FOAMEX L P
10-Q/A, 1999-05-14
PLASTICS FOAM PRODUCTS
Previous: SECTOR STRATEGY FUND V LP, 10-Q, 1999-05-14
Next: GREEN TREE FINANCIAL CORP, 10-Q, 1999-05-14



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549



                                  FORM 10-Q/A-1

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

                  For the quarterly period ended March 29, 1998

                    Commission file numbers 1-11432; 1-11436


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


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


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

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

Indicate  by check mark  whether  the  registrants  (1) have  filed all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant  was required to file such reports) and (2) have been subject to such
filing requirements for the past 90 days. YES X NO

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

The number of shares of Foamex Capital Corporation's common stock outstanding as
of May 15, 1998 was 1,000.

                                  Page 1 of 29
                          Exhibit List on Page 23 of 29
<PAGE>
                                   FOAMEX L.P.
                           FOAMEX CAPITAL CORPORATION

                                      INDEX
                                                                            Page
Part I.  Financial Information:

          Item 1. Financial Statements

           Foamex L.P.

           Condensed Consolidated Statements of Operations - Thirteen
              Week Periods Ended March 29, 1998 and March 30, 1997            3

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

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

           Notes to Condensed Consolidated Financial Statements               6

           Foamex Capital Corporation


           Balance Sheets as of March 29, 1998 and December 28, 1997         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                                                   23

         Exhibit List                                                        23

         Signatures                                                          29

         The Company is filing  this Form  10-Q/A-1  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 first  quarter of 1998 and changes to the  accounting  treatment  of the GFI
Transaction (as defined).  The Company 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 the  Company'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)

                                                      13 Week Periods Ended
                                                      ---------------------
                                                   March 29,           March 30,
                                                     1998                1997 
                                                  ---------           ---------
                                                          (thousands)

NET SALES                                         $ 298,073           $ 229,120

COST OF GOODS SOLD                                  253,165             186,323
                                                  ---------           ---------

GROSS PROFIT                                         44,908              42,797

SELLING, GENERAL AND
   ADMINISTRATIVE EXPENSES                           20,999              15,685
                                                  ---------           ---------

INCOME FROM OPERATIONS                               23,909              27,112

INTEREST AND DEBT ISSUANCE EXPENSE                   16,912              10,704

OTHER INCOME (EXPENSE), NET                            (313)                650
                                                  ---------           ---------

INCOME BEFORE PROVISION FOR INCOME TAXES              6,684              17,058

PROVISION FOR INCOME TAXES                            1,076                 842
                                                  ---------           ---------

INCOME BEFORE EXTRAORDINARY LOSS                      5,608              16,216

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

NET INCOME                                        $   2,485           $  15,537
                                                  =========           =========



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

                                  3
<PAGE>
                     FOAMEX L.P. AND SUBSIDIARIES
           CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)

<TABLE>
<CAPTION>
                                                          March 29,          December 28,
ASSETS                                                       1998                1997  
                                                          ---------           ---------
CURRENT ASSETS:                                                     (thousands)
<S>                                                       <C>                 <C>      
     Cash and cash equivalents                            $   2,972           $   9,405
     Accounts receivable, net                               149,187             174,959
     Inventories                                            111,906             120,299
     Accounts receivable, related party                      15,970               1,680
     Other current assets                                    45,803              45,874
                                                          ---------           ---------
        Total current assets                                325,838             352,217

PROPERTY, PLANT AND EQUIPMENT, NET                          207,133             221,274

COST IN EXCESS OF ASSETS ACQUIRED, NET                      183,925             219,699

DEBT ISSUANCE COSTS, NET                                     15,420              18,889

OTHER ASSETS                                                 24,806              21,989
                                                          ---------           ---------

TOTAL ASSETS                                              $ 757,122           $ 834,068
                                                          =========           =========

LIABILITIES AND PARTNERS' EQUITY (DEFICIT)
CURRENT LIABILITIES:
     Short-term borrowings                                $   5,882           $   6,598
     Current portion of long-term debt                        4,009              12,161
     Accounts payable                                       115,044             121,147
     Accounts payable - related parties                       1,598              11,662
     Accrued interest                                         8,029              10,655
     Other accrued liabilities                               45,463              63,920
                                                          ---------           ---------
        Total current liabilities                           180,025             226,143

LONG-TERM DEBT                                              677,582             726,649

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

OTHER LIABILITIES                                            31,525              37,578
                                                          ---------           ---------

        Total liabilities                                   923,132             990,370
                                                          ---------           ---------

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

PARTNERS' EQUITY (DEFICIT):
     General partners                                      (129,748)           (122,304)
     Limited partners                                            --                  --
     Note receivable from partner                           (18,608)            (16,118)
     Accumulated other comprehensive income                  (7,859)             (8,085)
     Other                                                   (9,795)             (9,795)
                                                          ---------           ---------
        Total partners' equity (deficit)                   (166,010)           (156,302)
                                                          ---------           ---------

TOTAL LIABILITIES AND PARTNERS' EQUITY (DEFICIT)          $ 757,122           $ 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>
                                                                                      13 Week Periods Ended    
                                                                                      ---------------------    
                                                                                  March 29,           March 30,
                                                                                    1998                 1997     
                                                                                  ---------           ---------
OPERATING ACTIVITIES:                                                                      (thousands)
<S>                                                                               <C>                 <C>      
   Net income                                                                     $   2,485           $  15,537
   Adjustments to reconcile net income to net cash provided by operating
       activities:
       Depreciation and amortization                                                  7,251               5,055
       Amortization of debt issuance costs, debt discount and
          debt premium                                                                  247                 703
       Extraordinary loss on extinguishment of debt                                   2,857                 679
       Other operating activities                                                     2,142                 (83)
       Changes in operating assets and liabilities                                  (44,073)             (2,416)
                                                                                  ---------           ---------

          Net cash provided by (used for) operating activities                      (29,091)             19,475
                                                                                  ---------           ---------

INVESTING ACTIVITIES:
   Capital expenditures                                                              (7,115)             (7,363)
   Acquisition, net of cash acquired                                                 (3,321)                 --
   Sale of subsidiaries                                                              (8,971)                 --
   Deposit for defeasence of indebtedness                                            (4,809)                 --
   Purchase of note from partner                                                     (2,490)                 --
   Decrease in restricted cash                                                           --               8,356
   Proceeds from (payments for) note receivable - related party                        (424)                 --
   Other investing activities                                                          (451)                 --
                                                                                  ---------           ---------

          Net cash used for investing activities                                    (27,581)                993
                                                                                  ---------           ---------

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

          Net cash provided by (used for) financing activities                       50,239              (8,779)
                                                                                  ---------           ---------

NET INCREASE (DECREASE) IN CASH
   AND CASH EQUIVALENTS                                                              (6,433)             11,689

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

CASH AND CASH EQUIVALENTS
   AT END OF PERIOD                                                               $   2,972           $  32,657
                                                                                  =========           =========
</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 March 29, 1998 and the
condensed  consolidated  statements of operations  for the thirteen week periods
ended  March  29,  1998  and  March  30,  1997  and the  condensed  consolidated
statements  of cash flows for the thirteen week periods ended March 29, 1998 and
March 30, 1997 have been prepared by Foamex L.P. and  subsidiaries  and have not
been  audited  by Foamex  L.P.'s  independent  accountants.  In the  opinion  of
management,  all adjustments,  consisting only of normal recurring  adjustments,
considered  necessary  for a fair  presentation  of the  consolidated  financial
position, results of operations and cash flows have been included.

       On December 23, 1997, Foamex International Inc. ("Foamex  International")
acquired Crain Industries,  Inc.  ("Crain")  pursuant to a merger agreement with
Crain  Holdings  Corp. for a purchase  price of  approximately  $213.7  million,
including  the  assumption  of debt  with a face  value of  approximately  $98.6
million (and an estimated fair value of approximately  $112.3  million),  Foamex
International  then  contributed  the  assets  of  Crain  subject  to all of its
liabilities  and  indebtedness  to Foamex  L.P.  (the "Crain  Acquisition").  In
addition,   fees  and  expenses  associated  with  the  Crain  Acquisition  were
approximately $13.2 million. (See Note 4).

       Certain  information  and  note  disclosures  normally  included  in  the
financial  statements  prepared in accordance with generally accepted accounting
principles  have been  condensed  or  omitted in  accordance  with the rules and
regulations  of  the  Securities  and  Exchange   Commission.   These  condensed
consolidated  financial  statements  should be read in  conjunction  with Foamex
L.P.'s 1997 consolidated  financial statements and notes thereto as set forth in
Foamex L.P.'s  Annual  Report on Form 10-K/A for the fiscal year ended  December
28, 1997.

2.     RESTATEMENT OF FINANCIAL INFORMATION

       The Company  originally  accounted for the GFI  Transaction  (as defined)
(see Note 3) as a reorganization of companies under common control. As a result,
the  1997 and 1998  accompanying  consolidated  statements  of  operations  were
previously  restated  to exclude the  consolidated  operations  of General  Felt
Industries, Inc. ("General Felt"), and partners' equity (deficit) was charged to
reflect  the net  effect  of this  transaction  as of  December  28,  1997.  The
consolidated  balance sheet as of December 28, 1997 was also restated to exclude
the  consolidated  assets and  liabilities  of General  Felt and reflect  Foamex
L.P.'s investment in General Felt of approximately $103.1 million as a reduction
of partners' equity (deficit). Upon consummation of the GFI Transaction,  Foamex
L.P. recorded an increase in partners' equity (deficit) of approximately  $113.2
million  associated  with the  assumption  of  indebtedness  by Trace  Foam LLC,
related expenses and fees and other matters.  In addition,  Foamex L.P. recorded
the $20.0 million distribution to Foamex International as discussed in Note 3.

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

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

2.     RESTATEMENT OF FINANCIAL INFORMATION (continued)

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

<TABLE>
<CAPTION>
                                                               For the Three Months Ended March 29, 1998  
                                                               -----------------------------------------  
                                                          As Previously                                As
                                                             Reported        Adjustments           Restated  
                                                             --------        -----------           --------  
       Statement of Operations:
<S>                                                           <C>              <C>                 <C>     
         Net sales                                            $284,545         $ 13,528            $298,073
         Cost of goods sold                                    240,982           12,183             253,165
                                                            ----------         --------          ----------
         Gross profit                                           43,563            1,345              44,908
         Selling, general and administrative                    17,766            3,233              20,999
                                                            ----------         --------          ----------
         Income from operations                                 25,797           (1,888)             23,909
         Interest and debt issuance expense                     17,675             (763)             16,912
         Other income (expense), net                              (274)             (39)               (313)
                                                            ----------         --------          ----------
         Income before provision for income taxes                7,848           (1,164)              6,684
         Provision for income taxes                                725              351               1,076
                                                            ----------         --------          ----------
         Income before extraordinary loss                        7,123           (1,515)              5,608
         Extraordinary loss                                     (3,123)               -              (3,123)
                                                            ----------         --------          ----------
         Net income                                         $    4,000         $ (1,515)         $    2,485
                                                            ==========         ========          ==========

       Cash Flows:
         Net cash used for operating activities               $(29,535)       $     444            $(29,091)
         Net cash used for investing activities                (18,016)          (9,565)            (27,581)
         Net cash provided by financing activities              41,541            8,698              50,239
         Net cash at beginning of period                         8,982              423               9,405

                                                                         As of March 29, 1998                    
                                                                         --------------------                    
                                                          As Previously                               As
                                                             Reported        Adjustments           Restated
                                                             --------        -----------           --------
       Balance Sheet:
         Current assets                                       $327,964          $(2,126)           $325,838
         Total assets                                          758,498           (1,376)            757,122
         Current liabilities                                   179,900              125             180,025
         Total liabilities                                     922,466              666             923,132
         Partners' deficit                                    (163,968)          (2,042)           (166,010)

                                                              For the Three Months Ended March 30, 1997  
                                                              -----------------------------------------  
                                                          As Previously                                As
                                                             Reported        Adjustments           Restated  
                                                             --------        -----------           --------  
       Statement of Operations:
         Net sales                                            $194,134          $34,986            $229,120
         Cost of goods sold                                    157,293           29,030             186,323
                                                            ----------         --------          ----------
         Gross profit                                           36,841            5,956              42,797
         Selling, general and administrative                    11,123            4,562              15,685
                                                            ----------         --------          ----------
         Income from operations                                 25,718            1,394              27,112
         Interest and debt issuance expense                     10,666               38              10,704
         Other income (expense), net                               821             (171)                650
                                                            ----------         --------          ----------
         Income before provision for income taxes               15,873            1,185              17,058
         Provision for income taxes                                368              474                 842
                                                            ----------         --------          ----------
         Income before extraordinary loss                       15,505              711              16,216
         Extraordinary loss                                       (679)               -                (679)
                                                            ----------         --------          ----------
         Net income                                         $   14,826         $    711          $   15,537
                                                            ==========         ========          ==========
</TABLE>
                                       7

<PAGE>

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

2.     RESTATEMENT OF FINANCIAL INFORMATION (continued)

<TABLE>
<CAPTION>
                                                              For the Three Months Ended March 30, 1997  
                                                              -----------------------------------------  
                                                          As Previously                               As
                                                             Reported        Adjustments           Restated  
                                                             --------        -----------           --------  
       Cash Flows:
<S>                                                          <C>                <C>               <C>      
         Net cash provided by operating activities           $  22,217          $(2,742)          $  19,475
         Net cash used for investing activities                 (1,578)           2,571                 993
         Net increase in cash                                   11,860             (171)             11,689
         Net cash at beginning of period                        20,632              336              20,968

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

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

       Foamex  L.P.   originally   accounted  for  the  GFI   Transaction  as  a
reorganization  of companies under common control (see Note 2). No gain has been
recognized  on the GFI  Transaction.  The impact of the GFI  Transaction  was an
increase in Foamex L.P.'s partners'  capital  (deficit) of  approximately  $10.1
million,   a  distribution  of  $20.0  million  to  Foamex   International   and
approximately  $1.5 million of fees charged to earnings.  The $129.0  million of
debt  assumed  by  Trace  Foam  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

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

3.     GFI TRANSACTION (continued)

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),  Foamex  International  then  contributed the assets of Crain,
subject to all its liabilities and indebtedness to Foamex L.P. Fees and expenses
associated with the Crain  Acquisition  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 the period presented.

                                               13 Week Period Ended
                                                  March 30, 1997     
                                               --------------------
                                                   (thousands)

          Net sales                                 $306,768
                                                    ========

          Income before extraordinary loss          $ 12,783
                                                    ========

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

5.     INVENTORIES

       Inventories consist of:

                                              March 29,        December 28,
                                                1998              1997      
                                              --------          --------
                                                     (thousands)
          Raw materials and supplies          $ 69,473          $ 75,487
          Work-in-process                       16,561            15,620
          Finished goods                        25,872            29,192
                                              --------          --------
              Total                           $111,906          $120,299
                                              ========          ========

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

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

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

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

          Long-term debt-unrelated parties                              $677,582          $726,649
                                                                        ========          ========

          Long-term debt-related party consists of:

          Foamex/GFI Note                                               $ 34,000          $     --
                                                                        ========          ========
</TABLE>

       Refinancing Associated with Transfer of General Felt Common Stock

       In  connection  with the  transfer of General Felt common stock (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 Trace Foam 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 Senior  Secured  Notes,
(iii) repay $4.8 million of  indebtedness  owed to General  Felt,  (iv) fund the
$20.0 million distribution to Foamex International and (v) pay fees and expenses
of approximately $5.4 million.  Also, this amendment  increased the availability
under the  revolving  credit  facility  from $150.0  million to $200.0  million;
however,  $34.5  million  of this  increase  is used for a letter  of  credit to
support the Foamex/GFI Note.

       Foamex/GFI Note

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

       Principal Payments

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

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

7.       EARLY EXTINGUISHMENT OF DEBT

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

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

8.       RELATED PARTY TRANSACTIONS

       Effective  February  27,  1998,  Foamex  L.P.  entered  into  the  Supply
Agreement (as defined)  (see Note 3) (i) whereby  General Felt may purchase from
Foamex L.P.  finished  prime,  rubber and rebond carpet cushion at the lessor of
cost plus 4.7% or fair market value,  (ii) Foamex L.P. may purchase from General
Felt  nonwoven  textile  fiber  products  at the lessor of cost plus 15% or fair
market  value,  and (iii) either party may purchase from the other trim foam and
other raw  materials  and supplies for the lessor of the price paid for such raw
materials or fair market value.  During the thirteen week period ended March 29,
1998, Foamex sold  approximately  $13.4 million to General Felt under the Supply
Agreement.  Prior to February 27, 1998, Foamex L.P. has sales and purchases with
General  Felt based on an  established  intercompany  transfer  price  which was
adjusted to comply with the transfer pricing regulations of the Internal Revenue
Code, as amended, if necessary.  During the thirteen week period ended March 29,
1998 and March 30, 1997, Foamex L.P. sold approximately  $18.1 million and $35.3
million,   respectively,  to  General  Felt  and  purchased  from  General  Felt
approximately $0.4 million and $0.4 million, respectively.

       In  connection  with the GFI  Transaction  (see Note 3),  Foamex L.P. and
Foamex Carpet entered into a Management  Services  Agreement whereby Foamex L.P.
will provide  certain  administrative  functions on behalf of Foamex Carpet at a
cost basis.  During the thirteen  week period ended March 29, 1998,  Foamex L.P.
received $0.1 million for services provided to Foamex Carpet.

       On February 27, 1998, Foamex L.P. repaid approximately $4.8 million of an
intercompany note payable with General Felt, and the balance was replaced by the
Foamex/GFI  Note.  The  Foamex/GFI  Note  was  retained  by  Trace  Foam  LLC in
connection  with the transfer of General Felt.  For the period from February 27,
1998 to March 29,  1999,  Foamex L.P.  incurred  approximately  $0.2  million of
interest expense on the Foamex/GFI Note (see Note 3).

       Foamex L.P. has a supply  agreement (the "Supply  Agreement") with Foamex
International   pursuant  to  which,  at  the  option  of  Foamex  L.P.,  Foamex
International  will purchase certain raw materials,  which are necessary for the
manufacture of Foamex L.P.'s products,  and resell such materials to Foamex L.P.
at a price equal to net cost plus reasonable out of pocket expenses.  Management
believes that the terms of the Supply Agreement are no less favorable than those
which Foamex L.P. could have obtained from an unaffiliated  third party.  During
the  thirteen-week  periods ended March 29, 1998 and March 30, 1997, Foamex L.P.
purchased  approximately $15.0 million and $11.6 million,  respectively,  of raw
materials under the Supply Agreement.  Effective March 30, 1998, Foamex L.P. has
discontinued utilizing the Supply Agreement to purchase its raw materials.

       Foamex  L.P.  chartered  an  aircraft  (which is owned by a wholly  owned
subsidiary of Foamex International)  through a third party and incurred costs of
approximately  $0.2  million and $0.4 million  during the thirteen  week periods
ended March 29, 1998 and March 30, 1997, respectively.

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

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

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 thirteen week period ended March 29, 1998,
expenditures  in connection with Foamex L.P.'s  compliance with federal,  state,
local and foreign  environmental  laws and  regulations  did not have a material
adverse  effect  on  Foamex  L.P.'s  operations,   financial  position,  capital
expenditures  or  competitive  position.  As of March 29, 1998,  Foamex L.P. has
environmental  accruals of approximately $3.8 million for environmental matters.
In  addition,  as  of  March  29,  1998  Foamex  L.P.  has  net  receivables  of
approximately  $0.6  million  relating  to  indemnification   for  environmental
liabilities.

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

       Foamex L.P. has reported to  appropriate  state  authorities  that it has
found soil and  groundwater  contamination  in excess of state standards at four
facilities and soil  contamination  in excess of state  standards at three other
facilities.  Foamex  L.P.  has  begun  remediation  and  is  conducting  further
investigations  into the extent of the  contamination  at these  facilities and,
accordingly,  the extent of the remediation that may ultimately be required. The
actual cost and the timetable of any such  remediation  cannot be predicted with
any degree of  certainty  at this time.  As of March 29,  1998,  Foamex L.P. has
accruals of approximately $3.3 million for the remaining  potential  remediation
costs for these facilities based on estimates.

       Federal  regulations  require  that by the end of  1998  all  underground
storage tanks  ("USTs") be removed or upgraded in all states to meet  applicable
standards.  Foamex  L.P.  has two USTs that will  require  removal or  permanent
in-place closure by the end of 1998. Due to the age of these tanks,  leakage may
have occurred resulting in soil and possibly groundwater  contamination.  Foamex
L.P. has accrued $0.1 million for the estimated removal and remediation, if any,
associated  with these  USTs.  However,  the full extent of  contamination  and,
accordingly,  the actual cost of such  remediation  cannot be predicted with any
degree of certainty at this time. Foamex L.P. believes that its USTs do not pose
a  significant  risk  of  environmental   liability  because  of  Foamex  L.P.'s
monitoring  practices  for  USTs  and  conditional  approval  for the  permanent
in-place closure for certain USTs. However,  there can be no assurance that such
USTs will not result in significant environmental liability in the future.

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

       Although it is possible that new information or future developments could
require Foamex L.P. to reassess its potential  exposure  relating to all pending
environmental  matters,  including those described herein,  management  believes
that,  based upon all currently  available  information,  the resolution of such
environmental  matters will not have a material  adverse effect on Foamex L.P.'s
operations, financial position, capital expenditures or competitive

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

9.     ENVIRONMENTAL MATTERS (continued)

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 May 15, 1998, Foamex L.P. and Trace  International  Holdings,  Inc.
("Trace Holdings") were two of multiple defendants in actions filed on behalf of
approximately  5,000  recipients  of breast  implants in various  United  States
federal and state courts and one Canadian provincial court, some of which allege
substantial  damages,  but most of which allege unspecified damages for personal
injuries of various types.  Three of these cases seek to allege claims on behalf
of all breast implant  recipients or other allegedly  affected  parties,  but no
class has been approved or certified by the court. In addition, three cases have
been  filed  alleging  claims  on  behalf  of  approximately  700  residents  of
Australia, New Zealand, England, and Ireland. During 1995, Foamex L.P. and Trace
Holdings were granted  summary  judgments  and dismissed as defendants  from all
cases in the  federal  courts  of the  United  States  and the  state  courts of
California.  Appeals for these  decisions  were  withdrawn and the decisions are
final. In addition,  two of the cases filed on behalf of 903 foreign  plaintiffs
were  dismissed on the grounds that the cases could not be brought in the United
States courts. This decision is subject to appeal. Foamex L.P. believes that the
number of suits and  claimants  may increase.  Although  breast  implants do not
contain foam,  certain  silicone gel implants were produced using a polyurethane
foam covering  fabricated by independent  distributors or fabricators  from bulk
foam purchased from Foamex L.P. or Trace Holdings. Neither Foamex L.P. nor Trace
Holdings  recommended,  authorized  or  approved  the use of its foam for  these
purposes.  While it is not feasible to predict or determine the outcome of these
actions,  based on  management's  present  assessment  of the  merits of pending
claims,  after  consultation  with the general  counsel of Trace  Holdings,  and
without  taking into  account  potential  indemnity  from the  manufacturers  of
polyurethane  covered breast implants,  management believes that the disposition
of matters that are pending or that may reasonably be anticipated to be asserted
should  not have a  material  adverse  effect on either  Foamex  L.P.'s or Trace
Holdings' consolidated financial position or results of operations. In addition,
Foamex L.P.  is also  indemnified  by Trace  Holdings  for any such  liabilities
relating to foam manufactured prior to October 1990. Although Trace Holdings has
paid Foamex L.P.'s litigation expenses to date pursuant to such  indemnification
and management  believes Trace Holdings likely will be in a position to continue
to pay such  expenses,  there can be no absolute  assurance  that Trace Holdings
will be able to provide such indemnification.  Based on information available at
this time with  respect to the  potential  liability,  and  without  taking into
account the indemnification provided by Trace Holdings and the coverage provided
by Trace Holdings' and Foamex L.P.'s liability  insurance,  Foamex L.P. believes
that the  proceedings  should not ultimately  result in any liability that would
have a  material  adverse  effect  on  the  financial  position  or  results  of
operations of Foamex L.P. If management's  assessment of Foamex L.P.'s liability
with respect to these actions is  incorrect,  such actions could have a material
adverse effect on Foamex L.P.

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

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

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

                                       13

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

10.    LITIGATION (continued)

       A  sixth  purported  class  action  lawsuit,  Barnett  Stepak  v.  Foamex
International  Inc.,  et al.,  No.  16277,  was filed on or about March 23, 1998
against the same  defendants.  The complaints in the six actions  allege,  among
other things,  that the defendants have violated  fiduciary and other common law
duties  purportedly  owed to Foamex  International's  stockholders in connection
with  Trace   Holdings   proposal  to  acquire  all  of  the  shares  of  Foamex
International's  common stock. The complaints  seek,  among other things,  class
certification,  a declaration  that the defendants have breached their fiduciary
duties  to  the   class,   preliminary   and   permanent   injunctions   barring
implementation  of the proposed  transaction,  rescission of the  transaction if
consummated,  unspecified  compensatory  damages, and costs and attorneys' fees.
Foamex L.P. is not a party to such suit.

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

11.    COMPREHENSIVE INCOME

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

                                                 March 29,         March 30,
                                                   1998              1997
                                                 --------          --------
                                                         (thousands)
Net income                                       $  2,485          $ 15,537
Foreign current translation adjustments               227              (184)
                                                 --------          --------
Total comprehensive income                       $  2,712          $ 15,353
                                                 ========          ========


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


                                                         March 29,  December 28,
                                                           1998        1997
                                                         --------    --------
ASSETS                                                        (thousands)

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

LIABILITIES AND STOCKHOLDER'S EQUITY

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

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

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





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

                                       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  would  not
constitute  such  a  change  of  control.  The  Senior  Subordinated  Notes  are
subordinated in right of payment to all senior  indebtedness  and are pari passu
in right of payment to the 13 1/2% Senior  Subordinated  Notes and approximately
$7.0 million subordinated promissory note.

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

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


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


                                       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 foam  products
industry.  The  following  discussion  should  be read in  conjunction  with the
condensed  consolidated financial statements and related notes thereto of Foamex
L.P.  included in this  report.  Certain  information  in this  report  contains
forward-looking statements and should be read in conjunction with the discussion
regarding  forward-looking  statements  set forth on page five of Foamex  L.P.'s
1997 Annual Report on Form 10-K/A.

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

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

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

       On December 23, 1997, Foamex  International  acquired Crain pursuant to a
merger  agreement  with Crain  Holdings  for a purchase  price of  approximately
$213.7  million,  including  the  assumption  of  debt  with  a  face  value  of
approximately $98.6 million (and an estimated fair value of approximately $112.3

                                       19

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

million).  Foamex  International then contributed the assets of Crain subject to
all of its  liabilities and  indebtedness  to Foamex L.P. In addition,  fees and
expenses associated with the Crain Acquisition are approximately $13.2 million.

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

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

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

Results of Operations

       Net sales for the first  quarter of 1998 were $298.1  million as compared
to $229.1  million in the first quarter of 1997, an increase of $69.0 million or
30.1%. Carpet cushion products net sales for the first quarter of 1998 decreased
(19.3)% to $54.8 million from $67.9  million in the first quarter of 1997.  This
decrease was 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. Carpet
cushion products are exclusively sold to Foamex Carpet.  Cushioning products net
sales for the first quarter of 1998 increased  86.3% to $97.8 million from $52.5
million in the first  quarter of 1997  primarily due to net sales from the Crain
operations  and  increased  volume  to  our  national   bedding   customers  and
fabricators.  Furniture  products  net  sales  for  the  first  quarter  of 1998
increased  36.8% to $43.1  million as compared to net sales of $31.5 million for
the first quarter of 1997 primarily due to net sales from the Crain  operations.
Automotive  products net sales for the first quarter of 1998 increased  10.0% to
$65.7 million from $59.7  million in the first quarter of 1997  primarily due to
increased  volume.  Technical  products net sales for the first  quarter of 1998
increased 20.6% to $21.1 million from $17.5 million in the first quarter of 1997
primarily due to increased net sales volume for felted,  gasketing,  and sealing
products.  Consumer  products net sales for the first quarter of 1998 were $15.6
million.  The consumer  products  category  was  acquired  pursuant to the Crain
Acquisition in December 1997.

       Gross  profit as a  percentage  of net sales  decreased  to 15.1% for the
first quarter of 1998 from 18.7% in the first  quarter of 1997  primarily due to
the shift in product mix for 1998 as a result of the Crain Acquisition.  Crain's
principal product lines, bedding,  furniture and carpet cushion, have inherently
lower gross profit margins than Foamex L.P.'s  historical  gross profit margins.
Also,  the gross profit was lower in the first quarter of 1998 since Foamex L.P.
carried the full individual operating costs of both organizations.

       Income from  operations  was $23.9  million for the first quarter of 1998
compared  to $27.1  million in the first  quarter of 1997  primarily  due to the
increase  in  selling,  general  and  administrative  expenses  of $5.3  million
primarily due to the Crain  Acquisition,  offset in part by an increase in gross
profit of $2.2  million due  primarily to increased  volume  resulting  from the
Crain Acquisition.

       Income before  extraordinary loss decreased to $5.6 million for the first
quarter of 1998 as compared to $16.2 million for the first quarter of 1997.  The
decrease is primarily due to an approximately  $6.2 million increase in interest
and debt issuance expense and $0.8 million of costs associated with the transfer
of General Felt which is included in other income  (expense),  net. The increase
in interest and debt  issuance  expense is primarily due to the debt incurred in
connection  with the Crain  Acquisition  offset by the favorable  effects of the
June 1997 refinancing plan.

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

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

Foamex Capital Corporation ("FCC")

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

Liquidity and Capital Resources

       Foamex L.P.'s operating cash requirements  consist principally of working
capital   requirements,   scheduled   payments  of  principal  and  interest  on
outstanding  indebtedness and capital  expenditures.  Foamex L.P.  believes that
cash flow from operating activities,  cash on hand and periodic borrowings under
the Credit  Facility,  if  necessary,  will be adequate to meet  operating  cash
requirements. The ability to meet the operating cash requirements of Foamex L.P.
could be impaired if Foamex L.P. was to fail to comply with any of the covenants
contained in the Credit Facility and such  noncompliance was not cured by Foamex
L.P. or waived by the lenders.  Foamex L.P. was in compliance with the covenants
in the Credit Facility as of March 29, 1998 and expects to be in compliance with
the covenants for the foreseeable future.

       Cash and cash  equivalents  decreased  $6.4  million  during 1998 to $3.0
million at March 29, 1998 from $9.4 million at December 28, 1997  primarily  due
to a decrease  in  operating  cash  results  and an increase of cash used by the
operating assets and liabilities. Working capital increased $19.7 million during
1998 to $145.8  million at March 29,  1998 from $126.1  million at December  28,
1997 primarily due to changes in net operating  assets (as discussed  below),  a
decrease in current portion of long-term  debt, a decrease in accrued  interest,
and a net  increase in other  current  assets and  liabilities.  The decrease in
current portion of long-term debt and accrued  interest are primarily due to the
assumption of Foamex L.P.'s  long-term debt by Trace Foam 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 the
receipt of cash for other  receivables.  Net  operating  assets and  liabilities
(comprised of accounts  receivable,  accounts  receivables from related parties,
inventories,  accounts payable and accounts  payable related parties)  decreased
$3.7 million during 1998 to $160.4 million at March 29, 1998 from $164.1 million
at December  28, 1997  primarily  due to decreases  in accounts  receivable  and
inventory and decreases in accounts  payable and accounts  payable related party
offset by  increases  in accounts  receivable  related  party.  The  decrease in
accounts  receivable  is primarily  due to the GFI  Transaction  on February 27,
1998.  The decrease in accounts  payable and account  payable  related  party is
primarily due to the timing of payments and the GFI  Transaction on February 27,
1998.

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

       Cash flow used for operating  activities  was $29.1 million for the first
quarter of 1998 as  compared  to cash  provided  of $19.5  million for the first
quarter of 1997.  This decrease is primarily due to (i) a reduction in operating
results, (ii) cash used for an increase in accounts receivable related party and
other  receivables  associated with the timing of receipts and (iii) a reduction
in accounts  payable and accounts  payable  related  party  associated  with the
timing of payments.

       Cash flow used for investing  activities  was $27.6 million for the first
quarter of 1998 as compared to cash flow  provided of $1.0 million for the first
quarter of 1997 primarily due to (i) $9.0 million in connection with the sale of
certain  subsidiaries,  (ii) $7.1 million for capital  expenditures,  (iii) $3.3
million  paid in  connection  with the Crain  Acquisition,  (iv) $2.5 million to
purchase a note  receivable  from  Foamex  International,  and (v) $4.8  million
deposit to defease the senior secured notes.

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

       Cash flow provided by financing activities increased to $50.2 million for
the first quarter of 1998 as compared to cash used of $8.8 million for the first
quarter of 1997. This increase is primarily associated with borrowings under the
revolving loans to fund the operations of Crain during the first quarter of 1998
offset by the $20.0  million  distribution  to  Foamex  International  and other
expenses associated with the GFI Transaction.

       Interest Rate Swaps

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

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

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

Environmental Matters

       Foamex L.P. is subject to extensive and changing  environmental  laws and
regulations.  Expenditures to date in connection  with Foamex L.P.'s  compliance
with  such  laws and  regulations  did not have a  material  adverse  effect  on
operations,  financial position,  capital expenditures or competitive  position.
The  amount  of  liabilities   recorded  by  Foamex  L.P.  in  connection   with
environmental  matters as of March 29, 1998 was $3.8 million. In addition, as of
March  29,  1998  Foamex  L.P.   has  net   receivables   of  $0.6  million  for
indemnification of environmental  liabilities from former owners. Although it is
possible that new information or future  developments  could require Foamex L.P.
to  reassess  its  potential  exposure  to all  pending  environmental  matters,
including  those  described  in the  footnotes  to  Foamex  L.P.'s  consolidated
financial  statements,  management  believes  that,  based  upon  all  currently
available information,  the resolution of all such pending environmental matters
will not have a material adverse effect on Foamex L.P.'s  operations,  financial
position, capital expenditures or competitive position.

Inflation and Other Matters

       There was no significant  impact on Foamex L.P.'s  operations as a result
of  inflation  during  the  periods  presented.  In some  circumstances,  market
conditions or customer  expectations may prevent Foamex L.P. from increasing the
price of its products to offset the inflationary pressures that may increase its
costs in the future.

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

                                       21

<PAGE>

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

Year 2000 Compliance

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

New Accounting Standards

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

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

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


                                       22
<PAGE>
PART II - OTHER INFORMATION

Item 1.  Legal Proceedings.

         Reference is made to the description of the legal proceedings contained
         in the Foamex  L.P.  Annual  Report on Form  10-K/A for the fiscal year
         ended December 28, 1997.

         The  information  from  Notes  8 and 9 of  the  condensed  consolidated
         financial  statements of Foamex L.P. and  subsidiaries  as of March 29,
         1998 (unaudited) is incorporated herein by reference.

Item 2.  Changes in Securities.

         None.

Item 3.  Defaults Upon Senior Securities.

         None.

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

         None.

Item 5.  Other Information.

         None.

Item 6.  Exhibits and Financial Statement Schedules.

         (a)  Exhibits

2.1(x)        -  Transfer  Agreement,  dated as of  February  27,  1998,  by and
              between Trace Foam LLC 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.

                                       23

<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.

                                       24

<PAGE>

4.4.20(p)     - Subsidiary Security  Agreement,  dated as of June 12, 1997, made
              by FCC in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.21(r)     - Foamex  Pledge  Agreement,  dated as of June 12,  1997,  made by
              Foamex L.P. in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.22(w)     - First Amendment to Foamex Pledge Agreement, dated as of December
              23,  1997,  by Foamex  L.P.  in favor of Citicorp  USA,  Inc.,  as
              Collateral Agent.
4.4.23(w)     - First  Amendment  to  Foamex  Security  Agreement,  dated  as of
              December 23, 1997, by Foamex L.P. in favor of Citicorp USA,  Inc.,
              as Collateral Agent.
4.4.24(w)     - First Amendment to Foamex Patent Agreement, dated as of December
              23,  1997,  by Foamex  L.P.  in favor of Citicorp  USA,  Inc.,  as
              Collateral Agent.
4.4.25(w)     - First  Amendment to Trademark  Security  Agreement,  dated as of
              December 23, 1997, by Foamex L.P. in favor of Citicorp USA,  Inc.,
              as Collateral Agent.
4.4.26(w)     -  Acknowledgment  of  Guaranty  by  each of the  guarantors  to a
              Guaranty dated June 12, 1997 in favor of Citicorp USA, Inc.
4.4.27(w)     - First  Amendment to Pledge  Agreement,  dated as of December 23,
              1997, by pledgors in favor of Citicorp USA, Inc.
4.4.28(w)     - Crain Industries  Guaranty,  dated as of December 23, 1997, made
              by Crain in favor of Citicorp USA, Inc.
4.4.29(x)     -  Partnership  Pledge  Agreement,  dated as of February 27, 1998,
              made by Foamex  International  and FMXI in favor of Citicorp  USA,
              Inc., as Collateral Agent.
4.6(j)        -  Commitment  letter,  dated July 9, 1996,  from The Bank of Nova
              Scotia to Foamex Canada Inc.
4.7(a)        - Subordinated  Promissory  Note,  dated as of May 6, 1993, in the
              original principal amount of $7,014,864 executed by Foamex L.P. to
              John Rallis ("Rallis").
4.8(a)        - Marely Loan Commitment Agreement, dated as of December 14, 1993,
              by and between Foamex L.P. and Marely s.a. ("Marely").
4.9(a)        - DLJ Loan Commitment Agreement, dated as of December 14, 1993, by
              and between Foamex L.P. and DLJ Funding, Inc. ("DLJ Funding").
4.10(p)       - Promissory Note, dated June 12, 1997, in the aggregate principal
              amount of $5,000,000, executed by Trace Holdings to Foamex.
4.10.1(p)     - Promissory Note, dated June 12, 1997, in the aggregate principal
              amount of $4,794,828, executed by Trace Holdings to Foamex.
4.11.1(x)     - Promissory Note of Foamex L.P. in favor of Trace Foam LLC in the
              principal amount of $34 million, dated February 27, 1998.
10.1.1(p)     - Amendment to Master Agreement, dated as of June 5, 1997, between
              Citibank, N.A. and Foamex.
10.1.2(p)     -  Amended  confirmation,  dated  as of  June  13,  1997,  between
              Citibank, N.A. and Foamex L.P.
10.1.3(w)     - Amended  confirmation,  dated as of  February  2, 1998,  between
              Citibank, N.A. and Foamex L.P.
10.2(h)       -  Reimbursement  Agreement,  dated as of March 23, 1993,  between
              Trace Holdings and General Felt.
10.3(h)       - Shareholder Agreement,  dated December 31, 1992, among Recticel,
              s.a.  ("Recticel"),  Recticel  Holding  Noord B.V.,  Foamex  L.P.,
              Beamech Group Limited,  LME-Beamech,  Inc., James Brian Blackwell,
              and Prefoam AG relating to foam technology sharing arrangement.
10.4.1(k)     - Asset Transfer  Agreement,  dated as of October 2, 1990, between
              Trace  Holdings  and Foamex (the "Trace  Holdings  Asset  Transfer
              Agreement").
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.

                                       25

<PAGE>

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

                                       26

<PAGE>

27            - Amended  Financial  Data Schedule for the period ended March 29,
              1998.
27.1          - Amended  Financial  Data Schedule for the period ended March 30,
              1997.
- ----------------------------

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


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

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

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

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

(f)    Intentionally omitted.

(g)    Intentionally omitted.

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

(i)    Intentionally omitted.

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

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

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

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

(n)    Intentionally omitted.

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

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

(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.

                                       27

<PAGE>

(t)    Intentionally omitted.

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

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

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

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

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

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

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

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

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

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

                                       28
<PAGE>


                                   SIGNATURES


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



                                               FOAMEX L.P.

                                               By:  FMXI, INC.
                                               General Partner


Date:  May 14, 1999                            By: /s/ John A. Feenan         
                                                   -----------------------------
                                                   John A. Feenan
                                                   Executive Vice President and
                                                   Chief Financial Officer




                                               FOAMEX CAPITAL CORPORATION



Date:  May 14, 1999                            By:  /s/ John A. Feenan         
                                                   -----------------------------
                                                   John A. Feenan
                                                   Vice President, Treasurer and
                                                   Chief Financial Officer






                                       29

<TABLE> <S> <C>

<ARTICLE> 5
<RESTATED>
<CIK> 0000890080
<NAME> FOAMEX L.P.
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                                 3-mos
<FISCAL-YEAR-END>                          Dec-31-1998
<PERIOD-START>                             Dec-29-1997
<PERIOD-END>                               Mar-29-1998
<EXCHANGE-RATE>                                   1
<CASH>                                        2,972
<SECURITIES>                                      0
<RECEIVABLES>                               149,187
<ALLOWANCES>                                      0
<INVENTORY>                                 111,906
<CURRENT-ASSETS>                            325,838
<PP&E>                                      207,133
<DEPRECIATION>                                    0
<TOTAL-ASSETS>                              757,122
<CURRENT-LIABILITIES>                       180,025
<BONDS>                                     711,582
                             0
                                       0
<COMMON>                                          0
<OTHER-SE>                                 (166,010)
<TOTAL-LIABILITY-AND-EQUITY>                757,122
<SALES>                                     298,073
<TOTAL-REVENUES>                            298,073
<CGS>                                       253,165
<TOTAL-COSTS>                               253,165
<OTHER-EXPENSES>                             20,999
<LOSS-PROVISION>                                  0
<INTEREST-EXPENSE>                           16,912
<INCOME-PRETAX>                               6,684
<INCOME-TAX>                                  1,076
<INCOME-CONTINUING>                           5,608
<DISCONTINUED>                                    0
<EXTRAORDINARY>                              (3,123)
<CHANGES>                                         0
<NET-INCOME>                                  2,485
<EPS-PRIMARY>                                     0
<EPS-DILUTED>                                     0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<RESTATED>
<CIK> 0000890080
<NAME> FOAMEX L.P.
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                                 3-mos
<FISCAL-YEAR-END>                          Dec-28-1997
<PERIOD-START>                             Dec-30-1996
<PERIOD-END>                               Mar-30-1997
<EXCHANGE-RATE>                                   1
<CASH>                                        9,405
<SECURITIES>                                      0
<RECEIVABLES>                               174,959
<ALLOWANCES>                                      0
<INVENTORY>                                 120,299
<CURRENT-ASSETS>                            352,217
<PP&E>                                      221,274
<DEPRECIATION>                                    0
<TOTAL-ASSETS>                              834,068
<CURRENT-LIABILITIES>                       226,143
<BONDS>                                     726,649
                             0
                                       0
<COMMON>                                          0
<OTHER-SE>                                 (156,302)
<TOTAL-LIABILITY-AND-EQUITY>                834,068
<SALES>                                     229,120
<TOTAL-REVENUES>                            229,120
<CGS>                                       186,323
<TOTAL-COSTS>                               186,323
<OTHER-EXPENSES>                             15,685
<LOSS-PROVISION>                                  0
<INTEREST-EXPENSE>                           10,704
<INCOME-PRETAX>                              17,058
<INCOME-TAX>                                    842
<INCOME-CONTINUING>                          16,216
<DISCONTINUED>                                    0
<EXTRAORDINARY>                                (679)
<CHANGES>                                         0
<NET-INCOME>                                 15,537
<EPS-PRIMARY>                                     0
<EPS-DILUTED>                                     0
        

</TABLE>


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