HEXCEL CORP /DE/
10-Q, 1999-11-15
METAL FORGINGS & STAMPINGS
Previous: NUVEEN TAX EXEMPT UNIT TRUST STATE SERIES 88, 24F-2NT, 1999-11-15
Next: VALUE LINE INC, 13F-HR, 1999-11-15



<PAGE>


                       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 September 30, 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.

            CLASS                     OUTSTANDING AT NOVEMBER 11, 1999
            -----                     --------------------------------
        COMMON STOCK                            36,522,104






<PAGE>

                       HEXCEL CORPORATION AND SUBSIDIARIES


                                      INDEX
<TABLE>
<CAPTION>

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

   ITEM 1.           Condensed Consolidated Financial Statements

                         -   Condensed Consolidated Balance Sheets --
                             September 30, 1999 and December 31, 1998                         2

                         -   Condensed Consolidated Statements of
                             Operations -- The Quarter and Year-to-Date Periods
                             Ended September 30, 1999 and 1998                                3

                         -   Condensed Consolidated Statements of
                             Cash Flows -- The Year-to-Date Periods
                             Ended September 30, 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                                               14

   ITEM 3.           Quantitative and Qualitative Disclosures About Market Risk              28


PART II.             OTHER INFORMATION

   ITEM 5.           Other Information                                                       29

   ITEM 6.           Exhibit and Reports on Form 8-K                                         29


SIGNATURE                                                                                    29

</TABLE>

                                        1

<PAGE>

                          PART I. FINANCIAL INFORMATION

ITEM 1.  CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<CAPTION>

HEXCEL CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
- -------------------------------------------------------------------------------------------------------------
                                                                             UNAUDITED
                                                                         ------------------------------------
                                                                          SEPTEMBER 30,        DECEMBER 31,
(IN THOUSANDS, EXCEPT PER SHARE DATA)                                              1999                1998
- -------------------------------------------------------------------------------------------------------------
<S>                                                                         <C>                 <C>
ASSETS
Current assets:
  Cash and cash equivalents                                                 $     7,824         $     7,504
   Accounts receivable                                                          172,540             188,368
   Inventories                                                                  182,845             213,199
   Prepaid expenses and other assets                                              6,041              10,111
   Deferred tax asset                                                            24,311              19,844
- ------------------------------------------------------------------------------------------------------------
   Total current assets                                                         393,561             439,026

Property, plant and equipment                                                   618,716             628,533
Less accumulated depreciation                                                  (220,424)           (195,960)
- -------------------------------------------------------------------------------------------------------------
  Net property, plant and equipment                                             398,292             432,573
Goodwill and other purchased intangibles, net of accumulated
  amortization of $21,681 in 1999 and $11,742 in 1998                           414,893             425,405
Investment in affiliated companies and other assets                             105,027             107,157
- ------------------------------------------------------------------------------------------------------------

Total assets                                                                $ 1,311,773         $ 1,404,161
============================================================================================================


LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Notes payable and current maturities of capital lease obligations         $    35,667         $    26,867
  Accounts payable                                                               76,463              81,869
  Accrued liabilities                                                           105,377             110,708
- -------------------------------------------------------------------------------------------------------------
  Total current liabilities                                                     217,507             219,444

Long-term notes payable and capital lease obligations                           752,511             802,376
Indebtedness to a related party                                                  23,989              35,675
Other non-current liabilities                                                    43,473              44,267
- -------------------------------------------------------------------------------------------------------------
Total liabilities                                                             1,037,480           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 37,345 in 1999 and 37,176 in 1998                       373                 372
Additional paid-in capital                                                      273,258             271,469
Retained earnings                                                                14,306              34,898
Accumulated other comprehensive income (loss)                                    (2,991)              6,313
- -------------------------------------------------------------------------------------------------------------
                                                                                284,946             313,052
Less - treasury stock, at cost, 847 shares in 1999 and 1998                     (10,653)            (10,653)
- -------------------------------------------------------------------------------------------------------------
Total stockholders' equity                                                      274,293             302,399
- -------------------------------------------------------------------------------------------------------------

Total liabilities and stockholders' equity                                  $ 1,311,773         $ 1,404,161
============================================================================================================
</TABLE>

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

                                        2
<PAGE>

<TABLE>
<CAPTION>

HEXCEL CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
- ----------------------------------------------------------------------------------------------------------------------
                                                                              UNAUDITED
                                                 ---------------------------------------------------------------------
                                                   QUARTER ENDED SEPTEMBER 30,       YEAR-TO-DATE ENDED SEPTEMBER 30,
(IN THOUSANDS, EXCEPT  PER SHARE DATA)                    1999            1998                   1999            1998
- ----------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>              <C>                  <C>             <C>
Net sales                                           $  274,055       $ 255,303            $   882,879     $  785,581
Cost of sales                                          222,582         193,456                694,376        586,417
- ----------------------------------------------------------------------------------------------------------------------
  Gross margin                                          51,473          61,847                188,503        199,164

Selling, general and administrative expenses            29,325          27,733                 97,400         82,092
Research and technology expenses                         5,798           5,840                 18,545         16,906
Business acquisition and consolidation expenses         13,643             711                 17,821            711
- ----------------------------------------------------------------------------------------------------------------------
  Operating income                                       2,707          27,563                 54,737         99,455
Interest expense                                        18,448           9,456                 55,975         23,167
- ----------------------------------------------------------------------------------------------------------------------
  Income (loss) before income taxes                    (15,741)         18,107                 (1,238)        76,288
Recovery of (provision for) income taxes                 5,541          (6,609)                   441        (27,742)
Equity in income and write-down of an
  investment in affiliated companies                   (19,876)              -                (19,791)             -
- ----------------------------------------------------------------------------------------------------------------------

  Net income (loss)                                 $  (30,076)      $  11,498            $   (20,588)    $   48,546
======================================================================================================================

Net income (loss) per share:
  Basic                                             $    (0.82)      $    0.31            $     (0.56)    $     1.32
  Diluted                                                (0.82)           0.29                  (0.56)          1.15

Weighted average shares:
  Basic                                                 36,493          36,671                 36,438         36,800
  Diluted                                               36,493          45,424                 36,438         46,134
- ----------------------------------------------------------------------------------------------------------------------
</TABLE>

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

                                        3



<PAGE>

<TABLE>
<CAPTION>

HEXCEL CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
- -----------------------------------------------------------------------------------------------------------------------
                                                                                                 UNAUDITED
                                                                                 --------------------------------------
                                                                                    YEAR-TO-DATE ENDED SEPTEMBER 30,
(IN THOUSANDS)                                                                               1999               1998
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                                                   <C>                <C>
CASH FLOWS FROM OPERATING ACTIVITIES
  Net income (loss)                                                                   $   (20,588)       $    48,546
  Reconciliation to net cash provided by operating activities:
    Depreciation and amortization                                                          47,081             30,932
    Deferred income taxes                                                                 (10,751)             7,475
    Accrued business acquisition and consolidation expenses                                17,821                711
    Business acquisition and consolidation payments                                        (7,877)            (6,929)
    Equity in income and write-down of an investment in affiliated companies               19,791                  -
    Working capital changes and other                                                      43,658            (30,010)
- -----------------------------------------------------------------------------------------------------------------------
  Net cash provided by operating activities                                                89,135             50,725
- -----------------------------------------------------------------------------------------------------------------------

CASH FLOWS FROM INVESTING ACTIVITIES
  Capital expenditures                                                                    (26,705)           (41,703)
  Cash paid for the Acquired Clark-Schwebel Business, net of $5,049 of acquired cash            -           (453,027)
  Investments in affiliated companies                                                      (2,000)            (1,250)
- -----------------------------------------------------------------------------------------------------------------------
  Net cash used by investing activities                                                   (28,705)          (495,980)
- -----------------------------------------------------------------------------------------------------------------------

CASH FLOWS FROM FINANCING ACTIVITIES
  Proceeds (repayments) of the credit facilities, net                                    (273,397)           452,607
  Proceeds from long-term debt and capital lease obligations, net                         223,563                554
  Debt issuance costs                                                                     (10,734)           (10,264)
  Purchase of treasury stock                                                                    -            (10,653)
  Activity under stock plans                                                                1,280              2,065
- -----------------------------------------------------------------------------------------------------------------------
  Net cash provided (used) by financing activities                                        (59,288)           434,309
- -----------------------------------------------------------------------------------------------------------------------
Effect of exchange rate changes on cash and cash equivalents                                 (822)             5,783
- -----------------------------------------------------------------------------------------------------------------------
Net increase (decrease) in cash and cash equivalents                                          320             (5,163)
Cash and cash equivalents at beginning of year                                              7,504              9,033
- -----------------------------------------------------------------------------------------------------------------------

Cash and cash equivalents at end of period                                            $     7,824        $     3,870
=======================================================================================================================
</TABLE>

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

                                        4




<PAGE>

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 September 30, 1999, and
the  results of  operations  for the  quarter  and  year-to-date  periods  ended
September  30, 1999 and 1998,  and the cash flows for the  year-to-date  periods
ended September 30, 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 period
amounts in the condensed  consolidated  financial statements and notes 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 ("CSI") headquartered in Germany, together
     with a fixed-price  option to increase this equity  interest to 84.0%.  The
     fixed-price  option  expires on December 31, 1999 and the exercise price is
     significantly  higher than its fair market value.  Hexcel's  acquisition of
     the CSI equity  interest and related  option 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
<PAGE>


CSI  and  Asahi-Schwebel  are  fiberglass  fabric  producers  serving  primarily
European and Asian markets,  respectively.  CS Tech-Fab  manufactures  non-woven
materials  for  roofing,  construction  and other  specialty  applications.  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 year-to-date period ended September 30, 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>
- --------------------------------------------------------------------------------
                                                                        9/30/98
- --------------------------------------------------------------------------------
<S>                                                               <C>
Pro forma net sales                                               $     931,309
Pro forma net income                                                     47,600
Pro forma diluted net income per share                                     1.13
- --------------------------------------------------------------------------------
</TABLE>


NOTE 3 -- BUSINESS ACQUISITION AND CONSOLIDATION PROGRAMS

     Total accrued business  acquisition and consolidation  ("BA&C") expenses at
December 31, 1998 and September 30, 1999, and related  activity  during the nine
months ended  September  30, 1999 for each of Hexcel's  BA&C  programs,  were as
follows:

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                             SEPTEMBER       DECEMBER
                                                                1999            1998          1996
                                                              PROGRAM         PROGRAM       PROGRAM         TOTAL
- --------------------------------------------------------------------------------------------------------------------
<S>                                                       <C>             <C>            <C>            <C>
BALANCE AS OF DECEMBER 31, 1998                           $          -    $     5,002    $    3,200     $    8,202
BA&C expenses                                                   13,510          4,311             -         17,821
Cash expenditures                                                    -         (5,306)       (2,571)        (7,877)
Non-cash usage, including asset write-downs                    (10,993)        (2,342)           55        (13,280)
Reclassification of foreign government grant payable
    to accrued liabilities                                           -              -          (684)          (684)
- --------------------------------------------------------------------------------------------------------------------
BALANCE AS OF SEPTEMBER 30, 1999                          $      2,517    $     1,665    $        -     $    4,182
====================================================================================================================
</TABLE>

SEPTEMBER 1999 PROGRAM

     On September 27, 1999, the Company  announced a new business  consolidation
program,  entailing a further  rationalization  of manufacturing  facilities for
certain  product lines.  The objectives of this program are to eliminate  excess
capacity  and  overhead,  improve  manufacturing  focus and  yields,  and create
additional centers of manufacturing excellence. Specific actions contemplated by
this BA&C program include consolidating the production of certain product lines,
including  moving  equipment and  requalifying  the  respective  product  lines,
vacating certain leased facilities, and consolidating the

                                        6

<PAGE>

Company's composite  materials business segment's U.S.  marketing,  research and
technology,  and administrative  functions into one location.  The consolidation
program calls for the  elimination  of  approximately  400 positions  (primarily
manufacturing),  and a total  reduction in occupied  floor space of over 250,000
square feet. The  consolidation  program  impacts all of the Company's  business
segments and is anticipated to be completed by early 2002.

     Total  expenses for this program are expected to  approximate  $30,000,  of
which  $12,000  will  be  non-cash   write-downs  of  existing  equipment.   The
write-downs  are to reduce  the  applicable  equipment  to their  estimated  net
realizable  value.  Total cash  expenditures  for this  program are  expected to
approximate  $24,000,  which  includes  $6,000 of  capital  expenditures.  As of
September 30, 1999, the Company has recorded $13,510 of BA&C expenses, including
$10,993 of non-cash write-downs on equipment, for this program.

     Accrued BA&C  expenses as of September 30, 1999,  and related  activity for
this program since the date of announcement, were as follows:

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------
                                                     EMPLOYEE        FACILITY &
                                                   SEVERANCE &       EQUIPMENT
SEPTEMBER 1999 PROGRAM                              RELOCATION       RELOCATION         TOTAL
- ------------------------------------------------------------------------------------------------
<S>                                                 <C>            <C>             <C>
BA&C expenses                                       $    1,828     $    11,682     $    13,510
Non-cash usage, including asset write-downs                  -         (10,993)        (10,993)
- ------------------------------------------------------------------------------------------------

BALANCE AS OF SEPTEMBER 30, 1999                    $    1,828     $       689     $     2,517
================================================================================================
</TABLE>

     As of September 30, 1999,  accrued  expenses for the September 1999 program
primarily reflected accrued severance and costs for early termination of certain
leases.

DECEMBER 1998 PROGRAM

     In December 1998, the Company  announced  consolidation  actions within its
reinforcement  fabrics and composite materials business segments.  These actions
included the  integration of the Company's  existing  fabrics  business with the
U.S. operations of the Acquired Clark-Schwebel  Business, and the combination of
its 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. The
Company  substantially  completed  these  actions in the first  quarter of 1999,
which  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  facility,  which,  at that  time,  employed
approximately  100 manufacturing  positions.  This facility produced fabrics for
the  electronics  market and, the majority of its production  equipment has been
relocated to the Company's  Anderson,  South Carolina  facility.  The closure of
this  facility,  which was  completed on  September  3, 1999,  was the result of
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.

     During the first nine months of 1999, the Company  recorded  $4,311 of BA&C
expenses for this program,  primarily  reflecting $2,342 of non-cash write-downs
of equipment  that will be disposed of,  costs  associated  with the closing and
relocation of certain equipment from the Company's Cleveland,  Georgia facility,
and employee severance costs for additional administrative positions relating to
the consolidation of the composite materials business segment.

                                        7

<PAGE>

     Accrued BA&C  expenses at December  31, 1998 and  September  30, 1999,  and
activity during the nine months ended September 30, 1999 for this program,  were
as follows:

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------
                                                     EMPLOYEE        FACILITY &
                                                   SEVERANCE &       EQUIPMENT
DECEMBER 1998 PROGRAM                               RELOCATION       RELOCATION         TOTAL
- ------------------------------------------------------------------------------------------------
<S>                                                 <C>             <C>             <C>
BALANCE AS OF DECEMBER 31, 1998                     $    3,020      $    1,982      $    5,002
BA&C expenses                                            2,131           2,180           4,311
Cash expenditures                                       (3,637)         (1,669)         (5,306)
Non-cash usage, including asset write-downs                  -          (2,342)         (2,342)
- ------------------------------------------------------------------------------------------------
BALANCE AS OF SEPTEMBER 30, 1999                    $    1,514      $      151      $    1,665
================================================================================================
</TABLE>

     As of December 31, 1998,  accrued BA&C expenses for this program  primarily
consisted of severance for  employees  terminated  in December  1998,  costs for
early lease terminations,  and equipment relocation costs incurred,  but not yet
paid. As of September 30, 1999, the remaining  accrued expenses for this program
primarily  reflected  severance  costs for employees in the Company's  Cleveland
facility as well as for those administrative  employees terminated in the second
quarter of 1999. The Company's  policy is to pay severance over a period of time
rather than in a lump-sum  amount.  The December  1998 program is expected to be
substantially completed by the end of 1999.

1996 PROGRAM

     In May 1996, the Company  announced a BA&C program primarily related to the
integration of the acquired  composites  businesses from Ciba-Geigy  Limited and
Ciba-Geigy  Corporation (the "Acquired Ciba  Business").  This program was later
revised in December  1996,  to include the  acquired  carbon  fibers and prepreg
business from Hercules  Incorporated as well as other  consolidation  activities
identified  during the on-going  integration of the Acquired Ciba Business.  The
program was  substantially  completed  in the second  quarter of 1999,  with the
disposal  of  the  Company's  operations  in  Brindisi,   Italy  (the  "Brindisi
Operations").

     As of December 31, 1998,  accrued BA&C expenses for this program related to
the Brindisi  Operations'  employee  retirement costs, and a foreign  government
grant  received  by the  Company  that is required to be repaid over a period of
five  years  due to  lower  employee  levels  as a result  of the  consolidation
program.  Cash  expenditures  for the nine  months  ended  September  30,  1999,
primarily  represented  the  employee  retirement  costs that were  disbursed in
connection  with the disposal of the Brindisi  Operations.  As of September  30,
1999,  the  program's  remaining  accrued  expenses of $684,  consisting  of the
foreign government payable, was transferred to accrued liabilities.


NOTE 4 -- WRITE-DOWN ON AN INVESTMENT IN AN AFFILIATED COMPANY

     In the third quarter of 1999, the Company wrote down its investment in CSI,
an  affiliated  company,  by $20,000,  to its estimated  fair market value.  The
write-down  was the result of  management's  decision  to allow its  fixed-price
option to increase its equity  investment in CSI from 43.6% to 84.0%,  to expire
unexcersied,  and an  assessment  that an other  than  temporary  decline in the
investment  occurred due to the deterioration in the financial  condition of the
investment.  The amount of write-down was determined  based on available  market
information and appropriate valuation  methodologies.  As of September 30, 1999,
the carrying value of Hexcel's investment in CSI was approximately $7,700.

     The  write-down has been included in "equity in income and write-down of an
investment in affiliated companies" in the accompanying  condensed  consolidated
statement of operations and is included in the Company's  reinforcement products
business  segment.  The  Company  did not record a deferred  tax  benefit

                                        8

<PAGE>

on the  write-down  because of  limitations  imposed by foreign  tax laws on the
Company's ability to realize a tax benefit.


NOTE 5 -- INVENTORIES

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                                                   9/30/99            12/31/98
- --------------------------------------------------------------------------------
<S>                                           <C>                 <C>
Raw materials                                 $     73,168        $     90,881
Work in progress                                    70,858              77,769
Finished goods                                      38,819              44,549
- --------------------------------------------------------------------------------
Total inventories                             $    182,845        $    213,199
================================================================================
</TABLE>


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

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------
                                                                          9/30/99            12/31/98
- -------------------------------------------------------------------------------------------------------
<S>                                                                   <C>                <C>
Senior credit facility                                                $   345,684        $    618,214
European credit and overdraft facilities                                   12,053              16,330
Senior subordinated notes, due 2009                                       240,000                   -
Convertible subordinated notes, due 2003                                  114,435             114,435
Convertible subordinated debentures, due 2011                              25,625              25,625
Various notes payable                                                         408                 547
- -------------------------------------------------------------------------------------------------------
Total notes payable                                                       738,205             775,151
Capital lease obligations                                                  49,973              54,092
Senior subordinated note payable to a related party,
  net of unamortized discount of $983 and $1,801 as of
  September 30, 1999 and December 31, 1998, respectively                   23,989              35,675
- -------------------------------------------------------------------------------------------------------
Total notes payable, capital lease obligations and
  indebtedness to a related party                                     $   812,167        $    864,918
=======================================================================================================

Notes payable and current maturities of long-term liabilities         $    35,667        $     26,867
Long-term notes payable and capital lease obligations,
  less current maturities                                                 752,511             802,376
Indebtedness to a related party                                            23,989              35,675
- -------------------------------------------------------------------------------------------------------
Total notes payable, capital lease obligations and
  indebtedness to a related party                                     $   812,167        $    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.  In January  1999,  simultaneously  with the  closing of the  Company's
$240,000 senior subordinated notes offering (see below), the Company amended the
Senior Credit  Facility to, among other things,  reduce the available  borrowing
capacity  from  $910,000 to $671,500,  modify  certain  financial  covenants and
permit the  offering.  The term loans  within the  Senior  Credit  Facility  are
repayable in annual  installments  ranging  from  $17,200 to $36,600,  from 2000
through 2003,  $99,700 in 2004 and $98,400 in 2005. The revolver  portion of the
Senior Credit Facility is repayable in 2004.

                                        9


<PAGE>

     Prior to August 13,  1999,  interest on  outstanding  borrowings  under the
Senior Credit Facility was 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.  On August 13,  1999,  the Company  further  amended its
Senior Credit Facility, modifying certain financial covenants and the applicable
interest rates payable,  increasing the upper limit of these interest  ranges to
2.75% and 1.75%,  respectively.  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.

SENIOR SUBORDINATED NOTES, DUE 2009

     On January 21, 1999,  the Company  issued  $240,000 of senior  subordinated
notes, due 2009 (the "Senior Subordinated Notes"). 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  $230,500 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 (the
"Ciba Note").  Ciba Specialty  Chemicals Inc. and its affiliate,  Ciba Specialty
Chemicals  Corporation,  collectively hold approximately  49.4% of the Company's
common stock.  Prior to February 28, 1999, the Ciba Note bore interest at a rate
of 7.5% per annum.  On February  28, 1999,  the  interest  rate on the Ciba Note
increased  to 10.5% per annum,  and will  continue to increase by an  additional
0.5% per year  thereafter  until it matures in 2003.  On February 17, 1999,  the
Company  redeemed  $12,500 of the Ciba Note,  with such repayment  financed with
borrowings under the Company's Senior Credit Facility.


NOTE 7 -- NET INCOME (LOSS) PER SHARE

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------
                                                     QUARTER ENDED SEPTEMBER 30,    YEAR-TO-DATE ENDED SEPTEMBER 30,
                                                           1999             1998                1999            1998
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>              <C>                <C>              <C>
Basic net income (loss) per share:
Net income (loss)                                    $  (30,076)      $   11,498         $   (20,588)     $   48,546
Weighted average common shares outstanding               36,493           36,671              36,438          36,800
Basic net income (loss) per share                    $    (0.82)      $     0.31         $     (0.56)     $     1.32
- ---------------------------------------------------------------------------------------------------------------------

Diluted net income (loss) per share:
Net income (loss)                                    $  (30,076)      $   11,498         $   (20,588)     $   48,546
Effect of dilutive securities -
   Convertible subordinated notes, due 2003                   -            1,282                   -           3,845
   Convertible subordinated debentures, due 2011              -              287                   -             861
- ---------------------------------------------------------------------------------------------------------------------
Adjusted net income (loss)                           $  (30,076)      $   13,067         $   (20,588)     $   53,252
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       10

<PAGE>
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------
                                                     QUARTER ENDED SEPTEMBER 30,    YEAR-TO-DATE ENDED SEPTEMBER 30,
                                                           1999             1998                1999            1998
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>              <C>                <C>              <C>
Weighted average common shares outstanding               36,493           36,671              36,438          36,800
Effect of dilutive securities -
   Stock options                                              -              681                   -           1,262
   Convertible subordinated notes, due 2003                   -            7,238                   -           7,238
   Convertible subordinated debentures, due 2011              -              834                   -             834
- ---------------------------------------------------------------------------------------------------------------------
Diluted weighted average common shares
  outstanding                                            36,493           45,424              36,438          46,134
Diluted net income (loss) per share                  $    (0.82)      $     0.29         $     (0.56)     $     1.15
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>

     The convertible  subordinated notes, due 2003, the convertible subordinated
debentures, due 2011, and stock options were excluded from the 1999 computations
of diluted net loss per share, as they were antidilutive.  For the quarter ended
September  30, 1998,  approximately  3,300 or 65% of the  Company's  outstanding
stock options were excluded in the  calculation of diluted net income per share.
Substantially  all of the Company's  outstanding  stock options were included in
the  calculation  of  diluted  net income  per share for the nine  months  ended
September 30, 1998.


NOTE 8 -- COMPREHENSIVE INCOME (LOSS)

<TABLE>
<CAPTION>
 ------------------------------------------------------------------------------------------------------
                                       Quarter Ended September 30,   Year-to-Date Ended September 30,
                                             1999             1998               1999            1998
 ------------------------------------------------------------------------------------------------------
<S>                                   <C>               <C>               <C>               <C>
 Net income (loss)                    $   (30,076)      $   11,498        $   (20,588)      $  48,546
 Currency translation adjustment            3,494            8,080             (9,304)          7,764
 ------------------------------------------------------------------------------------------------------
 Total comprehensive income (loss)    $   (26,582)      $   19,578        $   (29,892)      $  56,310
 ======================================================================================================
</TABLE>


NOTE 9 -- 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  income  and  write-down  of an  investment  in
affiliated  companies  ("Adjusted  EBIT").   Intersegment  sales  are  generally
accounted for 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 quarter
and year-to-date  periods ended September 30, 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, are as follows:

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------
                                                REINFORCEMENT       COMPOSITE         ENGINEERED
                                                  PRODUCTS          MATERIALS          PRODUCTS          TOTAL
- ------------------------------------------------------------------------------------------------------------------
QUARTER ENDED SEPTEMBER 30, 1999
- ------------------------------------------------------------------------------------------------------------------
<S>                                             <C>              <C>                <C>              <C>
Net sales to external customers                 $   81,315       $   132,547        $   60,193       $   274,055
Intersegment sales                                  24,907             2,093                 -            27,000
- ------------------------------------------------------------------------------------------------------------------
Total sales                                        106,222           134,640            60,193           301,055

Adjusted EBIT                                        6,264            12,619             5,851            24,734
Depreciation and amortization                        8,847             4,989               996            14,832
BA&C expenses                                        3,544             8,211             1,327            13,082
Write-down of an investment in an
 affiliated company                                 20,000                 -                 -            20,000
Capital expenditures                                 3,028             4,257             1,504             8,789
- ------------------------------------------------------------------------------------------------------------------
</TABLE>
                                       11


<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------
                                                REINFORCEMENT       COMPOSITE         ENGINEERED
                                                  PRODUCTS          MATERIALS          PRODUCTS          TOTAL
- ------------------------------------------------------------------------------------------------------------------
PRO FORMA QUARTER ENDED SEPTEMBER 30, 1998
- ------------------------------------------------------------------------------------------------------------------
<S>                                             <C>              <C>                <C>              <C>
Net sales to external customers                 $   82,297       $   157,269        $   49,801       $   289,367
Intersegment sales                                  30,515             3,099                 -            33,614
- ------------------------------------------------------------------------------------------------------------------
Total sales                                        112,812           160,368            49,801           322,981

Adjusted EBIT                                       15,813            18,729             3,581            38,123
Depreciation and amortization                        8,561             4,435               892            13,888
Capital expenditures                                 4,184             8,011             1,710            13,905
- ------------------------------------------------------------------------------------------------------------------
QUARTER ENDED SEPTEMBER 30, 1998
- ------------------------------------------------------------------------------------------------------------------
Net sales to external customers                 $   48,233       $   157,269        $   49,801       $   255,303
Intersegment sales                                  30,515             3,099                 -            33,614
- ------------------------------------------------------------------------------------------------------------------
Total sales                                         78,748           160,368            49,801           288,917

Adjusted EBIT                                       13,213            18,729             3,581            35,523
Depreciation and amortization                        4,927             4,435               892            10,254
Capital expenditures                                 3,366             8,011             1,710            13,087
- ------------------------------------------------------------------------------------------------------------------



- ------------------------------------------------------------------------------------------------------------------
                                                REINFORCEMENT       COMPOSITE         ENGINEERED
                                                  PRODUCTS          MATERIALS          PRODUCTS          TOTAL
- ------------------------------------------------------------------------------------------------------------------
YEAR-TO-DATE ENDED SEPTEMBER 30, 1999
- --------------------------------------------------------------------------------------------------------------------
Net sales to external customers                 $  250,302       $   465,989        $  166,588       $     882,879
Intersegment sales                                  91,607             6,703                 -              98,310
- --------------------------------------------------------------------------------------------------------------------
Total sales                                        341,909           472,692           166,588             981,189

Adjusted EBIT                                       27,778            58,774            12,111              98,663
Depreciation and amortization                       26,606            15,053             3,037              44,696
BA&C expenses                                        6,313             8,304             1,527              16,144
Write-down of an investment in an
 affiliated company                                 20,000                 -                 -              20,000
Capital expenditures                                10,411            11,557             4,601              26,569
- --------------------------------------------------------------------------------------------------------------------
PRO FORMA YEAR-TO-DATE ENDED SEPTEMBER 30, 1998
- --------------------------------------------------------------------------------------------------------------------
Net sales to external customers                 $  283,170       $   492,024        $  156,115       $     931,309
Intersegment sales                                 100,712             9,264                50             110,026
- --------------------------------------------------------------------------------------------------------------------
Total sales                                        383,882           501,288           156,165           1,041,335

Adjusted EBIT                                       60,205            67,953            11,953             140,111
Depreciation and amortization                       26,793            12,991             2,602              42,386
Capital expenditures                                14,769            23,308             4,618              42,695
- --------------------------------------------------------------------------------------------------------------------
YEAR-TO-DATE ENDED SEPTEMBER 30, 1998
- --------------------------------------------------------------------------------------------------------------------
Net sales to external customers                 $  137,442       $   492,024        $  156,115       $     785,581
Intersegment sales                                 100,712             9,264                50             110,026
- --------------------------------------------------------------------------------------------------------------------
Total sales                                        238,154           501,288           156,165             895,607

Adjusted EBIT                                       42,731            67,953            11,953             122,637
Depreciation and amortization                       13,027            12,991             2,602              28,620
Capital expenditures                                11,228            23,308             4,618              39,154
- --------------------------------------------------------------------------------------------------------------------
</TABLE>
                                       12



<PAGE>

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

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------
                                       QUARTER ENDED SEPTEMBER 30,             YEAR-TO-DATE ENDED SEPTEMBER 30,
                                  ----------------------------------------------------------------------------------
                                                   Pro Forma                                   Pro Forma
                                        1999          1998         1998           1999           1998          1998
- --------------------------------------------------------------------------------------------------------------------
<S>                               <C>           <C>          <C>            <C>           <C>           <C>
Total Adjusted EBIT for
  reportable segments             $   24,734    $   38,123   $   35,523     $   98,663    $   140,111   $   122,637
Less:
   BA&C expenses                      13,643           711          711         17,821            711           711
Corporate, other expenses and
   eliminations                        8,384         7,249        7,249         26,105         22,471        22,471
Interest expense                      18,448        16,644        9,456         55,975         49,134        23,167
- --------------------------------------------------------------------------------------------------------------------
Consolidated income (loss)
  before income taxes             $  (15,741)   $   13,519   $   18,107     $   (1,238)   $    67,795   $    76,288
====================================================================================================================
</TABLE>



NOTE 10 -- SUPPLEMENTAL CASH FLOW INFORMATION

<TABLE>
<CAPTION>
 -------------------------------------------------------------------------------
                                                YEAR-TO-DATE ENDED SEPTEMBER 30,
                                                           1999            1998
 -------------------------------------------------------------------------------
<S>                                              <C>              <C>
 Cash paid for:
   Interest                                      $       51,522   $      21,911
   Income taxes, net                             $        7,684   $      19,679
 -------------------------------------------------------------------------------
</TABLE>

                                       13

<PAGE>

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


BUSINESS OVERVIEW

<TABLE>
<CAPTION>
   -------------------------------------------------------------------------------------------
                                                           QUARTER ENDED SEPTEMBER 30,
                                                ----------------------------------------------
                                                                       Pro Forma
   (IN MILLIONS, EXCEPT PER SHARE DATA)                      1999       1998 (a)        1998
   -------------------------------------------------------------------------------------------
<S>                                                     <C>           <C>          <C>
   Net sales                                            $   274.1     $   289.3    $   255.3
   Gross margin %                                            18.8%         23.9%        24.2%
   Adjusted operating income % (b)                            6.0%         10.7%        11.1%
   Adjusted EBITDA (c)                                  $    32.0     $    45.6    $    39.4
   Business acquisition and consolidation expenses      $    13.6     $     0.7    $     0.7
   Net income (loss)                                    $   (30.1)    $     9.3    $    11.5
   Adjusted net income (loss) (d)                       $    (1.3)    $     9.7    $    12.8
   -------------------------------------------------------------------------------------------

   Diluted net income (loss) per share                  $   (0.82)    $    0.24    $    0.29
   Adjusted diluted net income (loss) per share (d)     $   (0.04)    $    0.25    $    0.32
   -------------------------------------------------------------------------------------------
</TABLE>

(a)  Pro  forma  results  give  effect  to the  September  1998  acquisition  of
     Clark-Schwebel as if the transaction had occurred at the beginning of 1998.
(b)  Excludes business acquisition and consolidation ("BA&C") expenses.
(c)  Excludes BA&C expenses,  interest, taxes, depreciation,  amortization,  and
     equity in income and write-down of an investment in affiliated companies.
(d)  Excludes  BA&C  expenses  and  other  acquisition  related  costs,  net  of
     applicable tax benefits, and a write-down of an investment in an affiliated
     company.

     Net loss for the  third  quarter  of 1999 was $30.1  million,  or $0.82 per
diluted share,  compared with net income of $11.5 million,  or $0.29 per diluted
share,  for the  third  quarter  of 1998.  Excluding  business  acquisition  and
consolidation  ("BA&C")  expenses of $13.6 million and a $20.0 million  non-cash
charge to write-down a joint venture investment,  net loss per diluted share for
the third  quarter of 1999 was $0.04.  This  compares to net income of $0.32 per
diluted  share for the same  period in 1998,  excluding  BA&C  expenses  of $0.7
million and other acquisition related costs. For the quarter ended September 30,
1999,  Hexcel  generated  free cash flow  (change  in debt net of cash) of $28.2
million.  The outstanding  balance of the Company's debt has now been reduced by
$52.8 million since the beginning of the year.

     During the third quarter of 1999,  demand in a number of the markets Hexcel
serves was lower than anticipated. The Company's sales and gross margins for the
third  quarter  reflect  lower  production  and sales of carbon fiber  products,
reduced  sales  volume  to the  commercial  aerospace  market as a result of the
supply chain impacts of The Boeing  Company's  ("Boeing")  planned  reduction in
aircraft  deliveries in 2000,  inventory  adjustments by the Company's aerospace
customers to improve working capital and  manufacturing  cycle times,  and lower
prices in the global electronics market because of intensified  competition from
Asia.  These market  conditions were partially  offset by growth in the sales of
lightweight   electronic   fabrics  and  certain   general   industrial   market
applications, as well as various cost savings 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

                                       14

<PAGE>

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.

     As part of this acquisition,  Hexcel also acquired  Clark-Schwebel,  Inc.'s
equity  ownership  interests in three joint  ventures,  CS-Interglas  AG ("CSI")
headquartered in Germany,  Asahi-Schwebel Co., Ltd., headquartered in Japan, and
Clark-Schwebel  Tech-Fab  Company,  headquartered in the United States.  CSI and
Asahi-Schwebel  Co., Ltd. are fiberglass  fabric producers  serving the European
and Asian markets,  respectively.  Clark-Schwebel Tech Fab Company  manufactures
non-woven materials for roofing,  construction and other specialty applications.
The  unconsolidated  revenues in 1998 for these joint ventures were in excess of
$300 million.

     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,  Inc.,
pursuant to a long-term lease with purchase options.

     Further  discussions  of the  acquisition  and its  related  financing  are
contained in Notes 2 and 6 to the accompanying  condensed consolidated financial
statements.


RESULTS OF OPERATIONS

     NET SALES:  Net sales for the third  quarter of 1999 were  $274.1  million,
compared with $255.3  million for the third  quarter of 1998 and $289.3  million
for the third  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.  The decrease in sales  compared to 1998 pro
forma results  primarily  reflects  reduced third party sales and lower internal
usage of the Company's  carbon fiber products,  declining Boeing build rates and
inventory adjustments by certain aerospace customers. The decrease was partially
offset by growth in the sales of  lightweight  electronic  fabrics  and  certain
general  industrial market  applications.  On a constant  currency basis,  third
quarter 1999 net sales would not have been materially different than reported.

     The  following  table  summarizes  net sales to  third-party  customers  by
product group and market  segment for the quarter  ended  September 30, 1999 and
pro forma net sales for the quarter ended September 30, 1998:

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                                     UNAUDITED
                               -------------------------------------------------------------------------------------
                                 COMMERCIAL       SPACE &                      GENERAL
(IN MILLIONS)                     AEROSPACE       DEFENSE     ELECTRONICS    INDUSTRIAL    RECREATION     TOTAL
- --------------------------------------------------------------------------------------------------------------------
<S>                               <C>            <C>           <C>            <C>           <C>          <C>
THIRD QUARTER 1999
  Reinforcement products          $   12.3       $    4.2      $   40.6       $   23.2      $   1.0      $   81.3
  Composite materials                 79.5           26.1             -           16.5         10.5         132.6
  Engineered products                 54.7            3.5             -            2.0            -          60.2
- --------------------------------------------------------------------------------------------------------------------
   Total                          $  146.5       $   33.8      $   40.6       $   41.7      $  11.5      $  274.1
                                       54%            12%           15%            15%           4%          100%
- --------------------------------------------------------------------------------------------------------------------
PRO FORMA THIRD QUARTER 1998
  Reinforcement products          $   11.2       $    7.0      $   36.5       $   23.1      $   4.4      $   82.2
  Composite materials                113.7           22.5             -           12.6          8.5         157.3
  Engineered products                 45.9            2.6             -            1.3            -          49.8
- --------------------------------------------------------------------------------------------------------------------
   Total                          $  170.8       $   32.1      $   36.5       $   37.0      $  12.9      $  289.3
                                       59%            11%           13%            13%           4%          100%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>
                                       15

<PAGE>

     Commercial  aerospace  net sales  decreased  14% to $146.5  million for the
third  quarter of 1999,  from $170.8  million on a pro forma basis for the third
quarter of 1998. The supply chain impacts of Boeing's  anticipated  reduction in
aircraft  deliveries in 2000 accounted for  approximately  60% of the decline in
commercial  aerospace  sales in the  quarter.  The  balance  of the  decline  is
attributable  to  inventory  adjustments  by  aerospace  customers  in the U.S.,
Europe, and certain export markets,  in connection with their efforts to improve
working capital and reduce  manufacturing  cycle times,  and to price reductions
for  certain  commercial  aerospace  products  made at the  start of the year in
response to market conditions.

     Approximately  44% of  Hexcel's  pro forma full year 1998 net sales were to
Boeing,  Airbus  Industrie  ("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 920 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,  with the
average being  approximately  six months.  As the Company  supplies its products
ahead of the delivery of a commercial aircraft,  it started to see the impact of
future  reduced  Boeing  production  rates on the  procurement  of the Company's
products in the second quarter of 1999, and expects that it will continue to see
this impact for the remainder of 1999.

     During  1998,  the  Company's   commercial   aerospace   customers  started
emphasizing  the  need  for  material  yield  improvement  as well  as cost  and
inventory  reductions  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  during  the  fourth  quarter of 1999,  one
customer will have  substituted  one of Hexcel's  premium  priced  product for a
lower  priced  product,  which will also be provided by Hexcel.  Although  these
changes impact the Company's profit margins, they have been mitigated,  in part,
by the Company's various cost reduction and efficiency improvement programs.

     Space  and  defense  net sales for the  third  quarter  of 1999 were  $33.8
million,  which  approximates  pro forma third  quarter  1998 net sales of $32.1
million.  The Company is currently  qualified to supply materials to several new
U.S.  and  European  military  aircraft  programs,  which are  expected to enter
full-scale production starting in late 2000 and 2001.

     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 have reduced their inventories and have purchased less carbon
fiber in 1999. Further,  significant  increases in the installed capacity of the
carbon  fiber  industry  during  the past year have  made it  difficult  for the
Company to sell its own excess carbon fiber capacity,  resulting in an operating
utilization  rate for the Company's  carbon fiber  facilities  that is currently
less than 60%.  While the Company is seeking to find  opportunities  to sell its
short-term  excess capacity in other markets,  the increase in worldwide  carbon
fiber capacity limits the prices at which such surplus capacity can be sold. The
Company  anticipates  that demand for its carbon fiber products will grow as new
military  aircraft  programs  move into  full-scale  production  and the Company
develops new applications for its products.

     Electronics  net sales grew 11% to $40.6  million for the third  quarter of
1999,  from $36.5  million on a pro forma  basis for the third  quarter of 1998.
Despite  prices  remaining  depressed  during  the third  quarter  of 1999,  the
increase  was  due  to  greater  demand  for  lightweight  fabrics  used  in the
construction of multi-layer  printed circuit  boards.  The Company  continues to
believe that the  electronics  market offers growth

                                       16
<PAGE>

potential,  and  anticipates  that demand for  lightweight  glass  fabrics  will
continue to grow, fueled by consumer demand for personal electronic devices.

     General  industrial net sales  increased 13% to $41.7 million for the third
quarter of 1999,  from $37.0  million on a pro forma basis for the third quarter
of 1998,  reflecting the growing use of Hexcel materials in applications such as
wind energy and automobiles.  Recreation net sales for the third quarter of 1999
of $11.5  million were  comparable  to pro forma third quarter 1998 net sales of
$12.9 million.

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

<TABLE>
<CAPTION>
     ---------------------------------------------------------------------------
                                                     UNAUDITED
                                  ----------------------------------------------
                                     COMMERCIAL      SPACE AND
     (IN MILLIONS)                   AEROSPACE        DEFENSE           TOTAL
     ---------------------------------------------------------------------------
<S>                                  <C>             <C>            <C>
     AS OF SEPTEMBER, 1999
       Reinforcement products         $    2.8        $   3.1        $     5.9
       Composite materials               128.8           23.2            152.0
       Engineered products               124.7            6.9            131.6
     ---------------------------------------------------------------------------
         Total                        $  256.3        $  33.2        $   289.5
     ---------------------------------------------------------------------------
     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 SEPTEMBER 30, 1998
       Reinforcement products         $    7.8        $   5.4        $    13.2
       Composite materials               175.0           39.9            214.9
       Engineered products               145.3           11.5            156.8
     ---------------------------------------------------------------------------
         Total                        $  328.1        $  56.8        $   384.9
     ---------------------------------------------------------------------------
</TABLE>

     The decrease in the Company's  commercial aerospace backlog is attributable
to aircraft  build  rates,  which are  expected to peak in 1999,  as well as 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 has started to experience  the impact of
the lower  anticipated  deliveries of Boeing  aircraft in 2000.  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 third quarter of 1999 was $51.5 million,
or 18.8% of net sales,  compared with $61.8 million,  or 24.2% of net sales, for
the third  quarter of 1998 and $69.3  million,  or 23.9% of net  sales,  for the
third quarter of 1998 on a pro forma basis. The impact of reduced sales volumes,
price  reductions,  and  unabsorbed  costs  were  only  partially  offset by the
Company's cost reduction programs:

- -        The  reduced  volume  of  carbon  fiber  sales  and  reductions  in the
         Company's  inventory  of  carbon  fiber  products,   have  resulted  in
         unabsorbed costs in this high fixed cost product line, decreasing gross
         margin  in the  third  quarter  of 1999 by  approximately  $10  million
         compared to the pro forma third quarter of 1998.
- -        Lower prices in electronics  (net of raw material cost  reductions) and
         commercial  aerospace  markets account for  approximately $6 million of
         the  reduction in gross margin.  The margin  benefit from the growth in
         electronics  sales volumes fully offset the impact of lower electronics
         pricing, resulting in dollar margins being at the same level as the pro
         forma third quarter of 1998.

                                       17
<PAGE>

- -        Reduced  sales  volumes  from  commercial   aerospace  build  rate  and
         inventory  reductions,  together with all other changes,  account for a
         further $8 million decline in gross margin.
- -        These decrements in gross margin were partially offset by realized cost
         reductions   from   the   Company's   previously   announced   business
         consolidation initiatives and other actions of approximately $6 million
         in the quarter. Such cost savings are anticipated to grow in subsequent
         quarters as the Company's cost reduction initiatives are completed.

     OPERATING  INCOME:  Operating income for the third quarter of 1999 was $2.7
million, compared with $27.6 million for the same period in 1998. Excluding BA&C
expenses of $13.6 million and $0.7 million incurred in the third quarter of 1999
and 1998, respectively, operating income for the third quarter of 1999 was $16.3
million, or 6.0% of net sales,  compared with $28.3 million in the third quarter
of 1998,  or 11.1% of net sales.  The  aggregate  decrease in operating  income,
excluding BA&C expenses,  reflects the decrease in sales and gross margins,  and
increased selling,  general and administrative  ("SG&A") expenses over the third
quarter 1998.  SG&A expenses were $29.3  million,  or 10.7% of net sales for the
third quarter of 1999,  compared with $27.7  million,  or 10.9% of net sales for
the third quarter of 1998. The aggregate  dollar  increase in SG&A was primarily
attributable to $2.3 million of additional goodwill amortization that arose from
the acquisition of the Acquired  Clark-Schwebel  Business.  R&T expenses for the
third quarter of 1999 and 1998, were $5.8 million.

     INTEREST  EXPENSE:  Interest expense was $18.4 million in the third quarter
of 1999,  compared to $9.5  million in the third  quarter of 1998.  The increase
primarily   reflects  the  additional   financing   required  for  the  Acquired
Clark-Schwebel Business.

     EQUITY IN INCOME AND  WRITE-DOWN OF AN INVESTMENT IN AFFILIATED  COMPANIES:
As part of the Acquired Clark-Schwebel  Business, the Company acquired interests
in three  joint  ventures.  Competitive  conditions  in the  electronics  market
continued to impact the  performance of two of these joint  ventures  during the
third quarter of 1999. As a result,  the Company  recognized a nominal amount of
equity in earnings of affiliated companies in the third quarter of 1999.

     In the third quarter of 1999, the Company wrote down its investment in CSI,
an affiliated company, by $20.0 million, to its estimated fair market value. The
write-down  was the result of  management's  decision  to allow its  fixed-price
option  to  increase  its  investment  in CSI from  43.6% to  84.0%,  to  expire
unexercised  and an  assessment  that an other  than  temporary  decline  in the
investment  occurred due to the deterioration in the financial  condition of the
investment.  The Company did not record a deferred tax benefit on the write-down
because of limitations  imposed by foreign tax laws on the Company's  ability to
realize the tax benefit.  Further discussions of the write-down are contained in
Note 4 to the accompanying condensed consolidated financial statements.

<TABLE>
<CAPTION>

     NET INCOME (LOSS) AND DILUTED NET INCOME (LOSS) PER SHARE:
   -----------------------------------------------------------------------------------------------------------------
                                                                                          UNAUDITED
                                                                           -----------------------------------------
                                                                             FOR THE QUARTER ENDED SEPTEMBER 30,
                                                                           -----------------------------------------
                                                                                           Pro Forma
   (IN MILLIONS, EXCEPT PER SHARE DATA)                                          1999          1998          1998
   -----------------------------------------------------------------------------------------------------------------
<S>                                                                         <C>              <C>          <C>
   Net income (loss)                                                        $   (30.1)       $  9.3       $  11.5
   Diluted net income (loss) per share                                      $   (0.82)       $ 0.24       $  0.29
   Adjusted diluted net income (loss) per share, excluding BA&C
     expenses,  other acquisition costs and a write-down on an
     investment in an affiliated company                                    $   (0.04)       $ 0.25       $  0.32
   Diluted net income (loss) per share, excluding goodwill amortization     $   (0.77)       $ 0.29       $  0.30
   Diluted weighted average shares outstanding                                   36.5          45.4          45.4
   -----------------------------------------------------------------------------------------------------------------
</TABLE>

                                       18
<PAGE>

     The decrease in the number of weighted  average shares is  attributable  to
the exclusion of 8.1 million 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 7 to the
accompanying condensed consolidated financial statements for the calculation and
the number of shares used for diluted net income (loss) per share.


<TABLE>
<CAPTION>
YEAR-TO-DATE RESULTS
   ----------------------------------------------------------------------------------------
                                                       YEAR-TO-DATE ENDED SEPTEMBER 30,
                                                   ----------------------------------------
                                                                     Pro Forma
   (IN MILLIONS, EXCEPT PER SHARE DATA)                   1999          1998         1998
   ----------------------------------------------------------------------------------------
<S>                                                  <C>           <C>          <C>
   Net sales                                         $   883.0     $   931.3    $   785.6
   Gross margin %                                         21.4%         25.0%        25.4%
   Adjusted operating income %                             8.2%         12.6%        12.8%
   Adjusted EBITDA                                   $   119.6     $   162.4    $   131.1
   Business acquisition & consolidation expenses     $    17.8     $     0.7    $     0.7
   Net income (loss)                                 $   (20.6)    $    47.6    $    48.5
   Adjusted net income                               $    10.9     $    48.0    $    49.8
   ----------------------------------------------------------------------------------------

   Diluted net income (loss) per share               $   (0.56)    $    1.13    $    1.15
   Adjusted diluted net income per share             $    0.30     $    1.14    $    1.18
   ----------------------------------------------------------------------------------------
</TABLE>

     NET SALES AND GROSS  MARGIN:  Net sales for the first  nine  months of 1999
were $883.0 million,  compared with $785.6 million for the comparable  period of
1998 and $931.3  million for the same period on a pro forma basis.  Gross margin
for the first  nine  months of 1999 was $188.6  million,  or 21.4% of net sales,
versus  gross  margin of $199.2  million,  or 25.4% of net  sales,  for the same
period in 1998 and $233.2  million,  or 25.0% of net  sales,  for the first nine
months of 1998 on a pro forma basis.  The decrease in net sales and gross margin
compared to pro forma 1998  results  primarily  reflect  the factors  previously
discussed.  On a constant  currency basis, 1999 year-to-date net sales would not
have been materially different than reported.

     The  following  table  summarizes  net sales to  third-party  customers  by
product group and market segment for the year-to-date period ended September 30,
1999 and pro forma net sales for the  year-to-date  period ended  September  30,
1998:

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                                     UNAUDITED
                               -------------------------------------------------------------------------------------
                                 COMMERCIAL       SPACE &                      GENERAL
(IN MILLIONS)                     AEROSPACE       DEFENSE     ELECTRONICS    INDUSTRIAL    RECREATION     TOTAL
- --------------------------------------------------------------------------------------------------------------------
<S>                               <C>           <C>            <C>            <C>           <C>          <C>
FIRST NINE MONTHS 1999
  Reinforcement products          $   37.4      $    15.2      $   125.1      $    65.6     $   7.0      $  250.3
  Composite materials                303.7           78.0              -           52.5        31.8         466.0
  Engineered products                152.2           10.2              -            4.3           -         166.7
- --------------------------------------------------------------------------------------------------------------------
   Total                          $  493.3      $   103.4      $   125.1      $   122.4     $  38.8      $  883.0
                                       56%            12%            14%            14%          4%          100%
- --------------------------------------------------------------------------------------------------------------------
PRO FORMA FIRST NINE MONTHS 1998
  Reinforcement products          $   35.4      $    21.6      $   134.1      $    77.5     $  14.6      $  283.2
  Composite materials                355.4           66.8              -           38.5        31.3         492.0
  Engineered products                145.3            7.7              -            3.1           -         156.1
- --------------------------------------------------------------------------------------------------------------------
   Total                          $  536.1      $    96.1      $   134.1      $   119.1     $  45.9      $  931.3
                                       58%            10%            14%            13%          5%          100%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       19
<PAGE>

     OPERATING  INCOME:  Operating  income for the first nine months of 1999 was
$54.7  million,  compared  with  $99.5  million  for the  same  period  in 1998.
Excluding BA&C expenses of $17.8 million and $0.7 million  incurred in the first
nine months of 1999 and 1998, respectively,  the aggregate decrease in operating
income is the result of lower carbon fiber production and sales, lower sales and
gross margins in the commercial aerospace and electronics markets, and increases
in SG&A and R&T expenses.  SG&A expenses were $97.4 million,  or 11.0% of sales,
for the first nine months of 1999, compared to $82.1 million, or 10.4% of sales,
for the same  period  in 1998.  The  increase  in SG&A  expenses  was  primarily
attributable to the Acquired Clark-Schwebel Business,  including $6.8 million of
goodwill  amortization,  and costs  associated  with the  implementation  of the
Company's Lean Enterprise and supply-chain initiatives.  R&T expenses were $18.5
million,  or 2.1% of sales, for the first nine months of 1999, compared to $16.9
million, or 2.2% of sales, for the comparable 1998 period.

     INTEREST  EXPENSE:  Interest  expense for the first nine months of 1999 was
$56.0  million,  compared to $23.2 million in the first nine months of 1998. The
increase primarily  reflects the additional  financing required for the Acquired
Clark-Schwebel Business.

     EQUITY IN INCOME AND  WRITE-DOWN OF AN INVESTMENT IN AFFILIATED  COMPANIES:
As previously discussed,  competitive  conditions in the electronics market have
impacted the performance of the Company's joint ventures, resulting in a nominal
amount of equity in earnings of affiliated  companies in the year-to-date period
ended  September 30, 1999.  The Company also  recorded a non-cash  $20.0 million
charge,  with  no  associated  tax  benefit,  in the  third  quarter  of 1999 to
write-down  its investment in CSI to fair market value.  Further  discussions of
the  write-down  are  contained  in  Note  4  to  the   accompanying   condensed
consolidated financial statements.

<TABLE>
<CAPTION>

     NET INCOME (LOSS) AND NET INCOME (LOSS) PER SHARE:
   -----------------------------------------------------------------------------------------------------------------
                                                                                            UNAUDITED
                                                                              --------------------------------------
                                                                                YEAR-TO-DATE ENDED SEPTEMBER 30,
                                                                              --------------------------------------
                                                                                              Pro Forma
   (IN MILLIONS, EXCEPT PER SHARE DATA)                                             1999          1998       1998
   -----------------------------------------------------------------------------------------------------------------
<S>                                                                               <C>          <C>         <C>
   Net income (loss)                                                              $(20.6)      $  47.6     $ 48.5
   Diluted net income per share                                                   $(0.56)      $  1.13     $ 1.15
   Adjusted diluted net income per share, excluding BA&C expenses                 $ 0.30       $  1.14     $ 1.18
   Diluted net income per share, excluding goodwill amortization                  $(0.42)      $  1.19     $ 1.15
   Diluted weighted average shares outstanding                                      36.4          46.1       46.1
   -----------------------------------------------------------------------------------------------------------------
</TABLE>

     The  decrease  in  the  number  of  diluted   weighted  average  shares  is
attributable to the exclusion of 8.1 million 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
7 to the  accompanying  condensed  consolidated  financial  statements  for  the
calculation  and the number of shares  used for  diluted  net income  (loss) per
share.


FINANCIAL CONDITION AND LIQUIDITY

FINANCIAL RESOURCES

     Debt, net of cash, as of September 30, 1999 was $804.3 million  compared to
$857.5 million as of December 31, 1998. The Company  generated free cash flow of
$28.2 million during the quarter ended  September 30, 1999.  Since the beginning
of the year, the Company has reduced its debt by $52.8 million.

                                       20
<PAGE>

     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.  The term loans  within the Senior  Credit  Facility  are  repayable in
annual  installments  ranging  from $17.2  million to $36.6  million,  from 2000
through  2003,  $99.7  million in 2004 and $98.4  million in 2005.  The revolver
portion of the Senior Credit Facility is repayable in 2004.

     In January 1999,  simultaneously  with the closing of the Company's  $240.0
million  offering  of 9 3/4% 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 $671.5  million,  modify  certain
financial  covenants  and permit the offering.  On August 13, 1999,  the Company
further  amended  its  Senior  Credit  Facility,   modifying  certain  financial
covenants and the applicable  interest  rates  payable,  increasing the interest
expense to the Company for borrowings under the facility by about 1/4%.

     The  Senior  Credit  Facility  contains  a number  of  customary  financial
covenants,  including  specified  maximum  ratios  of  indebtedness  and  senior
indebtedness to Adjusted EBITDA, and specified minimum ratios of Adjusted EBITDA
to interest expense and fixed charges,  all as defined in the credit  agreement.
Although the Company is in  compliance  with all of these  financial  covenants,
continuation  of the current  trend in Adjusted  EBITDA,  or increases in future
indebtedness,  interest expense or fixed charges, would result in non-compliance
with one or more of such financial  covenants.  If the current trend in Adjusted
EBITDA  continues,  Hexcel  will need to secure  an  amendment  or waiver of the
financial covenants under the Senior Credit Facility early in 2000.

     On  January  21,  1999,   the  Company  issued  $240.0  million  of  senior
subordinated notes, due 2009 (the `Senior  Subordinated  Notes") under Rule 144A
of the  Securities  Act of 1933.  The  Senior  Subordinated  Notes  are  general
unsecured  obligations  of  Hexcel  that bear  interest  at a rate of 9 3/4% per
annum. Net proceeds of approximately $230.5 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. On June 18, 1999, the Company commenced its offer to exchange all of its
outstanding Senior  Subordinated Notes for a like principal amount of new senior
subordinated  notes which were registered under the Securities Act of 1933. This
exchange  offer  was  completed  on July  19,  1999  with  all  original  Senior
Subordinated  Notes  outstanding being exchanged for the new notes. The form and
terms of the new notes are  identical in all  material  respects to the original
notes.

     On February 17, 1999,  Hexcel redeemed $12.5 million of its increasing rate
senior  subordinated  notes payable to its affiliate,  Ciba Specialty  Chemicals
Inc. Such  redemption was financed with  borrowings  under the Company's  Senior
Credit Facility.


     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.  Further  discussion  of the  Company's  financial
resources  is  contained in Note 6 to the  accompanying  condensed  consolidated
financial statements.

CAPITAL EXPENDITURES

     Capital  expenditures  totaled  $26.7  million for the first nine months of
1999  compared  to $41.7  million  for the first  nine  months of 1998 and $45.2
million  for the first nine  months of 1998 on a pro forma  basis.  The  Company
anticipates  that its 1999 capital  expenditures  will  approximate $40 million,
compared to pro forma full year 1998 capital  expenditures of approximately  $70
million.   The  decrease

                                       21
<PAGE>

reflects  reduced  spending  due to changing  market  conditions,  the  expected
benefits from the Company's Lean Enterprise program,  and a commitment by Hexcel
to reduce its debt.

OTHER CAPITAL COMMITMENTS

     Hexcel has total estimated  financial  commitments to its joint ventures in
China and  Malaysia of  approximately  $30  million.  These  commitments,  which
comprise of a combination of equity investments,  loans and loan guarantees, are
expected to be fulfilled in increments through 2001. The Company made a total of
$2.0  million in equity  investments  in these joint  ventures in the first nine
months of 1999,  and expects to invest an additional  $2.9 million in the fourth
quarter of 1999.

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

     FIRST  NINE  MONTHS,   1999:  Earnings  before  business   acquisition  and
consolidation   expenses,   other   income,   interest,   taxes,   depreciation,
amortization, and equity in income and write-down of an investment in affiliated
companies  ("Adjusted  EBITDA")  for the first  nine  months of 1999 was  $119.6
million.  Net cash provided by operating  activities was $89.1 million, as $47.1
million of non-cash  depreciation and  amortization,  $19.8 million of equity in
income and write-down of an investment in affiliated companies, $43.7 million of
working  capital  changes and $17.8  million of BA&C  expenses  more than offset
$20.6 million of net loss, and cash used by all other operating activities.  The
decrease in working  capital  reflects lower levels of receivables and inventory
due to lower  sales  volume  as well as the  benefits  from the  Company's  Lean
Enterprise program.

     Net cash used for investing  activities was $28.7  million,  reflecting the
Company's capital  expenditures and investments in affiliated  companies for the
first nine  months of 1999.  Net cash used for  financing  activities  was $59.3
million,  reflecting a net debt  reduction  and $10.8  million of debt  issuance
costs primarily pertaining to the issuance of the Senior Subordinated Notes.

     FIRST NINE MONTHS,  1998: Adjusted EBITDA and pro forma Adjusted EBITDA for
the  first  nine  months  of  1998  was  $131.1  million  and  $162.4   million,
respectively.  Net cash provided by operating  activities was $50.7 million,  as
increased  working  capital of $30.0  million and BA&C  payments of $6.9 million
partially  offset  $48.5  million of net income  and $38.4  million of  non-cash
depreciation and amortization and deferred income taxes. The increase in working
capital  reflects  higher  levels of accounts  receivable  and  inventory due to
higher sales  volume,  as well as reductions  in accrued  liabilities  from peak
year-end levels, primarily due to the payment of obligations in 1998 for capital
projects and employee incentive and benefit programs incurred during 1997.

     Net cash  used for  investing  activities  was  $496.0  million,  primarily
reflecting the net cash paid for the Acquired  Clark-Schwebel  Business,  net of
cash acquired,  of $453.0 million and capital expenditures of $41.7 million. Net
cash provided by financing  activities was $434.3 million,  primarily reflecting
$452.6 million of funds borrowed under the new Senior Credit Facility less $10.3
million  of cash used for debt  issuance  costs and $10.7  million  of  acquired
treasury stock.

     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.

                                       22
<PAGE>

     Reconciliations  of net income (loss) to EBITDA and Adjusted EBITDA as well
as the ratio of earnings to fixed charges,  for the applicable  periods,  are as
follows:

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------
                                                                           UNAUDITED
- ---------------------------------------------------------------------------------------------------------------------
                                                 QUARTER ENDED SEPTEMBER 30,       YEAR-TO-DATE ENDED SEPTEMBER 30,
                                             ------------------------------------------------------------------------
                                                          PRO FORMA                             PRO FORMA
(IN MILLIONS)                                    1999         1998        1998        1999         1998        1998
- ---------------------------------------------------------------------------------------------------------------------
<S>                                          <C>          <C>         <C>         <C>         <C>         <C>
Net income (loss)                            $  (30.1)    $    9.3    $   11.5    $  (20.6)   $    47.6   $    48.5
Provision for (recovery of) income taxes         (5.4)         4.9         6.6        (0.4)        24.7        27.8
Interest expense                                 18.4         16.6         9.5        55.9         49.1        23.2
Depreciation and amortization expense            15.6         14.8        11.1        47.1         44.7        30.9
Equity in income and write-down of an
   investment in affiliated companies            19.9         (0.7)          -        19.8         (4.4)          -
- ---------------------------------------------------------------------------------------------------------------------
EBITDA                                           18.4         44.9        38.7       101.8        161.7       130.4
 BA&C expenses                                   13.6          0.7         0.7        17.8          0.7         0.7
- ---------------------------------------------------------------------------------------------------------------------
Adjusted EBITDA                              $   32.0     $   45.6    $   39.4    $  119.6    $   162.4   $   131.1
- ---------------------------------------------------------------------------------------------------------------------
Ratio of earnings to fixed charges                N/A         1.8x        2.8x        0.6x         2.4x        4.1x
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>

     The decrease in the earnings to fixed charges ratios, reflect the Company's
lower operating  income,  higher interest costs and BA&C expenses.  The ratio of
earnings to fixed charges is equal to net income (loss),  excluding income taxes
and interest  expense,  divided by interest  expense.  Interest expense includes
approximately  one-third of the Company's rental expense.  For the quarter ended
September  30,  1999,  the  deficiency  of earnings  to fixed  charges was $16.8
million.


BUSINESS ACQUISITION AND CONSOLIDATION PROGRAMS

     Total  accrued BA&C  expenses at December 31, 1998 and  September 30, 1999,
and related activity during the nine months ended September 30, 1999 for each of
Hexcel's BA&C programs, were as follows:

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                           SEPTEMBER       DECEMBER
                                                             1999            1998           1996
                                                            PROGRAM         PROGRAM       PROGRAM         TOTAL
- --------------------------------------------------------------------------------------------------------------------
<S>                                                       <C>             <C>            <C>            <C>
BALANCE AS OF DECEMBER 31, 1998                           $          -    $     5,002    $    3,200     $    8,202
BA&C expenses                                                   13,510          4,311             -         17,821
Cash expenditures                                                    -         (5,306)       (2,571)        (7,877)
Non-cash usage, including asset write-downs                    (10,993)        (2,342)           55        (13,280)
Reclassification of foreign government grant payable
    to accrued liabilities                                           -              -          (684)          (684)
- --------------------------------------------------------------------------------------------------------------------
BALANCE AS OF SEPTEMBER 30, 1999                          $      2,517    $     1,665    $        -     $    4,182
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

SEPTEMBER 1999 PROGRAM

     On September 27, 1999, the Company  announced a new business  consolidation
program,  entailing a further  rationalization  of manufacturing  facilities for
certain  product lines.  The objectives of this program are to eliminate  excess
capacity  and  overhead,  improve  manufacturing  focus and  yields,  and create
additional centers of manufacturing excellence. Specific actions contemplated by
this BA&C program include consolidating the production of certain product lines,
including  relocating  equipment and requalifying the respective  product lines,
vacating certain leased  facilities,  and consolidating the Company's  composite
materials  business  segment's  U.S.  marketing,  research and  technology,  and

                                       23
<PAGE>

administrative  functions into one location. The consolidation program calls for
the elimination of approximately 400 positions (primarily manufacturing),  and a
total  reduction  in  occupied  floor space of over  250,000  square  feet.  The
consolidation  program  impacts all of the  Company's  business  segments and is
anticipated  to be  completed  by early 2002,  with  annualized  operating  cost
savings of more than $24 million.

     Total expenses for this program are expected to approximate $30 million, of
which $12  million  will be non-cash  write-downs  of  existing  equipment.  The
write-downs  are to reduce  the  applicable  equipment  to their  estimated  net
realizable  value.  Total cash  expenditures  for this  program are  expected to
approximate $24 million,  which includes $6 million of capital expenditures.  As
of September 30, 1999,  the Company has recorded $13.5 million of BA&C expenses,
including $11.0 million of non-cash write-downs on equipment, for this program.


     The business consolidation program consists of a number of initiatives, the
most significant of which are:

   REINFORCEMENT  PRODUCTS - The  consolidation  of the production of U.S. glass
     and aramid fabrics used in industrial and  recreational  applications  into
     the Anderson,  SC facility.  Going  forward,  the Seguin,  TX facility will
     focus on being the U.S.  center of  excellence  for  aerospace  and  carbon
     fabrics.

   COMPOSITE  MATERIALS  - The  Livermore,  CA  facility  will be the  center of
     excellence for prepregs  manufactured by the solvent impregnation  process.
     Production of certain solvent  impregnation  products at the Lancaster,  OH
     facility will be transferred to Livermore,  and Lancaster will focus on the
     production of prepreg substrates used in Hexcel's  manufacture of honeycomb
     materials and parts.

     The Salt Lake  City,  UT  facility  will be the  center of  excellence  for
     prepregs manufactured by the hot-melt  impregnation process.  Production of
     hot-melt   impregnation   products  at  the  Livermore   facility  will  be
     transferred to Salt Lake City.

     US marketing, research and technology, and administrative functions will be
     consolidated into one location.

   ENGINEERED PRODUCTS  - The  production  of  engineered   structures  and  OEM
     aircraft interiors will  be consolidated into the Kent, WA  facilities, and
     the  Bellingham,  WA facility  will focus on  the design and manufacture of
     retrofit components for the aircraft interior aftermarket.


    A  projected  financial  summary of the  September  1999 BA&C  program is as
follows:

<TABLE>
<CAPTION>
    ----------------------------------------------------------------------------------------------
    (IN MILLIONS)                           1999        2000        2001        2002       TOTAL
    ----------------------------------------------------------------------------------------------
<S>                                        <C>         <C>         <C>         <C>         <C>
    Estimated Cash Costs
     Cash expenses                         $   3       $  12       $   2       $   1       $  18
     Capital expenditures                      -           4           1           1           6
    ----------------------------------------------------------------------------------------------
       Total                               $   3       $  16       $   3       $   2       $  24
    ----------------------------------------------------------------------------------------------

    Estimated Expenses
     Cash expenses (including accruals)    $   5       $  11       $   1       $   1       $  18
     Non-cash write downs                     11           1           -           -          12
    ----------------------------------------------------------------------------------------------
       Total                               $  16       $  12       $   1       $   1       $  30
    ----------------------------------------------------------------------------------------------

    Estimated Cash Savings                 $   1       $  12       $  23       $  24       $  60
    ----------------------------------------------------------------------------------------------
</TABLE>

                                       24
<PAGE>

DECEMBER 1998 PROGRAM

     In December 1998, the Company  announced  consolidation  actions within its
reinforcement  fabrics and composite materials business segments.  These actions
included the  integration of the Company's  existing  fabrics  business with the
U.S. operations of the Acquired Clark-Schwebel  Business, and the combination of
its 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. The
Company  substantially  completed  these  actions in the first  quarter of 1999,
which  resulted  in the  elimination  of  approximately  100  operating,  sales,
marketing and administrative positions. Estimated annual cash savings from these
business  consolidation  activities,  which the  Company  has  already  begun to
realize, are approximately $10 million.

     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,   GA  facility,   which,  at  that  time,  employed
approximately  100 manufacturing  positions.  This facility produced fabrics for
the  electronics  market and, the majority of its production  equipment has been
relocated to the Company's Anderson, SC facility.  The closure of this facility,
which was completed on September 3, 1999, was the result of 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.
The  closure  of this  facility  is  anticipated  to  generate  $3.5  million in
annualized savings beginning in the fourth quarter of 1999.

     During the first nine months of 1999, the Company  recorded $4.3 million of
BA&C expenses for this program,  primarily  reflecting costs associated with the
closing and relocation of equipment from the Company's  Cleveland,  GA facility,
$2.3 million of non-cash  write-downs of equipment that will be disposed of, and
employee severance costs for additional administrative positions relating to the
consolidation of the composite materials business segment.

1996 PROGRAM

     In May 1996, the Company  announced a BA&C program primarily related to the
integration of the acquired  composites  businesses from Ciba-Geigy  Limited and
Ciba-Geigy  Corporation (the "Acquired Ciba  Business").  This program was later
revised in December  1996,  to include the  acquired  carbon  fibers and prepreg
business from Hercules  Incorporated as well as other  consolidation  activities
identified  during the on-going  integration of the Acquired Ciba Business.  The
program was  substantially  completed  in the second  quarter of 1999,  with the
disposal of the Company's operations in Brindisi, Italy.

     Further  discussions on the Company's BA&C programs are contained in Note 4
to the accompanying condensed consolidated financial statements


YEAR 2000 READINESS DISCLOSURE

     Hexcel,  like most other companies,  has addressed  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.  Hexcel does not,  however,  manufacture or
sell products that contain microprocessors or software.

     In early 1998,  Hexcel  established  a central Year 2000 project  office to
coordinate  and monitor  progress  towards  achieving  corporate-wide  Year 2000
compliance.  With certain  exceptions  associated

                                       25
<PAGE>

with  site-specific  items not having broad impact to business  operations,  the
Company has  substantially  completed  its Year 2000 plan. A  discussion  of the
Company's  critical Business Systems and Devices,  suppliers and vendors as they
pertain to the Company's Year 2000 issues,  as of October 31, 1999, are 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,  Hexcel  developed a six-phase  plan. The Company
also  used  external  consulting  services,  where  appropriate,  as part of its
efforts to address its Year 2000 issue.  The  components  of this plan and their
related completion date, as of October 31, 1999, are detailed below:

(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 performed 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 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  Hexcel's  operations.   With  certain  exceptions,   this  phase  was
       substantially  completed in October  1999.  Remaining  items to repair or
       replace  primarily  consist of site-specific  devices,  which do not have
       broad enterprise implications.  Also, four of the Company's locations are
       still  pending  wide  area  network  upgrades.  All of  these  items  are
       anticipated to be repaired or replaced, and tested in the last two months
       of 1999.

(5)    TESTING:  This phase  consisted of testing the repair or  replacement  of
       those Business Systems and Devices,  which are essential to the Company's
       business  operations.  This  phase  also  included  the  testing  of  the
       integration  of the  various  Business  Systems  and  Devices  within the
       Company's manufacturing processes. This phase was substantially completed
       in October 1999,  except for those items  discussed in phase four,  which
       will be completed in the last two months of 1999.

(6)    DEVELOPING   CONTINGENCY   PLANS:  This  phase  consisted  of  developing
       alternative plans in the event that a business interruption occurs from a
       Year 2000 issue. This phase was substantially  completed in October 1999,
       however, the Company believes that this phase will be on-going through to
       the year 2000.

SUPPLIERS & CUSTOMERS

     Hexcel has also gathered  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

                                       26
<PAGE>

are taking to remediate their  respective Year 2000 issues.  Hexcel is, however,
dependent upon its suppliers and customers with respect to the  completeness and
accuracy of such responses.

     As  of  October  31,  1999,   the  Company  has  received   responses  from
substantially all of its significant suppliers and customers. The responses from
Hexcel's suppliers  generally indicated that these parties are taking actions to
ensure that their ability to supply products or services to the Company will not
be impaired. In order to reduce the risk of interruptions, the Company is in the
process of changing a few  suppliers  to those who have  demonstrated  Year 2000
readiness. The Company is also evaluating accumulating certain inventories for a
limited number of items.  The responses  from Hexcel'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 its significant suppliers' and customers' Year
2000 readiness through the end of 1999, in order to determine whether additional
or alternative measures are necessary.

     Total  estimated  costs to address  Hexcel's  Year 2000  issues,  including
preparing  the  Company's  Business  Systems  and  Devices  to become  Year 2000
compliant,  is  approximately  $4.6  million,  or $0.9  million  less  than  the
Company's original estimate of $5.5 million. The decrease in the total estimated
costs is due to the development of less costly alternatives and uncertainties in
the  original   estimation   process.   The  total   estimated   costs  includes
approximately  $2.5 million of capital  expenditures to be used for the purchase
of certain  capital  equipment to replace  equipment which is currently not Year
2000 compliant. As of October 31, 1999,  approximately $3.5 million of the total
estimated  costs,  including the  replacement  of capital  equipment,  have been
incurred.  The remaining  estimated balance of $1.1 million  represents costs to
replace and test those items identified in phase four,  internal costs to manage
the  Company's  central  Year 2000  project  office,  and amounts  reserved  for
contingencies,  which may be spent in the first quarter of 2000. Due to resource
constraints   caused  by  the  Year  2000  issue,  the  Company  deferred  other
information  technology  projects.  These  deferrals,  however,  did not  have a
material  adverse  effect on the  Company's  results of  operations or financial
condition.

     The Company  presently  believes  that its  Business  Systems and  Devices,
including  those items still  remaining to be repaired or replaced,  and tested,
will not pose significant  operational  problems for the Company with respect to
the Year 2000  issue.  However,  if  Hexcel's  suppliers  and  customers  do not
successfully  address their Year 2000 issues,  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 Hexcel.


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)
expectations  regarding the growth in military aircraft programs;  (c) estimates
of the change in net sales in total and by market compared to pro forma 1998 net
sales; (d) expectations  regarding sales growth in the electronics  market;  (e)
expectations  regarding future sales based on current backlog;  (f) expectations
regarding sales growth, sales mix, gross margins, and capital expenditures;  (g)
expectations  regarding  Hexcel's  business  consolidation  programs,  including
estimated savings, cash costs,  expenses,  personnel reductions,  program timing
and  reduction in occupied  floor space;  (h)  expectations  regarding  Hexcel's
financial   condition  and  liquidity,   including   Adjusted   EBITDA,   future
indebtedness,  interest expense or fixed charges; (i) expectations regarding the
benefits of Hexcel's Lean Enterprise and procurement programs;

                                       27
<PAGE>

(j) expectations  regarding capital  contributions to Hexcel's joint ventures in
China  and  Malaysia,  and;  (k) the  impact  of the Year  2000  issue,  and the
estimated costs associated with becoming Year 2000 compliant.

     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:  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;  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 assimilation of the Company's business
consolidation programs without undue disruption to manufacturing,  marketing and
distribution  functions,  including the  cooperation  of customers in connection
with  requalifying  products;  the  ability to meet  financial  projections  and
financial  covenants,  or  secure  an  amendment  or  waiver  of  the  financial
covenants;  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.



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 nine months
ended September 30, 1999.



                                       28


<PAGE>

                           PART II. OTHER INFORMATION

                       HEXCEL CORPORATION AND SUBSIDIARIES


ITEM 5.  OTHER INFORMATION

     Effective as of November 11, 1999,  Mr. Robert S. Evans and Mr. Lewis Rubin
were  elected  to the  Board of  Directors  of  Hexcel  Corporation  to fill the
vacancies  caused by the death of Mr.  Franklin S. Wimer and the  resignation of
Mr. George S.  Springer.  Mr. Rubin was also elected to serve as a member of the
Audit Committee of the Board of Directors.


ITEM 6.  EXHIBIT AND REPORTS ON FORM 8-K

(A)      EXHIBIT:

         27.   Financial Data Schedule.


(B)      REPORTS ON FORM 8-K:

         Current  Report on Form 8-K dated  September 30, 1999,  relating to the
         Company's  announcement  of a new business  consolidation  plan and the
         Company's estimated third quarter earnings.

         Current  Report on Form 8-K dated  October  21,  1999,  relating to the
         Company's third quarter 1999 financial results.




                                    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)



       November 15, 1999                          /s/ Kirk G. Forbeck
- --------------------------------       -----------------------------------------
             (Date)                                 Kirk G. Forbeck,
                                               Chief Accounting Officer




                                       29


<TABLE> <S> <C>



<ARTICLE> 5
<MULTIPLIER> 1,000

<S>                              <C>
<PERIOD-TYPE>                    9-MOS
<FISCAL-YEAR-END>                            DEC-31-1999
<PERIOD-START>                               JAN-01-1999
<PERIOD-END>                                 SEP-30-1999
<CASH>                                             7,824
<SECURITIES>                                           0
<RECEIVABLES>                                    178,033
<ALLOWANCES>                                       5,493
<INVENTORY>                                      182,845
<CURRENT-ASSETS>                                 393,561
<PP&E>                                           618,716
<DEPRECIATION>                                   220,424
<TOTAL-ASSETS>                                 1,311,773
<CURRENT-LIABILITIES>                            217,507
<BONDS>                                          776,500
                                  0
                                            0
<COMMON>                                             373
<OTHER-SE>                                       273,920
<TOTAL-LIABILITY-AND-EQUITY>                   1,311,773
<SALES>                                          882,879
<TOTAL-REVENUES>                                 882,879
<CGS>                                            694,376
<TOTAL-COSTS>                                    133,766
<OTHER-EXPENSES>                                       0
<LOSS-PROVISION>                                       0
<INTEREST-EXPENSE>                                55,975
<INCOME-PRETAX>                                   (1,238)
<INCOME-TAX>                                        (441)
<INCOME-CONTINUING>                              (20,588)
<DISCONTINUED>                                         0
<EXTRAORDINARY>                                        0
<CHANGES>                                              0
<NET-INCOME>                                     (20,588)
<EPS-BASIC>                                      (0.56)
<EPS-DILUTED>                                      (0.56)



</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission