Exhibit 99.2
<TABLE>
<CAPTION>


                               Hexcel Corporation
                  Net Sales by Product Group and Market Segment
          For the Quarters and Six Months Ended June 30, 2005 and 2004,
                      and the Quarter Ended March 31, 2005

================================================================================================
                               -----------------------------------------------------------------
                               Commercial                  Space &
(In millions)                   Aerospace   Industrial     Defense    Electronics          Total
------------------------------------------------------------------------------------------------
<S>                            <C>          <C>            <C>        <C>             <C>

Second Quarter 2005
Reinforcements                 $      18.5  $      43.3    $       -  $      15.4     $    77.2
Composites                           108.2         54.9         50.4            -         213.5
Structures                            17.2            -          3.4            -          20.6
------------------------------------------------------------------------------------------------
Total                          $     143.9  $      98.2    $    53.8  $      15.4     $   311.3
                                        46%          32%          17%           5%          100%
------------------------------------------------------------------------------------------------

First Quarter 2005
Reinforcements                 $      17.3  $      42.8    $       -  $      16.8     $    76.9
Composites                            98.3         50.6         46.8            -         195.7
Structures                            15.6            -          2.4            -          18.0
------------------------------------------------------------------------------------------------
Total                          $     131.2  $      93.4    $    49.2  $      16.8     $   290.6
                                        45%          32%          17%           6%          100%
------------------------------------------------------------------------------------------------

Second Quarter 2004
Reinforcements                 $      15.9  $      53.5    $       -  $      15.5     $    84.9
Composites                            83.6         39.1         47.0            -         169.7
Structures                            15.1            -          2.5            -          17.6
------------------------------------------------------------------------------------------------
Total                          $     114.6  $      92.6    $    49.5  $      15.5     $   272.2
                                        42%          35%          18%           6%          100%
------------------------------------------------------------------------------------------------

Six Months Ended June 30, 2005
Reinforcements                 $      35.8  $      86.1    $       -  $      32.2     $   154.1
Composites                           206.5        105.5         97.2            -         409.2
Structures                            32.8            -          5.8            -          38.6
------------------------------------------------------------------------------------------------
Total                          $     275.1  $     191.6    $   103.0  $      32.2     $   601.9
                                        46%          32%          17%           5%          100%
------------------------------------------------------------------------------------------------

Six Months Ended June 30, 2004
Reinforcements                 $      30.8  $      96.9           $-        $31.3        $159.0
Composites                           164.1         80.6         96.1            -         340.8
Structures                            30.2            -          5.0            -          35.2
------------------------------------------------------------------------------------------------
Total                          $     225.1  $     177.5       $101.1        $31.3        $535.0
                                        42%          33%          19%           6%          100%
------------------------------------------------------------------------------------------------
</TABLE>