FOAMEX L P
10-Q/A, 1998-06-15
PLASTICS FOAM PRODUCTS
Previous: FOAMEX L P, 424B3, 1998-06-15
Next: JUMBOSPORTS INC, S-3, 1998-06-15



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549



                                   FORM 10-Q/A

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

                  For the quarterly period ended March 29, 1998

                    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 L.P. and Foamex  Capital  Corporation  meet 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 15, 1998 was 1,000.

                                  Page 1 of 28
                          Exhibit List on Page 22 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 29, 1998 and March 30, 1997              3

           Condensed Consolidated Balance Sheets as of March 29, 1998
             and December 28, 1997                                             4

           Condensed Consolidated Statements of Cash Flows - Thirteen
             Week Periods Ended March 29, 1998 and March 30, 1997              5

           Notes to Condensed Consolidated Financial Statements                6

           Foamex Capital Corporation


           Balance Sheets as of March 29, 1998 and December 28, 1997          14

           Notes to Balance Sheets                                            15

          Item 2. Management's Discussion and Analysis of Financial
                  Condition and Results of Operations                         17

Part II. Other Information                                                    22

         Exhibit List                                                         22

         Signatures                                                           28

                                  2
<PAGE>
PART I.  FINANCIAL INFORMATION
ITEM 1.  FINANCIAL STATEMENTS

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

                                                      13 Week Periods Ended
                                                  March 29,           March 30,
                                                    1998                 1997
                                                           (thousands)
NET SALES                                         $ 284,545           $ 194,134

COST OF GOODS SOLD                                  240,982             157,293
                                                  ---------           ---------

GROSS PROFIT                                         43,563              36,841

SELLING, GENERAL AND
   ADMINISTRATIVE EXPENSES                           17,766              11,123
                                                  ---------           ---------

INCOME FROM OPERATIONS                               25,797              25,718

INTEREST AND DEBT ISSUANCE EXPENSE                   17,675              10,666

OTHER INCOME (EXPENSE), NET                            (274)                821
                                                  ---------           ---------

INCOME BEFORE PROVISION FOR INCOME TAXES              7,848              15,873

PROVISION FOR INCOME TAXES                              725                 368
                                                  ---------           ---------

INCOME BEFORE EXTRAORDINARY LOSS                      7,123              15,505

EXTRAORDINARY LOSS ON EARLY
   EXTINGUISHMENT OF DEBT                            (3,123)               (679)
                                                  ---------           ---------

NET INCOME                                        $   4,000           $  14,826
                                                  =========           =========
                                      
          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 29,         December 28,
ASSETS                                                       1998                1997
CURRENT ASSETS:                                                    (thousands)
<S>                                                       <C>                 <C>      
     Cash and cash equivalents                            $   2,972           $   8,982
     Accounts receivable, net                               150,687             138,571
     Inventories                                            112,532             112,094
     Accounts receivable, related party                      15,970              12,823
     Other current assets                                    45,803              32,519
                                                          ---------           ---------
        Total current assets                                327,964             304,989

PROPERTY, PLANT AND EQUIPMENT, NET                          206,383             205,705

COST IN EXCESS OF ASSETS ACQUIRED, NET                      183,925             184,523

DEBT ISSUANCE COSTS, NET                                     15,420              18,889

OTHER ASSETS                                                 24,806              21,831
                                                          ---------           ---------

TOTAL ASSETS                                              $ 758,498           $ 735,937
                                                          =========           =========

LIABILITIES AND PARTNERS' EQUITY (DEFICIT)
CURRENT LIABILITIES:
     Short-term borrowings                                $   5,882           $   6,598
     Current portion of long-term debt                        4,009              12,161
     Accounts payable                                       115,044             110,640
     Accounts payable - related parties                       1,598              11,662
     Accrued interest                                         8,029              10,655
     Other accrued liabilities                               45,338              47,119
                                                          ---------           ---------
        Total current liabilities                           179,900             198,835

LONG-TERM DEBT                                              677,582             726,649

LONG-TERM DEBT - RELATED PARTY                               34,000              38,800

OTHER LIABILITIES                                            30,984              31,076
                                                          ---------           ---------

        Total liabilities                                   922,466             995,360
                                                          ---------           ---------

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

PARTNERS' EQUITY (DEFICIT):
     General partners                                      (127,706)           (122,304)
     Limited partners                                            --                  --
     Note receivable from partner                           (18,608)            (16,118)
     Investment in General Felt                                  --            (103,121)
     Accumulated other comprehensive income                  (7,859)             (8,086)
     Other                                                   (9,795)             (9,794)
                                                          ---------           ---------
        Total partners' equity (deficit)                   (163,968)           (259,423)
                                                          ---------           ---------

TOTAL LIABILITIES AND PARTNERS' EQUITY (DEFICIT)          $ 758,498           $ 735,937
                                                          =========           =========
</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 29,          March 30,
                                                                                             1998               1997
OPERATING ACTIVITIES:                                                                             (thousands)
<S>                                                                                       <C>                 <C>      
   Net income                                                                             $   4,000           $  14,826
   Adjustments to reconcile net income to net cash provided by operating
       activities:
       Depreciation and amortization                                                          7,588               3,908
       Amortization of debt issuance costs, debt discount and
          debt premium                                                                          247                 703
       Extraordinary loss on extinguishment of debt                                           2,857                 679
       Other operating activities                                                             1,937                 227
       Changes in operating assets and liabilities                                          (46,164)              1,874
                                                                                          ---------           ---------

          Net cash provided by (used for) operating activities                              (29,535)             22,217
                                                                                          ---------           ---------

INVESTING ACTIVITIES:
   Capital expenditures                                                                      (6,972)             (6,817)
   Acquisition, net of cash acquired                                                         (3,321)                 --
   Purchase of note from partner                                                             (2,490)                 --
   Deposit for defeasence of indebtedness                                                    (4,809)                 --
   Proceeds from (payments for) note receivable - related party                                (424)              5,239
                                                                                          ---------           ---------

          Net cash used for investing activities                                            (18,016)             (1,578)
                                                                                          ---------           ---------

FINANCING ACTIVITIES:
   Net proceeds from (repayments of) short-term borrowings                                     (716)                293
   Net proceeds from revolving loans                                                         69,973                  --
   Proceeds from long-term debt                                                             129,000                 500
   Repayment of long-term debt                                                             (126,827)             (9,038)
   Repayment of long-term debt - related party                                               (4,800)                 --
   Debt issuance costs                                                                       (1,149)                 --
   Distributions to partners                                                                (20,000)               (124)
   Transfer of General Felt common stock                                                     (3,898)                 --
   Other financing activities                                                                   (42)               (410)
                                                                                          ---------           ---------

          Net cash provided by (used for) financing activities                               41,541              (8,779)
                                                                                          ---------           ---------

NET INCREASE (DECREASE) IN CASH
   AND CASH EQUIVALENTS                                                                      (6,010)             11,860

CASH AND CASH EQUIVALENTS
   AT BEGINNING OF PERIOD                                                                     8,982              20,632
                                                                                          ---------           ---------

CASH AND CASH EQUIVALENTS
   AT END OF PERIOD                                                                       $   2,972           $  32,492
                                                                                          =========           =========
</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 28, 1997
has been  condensed  from the audited  consolidated  balance  sheet at that date
after  being  restated  for the  transfer  of General  Felt  Industries,  Inc.'s
("General Felt") common stock (see Note 2). The condensed  consolidated  balance
sheet  as of  March  29,  1998  and the  condensed  consolidated  statements  of
operations for the thirteen week periods ended March 29, 1998 and March 30, 1997
and the  condensed  consolidated  statements of cash flows for the thirteen week
periods  ended March 29,  1998 and March 30,  1997 have been  prepared by Foamex
L.P. and  subsidiaries  and have not been audited by Foamex  L.P.'s  independent
accountants. In addition, the condensed consolidated statement of operations and
statement of cash flows for the  thirteen  week period ended March 30, 1997 have
been restated for the transfer of General Felt common stock (see Note 2). 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.

     On December 23, 1997, Foamex  International  Inc. ("Foamex  International")
acquired Crain Industries,  Inc.  ("Crain")  pursuant to a merger agreement with
Crain  Holdings  Corp. for a purchase  price of  approximately  $213.7  million,
including  the  assumption  of debt  with a face  value of  approximately  $98.6
million (and an estimated fair value of approximately  $112.3  million),  Foamex
International  then  contributed  the  assets  of  Crain  subject  to all of its
liabilities  and  indebtedness  to Foamex  L.P.  (the "Crain  Acquisition").  In
addition,   fees  and  expenses  associated  with  the  Crain  Acquisition  were
approximately $13.2 million. (See Note 3).

     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 1997  consolidated
financial  statements  and notes  thereto as set forth in Foamex  L.P.'s  Annual
Report on Form 10-K/A for the fiscal year ended December 28, 1997.

2.   TRANSFER OF GENERAL FELT INDUSTRIES, INC.

     On February 27, 1998, Foamex International,  Foamex L.P. and certain of its
affiliates  completed  a series of  transactions  designed  to  simplify  Foamex
International's   corporate   structure  and  to  provide   future   operational
flexibility.  Prior to the consummation of these  transactions,  (i) Foamex L.P.
and Foamex L.P.'s wholly-owned  subsidiary,  General Felt, entered into a Supply
Agreement and an  Administrative  Services  Agreement  (see Note 7), (ii) Foamex
L.P.  repaid its  outstanding  indebtedness to General Felt with $4.8 million in
cash and a $34.0  million  principal  amount  promissory  note (the  "Foamex/GFI
Note")  supported by a $34.5 million letter of credit under the credit facility,
(the  "Credit  Facility"),  (iii) Foamex L.P.  contributed  to General Felt $9.4
million of outstanding net  intercompany  payables and  intercompany  loans with
General  Felt,  and (iv)  Foamex  L.P.  defeased  the $4.5  million  outstanding
principal  amount of its 9 1/2%  senior  secured  notes due  2000.  The  initial
transaction  resulted in the transfer  from Foamex L.P. to Trace Foam LLC of all
of the  outstanding  common  stock of  General  Felt,  in  exchange  for (i) the
assumption by Trace Foam LLC of $129.0 million of Foamex L.P.'s indebtedness and
(ii) the transfer by Trace Foam LLC to Foamex L.P. of a 1% non-managing  general
partnership  interest in Foamex L.P. As a result,  General  Felt ceased  being a
subsidiary  of Foamex L.P. and was relieved  from all  obligations  under Foamex
L.P.'s 9 7/8% senior subordinated notes due 2007 and 13 1/2% senior subordinated
notes due 2005.  Upon  consummation  of the initial  transaction,  Foamex Carpet
Cushion,  Inc.  ("Foamex  Carpet"),  a newly formed  wholly-owned  subsidiary of
Foamex  International,  Foamex  International,  Trace Foam LLC, and General Felt
entered into an Asset  Purchase  Agreement  dated  February  27, 1998,  in which
General Felt sold  substantially  all of its assets  (other than the  Foamex/GFI
Note and its operating facility in Pico Rivera,  California) to Foamex Carpet in
exchange  for (i) $20.0  million in cash and (ii) a  promissory  note  issued by
Foamex  Carpet  to Trace  Foam LLC in the  amount  of $70.2  million.  The $20.0
million  cash payment was funded with a  distribution  by Foamex L.P. As part of
these  transactions,  Foamex  Fibers,  Inc.  ("Foamex  Fibers"),  a wholly-owned
subsidiary  of General  Felt,  was merged with and into  General Felt and Foamex
LLC, a  wholly-owned  subsidiary of Foamex L.P., was merged with and into Foamex
L.P. In addition, FMXI, Inc. and Crain, both wholly-owned subsidiaries of Foamex
International and general partners of Foamex L.P., were merged and Crain, as the

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

2.   TRANSFER OF GENERAL FELT INDUSTRIES, INC. (continued)

surviving corporation, subsequently changed its name to FMXI, Inc. Foamex Carpet
will conduct the carpet cushion business  previously  conducted by General Felt.
Also,  Trace Foam LLC has retained  ownership of one of General Felt's operating
facilities  which is  being  leased  to  Foamex  Carpet  and the  $34.0  million
Foamex/GFI Note.

     These  transactions  have been reflected as a  reorganization  of companies
under common control.  Accordingly,  prior periods have been restated to exclude
the  consolidated  operations of General Felt and partners' equity (deficit) was
charged  to  reflect  the net  effect of these  transactions.  The  consolidated
balance  sheet as of  December  28,  1997  has  been  restated  to  exclude  the
consolidated  assets and  liabilities  of General Felt and reflect Foamex L.P.'s
investment  in General Felt of  approximately  $103.1  million as a reduction of
partners' equity (deficit). Upon consummation of these transactions, Foamex L.P.
recorded an increase in  partners'  equity  (deficit)  of  approximately  $113.2
million  associated  with the  assumption  of  indebtedness  by Trace  Foam LLC,
related expenses and fees and other matters.  In addition,  Foamex L.P. recorded
the $20.0 million distribution to Foamex International as discussed above.

     In connection with these transactions, the consolidated balance sheet as of
December 28, 1997 and the consolidated  statement of operations for the thirteen
week period ended March 30, 1997 have been restated as follows:
<TABLE>
<CAPTION>
                                               As previously          General               As
                                                  Reported              Felt             Restated
       Balance Sheet:
<S>                                              <C>                 <C>                 <C>      
       Current assets                            $ 352,217           $ (47,228)          $ 304,989
       Total assets                                834,068             (98,131)            735,937
       Current liabilities                         226,143             (27,308)            198,835
       Total liabilities                           990,370               4,990             995,360
       Equity                                     (156,302)           (103,121)           (259,423)

     Statement of Operations:
       Net sales                                 $ 229,120           $ (34,986)          $ 194,134
       Income before extraordinary loss             16,216                (711)             15,505
       Net income (loss)                            15,537                (711)             14,826
</TABLE>

3.   CRAIN ACQUISITION

     On December 23, 1997,  Foamex  International  acquired  Crain pursuant to a
merger agreement with Crain Holdings Corp. for a purchase price of approximately
$213.7  million,  including  the  assumption  of  debt  with  a  face  value  of
approximately  $98.6  million  (with an  estimated  fair value of  approximately
$112.3  million),  Foamex  International  then  contributed the assets of Crain,
subject to all its liabilities and indebtedness to Foamex L.P. Fees and expenses
associated  with the Crain  Acquisition  are  approximately  $13.2 million.  The
acquisition was funded by $118.0 million in bank borrowings by Foamex L.P. under
the Credit  Facility.  The excess of the purchase  price over the estimated fair
value of the net assets acquired was approximately $152.5 million.

     The Crain Acquisition was accounted for as a purchase and the operations of
Crain are included in the  consolidated  statements of operations and cash flows
from  the  date of  acquisition.  The  cost of the  Crain  Acquisition  has been
allocated  on the  basis  of the  fair  value  of the  assets  acquired  and the
liabilities  assumed.  The excess of the purchase  price over the estimated fair
value of the net assets  acquired  is being  amortized  using the  straight-line
method over forty years.  The  allocation  of the  purchase  price for the Crain
Acquisition is based upon  preliminary  estimates and assumptions and is subject
to revision once  appraisals,  valuations and other studies of the fair value of
the acquired assets and liabilities  have been completed.  The pro forma results
listed below are unaudited and assume that the Crain Acquisition occurred at the
beginning of the period presented.

                                       7
<PAGE>
                          FOAMEX L.P. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

3.   CRAIN ACQUISITION (continued)

                                          13 Week Period Ended
                                              March 30, 1997
                                               (thousands)

     Net sales                                 $271,782
                                               ========

     Income before extraordinary loss          $ 12,072
                                               ========

     The pro forma  results are not  necessarily  indicative  of what would have
occurred  if the Crain  Acquisition  had been in effect for the  entire  periods
presented nor are they necessarily indicative of future consolidated results.

4.     INVENTORIES

       Inventories consist of:

                                         March 29,         December 28,
                                           1998               1997
                                                 (thousands)
     Raw materials and supplies          $ 70,099          $ 72,071
     Work-in-process                       16,561            15,406
     Finished goods                        25,872            24,617
                                         --------          --------
         Total                           $112,532          $112,094
                                         ========          ========

5.   LONG-TERM DEBT AND LONG-TERM DEBT - RELATED PARTY

       Long-term debt consists of:
<TABLE>
<CAPTION>
                                                                   March 29,        December 28,
                                                                     1998               1997
       Credit Facility:                                                    (thousands)
<S>                                                                <C>               <C>     
       Term Loan A                                                 $     --          $ 76,700
       Term Loan B                                                   83,553           109,725
       Term Loan C                                                   75,958            99,750
       Term Loan D                                                  110,000           110,000
       Revolving credit facility                                    124,901            54,928
     9 7/8% Senior subordinated notes due 2007                      150,000           150,000
     13 1/2% Senior subordinated notes due 2005 (includes
       $13,272 and $13,720 of unamortized debt premiums)            111,272           111,720
     9 1/2% Senior secured notes due 2000                             4,523             4,523
     Industrial revenue bonds                                         7,000             7,000
     Subordinated note payable (net of unamortized
       debt discount of $804 and $886)                                6,211             6,129
     Other                                                            8,173             8,335
                                                                   --------          --------
                                                                    681,591           738,810

     Less current portion                                             4,009            12,161
                                                                   --------          --------

     Long-term debt-unrelated parties                              $677,582          $726,649
                                                                   ========          ========
</TABLE>

                                       8
<PAGE>
                          FOAMEX L.P. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

5.   LONG-TERM DEBT AND LONG-TERM DEBT - RELATED PARTY

                                                     March 29,      December 28,
                                                       1998             1997
                                                            (thousands)
     Long-term debt-related party consists of:

     Foamex/GFI Note                                 $34,000          $38,800
                                                     =======          =======

     Refinancing Associated with Transfer of General Felt Common Stock

     In connection  with the transfer of General Felt common stock (see Note 2),
Foamex L.P. amended its agreements with lenders under the Credit Facility, which
included additional  borrowings of $129.0 million under new term loan agreements
that were assumed by Trace Foam LLC (as  discussed in Note 2) and  borrowings of
$32.0 million under the existing  revolving  credit  facility.  These funds were
used to (i) repay  approximately  $125.1  million  of  existing  term  loans and
accrued  interest  thereon of  approximately  $0.9  million,  (ii)  deposit $4.8
million  into an escrow  account in order to defease the Senior  Secured  Notes,
(iii) repay $4.8 million of  indebtedness  owed to General  Felt,  (iv) fund the
$20.0 million distribution to Foamex International and (v) pay fees and expenses
of approximately $5.4 million.  Also, this amendment  increased the availability
under the  revolving  credit  facility  from $150.0  million to $200.0  million;
however,  $34.5  million  of this  increase  is used for a letter  of  credit to
support the Foamex/GFI Note.

     Foamex/GFI Note

     In connection with the transfer of General Felt's common stock, Foamex L.P.
entered  into  the  $34.0  million   Foamex/GFI   Note  to  settle  an  existing
intercompany  note payable to General Felt. The Foamex/GFI Note matures in March
2000 with  interest  payable at LIBOR plus an applicable  margin.  The principal
amount is due upon maturity in March 2000.

     Principal Payments

     Principal  payments on Foamex L.P.'s  long-term  debt and long-term  debt -
related  party  for the  remainder  of 1998 and for the next  five  years are as
follows:  1998 - $3.9 million; 1999 - $7.3 million; 2000 - $45.5 million; 2001 -
$6.9 million; 2002 - $2.9 million; 2003 - $135.8 million and thereafter - $500.8
million.

6.   EARLY EXTINGUISHMENT OF DEBT

     In connection with the General Felt  transaction,  Foamex L.P.  incurred an
extraordinary  loss on the early  extinguishment  of debt of approximately  $3.1
million.  The extraordinary  loss is comprised of approximately $2.9 million for
the  write-off  of  debt  issuance  costs  and  approximately  $0.2  million  of
professional fees and other costs.

     During 1997, Foamex L.P. used  approximately  $8.4 million of proceeds from
notes  receivable - related  party to  repurchase  outstanding  indebtedness  of
approximately  $8.0  million,   which  resulted  in  an  extraordinary  loss  of
approximately $0.7 million.

7.   RELATED PARTY TRANSACTIONS

     Effective  February 27, 1998, Foamex L.P. entered into the Supply Agreement
(see Note 2) (i) whereby  General  Felt may purchase  from Foamex L.P.  finished
prime,  rubber and rebond carpet cushion at the lessor of cost plus 4.7% or fair
market value,  (ii) Foamex L.P. may purchase from General Felt nonwoven  textile
fiber  products at the lessor of cost plus 15% or fair market  value,  and (iii)
either party may purchase  from the other trim foam and other raw  materials and
supplies for the lessor of the price paid for such raw  materials or fair market
value.  During the  thirteen  week  period  ended  March 29,  1998,  Foamex sold
approximately $13.4 million

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

7.   RELATED PARTY TRANSACTIONS (continued)

to General Felt under the Supply  Agreement.  Prior to February 27, 1998, Foamex
L.P.  has  sales  and  purchases  with  General  Felt  based  on an  established
intercompany  transfer  price which was  adjusted  to comply  with the  transfer
pricing  regulations  of the Internal  Revenue Code,  as amended,  if necessary.
During the thirteen week period ended March 29, 1998 and March 30, 1997,  Foamex
L.P.  sold  approximately  $18.1  million and $35.3  million,  respectively,  to
General Felt and purchased from General Felt approximately $0.4 million and $0.4
million, respectively.

     In connection with the General Felt  transaction  (see Note 2), Foamex L.P.
and Foamex Carpet entered into a Management  Services  Agreement  whereby Foamex
L.P. will provide certain administrative functions on behalf of Foamex Carpet at
a cost basis.  During the thirteen week period ended March 29, 1998, Foamex L.P.
received $0.1 million for services provided to Foamex Carpet.

     During the thirteen week period ended March 29, 1998,  Foamex L.P. incurred
approximately  $0.5 million of interest  expense on a $38.8  million note due to
General  Felt.  On February  27, 1998,  Foamex L.P.  repaid  approximately  $4.8
million of this note, and the balance was replaced by the  Foamex/GFI  Note. The
Foamex/GFI  Note was retained by Trace Foam LLC in connection  with the transfer
of General Felt. For the period from February 27, 1998 to March 29, 1999, Foamex
L.P. incurred  approximately  $0.2 million of interest expense on the Foamex/GFI
Note (see Note 2).

     Foamex L.P. has a supply  agreement  (the "Supply  Agreement")  with Foamex
International   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 29, 1998 and March 30, 1997,  Foamex L.P.
purchased  approximately $15.0 million and $11.6 million,  respectively,  of raw
materials under the Supply Agreement.  Effective March 30, 1998, Foamex L.P. has
discontinued utilizing the Supply Agreement to purchase its raw materials.

     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  $0.2  million and $0.4 million  during the thirteen  week periods
ended March 29, 1998 and March 30, 1997, respectively.

     On December 11, 1996,  Foamex L.P. entered into a Tax Distribution  Advance
Agreement,  pursuant to which its partners are entitled to obtain  advances,  in
the aggregate not to exceed $17.0 million,  against future  distributions  under
Foamex L.P.'s tax distribution agreement. As of March 29, 1998, there were $13.6
million of advances to Foamex International under this agreement.

8.   ENVIRONMENTAL MATTERS

     Foamex L.P. is subject to extensive and changing federal,  state, local and
foreign environmental laws and regulations, including those relating to the use,
handling,  storage,  discharge  and  disposal of  hazardous  substances  and the
remediation of  environmental  contamination,  and as a result,  is from time to
time involved in administrative and judicial  proceedings and inquiries relating
to environmental matters.  During the thirteen week period ended March 29, 1998,
expenditures  in connection with Foamex L.P.'s  compliance with federal,  state,
local and foreign  environmental  laws and  regulations  did not have a material
adverse  effect  on  Foamex  L.P.'s  operations,   financial  position,  capital
expenditures  or  competitive  position.  As of March 29, 1998,  Foamex L.P. has
environmental  accruals of approximately $3.8 million for environmental matters.
In  addition,  as  of  March  29,  1998  Foamex  L.P.  has  net  receivables  of
approximately  $0.6  million  relating  to  indemnification   for  environmental
liabilities.   Foamex  L.P.   believes  that   realization  of  the  receivables
established for indemnification is probable.

                                       10

<PAGE>

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

8.   ENVIRONMENTAL MATTERS (continued)

     The Clean Air Act  Amendments of 1990 (the "1990 CAA  Amendments")  provide
for the establishment of federal emission standards for hazardous air pollutants
including  methylene  chloride,  propylene oxide and TDI,  materials used in the
manufacturing  of foam. On December 27, 1996,  the United  States  Environmental
Protection Agency (the "EPA") proposed regulations under the 1990 CAA Amendments
that  will  require  manufacturers  of slab  stock  polyurethane  foam  and foam
fabrication  plants to reduce  emissions of methylene  chloride.  Because  these
regulations  are subject to change  prior to  finalization,  Foamex L.P.  cannot
accurately predict the actual cost of their implementation. Foamex L.P. does not
believe  implementation  of the  regulations  will  require it to make  material
expenditures  at  facilities  owned prior to December  23,  1997,  due to Foamex
L.P.'s use of alternative  technologies  which do not utilize methylene chloride
and its ability to shift current  production to the  facilities  which use these
alternative technologies;  however, material expenditures may be required at the
facilities  formerly  operated by Crain. The 1990 CAA Amendments also may result
in  the  imposition  of  additional  standards  regulating  air  emissions  from
polyurethane foam manufacturers,  but these standards have not yet been proposed
or promulgated.

     Foamex L.P. has reported to appropriate state authorities that it has found
soil  and  groundwater  contamination  in  excess  of  state  standards  at four
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 29,  1998,  Foamex L.P. has
environmental accruals of approximately $3.3 million for the remaining potential
remediation costs for these facilities based on estimates.

     Federal regulations require that by the end of 1998 all underground storage
tanks  ("USTs")  be  removed  or  upgraded  in all  states  to  meet  applicable
standards.  Foamex  L.P.  has two 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 $0.1 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 the  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.

     Foamex L.P. has been designated as a Potentially  Responsible Party ("PRP")
by the EPA with  respect to nine sites,  with an  estimated  total  liability to
Foamex  L.P.  for the  nine  sites  of less  than  approximately  $0.5  million.
Estimates of total clean-up  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,  including those described herein,  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.

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

9.   LITIGATION

     As of May 15,  1998,  Foamex L.P. and 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. Three
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  of  pending  claims,  after
consultation with the general counsel of Trace Holdings, and without taking into
account  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.

     In November 1997, a complaint was filed in the United States District Court
for the Southern District of Texas alleging that various  defendants,  including
Crain  through the use of the  CARDIO(R)  process  licensed  from a third party,
infringed on a patent held by  plaintiff.  Foamex L.P. is  negotiating  with the
licensor of the process for the  assumption  of the defense of the action by the
licensor;  however, the action is in the preliminary stages, and there can be no
assurance as to the ultimate outcome of the action.

     On or about March 17, 1998, five purported class action lawsuits were filed
in the Delaware Chancery Court, New Castle County, against Foamex International,
directors of Foamex International,  Trace Holdings,  and individual officers and
directors of Trace Holdings:

       Brickell Partners v. Marshall S. Cogan, et al.,  No. 16260NC;
       Mimona Capital v. Salvatore J. Bonanno, et al.,  No. 16259NC;
       Daniel Cohen v. Foamex International Inc.,  No. 16263;
       Eileen Karisinki v. Foamex International Inc., et al.,  No. 16261NC and
       John E. Funky Trust v. Salvatore J. Bonanno, et al., No. 16267.

     A  sixth  purported   class  action  lawsuit,   Barnett  Stepak  v.  Foamex
International  Inc.,  et al.,  No.  16277,  was filed on or about March 23, 1998
against the same  defendants.  The complaints in the six actions  allege,  among
other things,  that the defendants have violated  fiduciary and other common law
duties  purportedly  owed to Foamex  International's  stockholders in connection
with Trace Holdings proposal to acquire all of the shares of

                                       12
<PAGE>
                          FOAMEX L.P. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

9.   LITIGATION (continued)

Foamex  International's  common stock.  The complaints seek, among other things,
class  certification,  a declaration  that the  defendants  have breached  their
fiduciary  duties to the class,  preliminary and permanent  injunctions  barring
implementation  of the proposed  transaction,  rescission of the  transaction if
consummated, unspecified compensatory damages, and costs and attorneys' fees.

     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.

10.  COMPENSATION INCOME

     In June 1997, the Financial  Accounting Standards Board issued Statement of
Financial Accounting Standards (SFAS) No. 130, "Reporting Comprehensive Income,"
which  requires  disclosure  of  comprehensive  income,  as  defined,  including
comprehensive  disclosure in interim financial statements.  Comprehensive income
for the  thirteen  week  periods  ended  March 29,  1998 and  March 30,  1997 is
comprised of the following:

                                                 March 29,          March 30,
                                                   1998               1997
                                                         (thousands)
Net income                                       $  4,000          $ 14,826
Foreign current translation adjustments               227              (184)
                                                 --------          --------
Total comprehensive income                       $  4,227          $ 14,642
                                                 ========          ========

                                       13
<PAGE>
                           FOAMEX CAPITAL CORPORATION
                   (A Wholly-Owned Subsidiary of Foamex L.P.)
                           BALANCE SHEETS (unaudited)


                                                       March 29,    December 28,
                                                         1998          1997
ASSETS                                                     (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.

                                       14
<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 and severally liable on the following  borrowings of
Foamex L.P.:

     9 7/8% Senior Subordinated Notes due 2007 ("Senior Subordinated Notes")

     The  Senior  Subordinated  Notes  were  issued  by Foamex  L.P.  and FCC in
connection with the June 1997 refinancing  plan. The Senior  Subordinated  Notes
bear interest at the rate of 9 7/8% per annum payable  semiannually on each June
15 and December 15, commencing  December 15, 1997. The Senior Subordinated Notes
mature on June 15, 2007.  The Senior  Subordinated  Notes may be redeemed at the
option of Foamex  L.P.,  in whole or in part,  at any time on or after  June 15,
2002, initially at 104.938% of their principal amount, plus accrued interest and
liquidated  damages,  as defined,  if any, thereon to the date of redemption and
declining to 100.0% on or after June 15, 2005. In addition, at any time prior to
June 15, 2000,  Foamex L.P. may on one or more  occasions  redeem up to 35.0% of
the initially outstanding principal amount of the Senior Subordinated Notes at a
redemption  price  equal to  109.875%  of the  principal  amount,  plus  accrued
interest and liquidated  damages, if any, thereon to the date of redemption with
the cash proceeds of one or more Public Equity Offerings,  as defined.  Upon the
occurrence  of  a  change  of  control,  as  defined,   each  holder  of  Senior
Subordinated  Notes will have the right to require Foamex L.P. to repurchase the
Senior  Subordinated  Notes at a price equal to 101.0% of the principal  amount,
plus accrued interest and liquidated damages, if any, to the date of repurchase.
Trace  Holdings'  proposed   acquisition  of  Foamex   International  would  not
constitute  such  a  change  of  control.  The  Senior  Subordinated  Notes  are
subordinated in right of payment to all senior  indebtedness  and are pari passu
in right of payment to the 13 1/2% Senior  Subordinated  Notes and approximately
$7.0 million subordinated promissory note.

     13 1/2% Senior  Subordinated  Notes due 2005 ("13 1/2% Senior  Subordinated
Notes")

     The 13 1/2% Senior Subordinated Notes were issued by Foamex L.P. and FCC in
a  private  placement  on  December  23,  1997  in  connection  with  the  Crain
Acquisition.  The 13 1/2% Senior Subordinated Notes bear interest at the rate of
13 1/2% per annum  payable  semiannually  on each  February  15 and  August  15,
commencing  February 15, 1998. The 13 1/2% Senior  Subordinated  Notes mature on
August 15, 2005.  The 13 1/2% Senior  Subordinated  Notes may be redeemed at the
option of Foamex L.P.,  in whole or in part,  at any time on or after August 15,
2000,  initially at 106.75% of their principal amount, plus accrued interest and
liquidated  damages,  as defined,  if any, thereon to the date of redemption and
declining to 100.0% on or after August 15, 2004. Upon the occurrence of a change
of control,  as defined,  each holder of the 13 1/2% Senior  Subordinated  Notes
will have the right to require  Foamex  L.P.  to  repurchase  the 13 1/2% Senior
Subordinated  Notes at a price  equal to 101.0% of the  principal  amount,  plus
accrued  interest and  liquidated  damages,  if any, to the date of  repurchase.
Trace  Holdings'  proposed   acquisition  of  Foamex   International  would  not
constitute such a change of control.  The 13 1/2% Senior  Subordinated Notes are
subordinated in right of payment to all senior  indebtedness  and are pari passu
in right of payment to the Senior  Subordinated  Notes and an approximately $7.0
million of subordinated promissory note.

                                       15
<PAGE>
                           FOAMEX CAPITAL CORPORATION
                   (A Wholly-Owned Subsidiary of Foamex L.P.)
                       NOTES TO BALANCE SHEETS (unaudited)

     Foamex  L.P.  has filed a  registration  statement  relating to an exchange
offer  in  which  Foamex  L.P.  will  offer  to  exchange  the  13  1/2%  Senior
Subordinated  Notes issued in the private  placement for new notes. The terms of
the new  notes  will  be  substantially  identical  in all  respects  (including
principal  amount,  interest rate,  maturity and ranking) to the terms of the 13
1/2% Senior  Subordinated  Notes, except that the new notes will be transferable
by holders  thereof  without  further  registration  under the Securities Act of
1933, as amended (except in the case of 13 1/2% Senior  Subordinated  Notes held
by affiliates of Foamex L.P. and for certain other holders), and are not subject
to any covenant  regarding  registration  under the  Securities  Act of 1933, as
amended.

                                       16
<PAGE>
ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND 
          RESULTS OF OPERATIONS

     Foamex  L.P.  operates  in the  flexible  polyurethane  and  foam  products
industry.  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.  Certain  information  in this  report  contains
forward-looking statements and should be read in conjunction with the discussion
regarding  forward-looking  statements  set forth on page five of Foamex  L.P.'s
1997 Annual Report on Form 10-K/A.

     During  1997,  Foamex  L.P.'s  products  were  utilized  primarily  in five
end-markets;  (i) carpet  cushion and other  carpet  products,  (ii)  cushioning
foams,  including  bedding  products,  (iii)  furniture  products for  furniture
manufacturers and distributors, (iv) automotive applications, including trim and
accessories,  and (v) specialty and technical applications,  including those for
filtration,  gasketing and sealing. As a result of the Crain Acquisition, Foamex
L.P. has added a sixth end market: consumer products.

     On March  16,  1998,  Foamex  International  announced  that  its  Board of
Directors  received an unsolicited  buyout proposal from Trace Holdings,  Foamex
International's principal stockholder. Trace Holdings proposed to acquire all of
the  outstanding  common stock of Foamex  International  not currently  owned by
Trace Holdings and its subsidiaries for a cash price of $17.00 per share.  Also,
Trace  Holdings  informed the Board of Directors  that  financing for the buyout
transaction would be arranged through  Donaldson,  Lufkin & Jenrette  Securities
Corporation and The Bank of Nova Scotia/Scotia  Capital Markets. As of March 16,
1998,  Trace  Holdings and its  subsidiaries  beneficially  owned  approximately
11,475,000 shares or approximately 46% of the outstanding common stock of Foamex
International.  In response to Trace  Holding's  offer,  Foamex  International's
Board  of  Directors  has  appointed  a  special   committee  to  determine  the
advisability  and  fairness  of the  proposed  buyout to Foamex  International's
stockholders  other than Trace Holdings and its  subsidiaries.  Trace  Holding's
proposed buyout is subject to a number of conditions, including the negotiations
of  definitive  documents  (which  are  expected  to contain  customary  closing
conditions);  the filing of a disclosure  statement and other documents with the
Securities  and Exchange  Commission;  regulatory  filings;  and approval of the
transaction by a majority of Foamex International's stockholders.

     On February 27, 1998, Foamex International,  Foamex L.P. and certain of its
affiliates  completed  a series of  transactions  designed  to  simplify  Foamex
International's   corporate   structure  and  to  provide   future   operational
flexibility.  Prior to the consummation of these  transactions,  (i) Foamex L.P.
and Foamex L.P.'s wholly-owned subsidiary, General Felt, entered into the Supply
Agreement and the Administrative Services Agreement, (ii) Foamex L.P. repaid its
outstanding  indebtedness  to  General  Felt with $4.8  million  in cash and the
Foamex/GFI  Note  supported by a $34.5 million letter of credit under the Credit
Facility,  (iii)  Foamex  L.P.  contributed  to  General  Felt $9.4  million  of
outstanding net intercompany  payables and intercompany  loans with General Felt
and (iv) Foamex L.P. defeased the $4.5 million  outstanding  principal amount of
its 9 1/2% Senior  Secured Notes due 2000. The initial  transaction  resulted in
the transfer from Foamex L.P. to Trace Foam LLC of all of the outstanding common
stock of General Felt,  in exchange for (i) the  assumption by Trace Foam LLC of
$129.0 million of Foamex L.P.'s indebtedness and (ii) the transfer by Trace Foam
LLC to Foamex L.P. of a 1% non-managing  general partnership  interest in Foamex
L.P.  As a  result,  each of  General  Felt and  Foamex  Fibers  ceased  being a
subsidiary  of Foamex L.P. and was relieved  from all  obligations  under Foamex
L.P.'s 9 7/8% Senior  Subordinated  Notes and 13 1/2% senior  subordinated notes
due 2005. Upon consummation of the initial  transaction,  Foamex Carpet, a newly
formed wholly-owned  subsidiary of Foamex  International,  Foamex International,
Trace Foam LLC,  and General  Felt  entered  into an Asset  Purchase  Agreement,
pursuant to which General Felt sold  substantially all of its assets (other than
the Foamex/GFI  Note and its operating  facility in Pico Rivera,  California) to
Foamex  Carpet in exchange  for (i) $20.0  million in cash and (ii) a promissory
note issued by Foamex  Carpet to Trace Foam LLC in the amount of $70.2  million.
The $20.0 million cash payment was funded with a distribution  by Foamex L.P. As
part of these transactions,  Foamex Fibers, a wholly-owned subsidiary of General
Felt,  was merged  with and into  General  Felt and Foamex  LLC, a  wholly-owned
subsidiary  of Foamex  L.P.,  was merged with and into Foamex L.P. In  addition,
FMXI, Inc. and Crain, both wholly-owned subsidiaries of Foamex International and
general  partners  of Foamex  L.P.,  were  merged  and Crain,  as the  surviving
corporation,  subsequently  changed its name to FMXI,  Inc.  Foamex  Carpet will
conduct the carpet cushion business previously  conducted by General Felt. Also,
Trace  Foam  LLC has  retained  ownership  of one of  General  Felt's  operating
facilities which is being leased to Foamex Carpet and the Foamex/GFI Note. These
transactions  have been  accounted for as a  reorganization  of companies  under
common control.  Accordingly,  Foamex L.P.'s consolidated  financial  statements
have been restated to exclude the consolidated operations of General Felt.

                                       17
<PAGE>
ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND 
          RESULTS OF OPERATIONS

     On December 23, 1997,  Foamex  International  acquired  Crain pursuant to a
merger  agreement  with Crain  Holdings  for a purchase  price of  approximately
$213.7  million,  including  the  assumption  of  debt  with  a  face  value  of
approximately $98.6 million (and an estimated fair value of approximately $112.3
million).  Foamex  International then contributed the assets of Crain subject to
all of its  liabilities and  indebtedness  to Foamex L.P. In addition,  fees and
expenses associated with the Crain Acquisition are approximately $13.2 million.

     On April 27, 1998,  Foamex L.P.'s facility in Orlando,  Florida was damaged
by a fire.  Foamex  L.P.  is in the  process  of  repairing  the  damages to the
facility  and  supplying  local  customers  from  other  facilities.  Management
believes  that  Foamex  L.P.  has  adequate   insurance  coverage  for  business
interruption  and  damages  to the  facility  associated  with the  fire.  After
considering Foamex L.P.'s insurance coverage,  Foamex L.P. does not believe that
the fire will have a significant  impact on Foamex L.P.'s financial  position or
operations;  however,  there can be no  assurance  that the fire will not have a
significant impact on Foamex L.P.'s financial position or operations.

     Operating  results  for 1998  are  expected  to be  influenced  by  various
internal and external factors.  These factors include,  among other things,  (i)
consolidation of the Crain  Acquisition,  (ii) continued  implementation  of the
continuous  improvement  program to improve Foamex L.P.'s  profitability,  (iii)
additional  raw  material  cost  increases,  if any, by Foamex  L.P.'s  chemical
suppliers,  (iv) Foamex L.P.'s  success in passing on to its  customers  selling
price increases to recover such raw material cost increases and (v) fluctuations
in interest rates.

13 Week Period  Ended March 29, 1998  Compared to 13 Week Period Ended March 30,
1997

Results of Operations

     Net sales for the first quarter of 1998 were $284.5  million as compared to
$194.1  million in the first  quarter of 1997,  an increase of $90.4  million or
46.6%. Carpet cushion products net sales for the first quarter of 1998 increased
24.0% to $44.9 million from $36.2  million in the first quarter of 1997.  Carpet
cushion products are exclusively sold to Foamex Carpet.  Cushioning products net
sales for the first quarter of 1998 increased  86.3% to $97.8 million from $52.5
million in the first  quarter of 1997  primarily due to net sales from the Crain
operations  and  increased  volume  to  our  national   bedding   customers  and
fabricators.  Furniture  products  net  sales  for  the  first  quarter  of 1998
increased  39.7% to $39.4  million as compared to net sales of $28.2 million for
the first quarter of 1997 primarily due to net sales from the Crain  operations.
Automotive  products net sales for the first quarter of 1998 increased  10.0% to
$65.7 million from $59.7  million in the first quarter of 1997  primarily due to
increased  volume.  Technical  products net sales for the first  quarter of 1998
increased 20.6% to $21.1 million from $17.5 million in the first quarter of 1997
primarily due to increased net sales volume for felted,  gasketing,  and sealing
products.  Consumer  products net sales for the first quarter of 1998 were $15.6
million.  The consumer  products  category  was  acquired  pursuant to the Crain
Acquisition in December 1997.

     Gross profit as a percentage of net sales  decreased to 15.3% for the first
quarter of 1998 from 19.0% in the first  quarter  of 1997  primarily  due to the
shift in  product  mix for 1998 as a result  of the Crain  Acquisition.  Crain's
principal product lines, bedding,  furniture and carpet cushion, have inherently
lower gross profit margins than Foamex L.P.'s  historical  gross profit margins.
Also,  the gross profit was lower in the first quarter of 1998 since Foamex L.P.
carried the full individual operating costs of both organizations.

     Income from  operations  was $25.8  million  for the first  quarter of 1998
compared  to $25.7  million in the first  quarter of 1997  primarily  due to the
Crain Acquisition  (discussed  above) offset by an increase in selling,  general
and administrative expenses primarily due to the Crain Acquisition.

     Income before  extraordinary  loss  decreased to $7.1 million for the first
quarter of 1998 as compared to $15.5 million for the first quarter of 1997.  The
decrease is primarily due to approximately $7.0 million increase in interest and
debt issuance  expense and $0.8 million of costs associated with the transfer of
General Felt which is included in other income  (expense),  net. The increase in
interest  and debt  issuance  expense is primarily  due to 

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

the debt  incurred  in  connection  with the  Crain  Acquisition  offset  by the
favorable effects of the June 1997 refinancing plan.

     The  extraordinary  loss on early  extinguishment  of debt of approximately
$3.1 million during the first quarter of 1998 primarily relates to the write-off
of debt issuance costs associated with debt  extinguished in connection with the
transfer of General Felt.

Foamex Capital Corporation ("FCC")

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

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
the Credit  Facility,  if  necessary,  will be adequate to meet  operating  cash
requirements. The ability to meet the operating cash requirements of Foamex L.P.
could be impaired if Foamex L.P. was to fail to comply with any of the covenants
contained in the Credit Facility and such  noncompliance was not cured by Foamex
L.P. or waived by the lenders.  Foamex L.P. was in compliance with the covenants
in the Credit Facility as of March 29, 1998 and expects to be in compliance with
the covenants for the foreseeable future.

     Cash  and cash  equivalents  decreased  $6.0  million  during  1998 to $3.0
million at March 29, 1998 from $9.0 million at December 28, 1997  primarily  due
to a decrease  in  operating  cash  results  and an increase of cash used by the
operating assets and liabilities. Working capital increased $41.9 million during
1998 to $148.1  million at March 29,  1998 from $106.2  million at December  28,
1997 primarily due to changes in net operating  assets (as discussed  below),  a
decrease in current portion of long-term  debt, a decrease in accrued  interest,
and a net  increase in other  current  assets and  liabilities.  The decrease in
current  portion of long-term  debt is primarily due to the assumption of Foamex
L.P.'s  long-term  debt by Trace Foam LLC in  connection  with the General  Felt
transaction.  The  decrease in accrued  interest  and the net  increase in other
current  assets  and  liabilities  is  primarily  associated  with the timing of
payments  for  interest  and prepaid  expenses and the receipt of cash for other
receivables.  Net  operating  assets  and  liabilities  (comprised  of  accounts
receivable,  accounts  receivables from related parties,  inventories,  accounts
payable and accounts  payable  related  parties)  increased $21.3 million during
1998 to $162.5  million at March 29,  1998 from $141.2  million at December  28,
1997  primarily  due to increases in accounts  receivable,  accounts  receivable
related  party,  and a decrease in accounts  payable  related party offset by an
increase in accounts payable.  The increase in accounts  receivable is primarily
due to an increase in net sales for March 1998 as compared to December 1997. The
increase in accounts  payable and the decrease in account  payable related party
is primarily due to the timing of payments.

     As of March 29,  1998,  there  were  $124.9  million  of  revolving  credit
borrowings under the Credit Facility and approximately  $49.5 million associated
with letters of credit  outstanding  which are supported by the Credit  Facility
with unused  availability of approximately  $25.6 million.  Borrowings by Foamex
Canada as of March 29, 1998 were $5.1 million  under Foamex  Canada's  revolving
credit agreement with unused availability of approximately $0.9 million.

     Cash flow used for  operating  activities  was $29.5  million for the first
quarter of 1998 as  compared  to cash  provided  of $22.2  million for the first
quarter of 1997.  This decrease is primarily due to (i) a reduction in operating
cash results,  (ii) cash used for an increase in accounts  receivable  and other
receivables  associated  with the timing of receipts  and (iii) a  reduction  in
accounts  payable and accounts  payable related party associated with the timing
of payments.

     Cash flow used for investing  activities increased to $18.0 million for the
first quarter of 1998 from $1.6 million for the first quarter of 1997  primarily
due to (i) $3.3 million paid in connection with the Crain Acquisition, (ii) $2.5
million to purchase a note receivable from Foamex International,  and (iii) $4.8
million  

                                       19
<PAGE>
ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND 
          RESULTS OF OPERATIONS

deposit  to defease  the  senior  secured  notes  offset by the  receipt of $5.2
million on a note receivable from General Felt in 1997.

     Cash flow provided by financing  activities  increased to $41.5 million for
the first quarter of 1998 as compared to cash used of $8.8 million for the first
quarter of 1997. This increase is primarily associated with borrowings under the
revolving loans to fund the operations of Crain during the first quarter of 1998
offset by the $20.0  million  distribution  to  Foamex  International  and other
expenses associated with the GFI Transaction.

     Interest Rate Swaps

     Foamex L.P.  enters into  interest rate swaps to lower funding costs and/or
to manage interest costs and exposure to changing  interest  rates.  Foamex L.P.
does not hold or issue financial instruments for trading purposes.

     On January 8, 1998,  Foamex L.P. entered into an amended interest rate swap
agreement  which  provides for an interest rate swap  agreement  with a notional
amount of $150.0 million through June 2002. Under this agreement, Foamex L.P. is
obligated to make fixed  payments of 5.78% per annum  through  December 1998 and
variable  payments  based on LIBOR at the beginning of each six month period for
the  remainder  of the  agreement,  in exchange  for fixed  payments by the swap
partner at 6.44% per annum for the life of the agreement,  payable  semiannually
in arrears.  The newly amended interest rate swap agreement can be terminated by
the swap partner at the end of each six month period commencing December 1999.

     Foamex L.P. is exposed to credit loss in the event of a  nonperformance  by
the swap partner; however, the occurrence of this event is not anticipated.  The
effect of the  interest  rate  swap  agreement  was a  favorable  adjustment  to
interest  and debt  issuance  expense of $0.3  million and $0.9  million for the
thirteen week periods ended March 29, 1998 and March 30, 1997, respectively.

Environmental Matters

     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  did not have a  material  adverse  effect  on
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 29, 1998 was $3.8 million. In addition, as of
March  29,  1998  Foamex  L.P.   has  net   receivables   of  $0.6  million  for
indemnification of environmental  liabilities from former owners. 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  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.

Inflation and Other Matters

     There was no significant  impact on Foamex L.P.'s operations as a result of
inflation during 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.

     Foamex L.P.'s automotive  products  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>

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

Year 2000 Compliance

     Foamex  L.P.  has and will  continue  to make  certain  investments  in its
software systems and applications to ensure Foamex L. P. is Year 2000 compliant.
Foamex L.P. plans to continue to make  modifications to the identified  software
during 1998 and test the  modifications  during 1998.  The  financial  impact to
Foamex L.P. has not been and is not  anticipated to be material to its financial
position or results of operation in any given year.

New Accounting Standards

     Statement  of  Financial  Accounting  Standards  No. 130 ("SFAS No.  130"),
"Reporting  Comprehensive  Income,"  was  issued  by  the  Financial  Accounting
Standards  Board in June 1997.  This  statement  requires all items that must be
recognized under accounting  standards as components of comprehensive  income to
be reported in a financial  statement that is displayed with the same prominence
as other financial statements. Foamex L.P. adopted SFAS No. 130 during the first
quarter of 1998 (see Note 10).

     Statement  of  Financial  Accounting  Standards  No. 131 ("SFAS No.  131"),
"Disclosures  about  Segments of an Enterprise  and Restated  Information,"  was
issued by the Financial  Accounting Standards Board in June 1997. This statement
establishes  standards for reporting  information  about  operating  segments in
annual  financial  statements  and  requires  reporting  of  selected  financial
information  about  operating  segments in interim  financial  reports issued to
stockholders.  It also  establishes  standards  for  related  disclosures  about
products and services,  geographic areas, and major customers.  Foamex L.P. will
adopt SFAS No. 131 for year end 1998  reporting.  Management is  evaluating  the
impact,  if any,  the  standard  will  have on  Foamex  L.P.'s  present  segment
reporting.

     In February 1998 the Financial  Accounting  Standards Board issued SFAS No.
132, "Employers'  Disclosures about Pension and Other  Postretirement  Benefits"
("SFAS No. 132"),  which is effective for fiscal years  beginning after December
15, 1997. SFAS No. 132 revised the required  disclosures about pension and other
postretirement  benefit  plans.  Foamex L.P.  plans to adopt SFAS No. 132 in the
fourth quarter of 1998.

                                       21
<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/A for the
          fiscal year ended December 28, 1997.

          The  information  from  Notes  8 and 9 of the  condensed  consolidated
          financial  statements of Foamex L.P. and  subsidiaries as of March 29,
          1998 (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 Securities Holders.

          None.

Item 5.   Other Information.

          None.

Item 6.   Exhibits and Financial Statement Schedules.

          (a)  Exhibits

2.1(x)      - Transfer Agreement,  dated as of February 27, 1998, by and between
            Trace Foam LLC ("Trace LLC") and Foamex L.P.
3.1(a)      - Certificate of Limited Partnership of Foamex L.P.
3.2.1(a)    - Fourth  Amended and Restated  Agreement of Limited  Partnership of
            Foamex L.P.,  dated as of December 14, 1993,  by and among FMXI Inc.
            ("FMXI") and Trace Foam Company,  Inc.  ("Trace  Foam"),  as general
            partners,  and Foamex L.P., as a limited  partner (the  "Partnership
            Agreement").
3.2.2(b)    - First Amendment to the Partnership Agreement, dated June 28, 1994.
3.2.3(c)    - Second  Amendment  to the  Partnership  Agreement,  dated June 12,
            1997.
3.2.4(v)    - Third Amendment to the Partnership  Agreement,  dated December 23,
            1997.  
3.2.5(x)    - Fourth Amendment to the Partnership Agreement,  dated February 27,
            1998.
3.3(y)      - Certificate of Incorporation of FMXI.
3.4(y)      - By-laws of FMXI.
3.5(k)      -  Certificate  of  Incorporation  of  Foamex  Capital   Corporation
            ("FCC").
3.6(k)      - By-laws of FCC.
4.1.1(d)    - Indenture,  dated as of June 12,  1997,  by and among Foamex L.P.,
            FCC, the Subsidiary Guarantors and The Bank of New York, as Trustee,
            relating  to  $150,000,000   principal   amount  of  9  7/8%  Senior
            Subordinated   Notes  due  2007,   including   the  form  of  Senior
            Subordinated Note and Subsidiary Guarantee.
4.1.2(v)    - First  Supplemental  Indenture,  dated as of  December  23,  1997,
            between  Foamex LLC ("FLLC")  and The Bank of New York,  as trustee,
            relating to the 9 7/8% Notes.

                                       22

<PAGE>

4.1.3(x)    - Second  Supplemental  Indenture,  dated as of February  27,  1998,
            among  Foamex L.P. and FCC, as joint and several  obligors,  General
            Felt Industries, Inc. ("General Felt"), Foamex Fibers, Inc. ("Foamex
            Fibers"), and FLLC, as withdrawing  guarantors,  and The Bank of New
            York, as trustee, relating to the 9 7/8% Notes.
4.2.1(v)    -  Indenture,  dated as of December  23,  1997,  by and among Foamex
            L.P.,  FCC, the  Subsidiary  Guarantors,  Crain Holdings  Corp.,  as
            Intermediate  obligator,  and The  Bank  of New  York,  as  trustee,
            relating  to  $98,000,000   principal   amount  of  13  1/2%  Senior
            Subordinated  Notes due 2005 (the "13 1/2%  Notes"),  including  the
            form of Senior Subordinated Note and Subsidiary Guarantee.
4.2.2(x)    - First Supplemental Indenture, dated as of February 27, 1998, among
            Foamex L.P. and FCC, as joint and several  obligors,  General  Felt,
            Foamex Fibers and FLLC, as withdrawing guarantors, Crain Industries,
            Inc., as withdrawing intermediate obligor, and The Bank of New York,
            as trustee, relating to the 13 1/2% Notes.
4.3(x)      - Discharge of  Indenture,  dated as of February  27,  1998,  by and
            among Foamex L.P., General Felt, Foamex  International Inc. ("Foamex
            International") and State Street Bank and Trust Company, as trustee,
            relating to the 9 1/2% Senior Secured Notes due 2000.
4.4.1(x)    - Credit  Agreement,  dated  as of June 12,  1997,  as  amended  and
            restated as of February  27, 1998,  by and among  Foamex  L.P.,  and
            FMXI, the  institutions  from time to time party thereto as lenders,
            the  institutions  from time to time party thereto as issuing banks,
            and  Citicorp   USA,   Inc.   and  The  Bank  of  Nova  Scotia,   as
            Administrative Agents.
4.4.2(x)    - Second Amended and Restated Foamex International  Guaranty,  dated
            as of February 27, 1998,  made by Foamex  International  in favor of
            Citicorp USA, Inc., as Collateral Agent.
4.4.3(x)    - Amended and Restated  Partnership  Guaranty,  dated as of February
            27, 1998, made by FMXI in favor of Citicorp USA, Inc., as Collateral
            Agent.
4.4.4(p)    - Foamex Guaranty, dated as of June 12, 1997, made by Foamex L.P. in
            favor of Citicorp USA, Inc., as Collateral Agent.
4.4.5(p)    - Subsidiary  Guaranty,  dated as of June 12,  1997,  made by Foamex
            Latin  America,  Inc. in favor of Citicorp USA,  Inc., as Collateral
            Agent.
4.4.6(p)    - Subsidiary  Guaranty,  dated as of June 12,  1997,  made by Foamex
            Mexico, Inc. in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.7(p)    - Subsidiary  Guaranty,  dated as of June 12,  1997,  made by FCC in
            favor of Citicorp USA, Inc., as Collateral Agent.
4.4.8(p)    - Subsidiary  Guaranty,  dated as of June 12,  1997,  made by Foamex
            Mexico II, Inc. in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.9(p)    - Subsidiary  Guaranty,  dated as of June 12,  1997,  made by Foamex
            Asia, Inc. in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.10(p)   - Subsidiary  Pledge  Agreement,  dated as of June 12, 1997, made by
            FCC in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.11(p)   - Subsidiary  Pledge  Agreement,  dated as of June 12, 1997, made by
            Foamex  Latin  America,  Inc. in favor of  Citicorp  USA,  Inc.,  as
            Collateral Agent.
4.4.12(p)   - Subsidiary  Pledge  Agreement,  dated as of June 12, 1997, made by
            Foamex Asia,  Inc. in favor of Citicorp  USA,  Inc.,  as  Collateral
            Agent.
4.4.13(p)   - Subsidiary  Pledge  Agreement,  dated as of June 12, 1997, made by
            Foamex  Mexico,  Inc. in favor of Citicorp USA,  Inc., as Collateral
            Agent.
4.4.14(p)   - Subsidiary  Pledge  Agreement,  dated as of June 12, 1997, made by
            Foamex Mexico II, Inc. in favor of Citicorp USA, Inc., as Collateral
            Agent.
4.4.15(p)   - Foamex  Security  Agreement,  dated as of June 12,  1997,  made by
            Foamex L.P. in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.16(p)   - Subsidiary Security Agreement,  dated as of June 12, 1997, made by
            Foamex  Latin  America,  Inc. in favor of  Citicorp  USA,  Inc.,  as
            Collateral Agent.

                                       23

<PAGE>

4.4.17(p)   - Subsidiary Security Agreement,  dated as of June 12, 1997, made by
            Foamex  Mexico,  Inc. in favor of Citicorp USA,  Inc., as Collateral
            Agent.
4.4.18(p)   - Subsidiary Security Agreement,  dated as of June 12, 1997, made by
            Foamex Mexico II, Inc. in favor of Citicorp USA, Inc., as Collateral
            Agent.
4.4.19(p)   - Subsidiary Security Agreement,  dated as of June 12, 1997, made by
            Foamex Asia,  Inc. in favor of Citicorp  USA,  Inc.,  as  Collateral
            Agent.
4.4.20(p)   - Subsidiary Security Agreement,  dated as of June 12, 1997, made by
            FCC in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.21(r)   - Foamex Pledge Agreement, dated as of June 12, 1997, made by Foamex
            L.P. in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.22(w)   - First Amendment to Foamex Pledge  Agreement,  dated as of December
            23,  1997,  by  Foamex  L.P.  in favor of  Citicorp  USA,  Inc.,  as
            Collateral Agent.
4.4.23(w)   - First Amendment to Foamex Security Agreement, dated as of December
            23,  1997,  by  Foamex  L.P.  in favor of  Citicorp  USA,  Inc.,  as
            Collateral Agent.
4.4.24(w)   - First Amendment to Foamex Patent  Agreement,  dated as of December
            23,  1997,  by  Foamex  L.P.  in favor of  Citicorp  USA,  Inc.,  as
            Collateral Agent.
4.4.25(w)   - First  Amendment  to  Trademark  Security  Agreement,  dated as of
            December 23, 1997, by Foamex L.P. in favor of Citicorp USA, Inc., as
            Collateral Agent.
4.4.26(w)   - Acknowledgment of Guaranty by each of the guarantors to a Guaranty
            dated June 12, 1997 in favor of Citicorp USA, Inc.
4.4.27(w)   - First  Amendment  to Pledge  Agreement,  dated as of December  23,
            1997, by pledgors in favor of Citicorp USA, Inc.
4.4.28(w)   - Crain Industries Guaranty,  dated as of December 23, 1997, made by
            Crain in favor of Citicorp USA, Inc.
4.4.29(x)   - Partnership Pledge Agreement,  dated as of February 27, 1998, made
            by Foamex  International and FMXI in favor of Citicorp USA, Inc., as
            Collateral Agent.
4.6(j)      -  Commitment  letter,  dated  July 9,  1996,  from The Bank of Nova
            Scotia to Foamex Canada Inc.
4.7(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").
4.8(a)      - Marely Loan Commitment  Agreement,  dated as of December 14, 1993,
            by and between Foamex L.P. and Marely s.a. ("Marely").
4.9(a)      - DLJ Loan Commitment  Agreement,  dated as of December 14, 1993, by
            and between Foamex L.P. and DLJ Funding, Inc. ("DLJ Funding").
4.10(p)     - Promissory Note,  dated June 12, 1997, in the aggregate  principal
            amount of $5,000,000, executed by Trace Holdings to Foamex.
4.10.1(p)   - Promissory Note,  dated June 12, 1997, in the aggregate  principal
            amount of $4,794,828, executed by Trace Holdings to Foamex.
4.11.1(x)   -  Promissory  Note of Foamex L.P. in favor of Trace Foam LLC in the
            principal amount of $34 million, dated February 27, 1998.
10.1.1(p)   - Amendment to Master Agreement,  dated as of June 5, 1997,  between
            Citibank, N.A. and Foamex.
10.1.2(p)   - Amended confirmation, dated as of June 13, 1997, between Citibank,
            N.A. and Foamex L.P.
10.1.3(w)   -  Amended  confirmation,  dated as of  February  2,  1998,  between
            Citibank, N.A. and Foamex L.P.
10.2(h)     - Reimbursement Agreement, dated as of March 23, 1993, between Trace
            Holdings and General Felt.
10.3(h)     - 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 Blackwell, and Prefoam
            AG relating to foam technology sharing arrangement.
10.4.1(k)   - Asset  Transfer  Agreement,  dated as of October 2, 1990,  between
            Trace  Holdings  and Foamex  (the  "Trace  Holdings  Asset  Transfer
            Agreement").

                                       24

<PAGE>

10.4.2(k)   - First  Amendment,  dated as of  December  19,  1991,  to the Trace
            Holdings Asset Transfer Agreement.  10.4.3(k) - Amended and Restated
            Guaranty, dated as of December 19, 1991, made by Trace Foam in favor
            of Foamex L.P.
10.5.1(k)   - Asset Transfer Agreement, dated as of October 2, 1990, between RFC
            and Foamex L.P. (the "RFC Asset Transfer Agreement").
10.5.2(k)   - First  Amendment,  dated as of December 19, 1991, to the RFC Asset
            Transfer Agreement.
10.5.3(k)   -  Schedule  5.03 to the RFC Asset  Transfer  Agreement  (the  "5.03
            Protocol").
10.5.4(h)   - The 5.03 Protocol  Assumption  Agreement,  dated as of October 13,
            1992,  between  RFC and Foamex  L.P.  
10.5.5(h)   - Letter Agreement between Trace Holdings and Recticel regarding the
            Recticel Guaranty, dated as of July 22, 1992.
10.6(l)     - Supply  Agreement,  dated June 28, 1994,  between  Foamex L.P. and
            Foamex International.
10.7.1(l)   - First  Amended and  Restated  Tax Sharing  Agreement,  dated as of
            December 14, 1993, among Foamex, Trace Foam, FMXI and Foamex L.P.
10.7.2(d)   - First  Amendment to Amended and Restated Tax Sharing  Agreement of
            Foamex, dated as of June 12, 1997, by and among Foamex, Foamex L.P.,
            FMXI, Inc. and Trace Foam.
10.7.3(w)   - Second Amendment to Amended and Restated Tax Sharing  Agreement of
            Foamex  L.P.,  dated as of December  23,  1997,  by and among Foamex
            L.P., Foamex International, FMXI, and Trace Foam.
10.7.4(y)   - Third  Amendment to Amended and Restated Tax Sharing  Agreement of
            Foamex L.P.,  dated as of February 27, 1998,  by and between  Foamex
            L.P., Foamex International and FMXI.
10.8.1(m)   - Tax Distribution Advance Agreement, dated as of December 11, 1996,
            by and between Foamex and Foamex-JPS Automotive.
10.8.2(d)   - Amendment No. 1 to Tax Distribution Advance Agreement, dated as of
            June 12, 1997, by and between Foamex L.P. and Foamex.
10.9.1(h)   - Trace Foam  Management  Agreement  between  Foamex and Trace Foam,
            dated as of October 13, 1992.
10.9.2(l)   -  Affirmation  Agreement  re:  Management  Agreement,  dated  as of
            December 14, 1993, between Foamex and Trace Foam.
10.9.3(d)   - First  Amendment  to  Management  Agreement,  dated as of June 12,
            1997, by and between Foamex and Trace Foam.
10.10.1(k)  - Salaried Incentive Plan of Foamex and Subsidiaries.
10.10.2(k)  - Trace Holdings 1987 Nonqualified Stock Option Plan.
10.10.3(k)  - Equity Growth Participation Program.
10.10.4(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, 1994.
10.10.5(u)  - Foamex L.P. 401(k) Savings Plan effective October 1, 1997.
10.10.6(a)  - Foamex L.P.'s 1993 Stock Option Plan.
10.10.7(a)  - Foamex L.P.'s Non-Employee Director Compensation Plan.
10.11.1(o)  - Employment Agreement, dated as of February 1, 1994, by and between
            Foamex L.P. and William H. Bundy.
10.12(a)    - Warrant Exchange Agreement,  dated as of December 14, 1993, by and
            between Foamex L.P. and Marely.
10.13(a)    - Warrant Exchange Agreement,  dated as of December 14, 1993, by and
            between Foamex L.P. and DLJ Funding.
10.14(o)    - 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.
10.15.1(r)  - Asset  Purchase  Agreement,  dated as of August 29,  1997,  by and
            among General Felt, Foamex L.P., Bretlin, Inc. and The Dixie Group.

                                       25
<PAGE>

10.15.2(s)  - Addendum to Asset Purchase Agreement, dated as of October 1, 1997,
            by and among General Felt, Foamex L.P., Bretlin,  Inc. and The Dixie
            Group.
10.16.1(x)  - Supply  Agreement,  dated as of February 27, 1998,  by and between
            Foamex L.P. and General Felt (as assigned to Foamex Carpet).
10.16.2(x)  - Administrative Services Agreement,  dated as of February 27, 1998,
            by and between  Foamex L.P.  and General Felt (as assigned to Foamex
            Carpet).
10.17.1(w)  - Joint Venture Agreement between Hua Kee Company Limited and Foamex
            Asia, Inc., dated July 8, 1997.
10.17.2(w)  - Loan  Agreement  between Hua Kee Company  Limited and Foamex Asia,
            Inc.,  dated July 8, 1997.  
27          - Financial Data Schedule for the period ended March 29, 1998.

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

(b)  Incorporated  herein by reference to the Exhibit to the Form 10-K of Foamex
     for the fiscal year ended January 1, 1995.

(c)  Incorporated  herein by reference  to the Exhibit to the Current  Report on
     Form 8-K of Foamex reporting an event that occurred May 28, 1997.

(d)  Incorporated  herein by reference  to the Exhibit to the Current  Report on
     Form 8-K of Foamex reporting an event that occurred June 12, 1997.

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

(f)  Intentionally omitted.

(g)  Intentionally omitted.

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

(i)  Intentionally omitted.

(j)  Incorporated  herein by reference to the Exhibit to the Form 10-Q of Foamex
     for the quarterly period ended September 30, 1996.

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

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

(m)  Incorporated  herein by  reference  to the Exhibit to the Annual  Report on
     Form 10-K of Foamex for the fiscal year ended December 29, 1996.

(n)  Intentionally omitted.

(o)  Incorporated  herein by reference to the Exhibit to the Form 10-K of Foamex
     L.P. for fiscal 1993.

                                       26

<PAGE>

(p)  Incorporated  herein  by  reference  to the  Exhibit  in  the  Registration
     Statement of Foamex on Form S-4, Registration No. 333-30291.

(q)  Intentionally omitted.

(r)  Incorporated  herein  by  reference  to the  Current  Report on Form 8-K of
     Foamex L.P. reporting an event that occurred on August 29, 1997.

(s)  Incorporated  herein  by  reference  to the  Current  Report on Form 8-K of
     Foamex L.P. reporting an event that occurred on October 6, 1997.

(t)  Intentionally omitted.

(u)  Incorporated  by  reference  to the Exhibit to the Form 10-Q of Foamex L.P.
     for the quarterly period ended September 28, 1997.

(v)  Incorporated  herein by reference  to the Exhibit to the Current  Report on
     Form  8-K  of  Foamex  L.P.,   Foamex   Capital   Corporation   and  Foamex
     International reporting an event that occurred December 23, 1997.

(w)  Incorporated  herein  by  reference  to the  Exhibit  in  the  Registration
     Statement of Foamex L.P. and FCC on Form S-4, Registration No. 333-45733.

(x)  Incorporated  herein  by  reference  to the  Current  Report on Form 8-K of
     Foamex International reporting an event that occurred on February 27, 1998.

(y)  Incorporated  herein by reference to the Exhibit to the Form 10-K of Foamex
     International for fiscal 1997.

     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:

          Form  8-K/A,  dated  March 9,  1998,  providing  pro  forma  financial
          information relating to the acquisition of Crain Industries, Inc.

          Form  8-K,  dated  February  28,  1998,  reporting  the  General  Felt
          Transaction.

          Form 8-K/A,  dated May 12,  1998,  reporting  the  restated  financial
          statements of Foamex L.P. relating to the General Felt transaction.

                                       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:  June 11, 1998                            By:  /s/ R. Allen Baker
                                                     ---------------------------
                                                     R. Allen Baker
                                                     Vice President and
                                                     Chief Accounting Officer




                                                FOAMEX CAPITAL CORPORATION



Date:  June 11, 1998                            By:  /s/ R. Allen Baker
                                                     ---------------------------
                                                     R. Allen Baker
                                                     Vice President 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>                                    Jan-03-1999
<PERIOD-START>                                       Dec-29-1997
<PERIOD-END>                                         Mar-29-1998
<EXCHANGE-RATE>                                                1
<CASH>                                                     2,972
<SECURITIES>                                                   0
<RECEIVABLES>                                            150,687
<ALLOWANCES>                                                   0
<INVENTORY>                                              112,532
<CURRENT-ASSETS>                                         327,964
<PP&E>                                                   206,383
<DEPRECIATION>                                                 0
<TOTAL-ASSETS>                                           758,458
<CURRENT-LIABILITIES>                                    179,900
<BONDS>                                                  711,582
                                          0
                                                    0
<COMMON>                                                       0
<OTHER-SE>                                              (163,968)
<TOTAL-LIABILITY-AND-EQUITY>                             758,498
<SALES>                                                  284,545
<TOTAL-REVENUES>                                         284,545
<CGS>                                                    240,982
<TOTAL-COSTS>                                            240,982
<OTHER-EXPENSES>                                          17,766
<LOSS-PROVISION>                                               0
<INTEREST-EXPENSE>                                        17,675
<INCOME-PRETAX>                                            7,848
<INCOME-TAX>                                                 725
<INCOME-CONTINUING>                                        7,123
<DISCONTINUED>                                                 0
<EXTRAORDINARY>                                           (3,123)
<CHANGES>                                                      0
<NET-INCOME>                                               4,000
<EPS-PRIMARY>                                               0
<EPS-DILUTED>                                               0
        

</TABLE>


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