FOAMEX L P
10-Q/A, 1999-11-02
PLASTICS FOAM PRODUCTS
Previous: HOMESTATE GROUP, 485BPOS, 1999-11-02
Next: EMERGING MARKETS INCOME FUND INC, NTFNSAR, 1999-11-02




                       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 September 30, 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 November 16, 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
                                                                                                               Page
<S>                                                                                                           <C>
Part I.  Financial Information:

          Item 1. Financial Statements

           Foamex L.P.

            Condensed Consolidated Statements of Operations - Quarterly and Year to Date
                Periods Ended September 30, 1998 and September 28, 1997                                           3

            Condensed Consolidated Balance Sheets as of September 30, 1998 and December 28, 1997                  4

            Condensed Consolidated Statements of Cash Flows - Year to Date Periods
                Ended September 30, 1998 and September 28, 1997                                                   5

            Notes to Condensed Consolidated Financial Statements                                                  6

            Foamex Capital Corporation

            Balance Sheets as of September 30, 1998 and December 28, 1997                                        15

            Notes to Balance Sheets                                                                              16

         Item 2.  Management's Discussion and Analysis of Financial Condition and
                  Results of Operations                                                                          18

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 third quarter of 1998.  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>
                                             Quarterly Periods Ended       Year  to Date Periods Ended
                                            September 30,   September 28,  September 30,  September 28,
                                                 1998           1997          1998           1997
                                                                               (thousands)
<S>                                           <C>            <C>           <C>            <C>
NET SALES                                     $ 299,783      $ 233,434     $ 871,564      $ 702,441

COST OF GOODS SOLD                              257,293        195,395       736,569        576,825
                                              ---------      ---------     ---------      ---------

GROSS PROFIT                                     42,490         38,039       134,995        125,616

SELLING, GENERAL AND
   ADMINISTRATIVE EXPENSES                       17,846         15,562        56,669         46,893

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

INCOME FROM OPERATIONS                           24,644         22,477        79,026         78,723

INTEREST AND DEBT ISSUANCE EXPENSE               16,706         11,846        49,186         33,355

OTHER INCOME (EXPENSE), NET                      (1,146)           281        (1,765)         1,403
                                              ---------      ---------     ---------      ---------

INCOME FROM CONTINUING OPERATIONS
   BEFORE PROVISION FOR INCOME TAXES              6,792         10,912        28,075         46,771

PROVISION FOR INCOME TAXES                          165          1,359         2,049          4,618
                                              ---------      ---------     ---------      ---------

INCOME BEFORE EXTRAORDINARY LOSS                  6,627          9,553        26,026         42,153

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

NET INCOME (LOSS)                             $   6,627      $   9,553     $  22,831      $  (3,385)
                                              =========      =========     =========      =========
</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>
                                                   September 30,   December 28,
ASSETS                                                  1998           1997
                                                     ---------      ---------
CURRENT ASSETS:                                             (thousands)
<S>                                                  <C>            <C>
     Cash and cash equivalents                       $   2,112      $   9,405
     Accounts receivable, net                          151,905        174,959
     Inventories                                       130,591        120,299
     Accounts receivable, related party                 21,836          1,680
     Other current assets                               37,654         45,874
                                                     ---------      ---------
        Total current assets                           344,098        352,217

PROPERTY, PLANT AND EQUIPMENT, NET                     208,430        221,274

COST IN EXCESS OF ASSETS ACQUIRED, NET                 181,094        219,699

DEBT ISSUANCE COSTS, NET                                14,454         18,889

OTHER ASSETS                                            21,112         21,989
                                                     ---------      ---------

TOTAL ASSETS                                         $ 769,188      $ 834,068
                                                     =========      =========

LIABILITIES AND PARTNERS' EQUITY (DEFICIT)
CURRENT LIABILITIES:
     Short-term borrowings                           $   6,058      $   6,598
     Current portion of long-term debt                   4,347         12,161
     Accounts payable                                  115,816        121,147
     Accounts payable - related parties                     --         11,662
     Accrued interest                                    9,670         10,655
     Other accrued liabilities                          33,821         63,920
                                                     ---------      ---------
        Total current liabilities                      169,712        226,143

LONG-TERM DEBT                                         681,231        726,649

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

OTHER LIABILITIES                                       28,749         37,578
                                                     ---------      ---------

        Total liabilities                              913,692        990,370
                                                     ---------      ---------

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

PARTNERS' EQUITY (DEFICIT):
     General partners                                 (109,605)      (122,304)
     Limited partners                                       --             --
     Notes and advances receivable from partner        (16,118)       (16,118)
     Accumulated other comprehensive income             (8,986)        (8,085)
     Other                                              (9,795)        (9,795)
                                                     ---------      ---------
        Total partners' equity (deficit)              (144,504)      (156,302)
                                                     ---------      ---------

TOTAL LIABILITIES AND PARTNERS' EQUITY (DEFICIT)     $ 769,188      $ 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>
                                                                 Year to Date Periods Ended
                                                              September 30,     September 28,
                                                                   1998            1997
OPERATING ACTIVITIES:                                                  (thousands)
<S>                                                             <C>            <C>
   Net income (loss)                                            $  22,831      $  (3,385)
   Adjustments to reconcile net income (loss) to net cash
     provided by (used for) operating activities:
     Depreciation and amortization                                 23,146         15,570
     Amortization of debt issuance costs and debt discount           (114)         1,903
     Extraordinary loss on extinguishment of debt                   2,857         22,620
     Other operating activities                                     2,448         (1,696)
     Changes in operating assets and liabilities                  (78,703)       (26,203)
                                                                ---------      ---------

       Net cash provided by (used for) operating activities       (27,535)         8,809
                                                                ---------      ---------

INVESTING ACTIVITIES:
   Capital expenditures                                           (22,603)       (25,444)
   Acquisition, net of cash acquired                               (3,899)            --
   Redemption of General Felt                                      (8,971)            --
   Purchase of FJPS senior secured discount debentures                 --       (105,829)
   Decrease in restricted cash                                         --         12,143
   Loan to partner                                                     --         (5,000)
   Other investing activities                                        (168)          (930)
                                                                ---------      ---------

       Net cash used for investing activities                     (35,641)      (125,060)
                                                                ---------      ---------

FINANCING ACTIVITIES:
   Net proceeds from short-term borrowings                            185          1,179
   Net proceeds from revolving loans                               81,489         31,000
   Proceeds from long-term debt                                   129,000        453,500
   Repayment of long-term debt                                   (134,203)      (363,443)
   Debt issuance costs                                             (1,598)       (15,617)
   Distributions to partners                                      (20,074)       (10,283)
   Other financing activities                                       1,084             25
                                                                ---------      ---------

       Net cash provided by financing activities                   55,883         96,361
                                                                ---------      ---------

NET DECREASE IN CASH
   AND CASH EQUIVALENTS                                            (7,293)       (19,890)

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

CASH AND CASH EQUIVALENTS
   AT END OF PERIOD                                             $   2,112      $   1,078
                                                                =========      =========
</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 September 30, 1998 and the
condensed  consolidated  statements of operations  for the quarterly and year to
date periods  ended  September 30, 1998 and September 28, 1997 and the condensed
consolidated  statements  of cash  flows  for the  year  to date  periods  ended
September  30, 1998 and September 28, 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.

       During  September 1998,  management of Foamex L.P.  decided to change the
year-end  reporting  requirement  of Foamex L.P. from a fifty-two or fifty-three
week fiscal year ending on the Sunday closest to the end of the calendar year to
a  calendar  year  ending  December  31st  to  improve  the  internal  reporting
requirements  of Foamex L.P. On November 3, 1998,  Foamex  International  Inc.'s
("Foamex  International")  Board of Directors and other  required  third parties
approved the fiscal  year-end  change.  This change is  effective  for the third
fiscal  quarter of 1998 which ended on  September  30, 1998 and will result in a
1998  fiscal  year end of  December  31,  1998 as  compared  to January 3, 1999;
accordingly,   the  quarterly  period  ended  September  30,  1998  includes  an
additional  three day period  with  estimated  revenues of  approximately  $18.9
million.

       On December 23, 1997,  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

       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 third quarter
of 1998. As a result,  Foamex L.P. has restated the accompanying  1998 condensed
consolidated  financial  statements to reflect  adjustments  that related to the
third quarter of 1998, as follows:
<TABLE>
<CAPTION>
                                                            For the Quarterly Period September 30, 1998
                                                          As Previously                         As
                                                             Reported        Adjustments     Restated
       Statement of Operations                                                (thousands)
<S>                                                           <C>            <C>            <C>
          Net sales                                           $ 300,274      $    (491)     $ 299,783
          Cost of goods sold                                    252,072          5,221        257,293
                                                              ---------      ---------      ---------
          Gross profit                                           48,202         (5,712)        42,490
          Selling, general and administrative                    14,109          3,737         17,846
                                                              ---------      ---------      ---------
          Income (loss) from operations                          34,093         (9,449)        24,644
          Interest and debt issuance expense                     16,956           (250)        16,706
          Other income (expense), net                            (1,146)            --         (1,146)
                                                              ---------      ---------      ---------
          Income (loss) before provision for income taxes        15,991         (9,199)         6,792
          Provision for income taxes                                165             --            165
                                                              ---------      ---------      ---------
          Income (loss) before extraordinary loss                15,826         (9,199)         6,627
          Extraordinary loss                                         --             --             --
                                                              ---------      ---------      ---------
          Net income (loss)                                   $  15,826      $  (9,199)     $   6,627
                                                              =========      =========      =========
</TABLE>

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


2.     RESTATEMENT OF FINANCIAL INFORMATION (continued)
<TABLE>
<CAPTION>
                                                         For the Year to Date Period Ended September 30, 1998
                                                             As Previously                        As
                                                               Reported       Adjustments      Restated
       Statement of Operations                                                (thousands)
<S>                                                             <C>            <C>            <C>
            Net sales                                           $ 873,555      $  (1,991)     $ 871,564
            Cost of goods sold                                    730,266          6,303        736,569
                                                                ---------      ---------      ---------
            Gross profit                                          143,289         (8,294)       134,995
            Selling, general and administrative                    51,472          5,197         56,669
            Restructuring and other charges (credits)                  --           (700)          (700)
                                                                ---------      ---------      ---------
            Income (loss) from operations                          91,817        (12,791)        79,026
            Interest and debt issuance expense                     49,936           (750)        49,186
            Other income (expense), net                            (1,765)            --         (1,765)
                                                                ---------      ---------      ---------
            Income (loss) before provision for income taxes        40,116        (12,041)        28,075
            Provision for income taxes                              2,049             --          2,049
                                                                ---------      ---------      ---------
            Income (loss) before extraordinary loss                38,067        (12,041)        26,026
            Extraordinary loss                                     (3,195)            --         (3,195)
                                                                ---------      ---------      ---------
            Net income (loss)                                   $  34,872      $ (12,041)     $  22,831
                                                                =========      =========      =========

          Cash Flows
            Net cash used for operating activities              $ (26,988)     $    (547)     $ (27,535)
            Net cash used for investing activities                (36,188)           547        (35,641)


                                                                           September 30, 1998
                                                           As Previously                               As
                                                             Reported        Adjustments           Restated
                                                             ---------        ---------            ---------
       Balance Sheet                                                          (thousands)

         Current assets                                       $352,710          $(8,612)           $344,098
         Total assets                                          777,285           (8,097)            769,188
         Current liabilities                                   165,767            3,945             169,712
         Total liabilities                                     909,747            3,945             913,692
         Partners' deficit                                    (132,462)         (12,042)           (144,504)
</TABLE>

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 Foamex
L.P.'s 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

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

3.     GFI TRANSACTION (continued)

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'  equity  (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
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 1997 fiscal year.
<TABLE>
<CAPTION>
                                                            Quarterly Period Ended      Year to Date Period Ended
                                                              September 28, 1997             September 28, 1997
                                                                       (thousands, except per share data)
<S>                                                                  <C>                           <C>
       Net sales                                                     $320,847                      $946,927
                                                                     ========                      ========

       Income before extraordinary loss                              $ 15,712                      $ 39,009
                                                                     ========                      ========
</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.

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

5.     INVENTORIES

       Inventories consist of:
<TABLE>
<CAPTION>
                                                                         September 30,        December 28,
                                                                              1998                 1997
                                                                       ------------------   -----------------
                                                                                  (thousands)
<S>                                                                       <C>                   <C>
       Raw materials and supplies                                         $ 81,542              $ 75,487
       Work-in-process                                                      19,051                15,620
       Finished goods                                                       29,998                29,192
                                                                         ---------             ---------
           Total                                                          $130,591              $120,299
                                                                          ========              ========
</TABLE>

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

       Long-term debt consists of:

<TABLE>
<CAPTION>
                                                                       September 30,           December 28,
                                                                           1998                    1997
                                                                       ------------------   -----------------
       Credit Facility:                                                            (thousands)
<S>                                                                 <C>                        <C>
         Term Loan A                                                $           -              $  76,700
         Term Loan B                                                       82,924                109,725
         Term Loan C                                                       75,385                 99,750
         Term Loan D                                                      109,175                110,000
         Revolving credit facility                                        136,953                 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)                 110,376                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)                                  6,394                  6,129
       Other                                                                7,371                  8,335
                                                                       ----------             ----------
                                                                          685,578                738,810

       Less current portion                                                 4,347                 12,161

       Long-term debt-unrelated parties                                  $681,231               $726,649
                                                                         ========               ========

       Long-term debt-related party consists of:

       Foamex/GFI Note                                                  $  34,000               $      -
                                                                         ========               ========

</TABLE>

       Refinancing Associated with 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.


                                       9

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

6.     LONG-TERM DEBT AND LONG-TERM DEBT - RELATED PARTY (continued)

       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 quarterly  and year to date periods ended  September 30, 1998,
Foamex L.P.  incurred  interest expense of  approximately  $0.6 million and $1.4
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 - $1.3 million; 1999 - $7.2 million; 2000 - $40.9 million; 2001 -
$6.9 million; 2002 - $2.9 million; 2003 - $147.8 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 $3.2
million.  The extraordinary  loss is comprised of approximately $2.9 million for
the  write-off  of  debt  issuance  costs  and  approximately  $0.3  million  of
professional fees and other costs.

       During  1997,   in  connection   with  a   refinancing   plan  of  Foamex
International's   subsidiaries'   indebtedness,    Foamex   L.P.   incurred   an
extraordinary  loss on the early  extinguishment of debt of approximately  $44.5
million (the "June 1997 refinancing  plan"). The extraordinary loss is comprised
of   approximately   $20.2   million  for  premium  and  consent  fee  payments,
approximately  $12.6 million for the  write-off of debt issuance  costs and debt
discount,  approximately $8.2 million for the loss associated with the effective
termination and amendment of the interest rate swap agreements and approximately
$3.5 million of  professional  fees and other costs.  In addition,  during 1997,
Foamex  L.P.  incurred   extraordinary  losses  of  approximately  $1.0  million
associated  with the early  extinguishment  of  approximately  $11.8  million of
long-term  debt funded with  approximately  $12.1  million of the  remaining net
proceeds  from the sale of its  Perfect Fit  Industries,  Inc.  subsidiary.  The
extraordinary  loss is  comprised  of  approximately  $0.4  million  of  premium
payments  and  approximately  $0.6 million for the  write-off  of debt  issuance
costs.

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 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 quarterly  periods ended September 30, 1998 and September
28,  1997,  Foamex L.P.  sold  approximately  $43.6  million and $37.1  million,
respectively,  to Foamex Carpet and purchased  from Foamex Carpet  approximately
$4.8  million and $0.3  million,  respectively.  During the year to date periods
ended September 30, 1998 and September 28, 1997, Foamex L.P. sold  approximately
$110.0 million and $109.6 million,  respectively, to Foamex Carpet and purchased
from Foamex Carpet approximately $7.4 million and $1.1 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

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

8.     RELATED PARTY TRANSACTIONS (continued)

services, as defined, at cost plus out-of-pocket expenses.  During the quarterly
and year to date periods  ended  September 30, 1998,  Foamex L.P.  received $1.2
million and $1.8 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 quarterly and year to date periods ended  September 30,
1998,  Foamex  L.P.  incurred  approximately  $0.6  million  and  $1.4  million,
respectively, of interest expense on the Foamex/GFI Note (see Note 3).

       Foamex L.P. had a supply agreement with Foamex International  pursuant to
which, at the option of Foamex L.P., Foamex International would purchase certain
raw  materials,  which  were  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  believed that the terms of
this supply  agreement were no less favorable than those which Foamex L.P. could
have  obtained from an  unaffiliated  third party.  During the quarterly  period
ended September 28, 1997, Foamex L.P. purchased  approximately  $31.4 million of
raw material under this supply agreement.  During the year to date periods ended
September 30, 1998 and September 28, 1997, Foamex L.P.  purchased  approximately
$15.0  million and $94.4  million,  respectively,  of raw  materials  under this
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  $0.2 million and $0.3 million during the quarterly  periods ended
September 30, 1998 and September 28, 1997, respectively,  and approximately $0.7
million and $0.9 million  during the year to date periods  ended  September  30,
1998 and September 28, 1997, respectively.

       On December 11, 1996, Foamex L.P. entered into a tax distribution advance
agreement,  pursuant to which its partners are entitled to obtain  advances,  in
the aggregate not to exceed $17.0 million,  against future  distributions  under
Foamex L.P.'s tax distribution  agreement with its partners. As of September 30,
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 year to date period ended  September 30,
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 September 30, 1998, Foamex L.P. has
accruals of approximately $3.4 million for environmental  matters.  In addition,
as of September 30, 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

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

9.      ENVIRONMENTAL MATTERS (continued)

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.

       In addition to general regulatory requirements,  state laws have resulted
or will result in more stringent  regulations  regarding the use and emission of
methylene  chloride.  Several former Crain facilities have been required to meet
greater  restrictions  regarding  emission limits and/or quantities used of this
chemical.

       On April 10,  1997,  the  Occupational  Health and Safety  Administration
promulgated new standards  governing  employee  exposure to methylene  chloride,
which  is used  as a  blowing  agent  in some  of  Foamex  L.P.'s  manufacturing
processes.  Foamex L.P.  does not  believe  that it will be required to make any
material  expenditures  to comply  with  these new  standards  due to its use of
alternative  technologies which do not use methylene chloride and its ability to
shift production to facilities which use these technologies;  however,  material
expenditures may be required at the facilities formerly operated by Crain.

       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 September 30, 1998,  Foamex L.P. has
accruals of approximately $2.8 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 November 16, 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 these
transactions  allege  substantial  damages,  but  most of these  actions  allege
unspecified damages for personal injuries of various types.

                                       12
<PAGE>

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

10.     LITIGATION (continued)

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.  Foamex  L.P.  believes  that the  number  of suits  may
increase.  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.  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.  Foamex  L.P. is  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 in the future. While it is not feasible to predict
or  determine  the  outcome of these  actions,  based on Foamex  L.P.'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 the
consolidated  financial  position  or results of  operations  of Foamex  L.P. If
Foamex  L.P.'s  assessment  of  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 (the "Court"),  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.  A stipulation
and  order  consolidating  these six  actions  under  the  caption  In re Foamex
International Inc. Shareholders Litigation Consolidation Action, No. 16259NC was
entered  by the  Court on May 28,  1998  (the  "Shareholders  Litigation").  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' initial proposal
to acquire all of the outstanding shares of Foamex  International's common stock
(the "First Merger Agreement"). The complaints sought, 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 Shareholders  Litigation  entered into a Memorandum of
Understanding,  dated  June 25,  1998 to  settle  the  Shareholders  Litigation,
subject to, inter alia, execution of a definitive  Stipulation of Settlement and
approval by the Court following notice to the stockholders and a hearing, and on
September  9,  1998,  the  parties  entered  into a  definitive  Stipulation  of
Settlement.  On November 10, 1998,  counsel for certain of the defendants in the
Shareholders  Litigation  gave notice  pursuant to the Stipulation of Settlement
that such defendants  were  withdrawing  from the Stipulation of Settlement.  On
November  12, 1998,  the  plaintiffs  in the  Shareholders  Litigation  filed an
amended class action complaint against Foamex International,  Trace Holdings and
certain  individual  directors of Foamex  International  alleging  that (i) they
breached their fiduciary and other common law duties  purportedly owed to Foamex
International's stockholders in connection with Trace Holding's revised proposal
to acquire all of the outstanding shares of Foamex  International's common stock
(the "Second Merger Agreement"), (ii)

                                       13
<PAGE>

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

10.    LITIGATION (continued)

the  individual  defendants  violated the Delaware  Code in approving the Second
Merger  Agreement,   and  (iii)  Trace  Holdings  breached  the  Stipulation  of
Settlement. 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.  Management  believes 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 (LOSS)

       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
(loss) for the respective periods presented below is comprised of the following:

<TABLE>
<CAPTION>
                                             Quarterly Periods Ended     Year to Date Periods Ended
                                          September 30,  September 28,  September 30,  September 28,
                                               1998          1997          1998           1997
                                                                (thousands)
<S>                                          <C>           <C>           <C>           <C>
Net income (loss)                            $  6,627      $  9,553      $ 22,831      $ (3,385)
Foreign currency translation adjustments       (1,130)          (62)         (900)         (230)
                                             --------      --------      --------      --------
Total comprehensive income (loss)            $  5,497      $  9,491      $ 21,931      $ (3,615)
                                             ========      ========      ========      ========
</TABLE>


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

<TABLE>
<CAPTION>
                                                             September 30,      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.

                                       15
<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.


                                       16
<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.





                                       17

<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 November 5, 1998,  Trace  Holdings,  Trace  Merger Sub,  Inc.  ("Trace
Merger Sub") and Foamex  International  entered into a Second Merger  Agreement.
Pursuant to the terms of the Second Merger  Agreement,  Trace Merger Sub will be
merged with and into Foamex  International  (the "Merger") and each  outstanding
share of Foamex  International's  common  stock  (except for shares owned by the
Trace Holdings  shareholders,  shares owned by Foamex  International  and shares
owned by the  stockholders  who perfected their  appraisal  rights in accordance
with Delaware Law) will be converted into the right to received  $12.00 in cash,
without interest.  Also on November 5, 1998, Trace Holdings terminated the First
Merger  Agreement  among the parties by  delivering a Notice of  Termination  to
Foamex  International.  Trace  Holdings  terminated  the First Merger  Agreement
because the  financing  condition  contained in the First Merger  Agreement  was
incapable of being satisfied on or prior to December 31, 1998.

       Consummation of the Merger is subject to various  conditions,  including,
among others:  (i) the approval and adoption of the Second  Merger  Agreement by
(A) the affirmative  vote of holders of a majority of the outstanding  shares of
Foamex  International's  common  stock  entitled  to vote  thereon,  and (B) the
affirmative  vote of a majority of the  Independent  Shares (as defined)  voting
with  respect  to the  Merger,  (ii) the  absence of any  injunction  preventing
consummation   of  the  Merger,   (iii)  the  obtaining  of  financing  for  the
transactions contemplated by the Second Merger Agreement on terms and conditions
and in  amounts  reasonably  satisfactory  to Trace  Holdings,  and  (iv)  other
conditions  that may be waived by the  parties,  including:  the  absence of any
action,  suit,  claim  or  legal,   administrative  or  arbitral  proceeding  or
investigation  pending  before any  governmental  entity  seeking to restrain or
prohibit,  or to obtain damages in respect of the Second Merger Agreement or the
consummation of the transactions contemplated thereby.

       In April 1998, Foamex L.P.'s facility in Orlando,  Florida was damaged by
a fire.  Foamex L.P.  recommenced  the  manufacturing  of Foam  Products in this
facility in mid-September  1998.  During this idle period,  Foamex L.P. supplied
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; 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 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,  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,  a  newly  formed  wholly  owned
subsidiary of Foamex International,  Foamex International, Foam Funding

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

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'  equity  (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.

       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).  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.

       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.

Quarterly Period Ended September 30, 1998 Compared to Quarterly
Period Ended September 28, 1997

Results of Operations

       Net sales for the third  quarter of 1998 were $299.8  million as compared
to $233.4  million in the third quarter of 1997, an increase of $66.3 million or
28.4%. Foam Products net sales for the third quarter of 1998 increased to $155.1
million from $89.8  million in the third  quarter of 1997  primarily  due to net
sales from the Crain Acquisition, which occurred in December 1997, and increased
volume from national bedding customers and fabricators.  Carpet Cushion Products
net sales for the third  quarter of 1998  decreased  28.8% to $51.3 million from
$72.0 million in the third quarter of 1997 primarily due to the GFI Transaction,
which occurred on February 27, 1998 (see Note 3), which resulted in General Felt
no longer being  included in Foamex L.P.'s  results of operations  subsequent to
the transaction date, offset by increased net sales from the Crain  Acquisition.
Automotive  Products net sales for the third quarter of 1998 increased  40.6% to
$73.6 million from $52.3  million in the third quarter of 1997  primarily due to
increased  volume  associated  with above  normal  volume to General  Motors and
General  Motor  suppliers  following  the  settlement of the General Motor labor
dispute.  This  above  normal  level of  volume  is not  expected  to  continue.
Technical  Products net sales for the third  quarter of 1998  increased  2.6% to
$19.8 million from $19.3  million in the third 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 14.2% for the
third quarter of 1998 from 16.3% in the third  quarter of 1997  primarily due to
(i) a $2.2 million  increase in cost of goods sold for Foamex L.P.'s  operations
in Mexico,  (ii) operating  inefficiencies  and logistics  costs of $2.5 million
associated  with the sales of juvenile and other consumer  products sold through
mass  merchandisers  and discount  stores,  and (iii) a shift in product mix for
1998 as a result  of the Crain  Acquisition  and the GFI  Transaction  offset by
increased  purchasing  leverage.   Crain's

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

principal product lines, bedding,  furniture and carpet cushion, have inherently
lower gross profit margins than Foamex L.P.'s historical gross profit margins.

       Selling, general and administrative expenses increased primarily due to a
$2.7 million  additional  provision for doubtful  accounts  recorded  during the
third quarter of 1998 and additional  expenses from the Crain operations  offset
by the reduction in selling, general and administrative expenses associated with
the former operations of General Felt.

       Income from  operations  increased to $24.6 million for the third quarter
of 1998 from $22.5 million in the third quarter of 1997. The increase  primarily
reflected the Crain Acquisition, partially offset by the items discussed above.

       Income before  extraordinary loss decreased to $6.6 million for the third
quarter of 1998 as compared to $9.6 million for the third  quarter of 1997.  The
decrease is primarily  due to the increase in income from  operations  discussed
above offset by an increase of  approximately  $4.9 million in interest and debt
issuance expense and an increase of $1.4 million in other income (expense), net,
associated  with  financial and legal advisors used by Foamex  International  in
connection  with the proposed  Merger and foreign  currency losses in Mexico and
Canada.  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.

Year to Date Period Ended September 30, 1998 Compared to Year to Date
Period Ended September 28, 1997

Results of Operations

       Net sales  for the year to date  period  ended  September  30,  1998 were
$871.6  million as compared to $702.4  million for the year to date period ended
September  28, 1997, an increase of $169.1  million or 24.1%.  Foam Products net
sales for the year to date period ended  September 30, 1998  increased to $448.6
million from $259.7 million for the year to date period ended September 28, 1997
primarily  due to the net sales from the Crain  Acquisition,  which  occurred in
December  1997,  and  increased  volume  from  national  bedding  customers  and
fabricators. Carpet Cushion Products net sales for the year to date period ended
September 30, 1998 decreased 24.3% to $162.6 million from $214.9 million for the
year to date period ended September 28, 1997. This decrease was primarily due to
(i) reductions in net sales due to the GFI  Transaction in February 1998 and the
sale of Dalton in October 1997, (ii) reductions in rebond selling prices in 1998
as compared to 1997 and (iii)  changes in product mix.  Automotive  Products net
sales for the year to date period ended  September 30, 1998  increased  16.3% to
$199.3 million from $171.4  million for the year to date period ended  September
28, 1997  primarily  due to increased  volume of laminated  products.  Technical
Products  net  sales  for the  year to date  period  ended  September  30,  1998
increased  8.2% to $61.1  million from $56.4 million for the year to date period
ended September 28, 1997 primarily due to increased net sales volume for felted,
gasketing, and sealing products.

       Gross profit as a percentage of net sales decreased to 15.5% for the year
to date period  ended  September  30, 1998 from 17.9% in the year to date period
ended September 28, 1997 primarily due to (i) a $2.2 million increase in cost of
goods  sold  recorded  during  the  third  quarter  of 1998  for  Foamex  L.P.'s
operations  in Mexico in  connection  with certain  inventory  writedowns;  (ii)
operating inefficiencies and logistics costs of $2.5 million recorded during the
third quarter of 1998  associated  with the sales of juvenile and other consumer
products  sold through mass  merchandisers  and discount  stores;  and (iii) 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.
The 1998 gross profit  percentage was also impacted by Foamex L.P.  carrying the
full    operating    costs   of   both    organizations.    The   Foamex    L.P.
restructuring/consolidation  programs were a favorable factor.

       Income from  operations  increased to $79.0  million for the year to date
period ended  September  30, 1998 from $78.7  million in the year to date period
ended   September  28,  1997.  The  increase   primarily   reflected  the  Crain
Acquisition, partially offset by the items discussed above.

                                       20
<PAGE>
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS

       Income before  extraordinary loss decreased to $26.0 million for the year
to date period  ended  September  30, 1998 as compared to $42.2  million for the
year to date period ended  September 28, 1997. The decrease is primarily due the
decrease in income from  operations  discussed  above,  offset by an increase of
approximately  $15.8  million  in  interest  and debt  issuance  expense  and an
increase of $3.2 million of other income (expense), net, associated with certain
fees and financial and legal advisors used by Foamex International in connection
with the proposed Merger and foreign  currency losses in Mexico and Canada.  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 year to date period ended  September 30, 1998 primarily
relates to the  write-off of debt  issuance  costs with debt  extinguishment  in
connection  with the GFI  Transaction  and the  redemption  of the 9 1/2% senior
secured  notes due 2000 and redeemed in June.  The  extraordinary  loss on early
extinguishment  of debt of  approximately  $45.5 million during the year to date
period  ended  September  28, 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.

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 September 30, 1998 and expects to be in compliance
with the covenants for the foreseeable future.

       Cash and cash  equivalents  decreased  $7.3  million  during 1998 to $2.1
million at September  30, 1998 from $9.4 million at December 28, 1997  primarily
due to an increase in cash used to fund the  operating  assets and  liabilities.
Working  capital  increased  $48.3  million  during  1998 to $174.4  million  at
September 30, 1998 from $126.1  million at December 28, 1997 primarily due to an
increase in net operating assets (defined below) of $24.4 million, a decrease in
current  portion of  long-term  debt of $7.8 million and a net increase in other
current assets and liabilities of $21.9 million. 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 net
increase in other current assets and  liabilities is primarily  associated  with
the timing of payments  for prepaid  expenses  and accrued  liabilities  and the
receipt of cash for other  receivables.  The  increase in net  operating  assets
(comprised of accounts  receivable,  accounts  receivables from related parties,
inventories,  accounts  payable and accounts  payable related  parties) of $24.4
million  during 1998 to $188.5 million at September 30, 1998 from $164.1 million
at December 28, 1997 was  primarily  due to  increases in accounts  receivable -
related party and inventory and decreases in accounts payable,  accounts payable
- - related party and accounts receivable. The decrease in accounts payable and in
accounts payable - related party is primarily due to the timing of payments.

       As of September 30, 1998,  there were $137.0 million of revolving  credit
borrowings under the Credit Facility and approximately  $50.0 million associated
with letters of credit  outstanding  which are supported by the Credit  Facility
with unused  availability of approximately  $13.1 million.  Borrowings by Foamex
Canada Inc. as of  September  30, 1998 were $3.6  million  under  Foamex  Canada
Inc.'s revolving credit agreement with unused availability of approximately $1.7
million.

       Cash flow used for operating activities was $27.5 million for the year to
date period  ended  September  30,  1998 as  compared  to cash  provided of $8.8
million for the year to date period ended  September 28, 1997.  This decrease is
primarily due to changes in the components of working capital  primarily related
to (i) cash used for the

                                       21
<PAGE>
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS

increase in inventory, accounts receivable - related party and other receivables
associated with the timing of receipts and (ii) a reduction in accounts  payable
and accounts payable related party associated with the timing of payments.

       Cash flow used for  investing  activities  decreased to $35.6 million for
the year to date period  ended  September  30, 1998 from $125.1  million for the
year to date period ended  September 28, 1997 primarily due to 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 $55.9 million for
the year to date period ended September 30, 1998 as compared to cash provided of
$96.4 million for the year to date period ended September 28, 1997. The decrease
is due to greater net borrowings  during the year to date period ended September
28, 1997 primarily relating to the June 1997 refinancing plan as compared to net
cash  borrowings  during  the  year to date  period  ended  September  30,  1998
primarily for working  capital needs and to fund  distributions  relating to the
GFI Transaction.

       Certain  credit  agreements and  promissory  notes of Foamex L.P.  and/or
Foamex Carpet  pursuant to which  approximately  $500.0 million of debt has been
issued,  contain  provisions  that  would  result  in the  acceleration  of such
indebtedness  if Trace  Holdings  were to cease  to own at least  30% of  Foamex
International's  outstanding  common  stock.  Similarly,  certain  indentures of
Foamex L.P. and Foamex  Capital  Corporation  relating to  approximately  $248.0
million of senior subordinated notes contain provisions that provide the holders
of such senior  subordinated notes with the right to require the issuers thereof
to repurchase such senior subordinated notes at a price in cash equal to 101% of
the  aggregate  principal  amount  thereof,  plus  accrued  and unpaid  interest
thereon,  if Trace Holdings falls below certain  specified  ownership  levels of
Foamex  International's  common stock and other  persons or groups own a greater
percentage of Foamex  International's  common stock than Trace  Holdings.  Trace
Holdings  has  informed  Foamex  International  that  it  has  substantial  debt
obligations  due at the end of  December  1998 and  currently  does not have the
financial  resources to pay these  obligations.  Trace Holdings  intends to seek
waivers and/or  modifications  of such  indebtedness;  however,  there can be no
assurance  that such waivers  and/or  modifications  will be received.  If Trace
Holdings  were  to  default  on  its   indebtedness  and  the  holders  of  such
indebtedness or other Trace Holdings creditors were to foreclose on or otherwise
attach the Foamex International common stock owned by Trace Holdings, such event
could trigger the acceleration  and put rights described above.  Although Foamex
L.P.'s  management  believes that its debt obligations would be refinanced under
such  circumstances,  there can be no assurance  that it would be able to do so.
Trace Holdings has informed Foamex International that it anticipates that if the
proposed  merger is consummated  it will be able to satisfy or  restructure  its
outstanding obligations.

       Interest Rate Swaps

       In  September  1998,  Foamex L.P.  sold its existing  interest  rate swap
agreement for a net gain of approximately  $1.0 million which is being amortized
over the life of the debt.

       The effect of Foamex L.P.'s  interest rate swap agreements were decreases
in interest and debt  issuance  expense of $0.3 million and $0.5 million for the
quarterly periods ended September 30, 1998 and September 28, 1997, respectively,
and $0.7 million and $2.2 million for the year to date periods  ended  September
30, 1998 and September 28, 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 September 30, 1998 was $3.4 million. In addition, as
of  September  30, 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

                                       22
<PAGE>
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS

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.  uses  multiple  business  information  systems  as  well as
manufacturing support systems that could be impacted by the "Year 2000 problem".
The Year 2000 problem arises from computer programs that have been written using
two digits  rather  than four to  designate  the year.  Date-sensitive  computer
software  may  recognize a date using "00" as the year 1900 rather than the year
2000,  resulting  in  system  failures  or  miscalculations,   which  may  cause
operational disruptions.

       Foamex  L.P.  is in the  process  of the  remediation  of their  business
information  computer  systems.  Foamex  L.P.  is  also  in the  process  of the
conversion  of the former  Crain  systems  to Foamex  L.P.'s  standard  business
information computer systems. The replacement of these systems will increase the
integration  of systems and allow  employees  at  different  locations  to share
financial information and operations  information more effectively.  Remediation
of Foamex L.P. business  information  computer systems and the conversion of the
former Crain systems should be completed in 1998. These systems and software are
Year 2000  compliant,  thus  handling  the  majority of Foamex  L.P.'s Year 2000
business systems requirements.

       Foamex L.P. has a Year 2000 Executive  Sponsor Team with  representatives
of Foamex L.P. The Year 2000  Executive  Sponsor Team is providing  direction to
the Year 2000 Steering Committee within the organization. The Steering Committee
is in the process of  completing  an assessment of the state of readiness of the
Information   Technology   ("IT")  and  non-IT  systems  of  Foamex  L.P.  These
assessments  cover  manufacturing  systems,   including  laboratory  information
systems  and field  instrumentation,  and  significant  third  party  vendor and
supplier systems,  including employee  compensation and benefit plan maintenance
systems.  The  Steering  Committee  is  also in the  process  of  assessing  the
readiness of significant customers and suppliers.

       The Year  2000  assessment  process  for  each  facility  consists  of an
inventory  of Year 2000  sensitive  equipment,  an  assessment  of the impact of
possible  failures,  determination  of the  required  remediation  actions,  and
testing and implementation of solutions. The inventory, assessment,  remediation
and testing phases should be completed in 1998, with fail safe testing and final
implementation  taking  place in  1999.  The  progress  of  these  phases  as of
September 30, 1998 is summarized as follows:

       The total estimated spending of $2.4 million for Foamex L.P. represents a
midpoint of an estimated  range  between $2.1  million and $2.7  million.  These
spending  estimates  will be refined as phases of the  assessment are completed.
Spending is funded by cash  generated  from  operations.  Preliminary  estimates
indicate  that from 25 to 35 percent of the  estimated  costs could  qualify for
capitalization.

       Management  believes that all  significant  systems  controlled by Foamex
L.P.  will be Year  2000  ready in the last  half of 1999.  While  the  Steering
Committee is communicating readiness to third party customers, as requested, and
is assessing the readiness of critical suppliers, there can be no assurance that
third parties with a significant  business  relationship will successfully test,
reprogram,  and replace all of their IT and non-IT systems on a timely

                                       23
<PAGE>
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS

basis.  As part of the  overall  readiness,  Foamex  L.P.  is in the  process of
developing contingency plans in the event of Year 2000 non-compliance of certain
systems or third parties.  Details of such contingency  plans will be determined
after the Steering  Committee has completed its  assessment of both internal and
third party systems and the potential for possible failures.

       There  is  inherent  uncertainty  in the  Year  2000  problem  due to the
possibility of  unanticipated  failures by third party  customers and suppliers.
Accordingly,  Foamex  L.P.  is unable,  at this  time,  to assess the extent and
resulting  materiality  of the  impact of  possible  Year 2000  failures  on its
operations, liquidity or financial position. The Year 2000 assessment process is
expected  to provide  information  that will  significantly  reduce the level of
uncertainty  regarding  the  Year  2000  impact.  Management  believes  that the
completion of the assessment as scheduled will help minimize the  possibility of
any significant disruptions of Foamex L.P.'s operations.

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.

       In June 1998 the Financial Accounting Standards Board issued SFAS No. 133
("SFAS  No.  133"),   "Accounting   for  Derivative   Instruments   and  Hedging
Activities."  SFAS  No.  133  established  new  procedures  for  accounting  for
derivatives  and  hedging  activities  and  supercedes  and  amends a number  of
existing standards.  The statement is effective for fiscal years beginning after
June 15, 1999.

                                       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 ended June 28, 1998.

         The  information  from  Notes  9 and 10 of the  condensed  consolidated
         financial  statements of Foamex L.P. and  subsidiaries  as of September
         30, 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.
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.

                                       25
<PAGE>
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.
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.

                                       26
<PAGE>
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.
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.

                                       27
<PAGE>
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.
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 year to date period ended
            September 30, 1998.
- ----------------------------
(a)  Incorporated   herein  by  reference  to  the  Exhibit  to  Foamex   L.P.'s
     Registration Statement on Form S-1, Registration No. 33-69606.

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

                                       28
<PAGE>

(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.

(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.


                                       29
<PAGE>

(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:

















                                       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:  November 2, 1999                 By:  /s/ George L. Karpinski
                                             -----------------------
                                             George L. Karpinski
                                             Vice President




                                        FOAMEX CAPITAL CORPORATION



Date:  November 2, 1999                 By:   /s/ George L. Karpinski
                                             -----------------------
                                             George L. Karpinski
                                             Vice President



<TABLE> <S> <C>

<ARTICLE>                     5
<CIK>                         0000890081
<NAME>                        Foamex L.P.
<MULTIPLIER>                  1,000
<CURRENCY>                    U.S. Dollars

<S>                                       <C>
<PERIOD-TYPE>                                 9-MOS
<FISCAL-YEAR-END>                          Dec-31-1998
<PERIOD-START>                             Dec-29-1997
<PERIOD-END>                               Sep-30-1998
<EXCHANGE-RATE>                                   1
<CASH>                                        2,112
<SECURITIES>                                      0
<RECEIVABLES>                               151,905
<ALLOWANCES>                                      0
<INVENTORY>                                 130,591
<CURRENT-ASSETS>                            344,098
<PP&E>                                      208,430
<DEPRECIATION>                                    0
<TOTAL-ASSETS>                              769,188
<CURRENT-LIABILITIES>                       169,712
<BONDS>                                     715,231
                             0
                                       0
<COMMON>                                          0
<OTHER-SE>                                 (144,504)
<TOTAL-LIABILITY-AND-EQUITY>                769,188
<SALES>                                     871,564
<TOTAL-REVENUES>                            871,564
<CGS>                                       736,569
<TOTAL-COSTS>                               736,569
<OTHER-EXPENSES>                             56,669
<LOSS-PROVISION>                                  0
<INTEREST-EXPENSE>                           49,186
<INCOME-PRETAX>                              28,075
<INCOME-TAX>                                  2,049
<INCOME-CONTINUING>                          26,026
<DISCONTINUED>                                    0
<EXTRAORDINARY>                              (3,195)
<CHANGES>                                         0
<NET-INCOME>                                 22,831
<EPS-BASIC>                                     0
<EPS-DILUTED>                                     0


</TABLE>


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