with becoming Year 2000 compliant and the estimated target date for
substantial completion of remediation.

Such forward-looking statements involve known and unknown risks,
uncertainties and other factors that may cause actual results to be materially
different. Such factors include, but are not limited to, the following: the
integration of the Acquired Clark-Schwebel Business without disruption to
manufacturing, marketing and distribution activities; changes in general
economic and business conditions; changes in current pricing levels; changes in
political, social and economic conditions and local regulations, particularly in
Asia and Europe; foreign currency fluctuations; changes in aerospace delivery
rates;

24
reductions in sales to any significant customers, particularly Boeing or
Airbus; changes in sales mix; changes in government defense procurement budgets;
changes in military aerospace programs technology; industry capacity;
competition; disruptions of established supply channels; manufacturing capacity
constraints; the availability, terms and deployment of capital; and the ability
of Hexcel to accurately estimate the cost of systems preparation and
successfully implement required actions for Year 2000 compliance. Such
forward-looking statements involve known and unknown risks, uncertainties and
other factors that may cause actual results to be materially different.
Additional information regarding these factors is contained in the Company's
Annual Report on Form 10-K for the year ended December 31, 1998.

25
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

A discussion of market risk exposures is included in Part II, Item 7A, of
Hexcel's Annual Report on Form 10-K for the fiscal year ended December 31, 1998.
There has been no material change to this information during the three months
ended March 31, 1999.


26
PART II. OTHER INFORMATION

HEXCEL CORPORATION AND SUBSIDIARIES

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) EXHIBITS:

<TABLE>

<S> <C>
1.1 Form of Employee Option Agreement (1999).

1.2 Form of Performance Accelerated Restricted Stock Unit Agreement (1999)

1.3 Form of Grant of Restricted Stock Unit Agreement (1999).

1.4 Split Dollar Agreement dated as of January 21, 1999 among Hexcel, John
J. Lee and certain Trustees.

10.5 Executive Severance Agreement between Hexcel and John J. Lee dated as
of February 3, 1999.

10.6 Form of Executive Severance Agreement between Hexcel and certain
executive officers dated as of February 3, 1999.

10.7 Form of Executive Severance Agreement between Hexcel and certain
executive officers dated as of February 3, 1999.

27. Financial Data Schedule.

</TABLE>

(b) REPORTS ON FORM 8-K:

Report dated January 5, 1999, relating to the proposed issuance of $275
million of senior subordinated notes due 2009 pursuant to Rule 144A.

Report dated January 25, 1999, relating to the Company's fourth quarter
and full-year 1998 financial results.

Report dated March 17, 1999, relating to the closure of the Company's
Cleveland, Georgia facility.

Report dated March 29, 1999, relating to the Company's first quarter
1999 outlook.

Report dated April 30, 1999, relating to the Company's pro forma and
actual business segment data and net sales to third-party customers by
product group, for each of the quarters ended March 31, June 30,
September 30 and December 31, 1998, and for the year ended December 31,
1998.

27
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, and in the capacity indicated.

HEXCEL CORPORATION
(Registrant)


May 14, 1999 /s/ Wayne C. Pensky
- ------------------------------- -------------------------------
(Date) Wayne C. Pensky,
Vice President; Corporate Controller;
and Chief Accounting Officer

28