FOAMEX L P
10-Q, 1997-05-19
PLASTICS FOAM PRODUCTS
Previous: PATTERSON ENERGY INC, 8-K, 1997-05-19
Next: GREEN TREE FINANCIAL CORP, S-3, 1997-05-19




                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549



                                    FORM 10-Q

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

                  For the quarterly period ended March 30, 1997

                    Commission file numbers 1-11432; 1-11436



                                   FOAMEX L.P.
                           FOAMEX CAPITAL CORPORATION
             (Exact name of registrant as specified in its charter)


          Delaware                                    05-0475617
          Delaware                                    22-3182164
(State or other jurisdiction of                    (I.R.S. Employer
incorporation or organization)                  Identification Number)


1000 Columbia Avenue
Linwood, PA                                               19061
(Address of principal                                  (Zip Code)
executive offices)

Registrant's telephone number, including area code:  (610) 859-3000

Indicate by check mark whether the registrants (1) have 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) have been subject to such
filing requirements for the past 90 days.
YES   X     NO

Foamex Capital Corporation meets the conditions set forth in General Instruction
H (1) (a) and (b) of Form 10-Q and is therefore filing this form with the
reduced disclosure format.

The number of shares of Foamex Capital Corporation's common stock outstanding as
of May 12, 1997 was 1,000.



                                  Page 1 of 28
                          Exhibit List on Page 21 of 28



<PAGE>

                                   FOAMEX L.P.
                           FOAMEX CAPITAL CORPORATION


                                      INDEX
                                                                            Page
Part I.   Financial Information:

          Item 1. Financial Statements

            Foamex L.P.

            Condensed Consolidated Statements of Operations - 
                Thirteen Week Periods Ended
                March 30, 1997 and March 31, 1996                             3

            Condensed Consolidated Balance Sheets as of 
                March 30, 1997 and December 29, 1996                          4

            Condensed Consolidated Statements of Cash Flows - 
                Thirteen Week Periods Ended March 30, 1997 
                and March 31, 1996                                            5

            Notes to Condensed Consolidated Financial Statements              6

            Foamex Capital Corporation

            Balance Sheets as of March 30, 1997 and December 29, 1996        13

            Notes to Balance Sheets                                          14

          Item 2.  Management's Discussion and Analysis of Financial 
                   Condition and Results of Operations                       16

Part II.  Other Information                                                  21

          Exhibit List                                                       21

          Signatures                                                         28


                                        2
<PAGE>



PART I.  FINANCIAL INFORMATION
ITEM 1.  FINANCIAL STATEMENTS

                          FOAMEX L.P. AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
<TABLE>
<CAPTION>
                                                  13 Week Periods Ended
                                               March 30,           March 31,
                                                 1997                 1996
                                                       (thousands)
<S>                                           <C>                 <C>      
NET SALES                                     $ 229,120           $ 219,131

COST OF GOODS SOLD                              186,323             183,100
                                              ---------           ---------

GROSS PROFIT                                     42,797              36,031

SELLING, GENERAL AND
   ADMINISTRATIVE EXPENSES                       15,685              13,601
                                              ---------           ---------

INCOME FROM OPERATIONS                           27,112              22,430

INTEREST AND DEBT ISSUANCE EXPENSE               10,704              10,413

OTHER INCOME, NET                                   650                 200
                                              ---------           ---------

INCOME FROM CONTINUING OPERATIONS
   BEFORE PROVISION FOR INCOME TAXES             17,058              12,217

PROVISION FOR INCOME TAXES                          842               1,019
                                              ---------           ---------

INCOME FROM CONTINUING OPERATIONS                16,216              11,198

INCOME FROM DISCONTINUED OPERATIONS,
   NET OF INCOME TAXES                               --                 637
                                              ---------           ---------

INCOME BEFORE EXTRAORDINARY LOSS                 16,216              11,835

EXTRAORDINARY LOSS ON EARLY
   EXTINGUISHMENT OF DEBT                          (679)                 --
                                              ---------           ---------

NET INCOME                                    $  15,537           $  11,835
                                              =========           =========
</TABLE>


          The accompanying notes are an integral part of the condensed
                       consolidated financial statements.


                                        3

<PAGE>
                          FOAMEX L.P. AND SUBSIDIARIES
                CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)
<TABLE>
<CAPTION>
                                                   March 30,         December 29,
ASSETS                                               1997                1996
CURRENT ASSETS:                                             (thousands)
<S>                                               <C>                 <C>      
     Cash and cash equivalents                    $  32,657           $  20,968
     Accounts receivable, net                       130,166             125,847
     Inventories                                    102,344             102,610
     Other current assets                            45,519              39,495
                                                  ---------           ---------

        Total current assets                        310,686             288,920

PROPERTY, PLANT AND EQUIPMENT, NET                  185,961             182,427

COST IN EXCESS OF ASSETS ACQUIRED, NET               83,320              83,991

DEBT ISSUANCE COSTS, NET                             14,048              14,902

OTHER ASSETS                                         16,112              15,917
                                                  ---------           ---------

TOTAL ASSETS                                      $ 610,127           $ 586,157
                                                  =========           =========

LIABILITIES AND PARTNERS' EQUITY

CURRENT LIABILITIES:
     Short-term borrowings                        $   3,985           $   3,692
     Current portion of long-term debt                8,784              13,735
     Accounts payable                                73,859              75,621
     Accounts payable to related parties             11,576               8,803
     Accrued interest                                19,147               8,871
     Other accrued liabilities                       46,125              41,108
                                                  ---------           ---------

        Total current liabilities                   163,476             151,830
                                                  ---------           ---------

LONG-TERM DEBT                                      389,162             392,617
                                                  ---------           ---------

OTHER LIABILITIES                                    29,303              28,878
                                                  ---------           ---------

COMMITMENTS AND CONTINGENCIES                            --                  --
                                                  ---------           ---------

PARTNERS' EQUITY:
     General partners                                   970                 632
     Limited partner                                 74,178              57,654
     Note receivable from partner                   (34,504)            (33,180)
     Other                                          (12,458)            (12,274)
                                                  ---------           ---------

        Total partners' equity                       28,186              12,832
                                                  ---------           ---------

TOTAL LIABILITIES AND PARTNERS' EQUITY            $ 610,127           $ 586,157
                                                  =========           =========
</TABLE>

          The accompanying notes are an integral part of the condensed
                       consolidated financial statements.


                                        4

<PAGE>

                          FOAMEX L.P. AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

<TABLE>
<CAPTION>
                                                                           13 Week Periods Ended
                                                                        March 30,          March 31,
                                                                          1997                1996
                                                                                 (thousands)
<S>                                                                     <C>                <C>     
OPERATING ACTIVITIES:
   Net income                                                           $ 15,537           $ 11,835
   Adjustments to reconcile net income to net cash provided
       by operating activities:
       Depreciation and amortization                                       5,055              5,523
       Amortization of debt issuance costs and debt discount                 703                706
       Income from discontinued operations                                    --               (637)
       Extraordinary loss on early extinguishment of debt                    679                 --
       Other operating activities                                            (83)               389
       Changes in operating assets and liabilities, excluding
          discontinued operations                                         (2,416)            (5,912)
                                                                        --------           --------

          Net cash provided by continuing operating activities            19,475             11,904
          Net cash used for discontinued operations                           --             (3,576)
                                                                        --------           --------
          Net cash provided by operating activities                       19,475              8,328
                                                                        --------           --------

INVESTING ACTIVITIES:
   Capital expenditures                                                   (7,363)            (3,256)
   Decrease in restricted cash                                             8,356                 --
   Other investing activities                                                 --                981
   Discontinued operations investing activities                               --               (292)
                                                                        --------           --------

          Net cash provided by (used for) investing activities               993             (2,567)
                                                                        --------           --------

FINANCING ACTIVITIES:
   Net proceeds from short-term borrowings                                   293              1,930
   Proceeds from long-term debt                                              500                 --
   Repayment of long-term debt                                            (9,038)            (2,137)
   Distributions to partners                                                (124)                --
   Other financing activities                                               (410)               (32)
                                                                        --------           --------

          Net cash used for financing activities                          (8,779)              (239)
                                                                        --------           --------

NET INCREASE IN CASH AND CASH EQUIVALENTS                                 11,689              5,522

CASH AND CASH EQUIVALENTS
   AT BEGINNING OF PERIOD                                                 20,968                638
                                                                        --------           --------

CASH AND CASH EQUIVALENTS
   AT END OF PERIOD                                                     $ 32,657           $  6,160
                                                                        ========           ========
</TABLE>

          The accompanying notes are an integral part of the condensed
                       consolidated financial statements.


                                        5
<PAGE>
                          FOAMEX L.P. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)


1.   ORGANIZATION AND BASIS OF PRESENTATION

     Foamex L.P.'s condensed consolidated balance sheet as of December 29, 1996
has been condensed from the audited consolidated balance sheet at that date. The
condensed consolidated balance sheet as of March 30, 1997 and the condensed
consolidated statements of operations and the condensed consolidated statements
of cash flows for the thirteen week periods ended March 30, 1997 and March 31,
1996 have been prepared by Foamex L.P. and subsidiaries and have not been
audited by Foamex L.P.'s independent accountants. Also, the condensed
consolidated statement of operations and the condensed consolidated statement of
cash flows for the thirteen week period ended March 31, 1996 have been restated
for discontinued operations (see Note 2 below). In the opinion of management,
all adjustments, consisting only of normal recurring adjustments, considered
necessary for a fair presentation of the consolidated financial position,
results of operations and cash flows have been included.

     Foamex-JPS Automotive L.P. ("FJPS") is a 98% limited partner of Foamex
L.P., FMXI, Inc. ("FMXI") is a 1% managing general partner of Foamex L.P. and
Trace Foam, Inc. ("Trace Foam") is a 1% non-managing general partner of Foamex
L.P. FJPS and FMXI are wholly-owned subsidiaries of Foamex International Inc.
("Foamex International").

     On April 7, 1997, Foamex International announced that an evaluation of its
capital structure was initiated with the intention of refinancing certain
long-term indebtedness to reduce Foamex International's interest expense and
improve financing flexibility. On May 12, 1997, Foamex International announced a
$540.0 million refinancing plan that includes a $480.0 million credit facility
and $150.0 million of senior subordinated notes. As part of this refinancing
plan, Foamex L.P. commenced tender offers with concurrent consent solicitations
for $373.0 million of aggregate principal amount of its public debt and $116.7
million of aggregate principal amount of FJPS senior secured discount debentures
due 2004. The refinancing activities are expected to be completed by the end of
the second quarter of 1997. (See Note 5 below for further discussion).

     Foamex International expects that as a result of its refinancing
activities, assuming no material changes in interest rates and the tendering of
substantially all of Foamex International's outstanding public debt, future
annualized interest expense will be reduced by between $8.0 million and $11.0
million as compared to the expense required by the existing indentures and
credit agreements. Foamex International expects that future interest expense,
and the ability to realize the savings in interest expense, will vary based on a
variety of factors, including fluctuation in interest rates in general; the
pricing of the credit agreement and the senior subordinated notes; and the
percentage of securities tendered in the tender offers. In addition, if the
refinancing is consummated, variable rate debt will comprise a larger percentage
of Foamex L.P.'s overall indebtedness than in the past, and as a result, future
fluctuations in interest rates will have a greater impact on Foamex L.P.'s
interest expense than in the past.

     Certain information and note disclosures normally included in the financial
statements prepared in accordance with generally accepted accounting principles
have been condensed or omitted in accordance with the rules and regulations of
the Securities and Exchange Commission. These condensed consolidated financial
statements should be read in conjunction with Foamex L.P.'s 1996 consolidated
financial statements and notes thereto as set forth in Foamex L.P.'s Annual
Report on Form 10-K for the fiscal year ended December 29, 1996.


                                        6
<PAGE>
                          FOAMEX L.P. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)


2.   DISCONTINUED OPERATIONS

     During 1996, Foamex L.P. sold the outstanding common stock of Perfect Fit
Industries, Inc. ("Perfect Fit"), a wholly-owned subsidiary, for an adjusted
sale price of approximately $44.2 million. The sale included substantially all
of the net assets of Foamex L.P.'s home comfort products business segment.
Accordingly, the accompanying condensed consolidated statement of operations and
the condensed consolidated statement of cash flows for the thirteen week period
ended March 31, 1996 reflects the home comfort products business segment as
discontinued operations.

     Foamex L.P.'s condensed consolidated financial statements have been
restated to reflect the discontinuation of the home comfort products business
segment. A summary of the operating results for the discontinued operations is
as follows:

<TABLE>
<CAPTION>
                                                                           13 Week Period Ended
                                                                               March 31, 1996
                                                                               (thousands)
<S>                                                                             <C>     
Net sales                                                                       $ 25,162
Gross profit                                                                       4,250
Income from operations                                                             1,224
Interest and debt issuance expense                                                 1,194
Income from discontinued operations before (benefit) from income taxes                30
Benefit for income taxes                                                            (607)
Income from discontinued operations, net of income taxes                             637
</TABLE>

3.   INVENTORIES

     Inventories consist of:
<TABLE>
<CAPTION>
                                         March 30,       December 29,
                                           1997              1996
                                                (thousands)
<S>                                      <C>               <C>     
     Raw materials and supplies          $ 56,766          $ 61,559
     Work-in-process                       15,166            13,453
     Finished goods                        30,412            27,598
                                         --------          --------

        Total                            $102,344          $102,610
                                         ========          ========
</TABLE>

4.   RELATED PARTY TRANSACTIONS

     Foamex L.P. has a $56.2 million principal amount note, as amended, due 2006
(the "FJPS Note") from its 98% limited partner FJPS which is included in
partner's equity with an accreted value of $34.5 million as of March 30, 1997.
The original issue discount is being amortized using the weighted average to
maturity method over the life of the issue. The accretion of the original issue
discount of $1.3 million and $1.8 million for the thirteen week periods ended
March 30, 1997 and March 31, 1996, respectively, has been reflected as a direct
increase in the FJPS Note and the partners' capital accounts, and thereby
excluded from the condensed consolidated statements of operations.


                                        7

<PAGE>

                          FOAMEX L.P. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)


4.   RELATED PARTY TRANSACTIONS (continued)

     Foamex L.P. has a supply agreement (the "Supply Agreement") with pursuant
to which, at the option of Foamex L.P., Foamex International will purchase
certain raw materials, which are necessary for the manufacture of Foamex L.P.'s
products, and resell such materials to Foamex L.P. at a price equal to net cost
plus reasonable out of pocket expenses. Management believes that the terms of
the Supply Agreement are no less favorable than those which Foamex L.P. could
have obtained from an unaffiliated third party. During the thirteen week periods
ended March 30, 1997 and March 31, 1996, Foamex L.P. purchased approximately
$27.7 million and $24.1 million, respectively, of raw materials under the Supply
Agreement. As of March 30, 1997 and December 29, 1996, Foamex L.P. had accounts
payable to Foamex International of approximately $11.6 million and $8.8 million,
respectively, associated with the Supply Agreement.

     Foamex L.P. chartered an aircraft (which is owned by a wholly-owned
subsidiary of Foamex International) through a third party and incurred costs of
approximately $0.4 million and $0.2 million during the thirteen week periods
ended March 30, 1997 and March 31, 1996, respectively.

5.   LONG-TERM DEBT

     Refinancing Plan

     On May 12, 1997, Foamex International announced a refinancing plan designed
to improve its financial and operating flexibility and reduce interest expense.
As part of this refinancing plan, Foamex L.P., a 99% owned subsidiary of Foamex
International, commenced tender offers with concurrent consent solicitations for
a total of $373.0 million of its aggregate principal of public debt and $116.7
million principal amount of FJPS's public debt, including:

o    $104.3 million of aggregate principal of its 9 1/2% Senior Secured Notes
     due 2000 for an aggregate consideration of 104.193% of principal plus
     accrued interest, comprised of a tender price of 102.193% and a consent fee
     of 2%;

o    $135.9 million of aggregate principal of its 11 1/4% Senior Notes due 2002
     for an aggregate consideration of 105.709% of principal plus accrued
     interest, comprised of a tender price of 103.709% and a consent fee of 2%;

o    $125.8 million of aggregate principal of its 11 7/8% Senior Subordinated
     Debentures due 2004 for an aggregate consideration of 107.586% of principal
     plus accrued interest, comprised of a tender price of 105.586% and a
     consent fee of 2%;

o    $7.0 million of aggregate principal of its 11 7/8% Senior Subordinated
     Debentures, Series B due 2004 for an aggregate consideration of 107.586% of
     principal plus accrued interest, comprised of a tender price of 105.586%
     and a consent fee of 2%; and

o    $116.7 million principal amount of the Foamex-JPS Automotive L.P. Senior
     Secured Discount Debentures due 2004 ("FJPS Discount Debentures") for an
     aggregate consideration of 88% of principal amount, which represents
     approximately 116.2% of the projected accreted value as of June 9, 1997,
     comprised of a tender price of 86% of principal amount and a consent fee of
     2%.


                                        8
<PAGE>

                          FOAMEX L.P. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

5.   LONG-TERM DEBT (continued)

     The consent solicitations will expire on May 23, 1997 and the tender offers
will expire on June 9, 1997. Holders who tender their securities in the tender
offers will be deemed to have submitted consents in the consent solicitations.
Holders may not deliver consents without tendering their securities. Holders
must tender their securities prior to May 23, 1997 in order to receive the
consent fee. Holders who tender their securities after such date and before the
expiration date of June 9, 1997 will receive the tender price for their
securities, but will not receive the consent fee. Upon the closing of the
refinancing plan, Foamex L.P. intends to distribute the purchased FJPS Discount
Debentures to its partners.

     Foamex L.P. also plans to repay all borrowings under the terms of its
existing credit facility outstanding at the closing of the refinancing plan
which is estimated to be $5.2 million. Outstanding term loan borrowings as of
March 30, 1997 is approximately $10.0 million (see Extinguishment of Debt
discussed below).

     Foamex L.P. expects to fund the repurchase with the proceeds of:

o    A $480.0 million Foamex L.P. credit facility arranged by a bank lending
     group including an estimated $150.0 million revolving credit line. Upon
     completion of the refinancing transactions, it expects to have
     approximately $100.0 million available under the revolving credit line.

o    A $150.0 million offering of Foamex L.P. senior subordinated notes in the
     Rule 144A market.

o    Cash on hand.

     Foamex L.P. expects to complete its refinancing activities by the end of
the second quarter of 1997 and record an extraordinary loss on the early
extinguishment of debt of between $46.0 million to $50.0 million in the second
quarter of 1997 related to the premiums paid to repurchase the debt, the
write-off of debt issuance costs and additional one-time charges related to the
other aspects of the refinancing plan.

     Foamex L.P. 's future interest expense will increase and vary based on a
variety of factors, including fluctuation in interest rates in general; the
pricing of the credit agreement and the senior subordinated notes; and the
percentage of securities tendered in the tender offers. In addition, if the
refinancing is consummated, variable rate debt will comprise a larger percentage
of Foamex L.P.'s overall indebtedness than in the past, and as a result, future
fluctuations in interest rates will have a greater impact on Foamex L.P.'s
interest expense than in the past. Also, the amount of the expected
extraordinary loss on the early extinguishment of debt in the second quarter of
1997 will vary based on a variety of factors, including the percentage of
securities tendered in the tender offers and other factors beyond Foamex L.P.'s
control.

     Consummation of the tender offers, the consent solicitations, the credit
facility and the senior subordinated notes offering are subject to conditions,
several of which are beyond Foamex L.P.'s control, and there can be no assurance
that such transactions will be consummated.

     This Report shall not constitute an offer to sell or the solicitation of an
offer to buy the securities offered by Foamex L.P. in the private placement.


                                        9
<PAGE>
                          FOAMEX L.P. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

5.   LONG-TERM DEBT (continued)

     Extinguishment of Debt

     During 1997, Foamex L.P. used approximately $8.4 million of the net
proceeds from the sale of Perfect Fit to repurchase outstanding indebtedness of
approximately $8.0 million. Also, during April 1997, Foamex L.P. used the
remaining net proceeds from the sale of Perfect Fit to reduce bank term loan
borrowings by approximately $3.8 million.

6.   ENVIRONMENTAL MATTERS

     As of March 30, 1997, Foamex L.P. has environmental accruals of
approximately $4.0 million for environmental matters. In addition, as of March
30, 1997, Foamex L.P. has net receivables of approximately $1.0 million relating
to indemnification for environmental liabilities, net of an allowance of
approximately $1.0 million relating to potential disagreements regarding the
scope of the indemnification. Foamex L.P. believes that realization of the net
receivable established for indemnification is probable.

     On May 5, 1997, there was an accidental chemical spill at one of Foamex
L.P.'s manufacturing facilities that was contained on site. The remaining
clean-up of the site is expected to primarily consist of the disposal of
contaminated soil. Foamex L.P. has contacted the appropriate environmental
authorities but has received no notification from such authorities regarding the
accidental chemical spill including the method of disposal of the contaminated
soil. Foamex L.P. expects to take a charge of at least $0.6 million in the
second quarter of 1997 for the clean-up of the site including the disposal of
the contaminated soil. The actual cost and the timetable of the clean-up of the
site cannot be predicted with any degree of certainty at this time; therefore,
there can be no assurance that the clean-up of the site will not result in a
more significant environmental liability in the future.

     Foamex L.P. has reported to appropriate state authorities that it has found
soil and groundwater contamination in excess of state standards at four
additional facilities and soil contamination in excess of state standards at
three other facilities. Foamex L.P. has begun remediation and is conducting
further investigations into the extent of the contamination at these facilities
and, accordingly, the extent of the remediation that may ultimately be required.
The actual cost and the timetable of any such remediation cannot be predicted
with any degree of certainty at this time. As of March 30, 1997, Foamex L.P. has
environmental accruals of approximately $3.1 million for the remaining potential
remediation costs for these facilities based on engineering estimates.

     Federal regulations require that by 1998 all underground storage tanks
("USTs") be removed or upgraded in most states to meet applicable standards.
Foamex L.P. has six USTs that will require removal or permanent in-place closure
by the end of 1998. Due to the age of these tanks, leakage may have occurred
resulting in soil and possibly groundwater contamination. Foamex L.P. has
accrued approximately $0.4 million for the estimated removal and remediation, if
any, associated with these USTs. However, the full extent of contamination and,
accordingly, the actual cost of such remediation cannot be predicted with any
degree of certainty at this time. Foamex L.P. believes that its USTs do not pose
a significant risk of environmental liability because of Foamex L.P.'s
monitoring practices for USTs and conditional approval for permanent in-place
closure for certain USTs. However, there can be no assurance that such USTs will
not result in significant environmental liability in the future.


                                       10
<PAGE>
                          FOAMEX L.P. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

6.   ENVIRONMENTAL MATTERS (continued)

     Foamex L.P. has been designated as a Potentially Responsible Party ("PRP")
by the United States Environmental Protection Agency (the "EPA") with respect to
thirteen sites, with an estimated total liability to Foamex L.P. for the
thirteen sites of less than approximately $0.5 million. Estimates of total
cleanup costs and fractional allocations of liability are generally provided by
the EPA or the committee of PRP's with respect to the specified site. In each
case, the participation of Foamex L.P. is considered to be immaterial.

     Although it is possible that new information or future developments could
require Foamex L.P. to reassess its potential exposure relating to all pending
environmental matters, management believes that, based upon all currently
available information, the resolution of such environmental matters will not
have a material adverse effect on Foamex L.P.'s operations, financial position,
capital expenditures or competitive position. The possibility exists, however,
that new environmental legislation and/or environmental regulations may be
adopted, or other environmental conditions may be found to exist, that may
require expenditures not currently anticipated and that may be material.

7.   LITIGATION

     As of May 12, 1997, Foamex L.P. and Trace International Holdings, Inc.
("Trace Holdings") were two of multiple defendants in actions filed on behalf of
approximately 5,000 recipients of breast implants in various United States
federal and state courts and one Canadian provincial court, some of which allege
substantial damages, but most of which allege unspecified damages for personal
injuries of various types. Five of these cases seek to allege claims on behalf
of all breast implant recipients or other allegedly affected parties, but no
class has been approved or certified by the court. In addition, three cases have
been filed alleging claims on behalf of approximately 700 residents of
Australia, New Zealand, England, and Ireland. During 1995, Foamex L.P. and Trace
Holdings were granted summary judgments and dismissed as defendants from all
cases in the federal courts of the United States and the state courts of
California. Appeals for these decisions were withdrawn and the decisions are
final. In addition, two of the cases filed on behalf of 903 foreign plaintiffs
were dismissed on the grounds that the cases could not be brought in the United
States courts. This decision is subject to appeal. Foamex L.P. believes that the
number of suits and claimants may increase. Although breast implants do not
contain foam, certain silicone gel implants were produced using a polyurethane
foam covering fabricated by independent distributors or fabricators from bulk
foam purchased from Foamex L.P. or Trace Holdings. Neither Foamex L.P. nor Trace
Holdings recommended, authorized or approved the use of its foam for these
purposes. While it is not feasible to predict or determine the outcome of these
actions, based on management's present assessment of the merits potential
indemnity from the manufacturers of polyurethane covered breast implants,
management believes that the disposition of matters that are pending or that may
reasonably be anticipated to be asserted should not have a material adverse
effect on either Foamex L.P.'s or Trace Holdings' consolidated financial
position or results of operations. In addition, Foamex L.P. is also indemnified
by Trace Holdings for any such liabilities relating to foam manufactured prior
to October 1990. Although Trace Holdings has paid Foamex L.P.'s litigation
expenses to date pursuant to such indemnification and management believes Trace
Holdings likely will be in a position to continue to pay such expenses, there
can be no absolute assurance that Trace Holdings will be able to provide such
indemnification. Based on information available at this time with respect to the
potential liability, and without taking into account the indemnification
provided by Trace Holdings and the coverage provided by Trace Holdings' and
Foamex L.P.'s liability insurance, Foamex L.P. believes that the proceedings
should not ultimately result in any liability that would have a material adverse
effect on the financial position or results of operations of Foamex L.P. If
management's assessment of Foamex L.P.'s liability with respect to these actions
is incorrect, such actions could have a material adverse effect on Foamex L.P.


                                       11
<PAGE>
                          FOAMEX L.P. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)


7.   LITIGATION (continued)

     Foamex L.P. is party to various other lawsuits, both as defendant and
plaintiff, arising in the normal course of business. It is the opinion of
management that the disposition of these lawsuits will not individually or in
the aggregate, have a material adverse effect on the financial position or
results of operations of Foamex L.P. If management's assessment of Foamex L.P.'s
liability with respect to these actions is incorrect, such actions could have a
material adverse effect on Foamex L.P.'s consolidated financial position.



                                       12
<PAGE>
                           FOAMEX CAPITAL CORPORATION
                   (A Wholly-Owned Subsidiary of Foamex L.P.)
                           BALANCE SHEETS (unaudited)



                                                      March 30,     December 29,
ASSETS                                                  1997           1996
(thousands)

CASH                                                   $    1        $     1
                                                       ======        =======

LIABILITIES AND STOCKHOLDER'S EQUITY

COMMITMENTS AND CONTINGENCIES                          $    -        $     -
                                                       ------        -------

STOCKHOLDER'S EQUITY:
     Common stock, par value $.01 per share;
     1,000 shares authorized, issued and outstanding        -             -
     Additional paid-in capital                             1             1
                                                       ------        ------

        TOTAL STOCKHOLDER'S EQUITY                     $    1        $     1
                                                       ======        =======



               The accompanying notes are an integral part of the
                                balance sheets.



                                       13

<PAGE>

                           FOAMEX CAPITAL CORPORATION
                   (A Wholly-Owned Subsidiary of Foamex L.P.)
                       NOTES TO BALANCE SHEETS (unaudited)


1.   ORGANIZATION

     Foamex Capital Corporation ("FCC'), a wholly-owned subsidiary of Foamex
L.P., was formed for the sole purpose of obtaining financing from external
sources.

2.   COMMITMENTS AND CONTINGENCIES

     FCC is a joint obligor on the following borrowings of Foamex L.P.:

     9 1/2% Senior Secured Notes due 2000 ("Senior Secured Notes")

     The Senior Secured Notes were issued on June 3, 1993 and bear interest at
the rate of 9 1/2% payable semiannually on each June 1 and December 1. The
Senior Secured Notes mature on June 1, 2000. The Senior Secured Notes are
collateralized by a first-priority lien on substantially all of the assets of
Foamex L.P. except for receivables, real estate and fixtures. The Senior Secured
Notes may be redeemed at the option of Foamex L.P., in whole or in part, at any
time on or after June 1, 1998, initially at 101.583% of their principal amount,
plus accrued interest, and declining to 100% on or after June 1, 1999. The
Senior Secured Notes have been guaranteed, on a senior secured basis, by General
Felt Industries, Inc. ("General Felt") and, on a senior unsecured basis, by
Foamex International.

     11 1/4% Senior Notes due 2002 ("Senior Notes")

     The Senior Notes bear interest at the rate of 11 1/4% payable semiannually
on each April 1 and October 1. The Senior Notes mature on October 1, 2002. The
Senior Notes are collateralized by certain real property of Foamex L.P. The
Senior Notes may be redeemed at the option of Foamex L.P., in whole or in part,
at any time on or after October 1, 1997, initially at 104.219% of their
principal amount, plus accrued interest, and declining to 100% on or after
October 1, 2000. The Senior Notes have been guaranteed, on a senior basis, by
General Felt and Foamex International.

     11 7/8% Senior Subordinated Debentures due 2004 ("Subordinated Debentures")

     The Subordinated Debentures bear interest at the rate of 11 7/8% payable
semiannually on each April 1 and October 1. The Subordinated Debentures mature
on October 1, 2004. The Subordinated Debentures may be redeemed at the option of
Foamex L.P., in whole or in part, at any time on or after October 1, 1997,
initially at 105.938% of their principal amount, plus accrued interest, and
declining to 100% on or after October 1, 2002. The Subordinated Debentures are
subordinated in right of payment to all senior indebtedness, including the
Senior Secured Notes and the Senior Notes. The Subordinated Debentures have been
guaranteed, on a senior subordinated basis, by General Felt and Foamex
International.

     11 7/8% Senior Subordinated Debentures, Series B ("Series B Debentures")

     The Series B Debentures were issued July 30, 1993 by Foamex L.P. in an
exchange offer to holders of senior subordinated debentures issued in connection
with the acquisition of General Felt on March 23, 1993. The Series B Debentures
have terms substantially similar to the Subordinated Debentures, except that
holders of the Series B Debentures are entitled to receive proceeds from an
asset sale only if any proceeds remain after an offer to repurchase has been
made to the holders of the Subordinated Debentures. The Series B Debentures have
been guaranteed on a senior subordinated basis by General Felt.


                                       14
<PAGE>
                           FOAMEX CAPITAL CORPORATION
                   (A Wholly-Owned Subsidiary of Foamex L.P.)
                       NOTES TO BALANCE SHEETS (unaudited)



2.   COMMITMENTS AND CONTINGENCIES (continued)

     Refinancing Plan

     On May 12, 1997, Foamex International announced a refinancing plan designed
to improve its financing and operating flexibility and reduce interest expense.
As part of this refinancing plan, Foamex L.P., a 99% owned subsidiary of Foamex
International, commenced tender offers with concurrent consent solicitations for
a total of $373.0 million of its aggregate principal of public debt and $116.7
million principal amount of FJPS's public debt See Note 5 to Foamex L.P.'s
condensed consolidated financial statements for further discussion.




                                       15
<PAGE>

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

     Foamex L.P. operates in the flexible polyurethane and advanced polymer foam
products industry, together with its wholly-owned subsidiaries, General Felt
Industries, Inc., Foamex Fibers, Inc., Foamex Canada Inc., Foamex Latin America,
Inc., and Foamex Asia, Inc. The following discussion should be read in
conjunction with the condensed consolidated financial statements and related
notes thereto of Foamex L.P. included in this report.

     On April 7, 1997, Foamex International announced that an evaluation of its
capital structure was initiated with the intention of refinancing certain
long-term indebtedness to reduce Foamex International's interest expense and
improve financing flexibility. On May 12, 1997, Foamex International announced a
refinancing plan designed to improve its financial and operating flexibility and
reduce interest expense. As part of this refinancing plan, Foamex L.P., a 99%
owned subsidiary of Foamex International, commenced tender offers with
concurrent consent solicitations for a total of $373.0 million of its aggregate
principal of public debt and $116.7 million principal amount of FJPS's public
debt. The refinancing plan, including the tender offers, are subject to
conditions, several of which are beyond the control of Foamex L.P., therefore,
there can be no assurance that such transactions will be consummated. (See Note
5 to the condensed consolidated financial statements for further discussion).

     The principal suppliers to the foam industry announced raw material price
increases effective April 1997. Foamex L.P. is unable to predict whether, or to
what extent, the April 1997 increases or any future increase will be sustained.
Foamex L.P. believes that if any price increase is sustained in the industry, it
will also be impacted by such increase. There can be no assurance that chemical
suppliers will not increase raw material costs in the future or that Foamex L.P.
will be able to implement selling price increases to offset any such raw
material cost increases.

     During 1996, Foamex L.P. sold Perfect Fit which comprised the home comfort
products business segment of Foamex L.P. Accordingly, the accompanying condensed
consolidated statement of operations and statement of cash flows for the
thirteen week period ended March 31, 1996 reflects the home comfort products
business segment as discontinued operations. See Note 2 to the condensed
consolidated financial statements for further discussion.

     Operating results for 1997 are expected to be influenced by various
internal and external factors. These factors include, among other things, (i)
continued implementation of the operational plan to improve Foamex L.P.'s
profitability, (ii) the potential recapitalization of Foamex L.P., (iii)
additional raw material price increases, if any, by Foamex L.P.'s chemical
suppliers and (iv) Foamex L.P.'s success in passing on to its customers selling
price increases to recover such raw material cost increases.1

13 Week Period Ended March 30, 1997 Compared to 13 Week Period Ended March 31,
1996

Results of Operations

     Net sales for the first quarter of 1997 were $229.1 million as compared to
$219.1 million in the first quarter of 1996, an increase of $10.0 million or
4.6%. Carpet cushion net sales for the first quarter of 1997 increased 6.9% to
$67.9 million from $63.5 million in the first quarter of 1996 primarily due to
the effect of increased selling prices that were initiated late in the second
quarter of 1996, as well as increased shipments of certain carpet cushion
products. Cushioning foam net sales for the first quarter of 1997 increased 1.8%
to $84.0 million from $82.5 million in the first quarter of 1996 primarily due
to an increase in net sales from both new and existing customers of bedding
related products. Automotive foam net sales for the first quarter of 1997
increased 6.6% to $59.7 million from $56.0 million in the first quarter of 1996
primarily due to a continued increase in net sales of tri-laminates and
composite headliners and increased selling prices during the first quarter of
1996. Technical foam net sales for the first quarter of 1997 increased 2.3% to
$17.5 million from $17.1 million in the first quarter of 1996 primarily due to
increased volume.

- --------
1    This paragraph contains forward-looking statements and should be read in
     conjunction with the discussion regarding forward-looking statements set
     forth on Pages 3 and 4 of Foamex L.P.'s 1996 Annual Report on Form 10-K.


                                       16
<PAGE>

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

     Gross profit as a percentage of net sales increased to 18.7% for the first
quarter of 1997 from 16.4% in the first quarter of 1996 primarily due to selling
price increases and improved material and production efficiencies which includes
(i) an increased favorable impact during the first quarter of 1997 as compared
to the first quarter of 1996 for the selling prices initiated in 1996 to offset
previous raw material cost increases, (ii) favorable raw material efficiencies
and (iii) an increased favorable impact of the 1995 operational plan in the
first quarter of 1997 as compared to the first quarter of 1996.

     Operating income increased to $27.1 million for the first quarter of 1997
from $22.4 million in the first quarter of 1996 primarily due to improved gross
profit margins as discussed above offset by an increase of $2.1 million in
selling, general and administrative expenses for the first quarter of 1997. The
increase in selling, general and administrative expenses is primarily due to
increases in employee compensation and incentives and costs associated with the
launching of new products and international expansion.

     Income from continuing operations increased to $16.2 million for the first
quarter of 1997 from $11.2 million in the first quarter of 1996 primarily due to
the reasons cited above. Interest and debt issuance expense of $10.7 million for
the first quarter of 1997 is fairly consistent with $10.4 million for the first
quarter of 1996.

     Income from discontinued operations in the first quarter of 1996 represents
the operating income of Perfect Fit which was sold during 1996. See Note 2 to
the condensed consolidated financial statements for further discussion.

     The extraordinary loss on early extinguishment of debt of $0.7 million
relates to the write-off of debt issuance costs and redemption premiums
associated with the early extinguishment of $8.0 million of long-term debt.

Foamex Capital Corporation ("FCC")

     FCC is solely a co-issuer of certain indebtedness of Foamex L.P. and FCC
has no other material operations.

Liquidity and Capital Resources

     Effects of the Refinancing Plan2

     Upon consummation of the refinancing plan, Foamex L.P. will purchase all
securities validly tendered in the tender offers, and will repay its existing
credit facility. Foamex L.P. will fund such payments through the issuance of
$150.0 million principal amount of senior subordinated notes in a private
placement, a new credit facility for up to $480.0 million, of which
approximately $380.0 million is expected to be borrowed upon the closing of the
refinancing, and with cash on hand. Consummation of the refinancing plan is
expected to increase the outstanding principal amount of Foamex L.P.'s total
long-term debt by $152.5 million from $398.0 million as of March 30, 1997 to
$550.5 million on a pro forma basis (assuming all of the securities are tendered
in the tender offers).

     Foamex L.P. expects to complete its refinancing activities by the end of
the second quarter of 1997 and take a one-time charge, of between $46.0 million
to $50.0 million in the second quarter of 1997 related to the early
extinguishment of debt, the write-off of debt issuance costs and additional
one-time charges related to the other aspects of the other refinancing plan.

- --------
2    This paragraph contains forward-looking statements and should be read in
     conjunctions with the discussion regarding forward-looking statements set
     forth on Pages 3 and 4 of Foamex L.P.'s 1996 Annual Report on Form 10-K.

                                       17
<PAGE>

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

     Foamex L.P.'s future interest expense will increase and vary based on a
variety of factors, including fluctuation in interest rates in general; the
pricing of the credit agreement and the senior subordinated notes; and the
percentage of securities tendered in the tender offers. In addition, if the
refinancing is consummated, variable rate debt will comprise a larger percentage
of Foamex L.P.'s overall indebtedness than in the past, and as a result, future
fluctuations in interest rates will have a greater impact on Foamex L.P.'s
interest expense than in the past. Foamex L.P. also noted that the size of the
expected one-time pre-tax charge in the second quarter of 1997 related to the
refinancing will vary based on a variety of factors, including the percentage of
securities tendered in the tender offers and other factors beyond Foamex L.P.'s
control.

     Consummation of the tender offers, the consent solicitations, the credit
facility and the senior subordinated notes offering are subject to conditions,
several of which are beyond Foamex L.P.'s control, and there can be no assurance
that such transactions will be consummated. (See Note 5 to the condensed
consolidated financial statements).

     Liquidity and Capital Resources

     Foamex L.P.'s operating cash requirements consist principally of working
capital requirements, scheduled payments of principal and interest on
outstanding indebtedness and capital expenditures. Foamex L.P. believes that
cash flow from operating activities, cash on hand and periodic borrowings under
revolving credit agreements, if necessary, will be adequate to meet its
operating cash requirements. The ability to meet operating cash requirements
could be impaired if Foamex L.P. were to fail to comply with any of the
covenants contained in its credit agreements or indentures and such
noncompliance was not cured by Foamex L.P. or waived by the lenders or
bondholders. Foamex L.P. was in compliance with such covenants as of March 30,
1997 and expects to be in compliance with such covenants for the foreseeable
future. The ability of Foamex L.P. to make distributions to Foamex International
is restricted by the terms of its existing financing agreements.

     Cash and cash equivalents increased $11.7 million during the first quarter
of 1997 to $32.7 million at March 30, 1997 from $21.0 million at December 29,
1996 primarily due to $19.5 million of net cash provided by operating activities
offset by $7.4 million of cash used for capital expenditures and $0.4 million
used for other financing activities. In addition, Foamex L.P. utilized
approximately $8.4 million of restricted cash to repurchase long-term debt with
a net book value of approximately $8.0 million. Cash flow from continuing
operating activities increased $7.6 million to $19.5 million for the first
quarter of 1997 as compared to $11.9 million for the first quarter of 1996. Cash
flow from continuing operating activities increased for 1997 as compared to 1996
primarily due to an increase of $3.7 million in net income and a $3.5 million
reduction in the use of cash for operating assets and liabilities.

     Working capital increased $10.1 million for the first quarter of 1997 to
$147.2 million at March 30, 1997 from $137.1 million at December 29, 1996. The
increase in working capital is primarily due to improved operating results from
continuing operations. The net operating assets and liabilities (comprised of
accounts receivable, inventories and accounts payable) increased $3.1 million to
$147.1 million at March 30, 1997 from $144.0 million at December 29, 1996
primarily due to an increase in accounts receivable offset by an increase in
accounts payable. The increase in accounts receivable is primarily due to an
increase in net sales for March 1997 as compared to December 1996. The increase
in accounts payable is primarily due to the timing of payments. Inventories were
fairly consistent as compared to December 29, 1996.

     During 1997, Foamex L.P. spent approximately $7.4 million on capital
expenditures and expects to maintain or reduce spending for capital expenditures
for the foreseeable future since significant capital projects (e.g. new Mexico
City facility) are expected to be completed during 1997.

     As of March 30, 1997, there were no outstanding revolving credit borrowings
under Foamex L.P.'s existing credit facility with unused availability of
approximately $32.8 million. Borrowings by Foamex Canada 


                                       18
<PAGE>
ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS

Inc. as of March 30, 1997 were $4.0 million under a revolving credit agreement
with unused availability of approximately $0.3 million.

     Interest Rate Swaps

     Foamex L.P. has interest rate swap agreements with a notional amount of
$300.0 million through December 2001. Under the swap agreements, Foamex L.P. is
obligated to make fixed payments at 5.30% per annum for the twelve months ended
in December 1997 and variable payments based on LIBOR for the remainder of the
agreement, in exchange for fixed payments by the swap partner at 6.0% per annum
for the remainder of the agreement, payable semiannually in arrears. The swap
partner has the ability to terminate the swap agreement after the December 1997
payment if the LIBOR rate Foamex L.P. is to pay for any period thereafter is
equal to or less than 4.50% per annum. Interest expense will be subject to
fluctuations in LIBOR during the term of the swap agreement except during 1997.
Foamex L.P. is exposed to credit loss in the event of nonperformance by the swap
partner; however, the occurrence of this event is not anticipated. The effect of
the two interest rate swaps described above was a favorable adjustment to
interest expense of $0.9 million and $0.8 million for the thirteen week periods
ended March 30, 1997 and March 31, 1996, respectively.

Environmental Matters

     On May 5, 1997, there was an accidental chemical spill at one of Foamex
L.P.'s manufacturing facilities that was contained on site. The remaining
clean-up of the site is expected to primarily consist of the disposal of
contaminated soil. Foamex L.P. has contacted the appropriate environmental
authorities but has received no notification from such authorities regarding the
accidental chemical spill including the method of disposal of the contaminated
soil. Foamex L.P. expects to take a charge of at least $0.6 million in the
second quarter of 1997 for the clean-up of the site including the disposal of
the contaminated soil. The actual cost and the timetable of the clean-up of the
site cannot be predicted with any degree of certainty at this time; therefore,
there can be no assurance that the clean-up of the site will not result in a
more significant environmental liability in the future.

     Foamex L.P. is subject to extensive and changing environmental laws and
regulations. Expenditures to date in connection with Foamex L.P.'s compliance
with such laws and regulations have not had a material adverse effect on its
operations, financial position, capital expenditures or competitive position.
The amount of liabilities recorded by Foamex L.P. in connection with
environmental matters as of March 30, 1997 was approximately $4.0 million. In
addition, as of March 30, 1997, Foamex L.P. has net receivables of approximately
$1.0 million for indemnification of environmental liabilities from former
owners, net of a $1.0 million allowance relating to potential disagreements
regarding the scope of the indemnification. Although it is possible that new
information or future developments could require Foamex L.P. to reassess its
potential exposure to all pending environmental matters, including those
described in the footnotes to Foamex L.P.'s condensed consolidated financial
statements, management believes that, based upon all currently available
information, the resolution of all such pending environmental matters will not
have a material adverse effect on Foamex L.P.'s operations, financial position,
capital expenditures or competitive position.

     The possibility exists, however, that new environmental legislation and/or
environmental regulations may be adopted, or other environmental conditions may
be found to exist, that may require expenditures not currently anticipated and
that may be material.


                                       19

<PAGE>


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

Inflation and Other Matters

     There was no significant impact on Foamex L.P.'s operations as a result of
inflation for the periods presented. In some circumstances, market conditions or
customer expectations may prevent Foamex L.P. from increasing the price of its
products to offset the inflationary pressures that may increase its costs in the
future. Effective in January 1997, Foamex L.P.'s operations in Mexico became
subject to highly inflationary accounting for financial reporting purposes.
Translation adjustments resulting from fluctuations in the exchange rate between
the Mexican Peso and the U.S. dollar will be included in Foamex L.P.'s
consolidated statement of operations as compared to partner's equity. Large
fluctuations in the Mexican Peso exchange rate could have an adverse impact on
Foamex L.P.'s results of operations.

     Foamex L.P.'s automotive foam customers are predominantly automotive
original equipment manufacturers or other automotive suppliers. As such, the
sales of these product lines are directly related to the overall level of
passenger car and light truck production in North America. Also, Foamex L.P.'s
sales are sensitive to sales of new and existing homes, changes in personal
disposable income and seasonality. Foamex L.P. typically experiences two
seasonally slow periods during each year, in early July and in late December,
due to scheduled plant shutdowns and holidays.



                                       20
<PAGE>
PART II - OTHER INFORMATION

Item 1.   Legal Proceedings.

          Reference is made to the description of the legal proceedings
          contained in the Foamex L.P. Annual Report on Form 10-K for the fiscal
          year ended December 29, 1996.

          The information from Notes 6 and 7 of the condensed consolidated
          financial statements of Foamex L.P. and subsidiaries as of March 30,
          1997 (unaudited) is incorporated herein by reference.

Item 2.   Changes in Securities.

          None.

Item 3.   Defaults Upon Senior Securities.

          None.

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

          None.

Item 5.   Other Information.

          None.

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

          (a)  Exhibits

3.1(a)        - Restated Certificate of Incorporation of Foamex International.
3.2(a)        - By-laws of Foamex International.
3.3(a)        - Fourth Amended and Restated Agreement of Limited Partnership of
              Foamex L.P., dated as of December 14, 1993, by and among FMXI and
              Trace Foam, as general partners, and Foamex International, as a
              limited partner (the "Partnership Agreement").
3.4(n)        - First Amendment to the Fourth Amendment and Restated Agreement
              of Limited Partnership of Foamex L.P., dated June 28, 1994.
3.5(a)        - Certificate of Incorporation of FMXI.
3.6(a)        - By-laws of FMXI.
3.7(e)        - Certificate of Incorporation of FCC.
3.8(e)        - By-laws of FCC.
3.9(c)        - Certificate of Incorporation of GFI Acquisition Corp.
3.10(c)       - Certificate of Amendment to the Certificate of Incorporation of
              GFI Acquisition Corp.
3.11(c)       - Certificate of Amendment to the Certificate of Incorporation of
              General Felt.
4.1(b)        - Indenture, dated as of June 3, 1993, among Foamex L.P. and FCC,
              as joint and several obligors, General Felt, as Guarantor, and
              Shawmut Bank, National Association ("Shawmut"), as trustee,
              relating to $160,000,000 principal amount of 9 1/2% Senior Secured
              Notes due 2000, including form of Senior Secured Note.
4.2(a)        - First Supplemental Indenture, dated as of November 18, 1993,
              among Foamex International and FCC, as Issuers, General Felt and
              Perfect Fit, as Guarantors and Shawmut, as trustee, relating to
              the Senior Secured Notes.

                                       21
<PAGE>

4.3(a)        - Second Supplemental Indenture, dated as of December 14, 1993,
              among Foamex L.P. and FCC, as Issuers, Foamex International,
              General Felt and Perfect Fit, as Guarantors and Shawmut, as
              trustee, relating to the Senior Secured Notes.
4.3.1(s)      - Third Supplemental Indenture, dated as of August 1, 1996, by and
              among Foamex L.P. and FCC, as Issuers, Foamex International, as
              parent guarantor, General Felt, as guarantor, Perfect Fit, as
              withdrawing guarantor, and Fleet National Bank ("Fleet"), as
              trustee relating to the Senior Secured Notes.
4.4(b)        - Company Pledge Agreement, dated as of June 3, 1993, by Foamex
              L.P. in favor of Shawmut, as trustee for the holders of the Senior
              Secured Notes.
4.5(b)        - Company Pledge Agreement, dated as of June 3, 1993, by FCC in
              favor of Shawmut, as trustee for the holders of the Senior Secured
              Notes.
4.6(b)        - Subsidiary Pledge Agreement, dated as of June 3, 1993, by
              General Felt in favor of Shawmut, as trustee for the holders of
              the Senior Secured Notes.
4.7(b)        - Company Security Agreement, dated as of June 3, 1993, by Foamex
              L.P. and FCC in favor of Shawmut, as trustee for the holders of
              the Senior Secured Notes.
4.8(b)        - Subsidiary Security Agreement, dated as of June 3, 1993, by
              General Felt in favor of Shawmut, as trustee for the holders of
              the Senior Secured Notes.
4.9(b)        - Collateral Assignment of Patents and Trademarks, dated as of
              June 3, 1993, by Foamex L.P. in favor of Shawmut, as trustee for
              the holders of the Senior Secured Notes.
4.10(b)       - Collateral Assignment of Patents and Trademarks, dated as of
              June 3, 1993, by FCC in favor of Shawmut, as trustee for the
              holders of the Senior Secured Notes.
4.11(b)       - Collateral Assignment of Patents and Trademarks, dated as of
              June 3, 1993, by General Felt in favor of Shawmut, as trustee for
              the holders of the Senior Secured Notes.
4.12(c)       - Indenture, dated as of October 13, 1992, among Foamex L.P., FCC
              and The Connecticut National Bank, as trustee, relating to
              $150,000,000 principal amount of 11 1/4% Senior Notes due 2002,
              including form of Senior Note.
4.13(d)       - First Supplemental Indenture, dated as of March 23, 1993, among
              Foamex L.P. and FCC, as joint and several obligors, General Felt,
              as Guarantor, and Shawmut Bank Connecticut, National Association
              (formerly The Connecticut National Bank ("Shawmut Connecticut")),
              as trustee, relating to the Senior Notes.
4.14(a)       - Second Supplemental Indenture, dated as of November 18, 1993,
              among Foamex L.P. and FCC, as Issuers, General Felt and Perfect
              Fit, as Guarantors and Shawmut Connecticut, as trustee, relating
              to the Senior Notes.
4.15(a)       - Third Supplemental Indenture, dated as of December 14, 1993,
              among Foamex L.P. and FCC, as Issuers, Foamex International,
              General Felt and Perfect Fit, as Guarantors, and Shawmut
              Connecticut, as trustee, relating to the Senior Notes.
4.16(m)       - Fourth Supplemental Indenture, dated as of October 31, 1994,
              among Foamex L.P. and FCC as Issuers, Foamex International as
              Parent Guarantor, General Felt and Perfect Fit as Guarantors and
              Shawmut Connecticut, as Trustee, relating to the Senior Notes.
4.17(t)       - Fifth Supplemental Indenture, dated as of August 1, 1996, by and
              among Foamex L.P. and FCC as guarantors, Perfect Fit as
              withdrawing guarantor, and Fleet, as trustee relating to the
              Senior Notes.
4.18(c)       - Indenture, dated as of October 13, 1992, among Foamex L.P., FCC
              and Shawmut, as trustee, relating to $126,000,000 principal amount
              of 117/8% Senior Subordinated Debentures due 2004, including form
              of Senior Subordinated Debenture.
4.19(d)       - First Supplemental Indenture, dated as of March 23, 1993, among
              Foamex L.P. and FCC, as joint and several obligors, General Felt,
              as Guarantor, and Shawmut, as trustee, relating to the Senior
              Subordinated Debentures.
4.20(a)       - Second Supplemental Indenture, dated as of November 18, 1993,
              among Foamex L.P. and FCC, as Issuers, General Felt and Perfect
              Fit, as Guarantors, and Shawmut, as trustee, relating to the
              Senior Subordinated Debentures.

                                       22
<PAGE>


4.21(b)       - Third Supplemental Indenture, dated as of December 14, 1993,
              among Foamex L.P. and FCC, as Issuers, Foamex International,
              General Felt and Perfect Fit, as Guarantors and Shawmut, as
              trustee, relating to the Senior Subordinated Debentures.
4.22(t)       - Fourth Supplemental Indenture, dated as of August 1, 1996, among
              Foamex L.P. and FCC, as Issuers, Foamex International, as Parent
              Guarantor, General Felt, as Guarantor, Perfect Fit, as withdrawing
              guarantor, and Fleet, as Trustee, relating to the Senior
              Subordinated Debentures.
4.23(i)       - Indenture, dated as of June 28, 1994, among FJPS and FJCC, as
              Issuers, Foamex International, as guarantor, and Shawmut
              Connecticut, as trustee, relating to $116,745,000 principal amount
              of Senior Secured Discount Debentures due 2004, including form of
              Senior Secured Discount Debenture.
4.24(m)       - Pledge Agreement, dated as of June 28, 1994, made by FJPS in
              favor of Shawmut, as collateral agent for the holders of the
              Senior Secured Discount Debentures.
4.25(i)       - Senior Note, dated June 28, 1994, in the aggregate principal
              amount of $87,943,103.14 due July 1, 2006, executed by FJPS to
              Foamex L.P.
4.26(u)       - Consent, Waiver and Amendment Agreement, dated December 11,
              1996, between FJPS and Foamex L.P.
4.27(t)       - Commitment letter, dated July 9, 1996, from The Bank of Nova
              Scotia to Foamex Canada Inc.
4.28(t)       - Third Amended and Restated Credit Agreement, dated as of July
              30, 1996, among Foamex L.P., General Felt, Trace Foam Company,
              Inc. ("Trace Foam"), FMXI, Inc. ("FMXI"), Citibank, N.A., The Bank
              of Nova Scotia, the institutions from time to time parties thereto
              as lenders, the institutions parties thereto as issuing banks and
              Citibank, N.A. and The Bank of Nova Scotia, as Administrative
              Agents (the "Credit Agreement").
4.29(t)       - First Amendment to Third Amended and Restated Credit Agreement,
              dated September 30, 1996, among Foamex L.P., General Felt, Trace
              Foam, FMXI, Citibank, N.A., The Bank of Nova Scotia, the
              institutions from time to time parties thereto as lenders, the
              institutions parties thereto as issuing banks and Citibank, N.A.
              and The Bank of Nova Scotia, as Administrative Agents.
4.30(u)       - Second Amendment to Third Amended and Restated Credit Agreement,
              dated as of November 27, 1996, among Foamex L.P., General Felt,
              Trace Foam, FMXI, Citibank, N.A., The Bank of Nova Scoria, the
              institutions from time to time parties thereto as lenders, the
              institutions parties thereto as issuing banks and Citibank, N.A.
              and The Bank of Nova Scotia, as Administrative Agents.
4.31(a)       - Guaranties, dated November 18, 1993, executed by each of Foamex
              L.P., General Felt and Perfect Fit, as guarantor, respectively, in
              favor of Citibank, N.A., as Administrative Agent, for the ratable
              benefit of the lenders and the issuing banks, guaranteeing the
              obligations of one another under the Credit Agreement.
4.32(a)       - Guaranty, dated November 18, 1993, executed by FCC in favor of
              Citibank, N.A., as Administrative Agent, for the ratable benefit
              of the lenders and the issuing banks, guaranteeing the obligations
              of Foamex L.P., General Felt and Perfect Fit under the Credit
              Agreement.
4.33(u)       - Amended and Restated Guaranty, dated as of June 28, 1994,
              executed by Foamex International in favor of Citibank, N.A. and
              The Bank of Nova Scotia, as Administrative Agents, for the ratable
              benefit of the lenders and the issuing banks under the Credit
              Agreement.
4.34(q)       - First Amendment to Amended and Restated Guaranty, dated June 30,
              1995, executed by Foamex International in favor of Citibank, N.A.
              and The Bank of Nova Scotia, as Administrative Agents, for the
              ratable benefit of the lenders and the issuing banks under the
              Credit Agreement.
4.35(q)       - Second Amendment to Amended and Restated Guaranty, dated
              February 27, 1996, executed by Foamex International in favor of
              Citibank, N.A. and The Bank of Nova Scotia, as Administrative
              Agents, for the ratable benefit of the lenders and the issuing
              banks under the Credit Agreement.
4.36(t)       - Third Amendment to Amended and Restated Guaranty, dated November
              27, 1996, executed by Foamex International in favor of Citibank,
              N.A. as Collateral Agent, for the ratable benefit of the lenders
              and the issuing banks under the Credit Agreement.
4.37(a)       - Security Agreements, dated November 18, 1993, executed by each
              of Foamex L.P., General Felt, Perfect Fit and FCC, respectively,
              and Citibank N.A., as Administrative Agent for the lenders and the
              issuing banks under the Credit Agreement.

                                       23
<PAGE>
4.38(u)       - Amendatory Agreement, dated as of June 28, 1994, among Foamex
              L.P., General Felt, Perfect Fit, FCC and Citibank, N.A., as
              collateral agent under the Credit Agreement.
4.39(s)       - Amendatory Agreement, dated as of July 30, 1996, among Foamex
              L.P., General Felt, FCC, and Citibank, N.A., as collateral agent
              under the Credit Agreement.
4.40(a)       - Intercreditor Agreement, dated as of November 18, 1993, by and
              between Citibank, N.A., as Administrative Agent under the Credit
              Agreement and Shawmut, as trustee under the Foamex L.P. Senior
              Secured Note Indenture.
4.41(a)       - Subordinated Promissory Note, dated as of May 6, 1993, in the
              original principal amount of $7,014,864 executed by Foamex L.P. to
              John Rallis ("Rallis").
4.42(a)       - Marely Loan Commitment Agreement, dated as of December 14, 1993,
              by and between Foamex International and Marely s.a. ("Marely").
4.43(a)       - DLJ Loan Commitment Agreement, dated as of December 14, 1993, by
              and between Foamex International and DLJ Funding, Inc. ("DLJ
              Funding").
4.44(s)       - Promissory Note, dated July 7, 1996, in the aggregate principal
              amount of $4,372,516, executed by Trace Holdings to Foamex L.P.
10.1(u)       - Revised Confirmation Letter Agreements, dated as of January 7,
              1997, by and between Foamex L.P. and Citibank, N.A.
10.2(u)       - Assignment Agreement, dated as of December 16, 1996, among
              Foamex L.P., FCC, and Solomon Holdings, Inc. ("Solomon Holdings").
10.3(d)       - Reimbursement Agreement, dated as of March 23, 1993, between
              Trace Holdings and General Felt.
10.4(d)       - Shareholder Agreement, dated December 31, 1992, among Recticel,
              s.a. ("Recticel"), Recticel Holding Noord B.V., Foamex L.P.,
              Beamech Group Limited, LME-Beamech, Inc., James Brian Blackell and
              Prefoam AG relating to foam technology sharing arrangement.
10.5(e)       - Asset Transfer Agreement, dated as of October 2, 1990, between
              Trace Holdings and Foamex L.P. (the "Trace Holdings Asset Transfer
              Agreement").
10.6(e)       - First Amendment, dated as of December 19, 1991, to the Trace
              Holdings Asset Transfer Agreement.
10.7(e)       - Amended and Restated Guaranty, dated as of December 19, 1991,
              made by Trace Foam in favor of Foamex L.P.
10.8(e)       - Asset Transfer Agreement, dated as of October 2, 1990, between
              RFC and Foamex L.P. (the "RFC Asset Transfer Agreement").
10.9(e)       - First Amendment, dated as of December 19, 1991, to the RFC Asset
              Transfer Agreement.
10.10(e)      - Schedule 5.03 to the RFC Asset Transfer Agreement (the "5.03
              Protocol").
10.11(d)      - The 5.03 Protocol Assumption Agreement, dated as of October 13,
              1992, between RFC and Foamex L.P.
10.12(d)      - Letter Agreement between Trace Holdings and Recticel regarding
              the Recticel guaranty, dated as of July 22, 1992.
10.13(i)      - Supply Agreement, dated June 28, 1994, between Foamex L.P. and
              Foamex International.
10.14(i)      - First Amended and Restated Tax Sharing Agreement, dated as of
              December 14, 1993, among Foamex L.P., Trace Foam, FMXI and Foamex
              International.
10.15(i)      - Tax Sharing Agreement, dated as of June 28, 1994, among FJPS and
              Foamex International. 10.16(u) - Tax Distribution Advance
              Agreement, dated as of December 11, 1996, by and between Foamex
              L.P. and FJPS.
10.17(d)      - Trace Foam Management Agreement between Foamex L.P. and Trace
              Foam, dated as of October 13, 1992.
10.18(i)      - Affirmation Agreement re: Management Agreement, dated as of
              December 14, 1993 between Foamex L.P. and Trace Foam.
10.19(e)(p)   - Salaried Incentive Plan of Foamex L.P. and Subsidiaries.
10.20(e)(p)   - Trace Holdings 1987 Nonqualified Stock Option Plan.
10.21(e)(p)   - Equity Growth Participation Program.

                                       24

<PAGE>

10.22(j)(o)   - General Felt Industries, Inc. Retirement Plan for Salaried
              Employees, effective as of January 1, 1995.
10.23(e)(o)   - Foamex L.P. Salaried Retirement Plan (formerly known as the
              Foamex L.P. Products, Inc. Salaried Employee Retirement Plan), as
              amended, effective July 1, 1984.
10.24(e)(p)   - Foamex L.P. 401(k) Savings Plan dated January 1, 1989.
10.25(o)      - Foamex/GFI 401(k) Savings Plan dated July 1, 1995.
10.26(a)(p)   - Foamex International's 1993 Stock Option Plan.
10.27(a)(p)   - Foamex International's Non-Employee Director Compensation Plan.
10.28(a)(p)   - Employment Agreement, dated as of May 6, 1993, by and between
              Foamex L.P. and Rallis.
10.29(f)(p)   - Employment Agreement, dated as of February 1, 1994, by and
              between Foamex L.P. and William H. Bundy.
10.30(p)      - Employment Agreement, dated as of July 26, 1995, by and between
              Foamex L.P. and Salvatore J. Bonanno.
10.31(a)      - 1993 Recticel Master Agreement, dated as of November 4, 1993, by
              and among Trace Holdings, Trace Foam, RFC, Foamex International,
              Recticel s.a., MGM, FCD Sub and Foamex L.P.
10.32(a)      - Exchange Agreement, dated as of December 14, 1993, by and
              between Foamex International and RFC.
10.33(a)      - Withdrawal Agreement, dated as of December 14, 1993, by and
              between Foamex L.P. and RFC.
10.34(a)      - 1993 Agreement of Terms, dated as of November 4, 1993, by and
              among Trace Holdings, Trace Foam, Foamex L.P., Foamex
              International and GBNY.
10.35(a)      - 1993 Marely Master Agreement, dated as of November 4, 1993, by
              and among Foamex International, Trace Holdings, Trace Foam, Foamex
              L.P. and Marely.
10.36(a)      - Exchange Agreement, dated as of December 14, 1993, by and
              between Foamex International and Marely.
10.37(a)      - Warrant Exchange Agreement, dated as of December 14, 1993, by
              and between Foamex International and Marely.
10.38(a)      - Redemption and Withdrawal Agreement, dated as of December 14,
              1993, by and between Foamex L.P. and Marely.
10.39(a)      - 1993 DLJ Master Agreement, dated as of November 4, 1993, by and
              among Foamex International, Trace Holdings, Trace Foam, DLJ
              Funding and Foamex L.P.
10.40(a)      - Exchange Agreement, dated as of December 14, 1993, by and
              between Foamex International and DLJ Funding.
10.41(a)      - Warrant Exchange Agreement, dated as of December 14, 1993, by
              and between Foamex International and DLJ Funding.
10.42(a)      - Redemption and Withdrawal Agreement, dated as of December 14,
              1993, by and between Foamex L.P. and DLJ Funding.
10.43(a)      - 1993 Rallis Master Agreement, dated as of November 4, 1993, by
              and among Foamex International, Trace Holdings, Trace Foam, Rallis
              and Foamex L.P.
10.44(a)      - Exchange Agreement, dated as of December 14, 1993, by and
              between Foamex International and Rallis.
10.45(a)      - Partial Redemption Agreement, dated as of December 14, 1993, by
              and between Foamex L.P. and Rallis.
10.46(c)      - Exchange Agreement Regarding Admission of Limited Partner and
              Put Option, dated as of May 1, 1993, among Rallis, Pegasus
              Properties, Foamex L.P. and Trace Holdings.
10.47(a)      - Amended and Restated Put Option Agreement, dated as of December
              14, 1993, by and between Trace Holdings and Rallis.
10.48(a)      - Exchange Agreement, dated as of December 14, 1993, by and
              between Foamex International and Trace Holdings.
10.49(a)      - Redemption and Withdrawal Agreement, dated as of December 14,
              1993, by and between Foamex L.P. and Trace Holdings.
10.50(a)      - Exchange Agreement, dated as of December 14, 1993, by and
              between Foamex International and Trace Foam.
10.51(a)      - Withdrawal Agreement, dated as of December 14, 1993, by and
              between Foamex L.P. and Trace Foam.


                                       25

<PAGE>


10.52(a)      - Exchange Agreement, dated as of December 14, 1993, by and
              between Foamex International and FCD Sub.
10.53(a)      - Redemption and Withdrawal Agreement, dated as of December 14,
              1993, by and between Foamex L.P. and FCD Sub.
10.54(a)      - Release and Termination Agreement, dated as of December 14,
              1993, by and among Trace Holdings, Trace Foam, Foamex L.P., RFC,
              Marely, DLJ, MGM, FCD Sub, Recticel s.a., SGB, GBNY, and
              Wilmington Trust Company.
10.55(f)      - Stock Purchase Agreement, dated as of December 23, 1993, by and
              between Transformacion de Espumas y Fieltros, S. A., the
              stockholders which are parties thereto, and Foamex L.P.
10.56(r)      - Agreement and Plan of Merger, as amended, dated as of June 11,
              1996, by and among PFI Subsidiary, Inc., PFI Acquisition Corp.,
              Jody B. Vitale, Perfect Fit, General Felt, and Foamex L.P.
27            - Financial Data Schedule.


(a)  Incorporated herein by reference to the Exhibit to Foamex International's
     Registration Statement on Form S-1, Registration No. 33-69606.

(b)  Incorporated herein by reference to the Exhibit to the Registration
     Statement of Foamex L.P. and FCC on Form S-4, Registration No. 33-65158.

(c)  Incorporated herein by reference to the Exhibit to the Registration
     Statement of Foamex L.P., FCC and General Felt on Form S-1, Registration
     Nos. 33-60888, 33-60888-01, and 33-60888-02.

(d)  Incorporated herein by reference to the Exhibit to the Form 10-K Statement
     of Foamex L.P. and FCC for fiscal 1992.

(e)  Incorporated herein by reference to the Exhibit to the Registration
     Statement of Foamex L.P. and FCC on Form S-1, Registration Nos. 33-49976
     and 33-49976-01.

(f)  Incorporated herein by reference to the Exhibit to the Form 10-K of Foamex
     International for fiscal 1993.

(g)  Incorporated herein by reference to the Exhibit to JPS Automotive's
     Registration Statement on Form S-1, Registration No. 33-75510.

(h)  Incorporated by reference to the Exhibit to the Form 10-Q of Foamex
     International for the quarterly period ended July 3, 1994.

(i)  Incorporated herein by reference to the Exhibit to the Registration
     Statement of FJPS, FJCC and Foamex International on Form S-4, Registration
     No. 33-82028.

(j)  Incorporated herein by reference to the Exhibit to the quarterly report on
     Form 10-Q of JPS Automotive L.P. and JPS Automotive Products Corp. for the
     fiscal quarter ended October 2, 1994.

(k)  Incorporated herein by reference to the Exhibit to the quarterly report on
     Form 10-Q of Foamex L.P. and Foamex L.P. Capital Corporation, and General
     Felt Industries, Inc. for the fiscal quarter ended October 2, 1994.

(l)  Incorporated herein by reference to the Exhibit to the Registration
     Statement on Form S-1 of Foamex International, Registration No. 33-85488.


                                       26
<PAGE>

(m)  Incorporated herein by reference to the Exhibit to the Form 10-K of Foamex
     International for fiscal 1994.

(n)  Incorporated herein by reference to the Exhibit to the Form 10-K of Foamex
     L.P. for fiscal 1994.

(o)  Incorporated herein by reference to the Exhibit to the Form 10-Q of Foamex
     L.P. for the quarterly period ended July 2, 1995.

(p)  A management contract or compensatory plan or arrangement required to be
     filed as an Exhibit pursuant to Item 14(c) of this report.

(q)  Incorporated herein by reference to the Exhibit to the Form 10-K of Foamex
     L.P. for fiscal 1995.

(r)  Incorporated herein by reference to the Exhibit to the Form 8-K of Foamex
     L.P. dated June 11, 1996.

(s)  Incorporated herein by reference to the Exhibit to the Form 10-Q of Foamex
     L.P. for the quarterly period ended June 30, 1996.

(t)  Incorporated herein by reference to the Exhibits to the Form 10-Q of Foamex
     L.P. for the quarterly period ended September 30, 1996.

(u)  Incorporated herein by reference to the Exhibits to the Form 10-K of Foamex
     L.P. for the year ended December 29, 1996.

     Certain instruments defining the rights of security holders have been
excluded herefrom in accordance with Item 601(b)(4)(iii) of Regulation S-K. The
registrant hereby agrees to furnish a copy of any such instrument to the
Commission upon request.

     (b) Foamex L.P. filed the following Current Reports on Form 8-K:

         None.




                                       27

<PAGE>




                                   SIGNATURES


     Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrants have duly caused this report to be signed on their behalf by the
undersigned thereunto duly authorized.



                                      FOAMEX L.P.

                                      By:  FMXI, INC.
                                      General Partner


Date: May 15, 1997                    By:   /s/ Kenneth R. Fuette
                                            ----------------------
                                            Kenneth R. Fuette
                                            Chief Financial Officer and
                                            Chief Accounting Officer




                                      FOAMEX CAPITAL CORPORATION



Date: May 15, 1997                    By:   /s/ Kenneth R. Fuette
                                            ----------------------
                                            Kenneth R. Fuette
                                            Chief Financial Officer and
                                            Chief Accounting Officer







                                       28

<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0000890080
<NAME> FOAMEX L.P.
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-28-1997
<PERIOD-START>                             DEC-30-1996
<PERIOD-END>                               MAR-30-1997
<EXCHANGE-RATE>                                      1
<CASH>                                          32,657
<SECURITIES>                                         0
<RECEIVABLES>                                  130,166
<ALLOWANCES>                                         0
<INVENTORY>                                    102,344
<CURRENT-ASSETS>                               310,686
<PP&E>                                         185,961
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                 610,127
<CURRENT-LIABILITIES>                          163,476
<BONDS>                                        389,162
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                      28,186
<TOTAL-LIABILITY-AND-EQUITY>                   610,127
<SALES>                                        229,120
<TOTAL-REVENUES>                               229,120
<CGS>                                          186,323
<TOTAL-COSTS>                                  186,323
<OTHER-EXPENSES>                                15,685
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              10,704
<INCOME-PRETAX>                                 17,058
<INCOME-TAX>                                       842
<INCOME-CONTINUING>                             16,216
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                  (679)
<CHANGES>                                            0
<NET-INCOME>                                    15,537
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


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