FOAMEX L P
10-Q/A, 1999-08-13
PLASTICS FOAM PRODUCTS
Previous: FOAMEX L P, 8-K, 1999-08-13
Next: FOAMEX L P, 10-Q, 1999-08-13



                       SECURITIES AND EXCHANGE COMMISSION




                                   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 June 28, 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 August 12, 1998 was 1,000.

                                  Page 1 of 31
                          Exhibit List on Page 25 of 31

<PAGE>
                                  FOAMEX L.P.
                           FOAMEX CAPITAL CORPORATION
<TABLE>
<CAPTION>
                                      INDEX
<S>                                                                                                           <C>
                                                                                                               Page
Part I.  Financial Information:

          Item 1. Financial Statements

           Foamex L.P.

            Condensed Consolidated Statements of Operations - Thirteen Week and Twenty-Six
                Week Periods Ended June 28, 1998 and June 29, 1997                                                3

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

            Condensed Consolidated Statements of Cash Flows - Twenty-Six Week Periods
                Ended June 28, 1998 and June 29, 1997                                                             5

            Notes to Condensed Consolidated Financial Statements                                                  6

            Foamex Capital Corporation

            Balance Sheets as of June 28, 1998 and December 28, 1997                                             16

            Notes to Balance Sheets                                                                              17

         Item 2.  Management's Discussion and Analysis of Financial Condition and
                  Results of Operations                                                                          19

Part II. Other Information                                                                                       25

         Exhibit List                                                                                            25

         Signatures                                                                                              31
</TABLE>

         Foamex  L.P.  is filing  this Form  10-Q/A to  reflect  adjustments  to
accounts  receivable,  inventory  and other  assets and  liabilities  during the
fourth quarter of 1998 related to prior periods  including,  but not limited to,
the second  quarter of 1998 and changes to the  accounting  treatment of the GFI
Transaction (as defined).  Foamex L.P. has updated its  Management's  Discussion
and Analysis of Financial  Condition  and Results of  Operations to reflect only
such  adjustments,  but  has  not  updated  such  disclosure  to  reflect  other
developments  since the  original  filing.  Reference  is made to Foamex  L.P.'s
subsequent reports under the Securities Exchange Act of 1934, as amended,  which
have been filed with the Securities and Exchange Commission.


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

                          FOAMEX L.P. AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
<TABLE>
<CAPTION>
                                               13 Week Periods Ended          26 Week Periods Ended
                                               June 28,       June 29,       June 28,       June 29,
                                                 1998           1997          1998           1997
                                              ---------      ---------      ---------      ---------
                                                                    (thousands)
<S>                                           <C>            <C>            <C>            <C>
NET SALES                                     $ 273,708      $ 239,887      $ 571,781      $ 469,007

COST OF GOODS SOLD                              226,111        195,107        479,276        381,430
                                              ---------      ---------      ---------      ---------

GROSS PROFIT                                     47,597         44,780         92,505         87,577

SELLING, GENERAL AND
   ADMINISTRATIVE EXPENSES                       17,824         15,646         38,823         31,331

RESTRUCTURING AND OTHER CHARGES (CREDITS)          (700)            --           (700)            --
                                              ---------      ---------      ---------      ---------

INCOME FROM OPERATIONS                           30,473         29,134         54,382         56,246

INTEREST AND DEBT ISSUANCE EXPENSE               15,568         10,805         32,480         21,509

OTHER INCOME (EXPENSE), NET                        (306)           472           (619)         1,122
                                              ---------      ---------      ---------      ---------

INCOME FROM CONTINUING OPERATIONS
   BEFORE PROVISION FOR INCOME TAXES             14,599         18,801         21,283         35,859

PROVISION FOR INCOME TAXES                          808          2,417          1,884          3,259
                                              ---------      ---------      ---------      ---------

INCOME FROM CONTINUING OPERATIONS                13,791         16,384         19,399         32,600

EXTRAORDINARY LOSS ON EARLY
   EXTINGUISHMENT OF DEBT                           (72)       (44,859)        (3,195)       (45,538)
                                              ---------      ---------      ---------      ---------

NET INCOME (LOSS)                             $  13,719      $ (28,475)     $  16,204      $ (12,938)
                                              =========      =========      =========      =========
</TABLE>




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

                                       3

<PAGE>
                          FOAMEX L.P. AND SUBSIDIARIES
                CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)
<TABLE>
<CAPTION>
                                                      June 28,     December 28,
ASSETS                                                 1998            1997
                                                     ---------      ---------
CURRENT ASSETS:                                            (thousands)
<S>                                                 <C>             <C>
     Cash and cash equivalents                       $   4,697      $   9,405
     Accounts receivable, net                          142,675        174,959
     Inventories                                       115,528        120,299
     Accounts receivable, related party                 21,021          1,680
     Other current assets                               52,063         45,874
                                                     ---------      ---------
        Total current assets                           335,984        352,217

PROPERTY, PLANT AND EQUIPMENT, NET                     208,617        221,274

COST IN EXCESS OF ASSETS ACQUIRED, NET                 182,490        219,699

DEBT ISSUANCE COSTS, NET                                14,938         18,889

OTHER ASSETS                                            19,518         21,989
                                                     ---------      ---------

TOTAL ASSETS                                         $ 761,547      $ 834,068
                                                     =========      =========

LIABILITIES AND PARTNERS' EQUITY (DEFICIT)
CURRENT LIABILITIES:
     Short-term borrowings                           $   7,320      $   6,598
     Current portion of long-term debt                   4,347         12,161
     Accounts payable                                   96,455        121,147
     Accounts payable - related parties                  5,756         11,662
     Accrued interest                                    9,931         10,827
     Other accrued liabilities                          41,219         63,748
                                                     ---------      ---------
        Total current liabilities                      165,028        226,143

LONG-TERM DEBT                                         683,853        726,649

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

OTHER LIABILITIES                                       28,976         37,578
                                                     ---------      ---------

        Total liabilities                              911,857        990,370
                                                     ---------      ---------

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

PARTNERS' EQUITY (DEFICIT):
     General partners                                 (116,542)      (122,304)
     Limited partners                                       --             --
     Notes receivable from partner                     (16,118)       (16,118)
     Accumulated other comprehensive income             (7,855)        (8,085)
     Other                                              (9,795)        (9,795)
                                                     ---------      ---------
        Total partners' equity (deficit)              (150,310)      (156,302)
                                                     ---------      ---------

TOTAL LIABILITIES AND PARTNERS' EQUITY (DEFICIT)     $ 761,547      $ 834,068
                                                     =========      =========
</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>
                                                                         26 Week Periods Ended
                                                                        June 28,       June 29,
                                                                          1998           1997
                                                                       ---------      ---------
OPERATING ACTIVITIES:                                                          (thousands)
<S>                                                                    <C>            <C>
   Net income (loss)                                                   $  16,204      $ (12,938)
   Adjustments to reconcile net income (loss) to net cash provided
      by (used for) operating activities:
       Depreciation and amortization                                      15,206         10,301
       Amortization of debt issuance costs and debt discount                 (33)         1,370
       Extraordinary loss on extinguishment of debt                        2,857         22,620
       Other operating activities                                          4,164            798
       Changes in operating assets and liabilities                       (72,420)       (47,256)
                                                                       ---------      ---------

          Net cash used for operating activities                         (34,022)       (25,105)
                                                                       ---------      ---------

INVESTING ACTIVITIES:
   Capital expenditures                                                  (15,252)       (16,369)
   Acquisitions, net of cash acquired                                     (3,899)            --
   Redemption of General Felt                                             (8,971)            --
   Purchase of FJPS senior secured discount debentures                        --       (105,829)
   Payments for note receivable - related party                             (424)            --
   Decrease in restricted cash                                                --         12,143
   Other investing activities                                               (382)            35
                                                                       ---------      ---------

          Net cash used for investing activities                         (28,928)      (110,020)
                                                                       ---------      ---------

FINANCING ACTIVITIES:
   Net proceeds from short-term borrowings                                   722            256
   Proceeds from revolving loans                                          82,426         49,000
   Proceeds from long-term debt                                          129,000        453,500
   Repayment of long-term debt                                          (132,318)      (363,392)
   Debt issuance costs                                                    (1,598)       (14,746)
   Distributions to partners                                             (20,074)        (5,949)
   Other financing activities                                                 84             (4)
                                                                       ---------      ---------

          Net cash provided by financing activities                       58,242        118,665
                                                                       ---------      ---------

NET DECREASE IN CASH AND CASH EQUIVALENTS                                 (4,708)       (16,460)

CASH AND CASH EQUIVALENTS
   AT BEGINNING OF PERIOD                                                  9,405         20,968
                                                                       ---------      ---------

CASH AND CASH EQUIVALENTS
   AT END OF PERIOD                                                    $   4,697      $   4,508
                                                                       =========      =========

</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.  The  condensed  consolidated  balance  sheet as of June 28,  1998 and the
condensed consolidated  statements of operations for the thirteen and twenty-six
week  periods  ended  June  28,  1998  and  June  29,  1997  and  the  condensed
consolidated statements of cash flows for the twenty-six week periods ended June
28,  1998  and  June  29,  1997  have  been  prepared  by  Foamex  L.P.  and its
subsidiaries and have not been audited by Foamex L.P.'s independent accountants.
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)  (the
"Crain  Acquisition").  Subsequent  to  the  acquisition,  Foamex  International
contributed  the  assets  of  Crain,  subject  to  all of  its  liabilities  and
indebtedness,  to  Foamex  L.P.  Fees and  expenses  associated  with the  Crain
Acquisition were approximately $13.2 million. (See Note 4).

       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.     RESTATEMENT OF FINANCIAL INFORMATION

       The Company originally accounted for the GFI Transaction (as defined, see
Note 3) as a reorganization of companies under common control.  As a result, the
1997 and 1998 accompanying consolidated statements of operations were previously
restated to exclude the consolidated operations of General Felt Industries, Inc.
("General Felt"),  and partners' equity (deficit) was charged to reflect the net
effect of this  transaction  as of December 28, 1997. The  consolidated  balance
sheet as of  December  28, 1997 was also  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).  Additionally,  upon consummation of the GFI Transaction, Foamex L.P.
originally  recorded an increase in partners'  equity (deficit) of approximately
$113.2 million  associated  with the assumption of  indebtedness by Foam Funding
LLC, related expenses and fees and other matters.  Foamex L.P. also recorded the
$20.0 million distribution to Foamex International as discussed in Note 3.

       It was  determined  during  the  fourth  quarter  of  1998  that  the GFI
Transaction  should have been recorded as a sale to an affiliated  party outside
of the  consolidated  group as opposed to a  reorganization  of companies  under
common control.  Had the GFI Transaction been initially  accounted for as a sale
to an affiliated party outside of the consolidated  group, Foamex L.P.'s balance
sheet and  statements of  operations  and cash flows for 1997 and 1998 would not
have been restated to exclude its investment in and the results of operations of
General  Felt for the  corresponding  periods.  As a  result,  the  accompanying
consolidated  financial  statements have been restated to include the operations
of  General  Felt  in the  accompanying  balance  sheet  and the  statements  of
operations  and cash  flows of  Foamex  L.P.  for 1997 and in 1998  through  the
transaction  date of February 27,  1998.  In  addition,  Foamex L.P.  identified
certain  adjustments  to accounts  receivable,  inventory  and other  assets and
liabilities  during the fourth  quarter  of 1998 that  related to prior  periods
including,  but not limited  to, the second  quarter of 1998.  As a result,  the
Company  has  also  restated  the  accompanying  1998   consolidated   financial
statements to reflect the fourth quarter  adjustments  that relate to the second
quarter.

       The following  information  reflects the restatement of the  accompanying
condensed consolidated financial statements for the reasons discussed above, for
the respective periods noted below:

                                       6
<PAGE>
2.     RESTATEMENT OF FINANCIAL INFORMATION (continued)
<TABLE>
<CAPTION>
                                                            For the Quarterly Period Ended June 28, 1998
                                                          As Previously                                 As
                                                             Reported        Adjustments           Restated
       Statement of Operations
<S>                                                           <C>               <C>                <C>
          Net sales                                           $ 263,347      $  10,361      $ 273,708
          Cost of goods sold                                    214,794         11,317        226,111
                                                              ---------      ---------      ---------
          Gross profit                                           48,553           (956)        47,597
          Selling, general and administrative                    17,030            794         17,824
          Restructuring and other charges (credits)                  --           (700)          (700)
                                                              ---------      ---------      ---------
          Income (loss) from operations                          31,523         (1,050)        30,473
          Interest and debt issuance expense                     15,818           (250)        15,568
          Other income (expense), net                              (306)            --           (306)
                                                              ---------      ---------      ---------
          Income (loss) before provision for income taxes        15,399           (800)        14,599
          Provision for income taxes                                808             --            808
                                                              ---------      ---------      ---------
          Income (loss) before extraordinary loss                14,591           (800)        13,791
          Extraordinary loss                                        (72)            --            (72)
                                                              ---------      ---------      ---------
          Net income (loss)                                   $  14,519      $    (800)     $  13,719
                                                              =========      =========      =========

                                                      For the Twenty-Six Week Period Ended June 28, 1998
                                                          As Previously                                 As
                                                             Reported        Adjustments           Restated
       Statement of Operations
            Net sales                                           $ 547,892      $  23,889      $ 571,781
            Cost of goods sold                                    455,776         23,500        479,276
                                                                ---------      ---------      ---------
            Gross profit                                           92,116            389         92,505
            Selling, general and administrative                    34,796          4,027         38,823
            Restructuring and other charges (credits)                  --           (700)          (700)
                                                                ---------      ---------      ---------
            Income (loss) from operations                          57,320         (2,938)        54,382
            Interest and debt issuance expense                     33,493         (1,013)        32,480
            Other income (expense), net                              (580)           (39)          (619)
                                                                ---------      ---------      ---------
            Income (loss) before provision for income taxes        23,247         (1,964)        21,283
            Provision for income taxes                              1,533            351          1,884
                                                                ---------      ---------      ---------
            Income (loss) before extraordinary loss                21,714         (2,315)        19,399
            Extraordinary loss                                     (3,195)            --         (3,195)
                                                                ---------      ---------      ---------
            Net income (loss)                                   $  18,519      $  (2,315)     $  16,204
                                                                =========      =========      =========

          Cash Flows
            Net cash used for operating activities              $ (34,446)     $     424      $ (34,022)
            Net cash used for investing activities                (19,383)        (9,545)       (28,928)
            Net cash provided by financing activities              49,544          8,698         58,242
                                                                ---------      ---------      ---------
            Net decrease in cash and cash equivalents              (4,285)          (423)        (4,708)

                                                                       As of June 28, 1998
                                                          As Previously                                 As
                                                             Reported        Adjustments           Restated
       Balance Sheet
         Current assets                                       $338,694          $(2,710)           $335,984
         Total assets                                          764,109           (2,562)            761,547
         Current liabilities                                   164,748              280             165,028
         Total liabilities                                     911,577              280             911,857
         Partners' deficit                                    (147,468)          (2,842)           (150,310)
</TABLE>

                                       7
<PAGE>

2.     RESTATEMENT OF FINANCIAL INFORMATION (continued)
<TABLE>
<CAPTION>
                                                            For the Quarterly Period Ended June 29, 1997
                                                          As Previously                                 As
                                                             Reported        Adjustments           Restated
       Statement of Operations
<S>                                                           <C>               <C>                <C>
         Net sales                                            $199,491          $40,396            $239,887
         Cost of goods sold                                    164,876           30,231             195,107
                                                             ---------         --------           ---------
         Gross profit                                           34,615           10,165              44,780
         Selling, general and administrative                    10,631            5,015              15,646
                                                            ----------        ---------          ----------
         Income from operations                                 23,984            5,150              29,134
         Interest and debt issuance expense                     10,836              (31)             10,805
         Other income (expense), net                               750             (278)                472
                                                          ------------       ----------        ------------
         Income before provision for income taxes               13,898            4,903              18,801
         Provision for income taxes                                481            1,936               2,417
                                                          ------------       ----------         -----------
         Income before extraordinary loss                       13,417            2,967              16,384
         Extraordinary loss                                    (44,859)               -             (44,859)
                                                            ----------   --------------          ----------
         Net income (loss)                                   $ (31,442)      $    2,967           $ (28,475)
                                                             =========       ==========           =========

                                                      For the Twenty-Six Week Period Ended June 29, 1997
                                                          As Previously                                 As
                                                             Reported        Adjustments           Restated
       Statement of Operations
         Net sales                                            $393,625          $75,382            $469,007
         Cost of goods sold                                    322,169           59,261             381,430
                                                             ---------         --------           ---------
         Gross profit                                           71,456           16,121              87,577
         Selling, general and administrative                    21,754            9,577              31,331
                                                            ----------        ---------          ----------
         Income from operations                                 49,702            6,544              56,246
         Interest and debt issuance expense                     21,502                7              21,509
         Other income (expense), net                             1,571             (449)              1,122
                                                           -----------       ----------         -----------
         Income before provision for income taxes               29,771            6,088              35,859
         Provision for income taxes                                849            2,410               3,259
                                                          ------------       ----------         -----------
         Income before extraordinary loss                       28,922            3,678              32,600
         Extraordinary loss                                    (45,538)               -             (45,538)
                                                            ----------   --------------          ----------
         Net income (loss)                                   $ (16,616)      $    3,678           $ (12,938)
                                                             =========       ==========           =========

       Cash Flows
         Net cash provided by operating activities          $  (23,275)         $(1,830)          $ (25,105)
         Net cash used for investing activities               (111,696)           1,676            (110,020)
         Net cash provided by financing activities             118,697              (32)            118,665
                                                            ----------       ----------           ---------
         Net decrease in cash and cash equivalents             (16,274)            (186)            (16,460)

                                                                          As of December 28, 1997
                                                          As Previously                                 As
                                                             Reported        Adjustments           Restated
       Balance Sheet
         Current assets                                       $304,989          $47,228            $352,217
         Total assets                                          735,937           98,131             834,068
         Current liabilities                                   198,835           27,308             226,143
         Total liabilities                                     995,360           (4,990)            990,370
         Partners' deficit                                    (259,423)         103,121            (156,302)
</TABLE>


                                       8
<PAGE>

3.     GFI TRANSACTION

       On February 27, 1998,  Foamex  International,  Foamex L.P. and certain of
their  affiliates  completed a series of  transactions  designed to simplify the
structure  of  Foamex  International  and  Foamex  L.P.  and to  provide  future
operational  flexibility  (collectively,  the "GFI  Transaction").  Prior to the
consummation  of these  transactions,  (i) Foamex L.P. and Foamex  L.P.'s wholly
owned subsidiary, General Felt Industries, Inc. ("General Felt"), entered into a
supply  agreement and an  administrative  services  agreement (see Note 8), (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 Foam
Funding LLC of all of the outstanding  common stock of General Felt, in exchange
for (i) the  assumption  by Foam Funding LLC of $129.0  million of Foamex L.P.'s
indebtedness  and (ii) the  transfer by Foam  Funding 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,  Foam
Funding LLC, and General Felt  entered into an asset  purchase  agreement  dated
February 27, 1998,  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 Foam Funding LLC in the
amount of $70.2  million.  The $20.0  million  cash  payment  was funded  with a
distribution  by  Foamex  L.P.  to  Foamex  International.   As  part  of  these
transactions,  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.

       No gain has been recognized on the GFI Transaction. The impact of the GFI
Transaction  was an increase in Foamex  L.P.'s  partners'  capital  (deficit) of
approximately   $10.1  million,  a  distribution  of  $20.0  million  to  Foamex
International  and approximately  $1.5 million of fees charged to earnings.  The
proceeds from the $129.0  million of debt assumed by Foam Funding LLC in the GFI
Transaction  was  used to  repay  approximately  $125.1  million  of  term  loan
borrowings that was accounted for as an extinguishment of debt which resulted in
an extraordinary loss of approximately $3.2 million. The 1% non-managing general
partnership  interest  acquired  in  connection  with  the GFI  Transaction  was
accounted  for as a  redemption  of  equity.  The GFI  Transaction  used cash of
approximately $10.2 million. The non-cash portion was insignificant.

4.     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). Subsequent to the acquisition, Foamex International contributed
the assets of Crain, subject to all its liabilities and indebtedness,  to Foamex
L.P. Fees and expenses  associated with the Crain Acquisition were 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

                                       9
<PAGE>
4.     CRAIN ACQUISITION (continued)

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 periods presented.
<TABLE>
<CAPTION>
                                                                  13 Week Period              26 Week Period
                                                              Ended June 29, 1997         Ended June 29, 1997
                                                                                 (thousands)
<S>                                                                  <C>                           <C>
       Net sales                                                     $255,915                      $495,059
                                                                     ========                      ========

       Income before extraordinary loss                             $  18,120                     $  34,535
                                                                    =========                     =========
</TABLE>

       The pro forma results are not  necessarily  indicative of what would have
occurred if the Crain  Acquisition  had occurred at the beginning of the periods
presented nor are they necessarily indicative of future consolidated results.

5.     INVENTORIES

       Inventories consist of:
<TABLE>
<CAPTION>
                                                                        June 28,            December 28,
                                                                           1998                    1997
                                                                        ---------              ---------
                                                                                 (thousands)
<S>                                                                      <C>                    <C>
       Raw materials and supplies                                        $ 73,253               $ 75,487
       Work-in-process                                                     16,704                 15,620
       Finished goods                                                      25,571                 29,192
                                                                        ---------              ---------
           Total                                                         $115,528               $120,299
                                                                         ========               ========
</TABLE>

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

       Long-term debt consists of:
<TABLE>
<CAPTION>
                                                                        June 28,        December 28,
                                                                           1998             1997
                                                                        --------          --------
       Credit Facility:                                                        (thousands)
<S>                                                                     <C>               <C>
            Term Loan A                                                 $     --          $ 76,700
            Term Loan B                                                   83,344           109,725
            Term Loan C                                                   75,766            99,750
            Term Loan D                                                  109,725           110,000
            Revolving credit facility                                    137,354            54,928
          9 7/8% Senior subordinated notes due 2007                      150,000           150,000
          13 1/2% Senior subordinated notes due 2005 (includes
            $12,824 and $13,720 of unamortized debt premium)             110,824           111,720
          9 1/2% Senior secured notes due 2000                                --             4,523
          Industrial revenue bonds                                         7,000             7,000
          Subordinated note payable (net of unamortized
            debt discount of $709 and $1,198)                              6,306             6,129
          Other                                                            7,881             8,335
                                                                        --------          --------
                                                                         688,200           738,810

          Less current portion                                             4,347            12,161
                                                                        --------          --------
          Long-term debt-unrelated parties                              $683,853          $726,649
                                                                        ========          ========
</TABLE>

                                       10
<PAGE>


6.     LONG-TERM DEBT AND LONG-TERM DEBT - RELATED PARTY (continued)
<TABLE>
<CAPTION>

                                                                        June 28,         December 28,
                                                                           1998              1997
                                                                               (thousands)
       Long-term debt-related party consists of:
<S>                                                                     <C>               <C>
       Foamex/GFI Note                                                  $  34,000         $       -
                                                                        =========         =========
</TABLE>

       Refinancing Associated with the GFI Transaction

       In connection with the GFI Transaction  (see Note 3), 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
Foam Funding LLC (as discussed in Note 3) 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 9 1/2% senior secured notes due 2000 which were redeemed
during June 1998, (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 GFI Transaction  (see Note 3), Foamex L.P. entered
into the $34.0 million  Foamex/GFI Note to settle an existing  intercompany note
payable to General Felt (see Note 8). 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.

       During the thirteen week and twenty-six week periods ended June 28, 1998,
Foamex L.P.  incurred  interest expense of  approximately  $0.2 million and $0.8
million, respectively.

       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 - $3.1 million; 1999 - $7.3 million; 2000 - $40.9 million; 2001 -
$6.9 million; 2002 - $2.9 million; 2003 - $148.2 million and thereafter - $500.8
million.

7.       EARLY EXTINGUISHMENT OF DEBT

       In connection with the GFI Transaction (see Note 3), Foamex L.P. incurred
an extraordinary loss on the early  extinguishment of debt of approximately $3.1
million in 1998.  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  $12.1 million of proceeds
from notes receivable - related party to repurchase outstanding  indebtedness of
approximately  $11.8  million,  which  resulted  in  an  extraordinary  loss  of
approximately $1.0 million.



8.       RELATED PARTY TRANSACTIONS

       Effective  February 27, 1998, Foamex L.P. and General Felt entered into a
supply  agreement that was  subsequently  assigned to Foamex Carpet (see Note 3)
whereby (i) Foamex Carpet may purchase from Foamex L.P.  finished prime,  rubber
and rebond carpet  cushion at the lesser of cost plus 4.7% or fair market value,
(ii) Foamex

                                       11
<PAGE>

8. RELATED PARTY TRANSACTIONS (continued)

L.P. may purchase from Foamex  Carpet  nonwoven  textile  fiber  products at the
lesser  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
lesser of the price paid for such raw materials or fair market  value.  Prior to
February 27, 1998,  Foamex L.P. had 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  periods  ended June 28, 1998 and June 29,
1997,  Foamex  L.P.  sold   approximately   $34.9  million  and  $37.2  million,
respectively,  to Foamex Carpet and purchased  from Foamex Carpet  approximately
$0.9 million and $0.4 million, respectively.  During the twenty-six week periods
ended June 28, 1998 and June 29,  1997,  Foamex L.P.  sold  approximately  $66.4
million and $72.5  million,  respectively,  to Foamex Carpet and purchased  from
Foamex Carpet approximately $2.6 million and $0.8 million, respectively.

       In  connection  with the GFI  Transaction  (see Note 3),  Foamex L.P. and
General  Felt  entered  into  an  administrative  services  agreement  that  was
subsequently assigned to Foamex Carpet (the "Services  Agreement").  Pursuant to
the Services  Agreement,  Foamex L.P. will provide Foamex Carpet  administrative
and management services, as defined, at cost plus out-of-pocket expenses. During
the  thirteen and  twenty-six  week  periods  ended June 28,  1998,  Foamex L.P.
received $0.5 million and $0.6 million,  respectively,  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 Foam  Funding LLC in  connection  with the GFI
Transaction. During the thirteen week and twenty-six week periods ended June 28,
1998,  Foamex  L.P.  incurred  approximately  $0.6  million  and  $0.8  million,
respectively, of interest expense on the Foamex/GFI Note (see Note 3).

       Foamex L.P. has a 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
this supply  agreement are no less  favorable than those which Foamex L.P. could
have obtained  from an  unaffiliated  third party.  During the  twenty-six  week
periods  ended  June  28,  1998  and  June  29,  1997,  Foamex  L.P.   purchased
approximately  $15.0 million and $63.0 million,  respectively,  of raw materials
under the supply agreement.  Effective March 30, 1998, Foamex L.P.  discontinued
utilizing this 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  $0.3  million and $0.2 million  during the thirteen  week periods
ended June 28, 1998 and June 29,  1997,  respectively,  and  approximately  $0.5
million and $0.6 million during the twenty-six  week periods ended June 28, 1998
and June 29, 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  advance  agreement.  As of June 28, 1998, there
were $13.6 million of advances to Foamex International under this agreement.

9.     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 twenty-six week period ended June 28, 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 June 28,  1998,  Foamex L.P. has
accruals of

                                       12
<PAGE>


9.     ENVIRONMENTAL MATTERS (continued)

approximately $3.6 million for environmental  matters.  In addition,  as of June
28, 1998 Foamex L.P. has net receivables of approximately  $0.6 million relating
to indemnification for environmental liabilities.

       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 June 28,  1998,  Foamex L.P.  has
accruals of approximately $3.0 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.

10.    LITIGATION

       As of August 12, 1998, Foamex L.P. and Trace International Holdings, Inc.
("Trace Holdings") were two of multiple defendants in actions filed on behalf of
approximately  5,000  recipients  of breast  implants in various  United  States
federal and state courts and one Canadian provincial court, some of which allege
substantial damages, but

                                       13
<PAGE>


10.    LITIGATION (continued)

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,  there can
be  no   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
outstanding shares of 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 not a party to such suit.

       The parties to the lawsuits  entered into a memorandum of  understanding,
dated  June  25,  1998  (the  "Memorandum  of  Understanding"),  to  settle  the
litigation,  subject to, inter alia,  execution of a definitive  Stipulation  of
Settlement and approval by the Delaware  Chancery Court following  notice to the
public stockholders and a hearing. The Memorandum of Understanding provides that
as a result of, among other things, the stockholder  litigation and negotiations
among  counsel for the parties to the  Memorandum  of  Understanding,  a special
meeting of

                                       14
<PAGE>


10.    LITIGATION (continued)

stockholders  will be held  to vote  upon  and  adopt  a  proposed  merger  (the
"Merger")  and the related  merger  agreement  (the  "Merger  Agreement")  which
provides,  among other things,  for the public shares of Foamex  International's
common stock to be converted into the right to receive  $18.75 in cash,  without
interest.  The Memorandum of Understanding  also  acknowledged that the terms of
the Merger have been significantly  improved over the terms originally  proposed
by Trace Holdings on March 16, 1998, and Foamex International and the individual
director and officer defendants  acknowledged that the filing and prosecution of
the  stockholder  litigation  was a factor they took into account in giving fair
consideration to and entering into the Merger,  and Trace Holdings  acknowledged
that it took into account the  desirability  of  satisfactorily  addressing  the
claims  asserted in the  stockholder  litigation  in  agreeing to the  increased
consideration  to be paid to the  public  stockholders  pursuant  to the  Merger
Agreement.

       The  Memorandum of  Understanding  also provided for  certification  of a
class, for settlement purposes only, consisting of the public stockholders,  the
dismissal  of the  stockholder  litigation  with  prejudice  and the  release by
plaintiffs  and all members of the class of all claims and causes of action that
were or could have been asserted  against Trace Holdings,  Foamex  International
and the individual defendants in the stockholder litigation or that arise out of
the matters alleged by plaintiffs.  In connection with the proposed  settlement,
the  plaintiffs  intend to apply of an award of attorney's  fees and  litigation
expenses in an amount not to exceed $925,000, and the defendants have agreed not
to oppose this application. Additionally, Foamex International has agreed to pay
the  cost  of  sending  notice  of  the  settlement,   if  any,  to  its  public
shareholders.

       The  defendants  have  denied,  and  continued  to deny,  that  they have
committed or have  threatened to commit any violation of law or breaches of duty
to plaintiffs or the purported class. The defendants have agreed to the proposed
settlement  because,  among other reasons,  such settlement  would eliminate the
burden and expenses of further  litigation and would facilitate the consummation
of a  transaction  that  they  believe  to be in the best  interests  of  Foamex
International  and the public  stockholders.  Foamex L.P. is not a party to such
suit.

       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.

11.      COMPREHENSIVE INCOME

       In June 1997, the Financial  Accounting  Standards Board issued Statement
of Financial  Accounting  Standards No. 130  "Reporting  Comprehensive  Income,"
which  requires  disclosure  of  comprehensive  income,  as  defined,  including
comprehensive  disclosure in interim financial statements.  Comprehensive income
for the respective periods presented below is comprised of the following:

<TABLE>
<CAPTION>
                                               13 Week Period       26 Week Period
                                           Ended June 28, 1998   Ended June 28, 1998
                                                           (thousands)
<S>                                               <C>                <C>
Net income                                        $ 13,719           $ 16,204
Foreign currency translation adjustments                 3                230
                                                  --------           --------
Total comprehensive income                        $ 13,722           $ 16,434
                                                  ========           ========

                                             13 Week Period        26 Week Period
                                          Ended June 29, 1997   Ended June 29, 1997
                                                          (thousands)
Net income (loss)                                 $(28,475)          $(12,938)
Foreign currency translation adjustments                16               (168)
                                                  --------           --------
Total comprehensive income (loss)                 $(28,459)          $(13,106)
                                                  ========           ========
</TABLE>


                                       15
<PAGE>




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

<TABLE>
<CAPTION>
                                                          June 28,    December 28,
                                                            1998          1997
ASSETS                                                         (thousands)

<S>                                                           <C>         <C>
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
                                                              ==          ==


</TABLE>


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

                                       16
<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 may 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 may 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.




                                       17
<PAGE>



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

2.     COMMITMENTS AND CONTINGENCIES (continued)

       Foamex  L.P.  has  completed  a  registration  statement  relating  to an
exchange  offer in which Foamex L.P.  exchanged the 13 1/2% Senior  Subordinated
Notes issued in the private  placement for new notes. The terms of the new notes
are  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  are  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.



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

       Foamex L.P.  operates in the flexible  polyurethane  and advanced polymer
foam products industry.  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 four
businesses:  (i)  Foam  Products,  consisting  of  cushioning  foams,  including
bedding, furniture, packaging, health care and foam-based consumer products such
as futons,  pillows,  mattress pads and juvenile furniture,  (ii) Carpet Cushion
Products,  consisting of carpet padding and related  products,  (iii) Automotive
Products,  consisting of automotive trim,  laminates and other accessories,  and
(iv) Technical  Products,  consisting of reticulated  and other  specialty foams
used for reservoiring, gasketing and sealing.

       On June 25, 1998, Foamex International,  Trace Holdings, and Trace Merger
Sub Corp. entered into an Agreement and Plan of Merger (the "Merger Agreement"),
providing for the merger (the "Merger") of Trace Merger Sub Corp.  with and into
Foamex  International.  Upon  consummation  of the  Merger,  the  holders of the
outstanding  shares of Foamex  International's  common  stock,  other than Trace
Holdings and its  subsidiaries,  will  received,  in exchange for their  shares,
$18.75 per share in cash.  Consummation  of the Merger is subject to a number of
conditions,  many of which are  outside  the  control  of Foamex  International,
including:  (i)  the  approval  and  adoption  of the  Merger  Agreement  by the
affirmative  vote of the  holders of a  majority  of the  outstanding  shares of
common  stock of  Foamex  International;  (ii)  the  absence  of any  injunction
preventing  consummation of the Merger,  (iii) th absence of a material  adverse
change  in the  business  of  Foamex  International,  and  (iv) the  receipt  of
requisite financing.

       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.  Foamex L.P.
believes that it 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.

       On February 27, 1998,  Foamex  International,  Foamex L.P. and certain of
their affiliates completed a series of transactions  designed to simplify Foamex
International's  and Foamex L.P.'s structures and to provide future  operational
flexibility (collectively, the "GFI Transaction").  Prior to the consummation of
these  transactions,  (i) Foamex L.P. and Foamex L.P.'s wholly owned subsidiary,
General Felt Industries,  Inc. ("General Felt"), entered into a supply agreement
and  an  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 Foam  Funding LLC of all of the  outstanding
common stock of General Felt, in exchange for (i) the assumption by Foam Funding
LLC of $129.0  million of Foamex  L.P.'s  indebtedness  and (ii) the transfer by
Foam  Funding  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, Foam Funding LLC, and General Felt entered
into an asset  purchase  agreement  dated  February 27, 1998,  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 Foam  Funding  LLC in the amount of $70.2  million.  The $20.0
million  cash  payment was funded with a  distribution  by Foamex L.P. to Foamex
International.  As part of these transactions,  FMXI, Inc. and Crain Industries,
Inc.  ("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.

                                       19
<PAGE>

       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 (and an estimated fair value of approximately $112.3
million) (the "Crain  Acquisition").  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 were
approximately $13.2 million.

       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 June 28, 1998 Compared to 13 Week Period Ended
 June 29, 1997

Results of Operations

       Net sales for the second  quarter of 1998 were $273.7 million as compared
to $239.9 million in the second quarter of 1997, an increase of $33.8 million or
14.1%.  Foam  Products  net sales for the second  quarter of 1998  increased  to
$141.0 million from $82.6 million in the second quarter of 1997 primarily due to
net sales from the Crain  operations  and increased  volume to national  bedding
customers  and  fabricators.  Carpet  Cushion  Products net sales for the second
quarter of 1998  decreased  35.8% to $50.3  million  from  $78.4  million in the
second  quarter  of  1997.  This  decrease  was  primarily  due to (i)  the  GFI
Transaction  which occurred on February 27, 1998 (see Note 3), which resulted in
approximately  $15.0 million of the decrease due to General Felt no longer being
included in Foamex L.P.'s  results of operations  subsequent to the  transaction
date,  (ii) the sale of Dalton in October  1997 which  contributed  net sales of
$13.6 million in 1997, and (iii) reductions in rebond selling prices as compared
to 1997.  Automotive Products net sales for the second quarter of 1998 increased
4.9% to $62.2 million from $59.3 million in the second quarter of 1997 primarily
due to increased volume of laminated products.  Technical Products net sales for
the second quarter of 1998 increased 3.1% to $20.2 million from $19.6 million in
the second  quarter of 1997  primarily  due to  increased  net sales  volume for
felted, gasketing, and sealing products.

       Gross  profit as a  percentage  of net sales  decreased  to 17.4% for the
second quarter of 1998 from 18.7% in the second  quarter of 1997.  This decrease
was primarily due to increased  purchasing leverage offset by a 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.

       Income from operations  increased to $30.5 million for the second quarter
of 1998 from $29.1  million in the second  quarter of 1997  primarily due to the
Crain  Acquisition in December 1997,  offset by the GFI  Transaction in February
1998.

       Income  before  extraordinary  loss  decreased  to $13.8  million for the
second  quarter of 1998 as compared to $16.4  million for the second  quarter of
1997. The decrease is primarily due to the increase in income from operations of
$1.3  million  discussed  above,  offset by an  increase of  approximately  $4.8
million  in  interest  and  debt  issuance  expense  and $1.1  million  of costs
associated with the GFI Transaction which is included in other income (expense),
net. The increase in interest and debt issuance  expense is primarily due to the
additional debt incurred in connection  with the Crain  Acquisition and the June
1997 refinancing plan.

       The extraordinary loss on early  extinguishment of debt during the second
quarter  of  1997 of  approximately  $44.9  million  primarily  related  to debt
extinguished in connection with the June 1997 refinancing plan.

                                       20
<PAGE>




26 Week Period Ended June 28, 1998 Compared to 26 Week Period Ended
 June 29, 1997

Results of Operations

       Net sales for the twenty-six  week period ended June 28, 1998 were $571.8
million as compared to $469.0 million for the twenty-six  week period ended June
29, 1997,  an increase of $102.8  million or 21.9%.  Foam Products net sales for
the twenty-six  week period ended June 28, 1998 increased to $293.6 million from
$163.3 million for the twenty-six  week period ended June 29, 1997 primarily due
to the net sales from the Crain  operations  and  increased  volume to  national
bedding  customers and  fabricators.  Carpet Cushion  Products net sales for the
twenty-six  week period ended June 28, 1998  decreased  25.7% to $111.2  million
from $149.6  million for the  twenty-six  week period ended June 28, 1997.  This
decrease  was  primarily  due to (i) an aggregate  decrease of $74.3  million in
connection  with the GFI  Transaction in February 1998 and the sale of Dalton in
October 1997,  (ii)  reductions in rebond selling prices as compared to 1997 and
(iii) product mix.  These  decreases  were offset by increases in net sales from
the Crain  Acquisition in December 1997.  Automotive  Products net sales for the
twenty-six week period ended June 28, 1998 increased 5.6% to $125.7 million from
$119.0 million for the twenty-six  week period ended June 29, 1997 primarily due
to increased volume. Technical Products net sales for the twenty-six week period
ended June 28, 1998 increased  11.3% to $41.3 million from $37.1 million for the
twenty-six  week period ended June 29, 1997 primarily due to increased net sales
volume for felted, gasketing, and sealing products.

       Gross  profit as a  percentage  of net sales  decreased  to 16.2% for the
twenty-six  week period  ended June 28, 1998 from 18.7% in the  twenty-six  week
period ended June 29, 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
since  Foamex  L.P.  carried  the  full  individual   operating  costs  of  both
organizations throughout the majority of the first quarter of 1998.

       Income from operations decreased to $54.4 million for the twenty-six week
period  ended June 28,  1998 from $56.2  million in the  twenty-six  week period
ended June 29, 1997  primarily due to the Crain  Acquisition  in December  1997,
offset by the GFI Transaction in February 1998.

       Income  before  extraordinary  loss  decreased  to $19.4  million for the
twenty-six  week period ended June 28, 1998 as compared to $32.6 million for the
twenty-six  week period ended June 29, 1997.  The decrease is primarily  due the
decrease in income from operations of $1.9 million  discussed above, an increase
of  approximately  $11.0 million in interest and debt issuance  expense and $1.9
million of costs associated with the GFI Transaction  which is included in other
income  (expense),  net. The increase in interest and debt  issuance  expense is
primarily  due to the  additional  debt  incurred in  connection  with the Crain
Acquisition and the June 1997 refinancing plan.

       The extraordinary  loss on early  extinguishment of debt of approximately
$3.2 million  during the  twenty-six  week period ended June 28, 1998  primarily
related to the  write-off of debt  issuance  costs with debt  extinguishment  in
connection with the GFI Transaction and the redemption during June 1998 of the 9
1/2%  senior   secured  notes  due  2000.  The   extraordinary   loss  on  early
extinguishment of debt of approximately $45.5 million during the twenty-six week
period ended June 29, 1997  primarily  relates to the write-off of debt issuance
costs with debt extinguished in connection with the June 1997 refinancing plan.

Foamex Capital Corporation ("FCC")

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

                                       21
<PAGE>

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 June 28, 1998 and expects to be in compliance with
the covenants for the foreseeable future.

       Cash and cash  equivalents  decreased  $4.7  million  during 1998 to $4.7
million at June 28, 1998 from $9.4 million at December 28, 1997 primarily due to
an  increase  in cash used by the  operating  assets and  liabilities  offset by
increased  revolving credit borrowings.  Working capital increased $44.9 million
during 1998 to $171.0  million at June 28, 1998 from $126.1  million at December
28, 1997 primarily due to changes in net operating assets, a decrease in current
portion of long-term debt, an increase in other current assets and a decrease in
other accrued 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 Foam Funding
LLC in connection with the GFI Transaction. The increase in other current assets
is primarily associated with the timing of payments for prepaid expenses and the
receipt of cash for other receivables. The decrease in other accrued liabilities
is primarily due to the transfer of General Felt's  accrued  liabilities to Foam
Funding LLC in connection  with the GFI  Transaction  in February  1998, and the
timing of payments of accrued  liabilities  during the current quarterly period.
Net operating assets  (comprised of accounts  receivable,  accounts  receivables
from related parties, inventories, accounts payable and accounts payable related
parties)  increased $12.9 million during 1998 to $177.0 million at June 28, 1998
from $164.1  million at December 28, 1997 primarily due to increases in accounts
receivable  related party of $19.3 million and decreases in accounts payable and
accounts payable related party of $30.6 million, offset by decreases in accounts
receivable  of $32.3  million and  inventory of $4.8  million.  The decreases in
accounts  receivable  and inventory are primarily due to the GFI  Transaction in
February 1998. The decrease in accounts  payable and in accounts payable related
party is primarily due to the timing of payments.

       As of June 28,  1998,  there  were  $137.4  million of  revolving  credit
borrowings under the Credit Facility and approximately  $49.7 million associated
with letters of credit  outstanding  which are supported by the Credit  Facility
with unused  availability of approximately  $13.0 million.  Borrowings by Foamex
Canada as of June 28, 1998 were $4.3  million  under Foamex  Canada's  revolving
credit agreement with unused availability of approximately $1.1 million.

       Cash  flow  used for  operating  activities  was  $34.0  million  for the
twenty-six  week  period  ended June 28,  1998 as  compared to cash flow used of
$25.1 million for the twenty-six  week period ended June 29, 1997. This decrease
is primarily  due to changes in the  components  of working  capital  (discussed
above),  including a reduction in accounts  payable and accounts payable related
party of $30.6 million associated with the timing of payments.

       Cash flow used for  investing  activities  decreased to $28.9 million for
the  twenty-six  week period  ended June 29,  1998 from  $110.0  million for the
twenty-six  week  period  ended June 29,  1997.  Cash  flows used for  investing
activities  in 1998  included  $9.0  million  paid in  connection  with  the GFI
Transaction. Cash flow used for investing activities in 1997 included the use of
$105.8  million of cash during 1997 to purchase the  outstanding  FJPS  discount
debentures in connection with the June 1997 refinancing plan.

       Cash flow provided by financing activities decreased to $58.2 million for
the  twenty-six  week period ended June 28, 1998 as compared to cash provided of
$118.7 million for the twenty-six  week period ended June 29, 1997. The decrease
is due to greater net borrowings  during the  twenty-six  week period ended June
29, 1997 primarily  related to the June 1997 refinancing plan as compared to net
borrowings  during the twenty-six  week period ended June 28, 1998 primarily for
working capital needs and to fund distributions relating to the GFI Transaction.


                                       22
<PAGE>

       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 $0.2  million and $0.8  million for the
thirteen week periods ended June 28, 1998 and June 29, 1997,  respectively,  and
$0.4 million and $1.7  million for the  twenty-six  week periods  ended June 28,
1998 and June 29, 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 June 28, 1998 was $3.6 million. In addition,  as of
June  28,  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.

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.


                                       23
<PAGE>

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 11).

       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.

                                       24
<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 and in Foamex L.P.'s  Quarterly  Report on Form
         10-Q/A for the fiscal quarter end June 28, 1998.

         The  information  from  Notes  9 and 10 of the  accompanying  condensed
         consolidated financial statements of Foamex L.P. and subsidiaries as of
         June 28, 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
               Foam Funding LLC ("Foam 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.

                                       25
<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.
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.

                                       26
<PAGE>
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 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").
10.4.2(k) -    First  Amendment,  dated as of December  19,  1991,  to the Trace
               Holdings Asset Transfer Agreement.

                                       27
<PAGE>
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.
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.

                                       28
<PAGE>
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        -    Amended Financial Data Schedule for the twenty-six week period
               ended June 28, 1998.
27.1      -    Amended Financial Data Schedule for the twenty-six week period
               ended June 27, 1997.
- ----------------------------
(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.

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

                                       29
<PAGE>
(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.







                                       30
<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: August 13, 1999                   By: /s/ George L. Karpinski
                                            ------------------------
                                            Vice President





                                        FOAMEX CAPITAL CORPORATION



Date: August 13, 1999                   By: /s/ George L. Karpinski
                                            ------------------------
                                            Vice President
















                                       31


<TABLE> <S> <C>

<ARTICLE> 5
<RESTATED>
<CIK> 0000890080
<NAME> FOAMEX L.P.
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS

<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          JAN-03-1999
<PERIOD-START>                             DEC-29-1997
<PERIOD-END>                               JUN-28-1998
<EXCHANGE-RATE>                                   1
<CASH>                                        4,697
<SECURITIES>                                      0
<RECEIVABLES>                               142,675
<ALLOWANCES>                                      0
<INVENTORY>                                 115,528
<CURRENT-ASSETS>                            335,984
<PP&E>                                      208,617
<DEPRECIATION>                                    0
<TOTAL-ASSETS>                              761,547
<CURRENT-LIABILITIES>                       165,028
<BONDS>                                     717,853
                             0
                                       0
<COMMON>                                          0
<OTHER-SE>                                 (150,310)
<TOTAL-LIABILITY-AND-EQUITY>                761,547
<SALES>                                     571,781
<TOTAL-REVENUES>                            571,781
<CGS>                                       479,276
<TOTAL-COSTS>                               479,276
<OTHER-EXPENSES>                             38,123
<LOSS-PROVISION>                                  0
<INTEREST-EXPENSE>                           32,480
<INCOME-PRETAX>                              21,283
<INCOME-TAX>                                  1,884
<INCOME-CONTINUING>                          19,399
<DISCONTINUED>                                    0
<EXTRAORDINARY>                              (3,195)
<CHANGES>                                         0
<NET-INCOME>                                 16,204
<EPS-BASIC>                                     0
<EPS-DILUTED>                                     0


</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<RESTATED>
<CIK> 0000890080
<NAME> FOAMEX L.P.
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS

<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-28-1997
<PERIOD-START>                             DEC-30-1996
<PERIOD-END>                               JUN-29-1997
<EXCHANGE-RATE>                                      1
<CASH>                                           4,508
<SECURITIES>                                         0
<RECEIVABLES>                                  136,211
<ALLOWANCES>                                         0
<INVENTORY>                                    106,723
<CURRENT-ASSETS>                               292,925
<PP&E>                                         190,631
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                 600,694
<CURRENT-LIABILITIES>                          143,077
<BONDS>                                        537,951
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                   (118,217)
<TOTAL-LIABILITY-AND-EQUITY>                   600,694
<SALES>                                        469,007
<TOTAL-REVENUES>                               469,007
<CGS>                                          381,430
<TOTAL-COSTS>                                  381,430
<OTHER-EXPENSES>                                31,331
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              21,509
<INCOME-PRETAX>                                 35,859
<INCOME-TAX>                                     3,259
<INCOME-CONTINUING>                             32,600
<DISCONTINUED>                                       0
<EXTRAORDINARY>                               (45,538)
<CHANGES>                                            0
<NET-INCOME>                                  (12,938)
<EPS-BASIC>                                        0
<EPS-DILUTED>                                        0


</TABLE>


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