FOAMEX INTERNATIONAL INC
10-Q, 1997-08-13
PLASTICS FOAM PRODUCTS
Previous: PRT FUNDING CORP, 10-Q, 1997-08-13
Next: MONTEREY PASTA CO, 10-Q, 1997-08-13




                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM 10-Q


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

                  For the quarterly period ended June 29, 1997

                         Commission file number 0-22624



                            FOAMEX INTERNATIONAL INC.
             (Exact name of registrant as specified in its charter)




       Delaware                                               05-0473908
(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 registrant (1) has 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)  has  been  subject  to such  filing
requirements for the past 90 days. YES X NO

The number of shares of the registrant's  common stock  outstanding as of August
8, 1997 was 24,957,680.

                                  Page 1 of 29
                          Exhibit List on Page 22 of 29

                                       1
<PAGE>

                            FOAMEX INTERNATIONAL INC.

                                      INDEX
                                                                          Page

Part I.   Financial Information:

          Item 1.  Financial Statements

            Condensed Consolidated Statements of Operations - Thirteen
               Week and  Twenty-Six  Week Periods  Ended June 29, 1997
               and June 30, 1996                                            3

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

            Condensed   Consolidated   Statements   of  Cash  Flows  -
               Twenty-Six  Week  Periods  Ended June 29, 1997 and June
               30, 1996                                                     5

            Notes to Condensed Consolidated Financial Statements            6

          Item 2. Management's  Discussion and Analysis of Financial
               Condition and Results of Operations                         15

Part II.  Other Information                                                21

          Exhibit List                                                     22

          Signatures                                                       29


                                        2
<PAGE>

PART I.  FINANCIAL INFORMATION
ITEM 1.  FINANCIAL STATEMENTS

                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
<TABLE>
<CAPTION>
                                           13 Week Periods Ended         26 Week Periods Ended
                                          June 29,        June 30,      June 29,       June 30,
                                            1997            1996          1997           1996
                                                    (thousands except per share data)
<S>                                      <C>            <C>            <C>            <C>      
NET SALES                                $ 239,887      $ 240,447      $ 469,007      $ 459,578

COST OF GOODS SOLD                         195,107        202,280        381,430        385,380
                                         ---------      ---------      ---------      ---------

GROSS PROFIT                                44,780         38,167         87,577         74,198

SELLING, GENERAL AND
   ADMINISTRATIVE EXPENSES                  16,100         13,752         32,087         27,722
                                         ---------      ---------      ---------      ---------

INCOME FROM OPERATIONS                      28,680         24,415         55,490         46,476

INTEREST AND DEBT ISSUANCE EXPENSE          13,474         13,045         27,442         25,948

OTHER INCOME, NET                              448            299          1,086            502
                                         ---------      ---------      ---------      ---------

INCOME FROM CONTINUING OPERATIONS
   BEFORE PROVISION FOR INCOME TAXES        15,654         11,669         29,134         21,030

PROVISION FOR INCOME TAXES                   6,184          5,064         11,528          8,582
                                         ---------      ---------      ---------      ---------

INCOME FROM CONTINUING OPERATIONS            9,470          6,605         17,606         12,448

LOSS FROM DISCONTINUED OPERATIONS,
   NET OF INCOME TAX BENEFITS                   --        (38,312)            --        (38,018)

EXTRAORDINARY LOSS ON EARLY
   EXTINGUISHMENT OF DEBT,
   NET OF INCOME TAXES                     (42,189)            --        (42,599)            --
                                         ---------      ---------      ---------      ---------

NET INCOME (LOSS)                        $ (32,719)     $ (31,707)     $ (24,993)     $ (25,570)
                                         =========      =========      =========      =========

EARNINGS (LOSS) PER SHARE:

CONTINUING OPERATIONS                    $    0.37      $    0.26      $    0.68      $    0.48
DISCONTINUED OPERATIONS                         --          (1.50)            --          (1.47)
EXTRAORDINARY LOSS                           (1.64)            --          (1.64)            --
                                         ---------      ---------      ---------      ---------
EARNINGS (LOSS) PER SHARE                $   (1.27)     $   (1.24)     $   (0.96)     $   (0.99)
                                         =========      =========      =========      =========

WEIGHTED AVERAGE NUMBER
   OF SHARES OUTSTANDING                    25,755         25,619         25,908         25,784
                                         =========      =========      =========      =========
</TABLE>

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

                                        3
<PAGE>

                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
                CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)
<TABLE>
<CAPTION>
ASSETS                                                                        June 29, 1997   December 29, 1996

CURRENT ASSETS:                                                                         (thousands)
<S>                                                                             <C>               <C>      
      Cash and cash equivalents                                                 $   7,362         $  22,203
      Accounts receivable, net                                                    137,101           126,573
      Inventories                                                                 106,723           102,610
      Other current assets                                                         53,083            55,718
                                                                                ---------         ---------
          Total current assets                                                    304,269           307,104

PROPERTY, PLANT AND EQUIPMENT, NET                                                203,105           195,373

COST IN EXCESS OF ASSETS ACQUIRED, NET                                             81,232            82,471

DEBT ISSUANCE COSTS, NET                                                           18,428            18,628

DEFERRED INCOME TAXES                                                              24,111                --

OTHER ASSETS                                                                       16,280            16,270
                                                                                ---------         ---------

TOTAL ASSETS                                                                    $ 647,425         $ 619,846
                                                                                =========         =========

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
CURRENT LIABILITIES:
      Short-term borrowings                                                     $   3,960         $   3,692
      Current portion of long-term debt                                             9,121            14,505
      Accounts payable                                                             78,905            84,930
      Accrued interest                                                              3,225             9,012
      Other accrued liabilities                                                    62,685            58,384
                                                                                ---------         ---------
          Total current liabilities                                               157,896           170,523
                                                                                ---------         ---------

LONG-TERM DEBT                                                                    547,348           483,344
                                                                                ---------         ---------

OTHER LIABILITIES                                                                  29,226            24,082
                                                                                ---------         ---------

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

STOCKHOLDERS' EQUITY (DEFICIT):
      Preferred Stock, par value $1.00 per share:
          Authorized 5,000,000 shares - none issued                                    --                --
      Common Stock, par value $.01 per share:
          Authorized 50,000,000 shares, Issued 26,908,680 and 26,753,262
          shares, respectively; Outstanding 25,098,280 and 25,198,862
          shares, respectively                                                        269               267
      Additional paid-in capital                                                   85,743            84,579
      Retained earnings (accumulated deficit)                                    (146,653)         (120,174)
      Other                                                                        (9,481)           (9,312)
                                                                                ---------         ---------
                                                                                  (70,122)          (44,640)

      Common Stock held in treasury, at cost; 1,810,400 shares at
          June 29, 1997 and 1,554,400 Shares at December 29, 1996                 (16,923)          (13,463)
                                                                                ---------         ---------

          Total stockholders' equity (deficit)                                    (87,045)          (58,103)
                                                                                ---------         ---------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)                            $ 647,425         $ 619,846
                                                                                =========         =========
</TABLE>
          The accompanying notes are an integral part of the condensed
                       consolidated financial statements.

                                        4
<PAGE>

                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
<TABLE>
<CAPTION>
                                                                                            26 Week Periods Ended
                                                                                          June 29,           June 30,
                                                                                            1997               1996
                                                                                                 (thousands)
OPERATING ACTIVITIES:
<S>                                                                                      <C>               <C>       
   Net income (loss)                                                                     $ (24,993)        $ (25,570)
   Adjustments to reconcile net income to net cash
      provided by operating activities:
      Depreciation and amortization                                                         10,815            11,322
      Amortization of debt issuance costs and debt discount                                  6,847             6,765
      Extraordinary loss                                                                    42,599                --
      Loss from discontinued operations                                                         --            38,018
      Other operating activities                                                              (565)             (581)
      Changes in operating assets and liabilities, net of discontinued operations          (38,334)          (15,559)
                                                                                         ---------         ---------

      Net cash provided by (used for) continuing operations                                 (3,631)           14,395
      Net cash provided by discontinued operations                                              --             7,588
                                                                                         ---------         ---------
      Net cash provided by (used for) operating activities                                  (3,631)           21,983
                                                                                         ---------         ---------

INVESTING ACTIVITIES:
   Capital expenditures                                                                    (16,432)           (7,798)
   Decrease in restricted cash                                                              12,143                --
   Other investing activities                                                                   35             1,399
   Discontinued operations investing activities                                                 --            (1,825)
                                                                                         ---------         ---------

      Net cash used for investing activities                                                (4,254)           (8,224)
                                                                                         ---------         ---------

FINANCING ACTIVITIES:
   Net proceeds from short-term borrowings                                                     256             1,968
   Proceeds from revolving loans                                                            49,000                --
   Proceeds from long-term debt                                                            453,500                --
   Repayments of long-term debt                                                           (450,026)           (4,721)
   Premiums and costs associated with debt extinguishment                                  (42,562)               --
   Debt issuance costs                                                                     (14,746)               --
   Purchase of treasury stock                                                               (1,890)           (4,861)
   Other financing activities                                                                 (488)                3
   Discontinued operations financing activities                                                 --            (7,028)
                                                                                         ---------         ---------

      Net cash used for financing activities                                                (6,956)          (14,639)
                                                                                         ---------         ---------

NET DECREASE IN CASH AND
   CASH EQUIVALENTS                                                                        (14,841)             (880)

CASH AND CASH EQUIVALENTS
   AT BEGINNING OF PERIOD                                                                   22,203             3,322
                                                                                         ---------         ---------

CASH AND CASH EQUIVALENTS
   AT END OF PERIOD                                                                      $   7,362         $   2,442
                                                                                         =========         =========
</TABLE>

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

                                        5
<PAGE>

                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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

       On June 12, 1997, the Company substantially  completed a refinancing plan
(the  "Refinancing  Plan") that included the  refinancing  of certain  long-term
indebtedness  to reduce the  Company's  interest  expense and improve  financing
flexibility.  In connection with the  Refinancing  Plan,  Foamex L.P.  purchased
approximately  $342.3 million of aggregate  principal  amount of its public debt
and  approximately  $116.7 million of aggregate  principal  amount of Foamex-JPS
Automotive  L.P.'s  ("FJPS")  senior secured  discount  debentures due 2004 (the
"Discount Debentures") and repaid $5.2 million of term loan borrowings under its
old credit facility.  The Company  incurred an  extraordinary  loss on the early
extinguishment  of debt associated with the  Refinancing  Plan of  approximately
$42.0 million (net of income taxes). (See Note 5 below for further  discussion.)
The  Refinancing  Plan was funded by $347.0  million of  borrowings  under a new
$480.0 million credit facility (the "New Credit  Facility") and the net proceeds
from the  issuance  of $150.0  million of 9 7/8% senior  subordinated  notes due
2007.

       In addition,  the Company  intends to call for  redemption  on October 1,
1997  approximately   $26.0  million  of  the  approximately  $30.0  million  of
outstanding  public debt that was not tendered as part of the Refinancing  Plan.
The  redemption  is expected to be funded with  borrowings  under the New Credit
Facility.  In connection with this  redemption,  the Company expects to incur an
extraordinary  loss on the early  extinguishment  of debt of approximately  $1.6
million (net of income taxes) in the fourth quarter of 1997.

       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  the
Company's 1996 consolidated  financial statements and notes thereto as set forth
in the Company's  Annual Report on Form 10-K for the fiscal year ended  December
29, 1996.

2. DISCONTINUED OPERATIONS

       On December 11, 1996, the Company  completed the sale of its  partnership
interests  in  JPS  Automotive  L.P.  ("JPS  Automotive")  for a sale  price  of
approximately  $220.1  million  including  $200.1  million  of JPS  Automotive's
indebtedness. The sale is subject to a post-closing adjustment which is expected
to be finalized  during 1997. The sale included the net assets of the automotive
textiles business segment.  During 1996, the Company sold the outstanding common
stock  of  Perfect  Fit  Industries,   Inc.   ("Perfect  Fit"),  a  wholly-owned
subsidiary,  for an adjusted sale price of approximately $44.2 million. The sale
included the net assets of the home comfort products business segment.

                                       6

<PAGE>

                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)


2. DISCONTINUED OPERATIONS (continued)

       The  Company's  condensed  consolidated  financial  statements  have been
restated  to  reflect  the  discontinuation  of the home  comfort  products  and
automotive  textile  business  segments.  In addition to the  interest  and debt
issuance  expense of JPS  Automotive,  interest  and debt  issuance  expense was
allocated to discontinued  operations  based on the estimated debt to be retired
from the net proceeds from the sale of Perfect Fit and JPS Automotive. A summary
of the operating results for the discontinued operations is as follows:
<TABLE>
<CAPTION>

                                                                   Thirteen Week       Twenty-Six Week
                                                                   Period Ended         Period Ended
                                                                   June 30, 1996 (1)   June 30, 1996 (1)
                                                                             (thousands)
<S>                                                                   <C>               <C>     
       Net sales                                                      $107,684          $207,765
       Gross profit                                                     17,555            34,454
       Income from operations                                            8,130            16,476
       Interest and debt issuance expense                                6,841            13,804
       Loss on disposal of discontinued operations                     (39,297)          (39,297)
       Other expense                                                       759             1,068
       Loss from discontinued operations before
           provision for income taxes                                  (38,767)          (37,693)
       Provision (benefit) for income taxes                               (455)              325
       Loss from discontinued operations, net of income taxes          (38,312)          (38,018)
</TABLE>

(1)  The Company's discontinued operations includes the operations of Perfect
     Fit and JPS Automotive.

3. INVENTORIES

       The components of inventories consist of:

                                            June 29,        December 29,
                                              1997              1996
                                                   (thousands)
       Raw materials and supplies           $59,070           $61,559
       Work-in-process                       17,305            13,453
       Finished goods                        30,348            27,598
                                           --------          --------

       Total                               $106,723          $102,610
                                           ========          ========

4. EARNINGS (LOSS) PER SHARE

       Earnings  (loss) per share is  calculated  by dividing  net income by the
weighted average shares of common stock  outstanding.  Common stock  equivalents
have been included in the weighted  average  shares of common stock  outstanding
for 1997 and 1996.

       In  February  1997,  the  Financial  Accounting  Standards  Board  issued
Statement of Financial  Accounting  Standards  ("SFAS") No. 128,  "Earnings  Per
Share".  SFAS No. 128 specifies  new standards  designed to improve the earnings
per share ("EPS")  information  provided in financial  statements by simplifying
the existing computational guidelines, revising the disclosure requirements, and
increasing the comparability of EPS data on an international  basis. Some of the
changes made to simplify the EPS computations include: (i) eliminating the


                                       7
<PAGE>

                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)


4. EARNINGS (LOSS) PER SHARE (continued)

presentation  of primary EPS and replacing it with basic EPS, with the principal
difference  being that common stock  equivalents are not considered in computing
basic EPS, (ii)  eliminating  the modified  treasury  stock method and the three
percent materiality provision and (iii) revising the contingent share provisions
and the supplemental EPS data requirements. Under the provisions of SFAS No.128,
the Company would have reported the following net loss per share information:

<TABLE>
<CAPTION>
                                                        13 Week Periods Ended           26 Week Periods Ended

                                                        June 29,         June 30,       June 29,        June 30,
                                                          1997              1996           1997            1996
                                                                     (thousands except per share data)

<S>                                                    <C>             <C>           <C>               <C>
        Basic loss per share                           $  (1.29)     $  (1.25)      $  (0.99)        $  (1.00)
                                                       ========      ========       ========         ======== 
        Weighted average shares outstanding              25,298        25,388         25,304           25,553
                                                       ========      ========       ========         ======== 
        Fully diluted loss per share                   $  (1.26)     $  (1.24)      $  (0.96)        $  (1.00)
                                                       ========      ========       ========         ======== 
        Weighted average shares outstanding              25,872        25,667         26,128           25,694
                                                       ========      ========       ========         ======== 
</TABLE>


5.     LONG-TERM DEBT

       Long-term debt consists of:
<TABLE>
<CAPTION>
                                                                                  June 29,        December 29,
                                                                                    1997               1996
                                                                                          (thousands)
<S>                                                                              <C>               <C>   
       9-7/8% senior subordinated notes due 2007 (1)                              $150,000          $     --
       Foamex L.P. term loans (7.95% interest rate
           at June 29, 1997) (2)                                                   298,000                --
       Foamex L.P. revolving loan (7.65% interest rate
           at June 29, 1997) (3)                                                    49,000                --
       9 1/2% senior secured notes due 2000 (4)                                      4,523           106,793
       11 1/4% senior notes due 2002 (4)                                             5,825           141,400
       11 7/8% senior subordinated debentures due 2004 (net of
           unamortized debt discount of $119 and $769) (4)                          20,224           125,056
       Senior secured discount debentures due 2004, Series B
           (net of unamortized debt discount of $35,864) (5)                            --            80,881
       11 7/8% senior subordinated debentures due 2004, Series B (6)                    45             7,000
       Industrial revenue bonds (7)                                                  7,000             7,000
       Foamex L.P. term loan (8.54% interest rate as of
           December 29, 1996) (7)                                                       --            11,000
       Subordinated note (net of debt discount of $1,047 and $1,198) (7)             5,968             5,817
       Other                                                                        15,884            12,902
                                                                                  --------          --------

                                                                                   556,469           497,849

       Less current portion                                                          9,121            14,505
                                                                                  --------          --------

       Long-term debt                                                             $547,348          $483,344
                                                                                  ========          ========
</TABLE>

                                       8
<PAGE>

                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)


5. LONG-TERM DEBT (continued)

(1)  Subsidiary debt of Foamex L.P. and Foamex Capital Corporation ("FCC")
     (together the "Issuers") and guaranteed by General Felt Industries, Inc.
     ("General Felt"), Foamex Fibers, Inc. ("Foamex Fibers") and all other 
     current and future domestic subsidiaries of the Issuers.

(2)  Subsidiary debt of Foamex L.P. and guaranteed by the Company, General Felt
     and Foamex Fibers.

(3)  Subsidiary debt of Foamex L.P. and General Felt and guaranteed by the
     Company and Foamex Fibers.

(4)  Subsidiary debt of the Issuers and guaranteed by the Company and General
     Felt.

(5)  Subsidiary debt of FJPS and Foamex-JPS Capital Corporation and guaranteed
     by the Company.

(6)  Subsidiary debt of the Issuers and guaranteed by General Felt.

(7)  Subsidiary debt of Foamex L.P.

        Term Loans and Revolving Loan

       On June 12, 1997, Foamex L.P. entered into the New Credit Facility with a
group of banks that provides for term loans of up to $330.0 million which expire
from June 2003 to June 2006 and up to $150.0  million under a revolving  line of
credit which  expires in June 2003.  In connection  with the  Refinancing  Plan,
Foamex L.P. entered into term loans of $298.0 million and borrowed $49.0 million
under the revolving line of credit.

        The term  loans  are  comprised  of a (i) term A loan  ("Term  A") which
provides up to $120.0 million of borrowings of which Foamex L.P.  borrowed $88.0
million in connection with the Refinancing  Plan, (ii) term B loan ("Term B") of
$110.0 million and (iii) term C loan ("Term C") of $100.0 million. The remaining
$32.0 million  available  under the Term A is restricted and can only be used by
Foamex  L.P.  to retire its public  debt not  tendered  in  connection  with the
Refinancing Plan with such unused availability terminating June 15, 1998.

        Borrowings  under  the  New  Credit  Facility  are   collateralized   by
substantially  all of the assets of Foamex L.P.,  General Felt and Foamex Fibers
on a pari passu basis with the 9 1/2% senior secured notes due 2000, the 11 1/4%
senior  notes  due 2002 and the  industrial  revenue  bonds  (collectively,  the
"Notes");  however,  the rights of the  holders of the  applicable  issue of the
Notes to receive  payment upon the  disposition of the collateral  securing such
issue of Notes has been preserved.

       Pursuant  to the terms of the New Credit  Facility,  borrowed  funds will
bear interest at a floating rate equal to an applicable margin, as defined, plus
the higher of (i) the base rate of The Bank of Nova Scotia,  in effect from time
to time,  or (ii) a rate that is equal to 0.5% per annum plus the federal  funds
rate in effect  from time to time.  The  applicable  margin is  determined  by a
calculation  of the total net debt to EBDAIT  ratio,  as defined,  and can range
from no margin up to 1.125%  per  annum  for Term A and  revolving  loans,  from
0.875%  per annum to 1.375%  per annum for Term B and from  1.125%  per annum to
1.625%  per annum for Term C. At the  option of  Foamex  L.P.,  portions  of the
outstanding loans under the New Credit Facility are convertible into LIBOR based
loans which bear interest at a floating  rate equal to an applicable  margin for
LIBOR  based  loans,  as  defined,  plus the  average  LIBOR,  as  defined.  The
applicable  margin for LIBOR based loans is a rate that will generally equal the
applicable margin (discussed above) plus 1.0% per annum.

                                       9

<PAGE>

                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)


5. LONG-TERM DEBT (continued)

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

        The Senior  Subordinated  Notes were issued by Foamex L.P.  and FCC in a
private placement under Rule 144A of the Securities Act of 1933, as amended,  on
June 12, 1997 in connection with the 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 redemption.
The Senior Subordinated Notes are subordinated in right of payment to all senior
indebtedness  and are pari  passu in right of  payment  to two  issues of senior
subordinated   debentures  due  2004  and  the  subordinated  note.  The  Senior
Subordinated  Notes  contain  certain  covenants  that will  limit,  among other
things,  the  ability  of  Foamex  L.P.  (i)  to  pay  distributions  or  redeem
partnership interests, (ii) to make certain restrictive payments or investments,
(iii) to incur additional  indebtedness or issue Preferred  Equity Interest,  as
defined,  (iv) to merge,  consolidate  or sell all or  substantially  all of its
assets or (v) to enter into  certain  transactions  with  affiliates  or related
persons. The Senior Subordinated Notes are guaranteed by General Felt and Foamex
Fibers and all other current and future domestic subsidiaries of the Issuers.

       Foamex L.P.  and FCC have filed a registration  statement  relating to an
exchange  offer in which  Foamex L.P.  and FCC will offer to exchange the 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
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 Senior  Subordinated  Notes held by affiliates
of the  Issuers  and for  certain  other  holders),  and are not  subject to any
covenant  regarding  registration  under the Securities Act of 1933, as amended.
The exchange  offer is expected to be  consummated  during the third  quarter of
1997.

        Principal payments on the Company's  long-term debt for the remainder of
1997 and for the next five years are as  follows:  1997 - $4.6  million;  1998 -
$12.7 million; 1999 - $21.6 million; 2000 - $32.1 million; 2001 - $32.0 million;
2002 - $33.5 million; and thereafter - $421.1 million.

        Early Extinguishment of Debt - Refinancing Plan

       In  connection  with  the  Refinancing  Plan,  the  Company  incurred  an
extraordinary  loss on the early  extinguishment of debt of approximately  $42.0
million  (net of  income  taxes of $25.7  million).  The  extraordinary  loss is
comprised of  approximately  $39.0 million for premium and consent fee payments,
approximately  $16.2 million for the  write-off of debt issuance  costs and debt
discount,  approximately $8.2 million for the loss associated with the effective
termination and amendment of the interest rate swap agreements and approximately
$4.3  million of  professional  fees and other  costs.  In  connection  with the
Refinancing  Plan, Foamex L.P. repaid $5.2 million in term loan borrowings under
its old credit facility and purchased  approximately $459.0 million of aggregate
principal amount of public debt comprised of:


                                       10
<PAGE>

                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)


5. LONG-TERM DEBT (continued)

*    $99.8 million of aggregate  principal  amount of its 9 1/2% senior  secured
     notes due 2000 for an aggregate consideration of 104.193% of principal plus
     accrued interest, comprised of a tender price of 102.193% and a consent fee
     of 2.0%;

*    $130.1  million of aggregate  principal  amount of its 11 1/4% senior notes
     due 2002 for an  aggregate  consideration  of  105.709% of  principal  plus
     accrued interest, comprised of a tender price of 103.709% and a consent fee
     of 2.0%;

*    $105.5  million  of  aggregate  principal  amount  of  its 11  7/8%  senior
     subordinated debentures due 2004 for an aggregate consideration of 107.586%
     of principal plus accrued interest, comprised of a tender price of 105.586%
     and a consent fee of 2.0%;

*    $6.9  million  of  aggregate   principal  amount  of  its  11  7/8%  senior
     subordinated debentures,  series B, due 2004 for an aggregate consideration
     of 107.586% of principal plus accrued interest, comprised of a tender price
     of 105.586% and a consent fee of 2.0%; and

*    $116.7 million of aggregate principal amount of the Discount Debentures due
     2004 for an aggregate  consideration  of 90.0% of principal  amount,  which
     represents  approximately  116.2% of the accreted book value as of June 12,
     1997, comprised of a tender price of 88.0% and a consent fee of 2.0%.

        In addition,  the Company  intends to call for  redemption on October 1,
1997  approximately   $26.0  million  of  the  approximately  $30.0  million  of
outstanding  public debt that was not tendered as part of the Refinancing  Plan.
The  redemption  is expected to be funded with  borrowings  under the New Credit
Facility.  In connection  with the  redemption,  the Company expects to incur an
extraordinary  loss on the early  extinguishment  of debt of approximately  $1.6
million (net of income taxes) in the fourth quarter of 1997.

        Early Extinguishment of Debt - Other

       In addition,  during 1997 the Company  incurred  extraordinary  losses of
approximately $0.6 million (net of income taxes of $0.4 million) associated with
the early extinguishment of approximately $11.8 million of long-term debt funded
with approximately  $12.1 million of the remaining net proceeds from the sale of
Perfect Fit. The extraordinary  loss is comprised of approximately  $0.4 million
of premium  payments and  approximately  $0.6 million for the  write-off of debt
issuance costs. The long-term debt was comprised of:

*    $2.5 million of  aggregate  principal  amount of its 9 1/2% senior  secured
     notes due 2000.

*    $5.5 million of aggregate  principal amount of its 11 1/4% senior notes due
     2002.

*    Bank term loan borrowings of $3.8 million under its old credit facility.

        Interest Rate Swaps

        The Company uses  derivative  financial  instruments to manage  interest
expense.  All  derivative  financial  instruments  are  classified  as "held for
purposes  other  than  trading".  The  Company  does  not  use  derivatives  for
speculative purposes.

                                       11

<PAGE>

                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)


5. LONG-TERM DEBT (continued)

        Interest rate swap  agreements  are used to manage  interest  expense by
changing the  interest  rate  characteristics  of certain  debt  instruments  to
approximate current market conditions.  The amended interest rate swap agreement
matures  in June  2007  which  is  consistent  with  the  underlying  debt.  The
differential  paid or received on interest rate swap agreements is recognized on
an accrual basis as an adjustment to interest and debt issuance  expense.  Gains
and  losses on  terminated  interest  rate swap  agreements  are  amortized  and
reflected in interest and debt issuance  expense over the remaining  term of the
underlying debt.

        In connection with the Refinancing Plan, Foamex L.P.'s existing interest
rate swap agreements with a notional amount of $300.0 million were considered to
be effectively  terminated  since the underlying  debt was  extinguished.  These
interest  rate swap  agreements  had an estimated  fair value  liability of $8.2
million  at  the  date  of  the  Refinancing  Plan  which  is  included  in  the
extraordinary  loss  on the  early  extinguishment  of  debt.  In lieu of a cash
payment  for the  estimated  fair  value  of the  existing  interest  rate  swap
agreements,  Foamex L.P. entered into an amendment of the existing interest rate
swap  agreements  resulting in one interest rate swap  agreement with a notional
amount of $150.0 million through June 2007.  Accordingly,  the $8.2 million fair
value  liability has been recorded as a deferred  credit which will be amortized
as a reduction of interest and debt issuance  expense on a  straight-line  basis
over the life of the amended  interest  rate swap  agreement.  Under the amended
interest rate swap agreement, Foamex L.P. is obligated to make fixed payments of
5.75% per annum through December 1997 and variable  payments based on the higher
of LIBOR at the  beginning  or the end of the  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 amended
interest rate swap agreement can be terminated by either party in June 2002, and
annually thereafter, for a cash settlement based on the fair market value of the
amended  interest rate swap  agreement.  Interest and debt  issuance  expense is
subject to  fluctuations  in LIBOR during the term of the swap agreement  except
during   1997.   Foamex  L.P.  is  exposed  to  credit  loss  in  the  event  of
nonperformance by the swap partner; however, the occurrence of this event is not
anticipated.  The  effect  of the  interest  rate  swaps  described  above was a
favorable  adjustment to interest and debt issuance  expense of $0.8 million and
$1.1  million for the  thirteen  week  periods  ended June 29, 1997 and June 30,
1996,  respectively,  and $1.7 million and $1.9 million for the twenty-six  week
periods ended June 29, 1997 and June 30, 1996, respectively.

6. ENVIRONMENTAL MATTERS

        As of June 29,  1997,  the Company has  accruals of  approximately  $4.2
million for environmental matters. In addition, as of June 29, 1997, the Company
has net receivables of approximately  $1.0 million  relating to  indemnification
for environmental liabilities, net of an allowance of approximately $1.0 million
relating to potential  disagreements regarding the scope of the indemnification.
The Company  believes that  realization of the net  receivables  established for
indemnification is probable.

        On May 5, 1997,  there was an  accidental  chemical  spill at one of the
Company's manufacturing facilities that was contained on site. The Company is in
the process of  disposing  of the  contaminated  soil which is estimated to cost
approximately  $0.4 million.  The actual cost and the timetable for the clean-up
of the site  cannot be  predicted  with any  degree of  certainty  at this time;
therefore,  there can be no  assurance  that the  clean-up  of the site will not
result in a more significant environmental liability in the future.

        The Company has reported to appropriate  state  authorities  that it has
found soil and  groundwater  contamination  in excess of state standards at four
additional  facilities and soil  contamination  in excess of state  standards at
three other  facilities.  The Company 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

                                       12
<PAGE>

                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)


6. ENVIRONMENTAL MATTERS (continued)

degree  of  certainty  at this  time.  As of June  29,  1997,  the  Company  has
environmental accruals of approximately $3.0 million for the remaining potential
remediation costs for these facilities based on engineering estimates.

        Federal  regulations  require that by 1998 all underground storage tanks
("USTs") be removed or upgraded in most states to meet applicable standards. The
Company has six USTs that will require removal or permanent  in-place closure by
the end of  1998.  Due to the age of these  tanks,  leakage  may  have  occurred
resulting  in soil and  possibly  groundwater  contamination.  The  Company  has
accrued approximately $0.3 million for the estimated removal and remediation, if
any,  associated with the 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. The Company believes that its USTs do not pose
a  significant  risk  of  environmental   liability  because  of  the  Company's
monitoring  practices for USTs and conditional  approval for permanent  in-place
closure for certain USTs. However, there can be no assurance that such USTs will
not result in significant environmental liability in the future.

        The Company  has been  designated  as a  Potentially  Responsible  Party
("PRP") by the United States  Environmental  Protection  Agency (the "EPA") with
respect to thirteen sites,  with an estimated total liability to the Company for
the thirteen 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 the Company is considered to be immaterial.

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

7. LITIGATION

        As of August 8, 1997, Foamex L.P. and Trace International  Holdings Inc.
("Trace Holdings") were two of multiple defendants in actions filed on behalf of
approximately  5,000 persons in various  United States  federal and state courts
and one Canadian  provincial  court by  recipients of breast  implants,  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  and New  Zealand.  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. 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,  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


                                       13
<PAGE>

                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)



7. LITIGATION (continued)

any such liabilities  relating to foam manufactured  prior to the capitalization
of Foamex L.P. in October 1990.  Although  Trace Holdings has paid Foamex L.P.'s
litigation expenses,  pursuant to such indemnification,  and management believes
Trace Holdings will be in a position to continue to pay such expenses, there can
be no  assurance  that Trace  Holdings  will be able to continue to provide such
indemnification. Based on information available at this time with respect to the
potential  liability,  the  Company  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 the Company.  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 the Company.

        The Company 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  the  Company.  If  management's  assessment  of the
Company's  liability  with respect to these actions is  incorrect,  such actions
could have a material  adverse  effect on the Company's  consolidated  financial
position.

8. RELATED PARTY TRANSACTION

        During  June 1997,  Foamex L.P.  and Trace Foam  Company,  Inc.  ("Trace
Foam") amended their  management  services  agreement to increase the annual fee
from $1.75 million to $3.0 million, plus reimbursement of expenses incurred.

        On June 12,  1997,  a  promissory  note  issued to Foamex  L.P. by Trace
Holdings  was  amended.  The  amended  promissory  note  is  an  extension  of a
promissory  note of Trace  Holdings  that was due in July  1997.  The  aggregate
principal  amount of the amended  promissory note was increased to approximately
$4.9  million  and  the  maturity  of the  promissory  note  was  extended.  The
promissory  note is due and payable on demand or, if no demand is made,  on July
7, 2001, and bears interest at 2 3/8% plus  three-month  LIBOR, as defined,  per
annum payable quarterly in arrears. The promissory note is included in the other
components of stockholders' equity (deficit).

        In  connection  with  the  Refinancing  Plan,  Foamex  L.P.  made a cash
distribution of  approximately  $1.5 million to Trace Foam as a result of Foamex
L.P.'s  distribution to FJPS and FMXI, Inc. of the Discount  Debentures,  a note
with a principal  amount of  approximately  $56.2 million (net of  approximately
$20.6 million of original issue discount) due from FJPS and a promissory note in
the  aggregate  principal  amount  of $2.0  million  due from the  Company.  The
distribution to Trace Foam reduced retained  earnings  (accumulated  deficit) of
the Company.

        On July 1, 1997,  Trace Holdings issued to Foamex L.P. a promissory note
for an aggregate  principal  amount of $5.0 million.  The promissory note is due
and  payable  on demand  or, if no demand is made,  on July 7,  2001,  and bears
interest  at 2 3/8% plus  three-month  LIBOR,  as  defined,  per  annum  payable
quarterly in arrears commencing October 1, 1997.


                                       14
<PAGE>


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


        The Company  operates in the flexible  polyurethane and advanced polymer
foam products  industry.  The  Company's  operations  are conducted  through its
largest  subsidiary  Foamex  L.P.,  together  with  Foamex  L.P.'s  wholly-owned
subsidiaries,  General Felt,  Foamex  Fibers,  Foamex Canada Inc.,  Foamex Latin
America,  Inc., and Foamex Asia, Inc. The following discussion should be read in
conjunction  with the condensed  consolidated  financial  statements and related
notes thereto of the Company  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 pages 3 and 4 of the Company's 1996 Annual Report on Form 10-K.

        On June 12, 1997, the Company substantially completed a refinancing plan
(the  "Refinancing  Plan") which  included the  repurchase of $342.3  million of
aggregate  principal  amount of Foamex L.P.'s public debt and $116.7  million of
aggregate principal amount of FJPS's senior secured discount debentures due 2004
and the payment of $5.2 million of Foamex L.P.  term loan  borrowings  under its
old credit facility.  The Company  incurred an  extraordinary  loss on the early
extinguishment  of debt associated with the  Refinancing  Plan of  approximately
$42.0  million  (net of  income  taxes  of  approximately  $25.7  million).  The
Refinancing  Plan was funded by $347.0 million of borrowings  under a new $480.0
million  credit  facility (the "New Credit  Facility") and the net proceeds from
the issuance of $150.0 million  principal  amount of 9 7/8% senior  subordinated
notes due 2007. See Note 5 to the condensed  consolidated  financial  statements
for further discussion. As a result of the Refinancing Plan, the Company's total
long-term debt increased $63.9 million to $556.5 million.  However,  the Company
expects  the  Refinancing   Plan  to  result  in  interest  expense  savings  of
approximately  $3.5  million in the second half of 1997 as compared to the first
half of 1997, and annualized  interest  expense  savings of  approximately  $8.0
million,  as  compared  to the debt  structure  prior to the  Refinancing  Plan,
assuming no material  changes in interest rates.  The Company's  future interest
expense,  and the ability to realize the expected  savings in interest  expense,
will vary based on a variety of factors, including fluctuation in interest rates
in general.  As a result of the Refinancing Plan, variable rate debt comprises a
larger percentage of the Company's overall indebtedness than in the past, and as
a result,  future  fluctuations  in interest rates will have a greater impact on
the Company's interest expense than in the past.

        In addition,  the Company  intends to call for  redemption on October 1,
1997  approximately   $26.0  million  of  the  approximately  $30.0  million  of
outstanding  public debt that was not tendered as part of the Refinancing  Plan.
The  redemption  is expected to be funded with  borrowings  under the New Credit
Facility.  In connection with this  redemption,  the Company expects to incur an
extraordinary  loss on the early  extinguishment  of debt of approximately  $1.6
million (net of income taxes) in the fourth quarter of 1997.

        During July 1997,  the Company  announced  the  creation of a new senior
management   operating  committee  to  simplify  the  Company's  management  and
reporting  structure and to position the Company to achieve its strategic  goals
which include: (i) to focus on its core flexible polyurethane  operations in the
automotive,   carpet  cushion,  technical,   cushioning  and  furniture  markets
(furniture  sales were  previously  combined  with  cushioning  sales),  (ii) to
maximize  revenue  growth  by  increasing  market  share  in  existing  markets,
introducing  new and enhanced  foam  products  with higher  margins and pursuing
international opportunities and (iii) to continue to lower its cost structure.

        The principle suppliers to the foam industry announced raw material cost
increases  effective  April 1997.  The impact of the raw material cost increases
were not  significant  during the second quarter of 1997.  However,  the Company
estimates an unfavorable impact for the raw material cost increases, net of sale
price  increases to customers of between $1.5 million to $3.0 million during the
third quarter of 1997.  There can be no assurance  that chemical  suppliers will
not increase  raw material  costs in the future or that the Company will be able
to  implement  selling  price  increases  to offset any such raw  material  cost
increases.


                                       15
<PAGE>
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

        During  1996,  the Company  sold  Perfect Fit and JPS  Automotive  which
comprised the home comfort products and automotive  textile  business  segments,
respectively,   of  the  Company.   Accordingly,   the  accompanying   condensed
consolidated  statements of operations for the thirteen week and twenty-six week
periods  ended June 30, 1996 and the  condensed  consolidated  statement of cash
flows for the  twenty-six  week  period  ended June 30, 1996  reflects  the home
comfort  products  and  automotive  textile  business  segments as  discontinued
operations.  See Note 2 to the condensed  consolidated  financial statements for
further discussion.

        Operating  results  for 1997 are  expected to be  influenced  by various
internal and external factors.  These factors include,  among other things,  (i)
continued  implementation of the continuous  improvement  program to improve the
Company's profitability, (ii) additional raw material cost increases, if any, by
the Company's chemical  suppliers,  (iii) the Company's success in passing on to
its  customers  selling  price  increases  to  recover  such raw  material  cost
increases, and (iv) fluctuations in interest rates.

13 Week Period Ended June 29, 1997 Compared to 13 Week Period Ended 
June 30, 1996

Results of Operations

        Net sales for the second quarter of 1997 were $239.9 million as compared
to $240.4  million in the second  quarter of 1996, a decrease of $0.5 million or
0.2%. Carpet cushion products net sales for the second quarter of 1997 decreased
2.4% to $75.0 million from $76.8 million in the second quarter of 1996 primarily
due to decreased net sales volume of certain carpet cushion  products  resulting
from weak carpet sales and competitive pricing pressure resulting from an excess
supply of trim foam, the primary component of rebond carpet cushion.  Cushioning
products  net sales  for the  second  quarter  of 1997  increased  4.0% to $59.1
million from $56.8  million in the second  quarter of 1996  primarily  due to an
increase in net sales from both new and existing  customers  of bedding  related
products.  Furniture  products net sales for the second quarter of 1997 of $26.9
million were consistent as compared to net sales of $26.7 million for the second
quarter of 1996.  Automotive  products net sales for the second  quarter of 1997
decreased 6.4% to $59.3 million from $63.3 million in the second quarter of 1996
primarily due to decreased net sales volume resulting from reduced production of
car and light  truck  builds  during  the  second  quarter of 1997 and the labor
strikes  affecting  North  American  automotive  production at both Chrysler and
General  Motors plants.  Technical  products net sales for the second quarter of
1997  increased  16.4% to $19.6 million from $16.9 million in the second quarter
of 1996 primarily due to increased net sales volume.

        Gross  profit as a  percentage  of net sales  increased to 18.7% for the
second  quarter of 1997 from 15.9% in the second  quarter 1996  primarily due to
improved material and production efficiencies and manufacturing cost containment
which  includes (i)  favorable raw material  efficiencies  and (ii) an increased
favorable impact of the 1995  restructuring  and operational plans in the second
quarter of 1997 as compared to the second quarter of 1996.

        Operating  income  increased to $28.7 million for the second  quarter of
1997 from $24.4 million in the second  quarter of 1996 primarily due to improved
gross profit margins as discussed  above,  offset by a $2.3 million  increase in
selling, general and administrative expenses for the second quarter of 1997. The
increase in selling,  general and  administrative  expenses is primarily  due to
increases in employee  compensation  and  incentives,  research and  development
costs,  and travel and  promotion  costs  associated  with the  launching of new
products and international expansion.

        Income from continuing operations increased to $9.5 million or $0.37 per
share for the second  quarter of 1997 as compared  to $6.6  million or $0.26 per
share in the second  quarter  of 1996.  The  increase  is  primarily  due to the
reasons cited above, offset by an increase in interest and debt issuance expense
of $0.4 million. The increase in interest and debt issuance expense is primarily
due to the  inclusion in the second  quarter of 1997  continuing  operations  of
interest  expense on $10.4  million  of public  debt  which was  expected  to be
retired with the 

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

net proceeds from the sale of JPS Automotive;  whereas for the second quarter of
1996,  this interest  expense was  allocated to  discontinued  operations  and a
decrease in the favorable  impact from the interest rate swap  agreements in the
second  quarter of 1997 as  compared  to the second  quarter of 1996.  Loss from
discontinued  operations in the second  quarter of 1996  represents  the loss on
disposal  of  Perfect  Fit and  the  operating  income  of  Perfect  Fit and JPS
Automotive which were sold during 1996. See Note 2 to the condensed consolidated
financial  statements for further discussion.  The effective income tax rate for
continuing  operations  decreased  to 39.5% for the second  quarter of 1997 from
43.4% in the second  quarter of 1996 primarily due to the reduction in permanent
differences and a slight decrease in the effective state income tax rate.

        The extraordinary loss on early  extinguishment of debt of approximately
$42.2 million (net of income taxes of  approximately  $25.9 million)  relates to
premium and consent fee payments, the write-off of debt issuance costs and other
charges associated with the early extinguishment of approximately $468.0 million
of aggregate  principal  amount of debt in connection with the Refinancing  Plan
and other debt extinguishment.  See Note 5 to condensed  consolidated  financial
statements for further discussion.

26 Week Period Ended June 29, 1997 Compared to 26 Week Period Ended 
June 30, 1996

Results of Operations

        Net sales for 1997 were $469.0  million as compared to $459.6 million in
1996, an increase of $9.4 million or 2.1%. Carpet cushion products net sales for
1997  increased 1.8% to $142.9 million from $140.3 million in 1996 primarily due
to increased net sales during the first quarter of 1997 which  resulted from the
effect of  increased  selling  prices  that were  initiated  late in the  second
quarter  of 1996 as  well as  increased  shipments  of  certain  carpet  cushion
products  offset by increased  competitive  pricing  pressure  during the second
quarter of 1997 as  compared  to 1996.  Cushioning  products  net sales for 1997
increased 3.9% to $115.4 million from $111.1 million in 1996 primarily due to an
increase in net sales from both new and existing  customers  of bedding  related
products. Furniture products net sales for 1997 of $54.5 million were consistent
as compared  to net sales of $54.9  million for 1996.  Automotive  products  net
sales  for 1997 of  $119.0  million  were  consistent  with net  sales of $119.3
million in 1996 primarily due to increased selling prices implemented during the
first  quarter of 1996 offset by reduced net sales volume in 1997 as compared to
1996 due to the decreased net sales volume resulting from reduced  production of
car and light truck  builds and the labor  strikes at both  Chrysler and General
Motors  plants.  Technical  products net sales for 1997  increased 9.2% to $37.1
million from $34.0 million in 1996 primarily due to increased net sales volume.

        Gross  profit as a percentage  of net sales  increased to 18.7% for 1997
from 16.1% in 1996 primarily due to selling price increases,  improved  material
and production  efficiencies and  manufacturing  cost containment which includes
(i) the impact  during 1997 of the selling  prices  initiated  in 1996 to offset
previous raw material cost increases,  (ii) favorable raw material  efficiencies
and  (iii)  an  increased   favorable  impact  of  the  1995  restructuring  and
operational plan in 1997 as compared to 1996.

        Operating  income increased to $55.5 million for 1997 from $46.5 million
in 1996  primarily  due to improved  gross profit  margins as  discussed  above,
offset  by a $4.4  million  increase  in  selling,  general  and  administrative
expenses for 1997. The increase in selling,  general and administrative expenses
is primarily due to increases in employee compensation and incentives,  research
and  development  costs,  and travel and  promotion  costs  associated  with the
launching of new products and international expansion.

        Income from  continuing  operations  increased to $29.1 million or $0.68
per share for 1997 as compared to $21.0 million or $0.48 per share in 1996.  The
increase is primarily due to the reasons  cited above,  offset by an increase in
interest and debt issuance expense of $1.5 million. The increase in interest and
debt  issuance  expense

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

is primarily  due to the  inclusion in 1997  continuing  operations  of interest
expense on $10.4  million of public debt which was  expected to be retired  with
the net  proceeds  from the  sale of JPS  Automotive;  whereas  for  1996,  this
interest   expense  was  allocated  to   discontinued   operations.   Loss  from
discontinued  operations for 1996 represents the loss on disposal of Perfect Fit
and the  operating  income of  Perfect  Fit and JPS  Automotive  which were sold
during 1996. See Note 2 to the condensed  consolidated  financial statements for
further  discussion.  The effective  income tax rate for  continuing  operations
decreased to 39.6% for 1997 from 40.8% in 1996  primarily  due to a reduction in
permanent  differences  and a slight  decrease in the effective state income tax
rate.

       The extraordinary  loss on early  extinguishment of debt of approximately
$42.6 million (net of income taxes of  approximately  $26.1 million)  relates to
premium  and  consent  fee  payments,  the  write-off  of  debt  issuance  costs
associated  with the early  extinguishment  of  approximately  $476.0 million of
aggregate  principal  amount of debt in connection with the Refinancing Plan and
other debt extinguishment during 1997. See Note 5 to the condensed  consolidated
financial statements for further discussion.

Liquidity and Capital Resources

       Liquidity and Capital Resources

       The Company's operating cash requirements  consist principally of working
capital   requirements,   scheduled   payments  of  principal  and  interest  on
outstanding  indebtedness  and capital  expenditures.  The Company believes that
cash flow from operating activities,  cash on hand and periodic borrowings under
revolving  credit  agreements,  if  necessary,  will be  adequate  to  meet  its
operating cash  requirements.  The ability to meet  operating cash  requirements
could  be  impaired  if  Foamex  L.P.  were to fail to  comply  with  any of the
covenants   contained  in  its  credit   agreements  or   indentures   and  such
noncompliance  was not  cured  by  Foamex  L.P.  or  waived  by the  lenders  or
bondholders.  Foamex L.P. was in compliance  with such  covenants as of June 29,
1997 and expects to be in compliance  with such  covenants  for the  foreseeable
future.  The  ability of Foamex  L.P.  to make  distributions  to the Company is
restricted by the terms of its existing financing agreements.

       Cash and cash  equivalents  decreased  $14.8 million  during 1997 to $7.4
million at June 29, 1997 from $22.2  million at December 29, 1996  primarily due
to $16.4 million of cash used for capital expenditures, $3.6 million of net cash
used for  operating  activities  and $1.9  million cash used for the purchase of
treasury stock offset by $6.1 million of cash provided from financing activities
after  considering  the  decrease in  restricted  cash and $1.0  million of cash
provided by the exercise of stock options.  The $6.1 million of cash provided by
financing  activities  consisted of proceeds from long-term debt, revolving loan
and short-term  borrowings of $502.8 million and the decrease of restricted cash
of $12.1 million,  offset by the repayment of long-term debt of $450.0  million,
and cash used for debt  issuance  costs of $14.7 million and premium and consent
fee payments and other cash charges  associated  with the  Refinancing  Plan and
other debt extinguishment of $44.1 million.  Cash flow from continuing operating
activities  decreased $18.0 million to a use of $3.6 million of cash for 1997 as
compared to cash provided of $14.4 million for 1996.  Cash flow from  continuing
operating activities decreased for 1997 as compared to 1996 primarily due to the
use of cash for operating assets offset by an increase of $5.2 million in income
from continuing operations.

       Working capital increased $9.8 million for 1997 to $146.4 million at June
29,  1997 from $136.6  million at December  29,  1996.  The  increase in working
capital  is  primarily  due  to  improved   operating  results  from  continuing
operations.  The net  operating  assets and  liabilities  (comprised of accounts
receivable,  inventories and accounts payable) increased $20.6 million to $164.9
million at June 29, 1997 from $144.3  million at December 29, 1996 primarily due
to increases in accounts  receivable and  inventories and a decrease in accounts
payable.  The increase in accounts receivable is primarily due to an increase in
net  sales  for  June  1997 as  compared  to

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

December  1996.  The increase in  inventories  is due to increased  sales during
1997. The decrease is account payable is due to the timing of payments.

       During 1997,  the Company  spent  approximately  $16.4 million on capital
expenditures and expects to maintain or reduce spending for capital expenditures
for the foreseeable future since significant capital projects (e.g.
the new Mexico City facility) are expected to be completed during 1997.

       As of June 29, 1997, there was approximately $49.0 million outstanding of
revolving   credit   borrowings  under  the  New  Credit  Facility  with  unused
availability of approximately $84.9 million. Borrowings by Foamex Canada Inc. as
of June 29,  1997 were  approximately  $3.5  million  under a  revolving  credit
agreement with unused availability of approximately $1.0 million.  Borrowings by
Foamex Latin America,  Inc. as of June 29, 1997 were  approximately $0.5 million
under a revolving  credit  agreement with unused  availability of  approximately
$1.5 million.

       Interest Rate Swaps

       In connection with the Refinancing  Plan, Foamex L.P.'s existing interest
rate swap agreements with a notional amount of $300.0 million were considered to
be effectively  terminated  since the underlying  debt was  extinguished.  These
interest  rate swap  agreements  had an estimated  fair value  liability of $8.2
million  at  the  date  of  the  Refinancing  Plan  which  is  included  in  the
extraordinary  loss  on the  early  extinguishment  of  debt.  In lieu of a cash
payment  for the  estimated  fair  value  of the  existing  interest  rate  swap
agreement,  Foamex L.P. entered into an amendment of the existing  interest rate
swap  agreements  resulting in one interest rate swap  agreement with a notional
amount of $150.0 million through June 2007.  Accordingly,  the $8.2 million fair
value  liability has been recorded as a deferred  credit which will be amortized
as a reduction of interest and debt issuance  expense on a  straight-line  basis
over the life of the amended  interest  rate swap  agreement.  Under the amended
interest rate swap agreement, Foamex L.P. is obligated to make fixed payments of
5.75% per annum through December 1997 and variable  payments based on the higher
of LIBOR at the  beginning  or the end of the  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 amended
interest rate swap agreement can be terminated by either party in June 2002, and
annually thereafter, for a cash settlement based on the fair market value of the
amended  interest rate swap  agreement.  Interest and debt  issuance  expense is
subject to  fluctuations  in LIBOR during the term of the swap agreement  except
during   1997.   Foamex  L.P.  is  exposed  to  credit  loss  in  the  event  of
nonperformance by the swap partner; however, the occurrence of this event is not
anticipated.  The  effect  of the  interest  rate  swaps  described  above was a
favorable  adjustment to interest and debt issuance  expense of $0.8 million and
$1.1  million for the  thirteen  week  periods  ended June 29, 1997 and June 30,
1996,  respectively,  and $1.7 million and $1.9 million for the twenty-six  week
periods ended June 29, 1997 and June 30, 1996, respectively.

       Environmental Matters

       The Company is subject to extensive and changing  environmental  laws and
regulations.  Expenditures to date in connection  with the Company's  compliance
with such laws and  regulations  have not had a material  adverse  effect on its
operations,  financial position,  capital expenditures or competitive  position.
The  amount  of  liabilities   recorded  by  the  Company  in  connection   with
environmental  matters as of June 29, 1997 was  approximately  $4.2 million.  In
addition,  as of June 29, 1997 the Company has net receivables of  approximately
$1.0  million  for  indemnification  of  environmental  liabilities  from former
owners,  net of a $1.0 million  allowance  relating to  potential  disagreements
regarding  the scope of the  indemnification.  Although it is possible  that new
information  or future  developments  could  require the Company to reassess its
potential  exposure  to  all  pending  environmental  matters,  including  those
described in the footnotes to the  Company's  condensed  consolidated  financial
statements, 

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

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  the  Company's  operations,   financial  position,  capital
expenditures or competitive position.

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

Inflation and Other Matters

       There was no significant  impact on the Company's  operations as a result
of inflation for the periods presented. In some circumstances, market conditions
or customer  expectations  may prevent the Company from  increasing the price of
its products to offset the inflationary pressures that may increase its costs in
the future. Effective in January 1997, the Company's operations in Mexico became
subject to highly  inflationary  accounting  for financial  reporting  purposes.
Translation adjustments resulting from fluctuations in the exchange rate between
the Mexican Peso and the U.S. dollar are included in the Company's  consolidated
statement of  operations  as compared to  stockholders'  equity  (deficit).  The
affect of translation  adjustments  on the 1997 results of operations  have been
insignificant.

       The Company'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, the Company's
sales are  sensitive  to sales of new and  existing  homes,  changes in personal
disposable  income  and  seasonality.  The  Company  typically  experiences  two
seasonally  slow periods  during each year, in early July and in late  December,
due to scheduled plant shutdowns and holidays.

       In  February  1997,  the  Financial  Accounting  Standards  Board  issued
Statement of Financial  Accounting  Standards  ("SFAS") No. 128,  "Earnings  Per
Share".  SFAS No. 128 specifies  new standards  designed to improve the earnings
per share ("EPS")  information  provided in financial  statements by simplifying
the existing computational guidelines, revising the disclosure requirements, and
increasing the comparability of EPS data on an international  basis. Some of the
changes made to simplify  the EPS  computations  include:  (i)  eliminating  the
presentation  of primary EPS and replacing it with basic EPS, with the principal
difference  being that common stock  equivalents are not considered in computing
basic EPS, (ii)  eliminating  the modified  treasury  stock method and the three
percent materiality provision and (iii) revising the contingent share provisions
and the  supplemental  EPS data  requirements.  Under the provisions of SFAS No.
128, the Company  would have  reported the following net loss earnings per share
information:
<TABLE>
<CAPTION>
                                        13 Week Periods Ended    26 Week Periods Ended

                                        June 29,     June 30,    June 29,      June 30,
                                         1997         1996        1997          1996
                                                (thousands except per share data)
<S>                                      <C>         <C>         <C>            <C>    
Basic loss per share                     $(1.29)     $(1.25)     $(0.99)        $(1.00)
                                         ======      ======      ======         ====== 
Weighted average shares outstanding      25,298      25,388      25,304         25,553
                                         ======      ======      ======         ====== 
Fully diluted loss per share             $(1.26)     $(1.24)     $(0.96)        $(1.00)
                                         ======      ======      ======         ====== 
Weighted average shares outstanding      25,872      25,667      26,128         25,694
                                         ======      ======      ======         ====== 
</TABLE>



                                       20

<PAGE>

Part II - Other Information

Item 1.    Legal Proceedings

           Reference  is  made  to  the  description  of the  legal  proceedings
           contained in the Company's  Annual Report on Form 10-K for the fiscal
           year ended December 29, 1996 and in the Company's Quarterly Report on
           Form 10-Q for the fiscal quarter ended March 30, 1997.

           The  information  from  Notes 6 and 7 of the  condensed  consolidated
           financial  statements of the Company as of June 29, 1997  (unaudited)
           is incorporated herein by reference.

Item 2.    Changes in Securities

           As part of the Refinancing Plan, Foamex L.P. solicited the consent of
           holders of the 9 1/2% senior  secured  notes due 2000, 11 1/4% senior
           notes due 2002, 11 7/8% senior  subordinated  debentures due 2004, 11
           7/8%  senior  subordinated  debentures  due 2004,  series B, and FJPS
           senior secured discount  debentures due 2004 ("Discount  Debentures")
           (collectively,  the "Notes") to certain  proposed  amendments  to the
           indentures  (collectively,  the "Indentures") governing each issue of
           Notes (the "Proposed  Amendments").  The Proposed  Amendments  became
           effective upon  consummation of the Refinancing Plan on June 12, 1997
           (except  in the  case of the  Proposed  Amendments  for the  Discount
           Debentures,  as all  of  the  outstanding  Discount  Debentures  were
           purchased  on  such  date),  and  (i)  eliminated  substantially  all
           restrictive covenants in the Indentures with respect to each issue of
           Notes, (ii) eliminated all events of default in the Indentures, other
           than nonpayment of principal of,  interest on, or redemption  payment
           with  respect  to, the Notes and  certain  bankruptcy  events,  (iii)
           removed certain  obligations in connection with the defeasance of the
           Notes, and (iv) with respect to the 11 1/4% senior notes due 2002 and
           9 1/2% senior  secured  notes due 2000  provided  for the granting of
           pari  passu  liens in the  collateral  for such  Notes  with  payment
           priority preserved for the holders of the Notes.

Item 3.    Defaults Upon Senior Securities

           None.

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

           a) The  Company's   Annual  Meeting  of  Stockholders   (the  "Annual
              Meeting") was held on May 22, 1997.

           b) Proxies  for  the  Annual  Meeting  were  solicited   pursuant  to
              Regulation  14 under  the  Securities  Exchange  Act of  1934,  as
              amended. There were no solicitations in opposition to management's
              nominees listed in the proxy statement. All of the nominees listed
              in the proxy statement were elected.

           c) The following matters were voted upon at the Annual Meeting:


                                       21
<PAGE>

           1) The election of seven directors.  The number of votes cast for and
              withheld for each such nominee was as set forth below:

              Nominees                    For            Withheld
              Salvatore J. Bonanno     20,663,255        262,141
              Marshall S. Cogan        20,663,255        262,141
              Etienne Davignon         20,663,255        262,141
              Andrea Farace            20,663,255        262,141
              Robert J. Hay            20,663,255        262,141
              Stuart J. Hershon        20,663,255        262,141
              John V. Tunney           20,663,255        262,141

           2) Ratification   of  Coopers  &  Lybrand  L.L.P.  as  the  Company's
              independent accountants for the year ending December 28, 1997. The
              votes were as follows:

                    For                   Against                  Abstain
                 20,904,701                7,275                    13,420

           d) As part of the Refinancing Plan, Foamex L.P. solicited the consent
              of holders of Notes to the Proposed Amendments.  See Part II, Item
              2 above.  The vote on the Proposed  Amendments was conducted based
              on the  outstanding  principal  amount  of the  Notes  and  was as
              follows:
<TABLE>
<CAPTION>
                Issue of Notes                                For             Against         Abstain
<S>                                                      <C>                     <C>             <C>
                9 1/2% senior secured notes due 2000     $ 99,770,000            $0              $0

                11 1/4% senior notes due 2002            $130,085,000            $0              $0

                11 7/8% senior subordinated
                   debentures due 2004                   $105,482,000            $0              $0

                11 7/8% senior subordinated
                   discount debentures due 2004          $  6,955,000            $0              $0

                Discount Debentures                      $116,745,000            $0              $0
</TABLE>

Item 5.    Other Information

           None.

Item 6.    Exhibits and Reports on Form 8-K

           (a)   Exhibits:
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 and Trace  Foam,  as  general
                         partners,  and  Foamex  International,   as  a  limited
                         partner (the "Partnership Agreement").
3.2.2(b)            -    First  Amendment to the  Partnership  Agreement,  dated
                         June 28, 1994.
3.3(a)              -    Certificate of Incorporation of FMXI.
3.4(a)              -    By-laws of FMXI.
3.5(k)              -    Certificate   of   Incorporation   of  Foamex   Capital
                         Corporation.
3.6(k)              -    By-laws of Foamex Capital Corporation.
3.7(g)              -    Certificate   of    Incorporation   of   General   Felt
                         Industries, Inc.
3.8(g)              -    By-laws of General Felt Industries, Inc.
3.9(q)              -    Certificate of Incorporation of Foamex Fibers, Inc.

                                       22

<PAGE>

3.10(q)             -    By-laws of Foamex Fibers, Inc.
4.1.1(d)            -    Indenture,  dated as of June  12,  1997,  by and  among
                         Foamex L.P., Foamex Capital Corporation, 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(d)            -    Registration  Rights  Agreement,  dated  as of June 12,
                         1997,  by  and  among  Foamex  L.P.,   Foamex   Capital
                         Corporation,  General  Felt  Industries,  Inc.,  Foamex
                         Fibers, Inc. and all future direct or indirect domestic
                         subsidiaries   of  Foamex   L.P.   or  Foamex   Capital
                         Corporation,   and   Donaldson,   Lufkin   &   Jenrette
                         Securities  Corporation,   Salomon  Brothers  Inc.  and
                         Scotia Capital Markets, as Initial Purchasers.
4.2.1(e)            -    Indenture,  dated as of June 3, 1993, among Foamex L.P.
                         and Foamex  Capital  Corporation,  as joint and several
                         obligors, General Felt Industries,  Inc., as Guarantor,
                         and Shawmut Bank, National Association ("Shawmut"),  as
                         trustee, relating to $160,000,000 principal amount of 9
                         1/2% Senior Secured Notes due 2000,  including the form
                         of Senior Secured Notes.
4.2.2(a)            -    First Supplemental Indenture,  dated as of November 18,
                         1993, among Foamex  International  and FCC, as Issuers,
                         General  Felt  and  Perfect  Fit,  as  Guarantors   and
                         Shawmut,  as trustee,  relating  to the Senior  Secured
                         Notes.
4.2.3(a)            -    Second Supplemental Indenture, dated as of December 14,
                         1993,  among  Foamex L.P.  and FCC, as Issuers,  Foamex
                         International,   General   Felt  and  Perfect  Fit,  as
                         Guarantors  and  Shawmut,  as trustee,  relating to the
                         Senior Secured Notes.
4.2.4(f)            -    Third  Supplemental  Indenture,  dated as of  August 1,
                         1996,  by and among  Foamex  L.P.  and FCC, as Issuers,
                         Foamex  International,  as  parent  guarantor,  General
                         Felt,  as  guarantor,   Perfect  Fit,  as   withdrawing
                         guarantor,   and  Fleet  National  Bank  ("Fleet"),  as
                         trustee, relating to the Senior Secured Notes.
4.2.5(c)            -    Fourth  Supplemental  Indenture,  dated  as of May  28,
                         1997, by and among Foamex and FCC, as Issuers,  FII, as
                         Parent  Guarantor,  General  Felt,  as  Guarantor,  and
                         Fleet, as trustee.
4.2.6(e)            -    Company Pledge Agreement,  dated as of June 3, 1993, by
                         Foamex  L.P.  in favor of  Shawmut,  as trustee for the
                         holders of the Senior Secured Notes.
4.2.7(q)            -    Amendment  No.  1  to  Company   (Foamex  L.P.)  Pledge
                         Agreement, dated June 12, 1997.
4.2.8(e)            -    Company Pledge Agreement,  dated as of June 3, 1993, by
                         FCC in favor of Shawmut,  as trustee for the holders of
                         the Senior Secured Notes.
4.2.9(q)            -    Amendment  No. 1 to  Company  (FCC)  Pledge  Agreement,
                         dated June 12, 1997.
4.2.10(e)           -    Subsidiary Pledge Agreement,  dated as of June 3, 1993,
                         by General Felt in favor of Shawmut, as trustee for the
                         holders of the Senior Secured Notes.
4.2.11(q)           -    Amendment No. 1 to Subsidiary  (GFI) Pledge  Agreement,
                         dated June 12, 1997.
4.2.12(e)           -    Company Security  Agreement,  dated as of June 3, 1993,
                         by Foamex L.P. and FCC in favor of Shawmut,  as trustee
                         for the holders of the Senior Secured Notes.
4.2.13(q)           -    Amendment No. 1 to Company  Security  Agreement,  dated
                         June 12, 1997 (Foamex L.P. and FCC).
4.2.14(e)           -    Subsidiary  Security  Agreement,  dated  as of  June 3,
                         1993,  by General Felt in favor of Shawmut,  as trustee
                         for the holders of the Senior Secured Notes.
4.2.15(q)           -    Amendment No. 1 to Subsidiary Security Agreement, dated
                         June 12, 1997 (General Felt).
4.2.16(e)           -    Collateral Assignment of Patents and Trademarks,  dated
                         as of June 3, 1993, by Foamex L.P. in favor of Shawmut,
                         as trustee for the holders of the Senior Secured Notes.
4.2.17(q)           -    Amendment No. 1 to Collateral Assignment of Patents and
                         Trademarks (Foamex L.P.), dated June 12, 1997.
4.2.18(e)           -    Collateral Assignment of Patents and Trademarks,  dated
                         as of June 3,  1993,  by FCC in  favor of  Shawmut,  as
                         trustee for the holders of the Senior Secured Notes.
4.2.19(q)           -    Amendment No. 1 to Collateral Assignment of Patents and
                         Trademarks (FCC), dated June 12, 1997.
4.2.20(e)           -    Collateral Assignment of Patents and Trademarks,  dated
                         as of  June 3,  1993,  by  General  Felt  in  favor  of
                         Shawmut,  as  trustee  for the  holders  of the  Senior
                         Secured Notes.

                                       23
<PAGE>
4.2.21(q)           -    Amendment No.1 to Collateral  Assignment of Patents and
                         Trademarks (GFI), dated June 12, 1997.
4.2.22(q)           -    Amended and Restated Receivables Security Agreement, by
                         and among Fleet National  Bank,  Citicorp USA, Inc. and
                         The Bank of Nova Scotia, dated as of June 12, 1997.
4.2.23(q)           -    Intercreditor  Agreement  by and among  Fleet  National
                         Bank, Citicorp,  USA, Inc. and the Bank of Nova Scotia,
                         dated as of June 12, 1997 (re: Senior Secured Notes).
4.3.1(g)            -    Indenture,  dated as of October 13, 1992,  among Foamex
                         L.P.,  FCC,  and  The  Connecticut  National  Bank,  as
                         trustee,  relating to $150,000,000  principal amount of
                         113% Senior  Notes due 2002,  including  form of Senior
                         Note.
4.3.2(h)            -    First  Supplemental  Indenture,  dated as of March  23,
                         1993,  among  Foamex L.P. and FCC, as joint and several
                         obligors,  General Felt, as Guarantor, and Shawmut Bank
                         Connecticut,   National   Association   (formerly   The
                         Connecticut National Bank ("Shawmut Connecticut")),  as
                         trustee, relating to the Senior Notes.
4.3.3(a)            -    Second Supplemental Indenture, dated as of November 18,
                         1993,  among Foamex L.P.  and FCC, as Issuers,  General
                         Felt  and  Perfect  Fit,  as  Guarantors   and  Shawmut
                         Connecticut, as trustee, relating to the Senior Notes.
4.3.4(a)            -    Third Supplemental Indenture,  dated as of December 14,
                         1993,  among  Foamex L.P.  and FCC, as Issuers,  Foamex
                         International,   General   Felt  and  Perfect  Fit,  as
                         Guarantors   and  Shawmut   Connecticut,   as  trustee,
                         relating to the Senior Notes.
4.3.5(i)            -    Fourth Supplemental Indenture,  dated as of October 31,
                         1994,  among  Foamex L.P.  and FCC as  Issuers,  Foamex
                         International  as Parent  Guarantor,  General  Felt and
                         Perfect Fit, as Guarantors and Shawmut Connecticut,  as
                         Trustee, relating to the Senior Notes.
4.3.6(j)            -    Fifth  Supplemental  Indenture,  dated as of  August 1,
                         1996,  by and among  Foamex  L.P.  and FCC, as issuers,
                         Foamex International as Parent Guarantor, General Felt,
                         as guarantors,  Perfect Fit, as withdrawing  guarantor,
                         and Fleet  National  Bank, as trustee,  relating to the
                         Senior Notes.
4.3.7(c)            -    Sixth Supplemental Indenture, dated as of May 28, 1997,
                         by  and  among  Foamex  and  FCC,  as  Issuers,  Foamex
                         International,  as Parent Guarantor, GFI, as Guarantor,
                         and Fleet, as Trustee.
4.3.8(q)            -    Intercreditor  Agreement  by and among  Fleet  National
                         Bank,  Citicorp  USA, Inc. and The Bank of Nova Scotia,
                         dated as of June 12, 1997 (re: Senior Notes).
4.4.1(g)            -    Indenture,  dated as of October 13, 1992,  among Foamex
                         L.P.,  FCC,  and  Shawmut,  as  trustee,   relating  to
                         $126,000,000    principal   amount   of   117/8% Senior
                         Subordinated  Debentures  due 2004,  including  form of
                         Senior Subordinated Debenture.
4.4.2(h)            -    First  Supplemental  Indenture,  dated as of March  23,
                         1993,  among  Foamex L.P. and FCC, as joint and several
                         obligors,  General Felt, as Guarantor,  and Shawmut, as
                         trustee,    relating   to   the   Senior   Subordinated
                         Debentures.
4.4.3(a)            -    Second Supplemental Indenture, dated as of November 18,
                         1993,  among Foamex L.P.  and FCC, as Issuers,  General
                         Felt and Perfect Fit, as  Guarantors  and  Shawmut,  as
                         trustee,    relating   to   the   Senior   Subordinated
                         Debentures.
4.4.4(e)            -    Third Supplemental Indenture,  dated as of December 14,
                         1993,  among  Foamex L.P.  and FCC, as Issuers,  Foamex
                         International,   General   Felt  and  Perfect  Fit,  as
                         Guarantors  and  Shawmut,  as trustee,  relating to the
                         Senior Subordinated Debentures.
4.4.5(j)            -    Fourth  Supplemental  Indenture,  dated as of August 1,
                         1996,  among  Foamex L.P.  and FCC, as Issuers,  Foamex
                         International,  as Parent  Guarantor,  General Felt, as
                         Guarantor,  Perfect Fit, as withdrawing guarantor,  and
                         Fleet, as trustee,  relating to the Senior Subordinated
                         Debentures.
4.4.6(c)            -    Fifth Supplemental Indenture, dated as of May 29, 1997,
                         by  and  among  Foamex  and  FCC,  as  Issuers,  Foamex
                         International,  as Parent  Guarantor,  General Felt, as
                         Guarantor, and Fleet, as Trustee.
4.5(d)              -    Credit  Agreement,  dated as of June 12,  1997,  by and
                         among Foamex L.P., General Felt Industries, Inc., Trace
                         Foam Company,  Inc., FMXI, Inc., 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.
                                       24
<PAGE>
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  International  and
                         Marely s.a. ("Marely").
4.9(a)              -    DLJ Loan Commitment Agreement, dated as of December 14,
                         1993,  by and  between  Foamex  International  and  DLJ
                         Funding, Inc. ("DLJ Funding").
4.10(q)             -    Promissory  Note, dated June 12, 1997, in the aggregate
                         principal  amount  of  $5,000,000,  executed  by  Trace
                         Holdings to Foamex L.P.
4.10.1(q)           -    Promissory  Note, dated June 12, 1997, in the aggregate
                         principal  amount  of  $4,794,828,  executed  by  Trace
                         Holdings to Foamex L.P.
10.1.1(q)           -    Amendment  to  Master  Agreement,  dated  as of June 5,
                         1997, between Citibank, N.A. and Foamex.
10.1.2(q)           -    Amended  confirmation,  dated  as  of  June  13,  1997,
                         between Citibank, N.A. and Foamex.
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 Blackell,  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 the Foamex L.P. (the "Trace
                         Holdings Asset Transfer Agreement").
10.4.2(k)           -    First Amendment,  dated as of December 19, 1991, to the
                         Trace Holdings Asset Transfer Agreement.
10.4.3(k)           -    Amended and Restated Guaranty, dated as of December 19,
                         1991, made by Trace Foam in favor of Foamex L.P.
10.5.1(k)           -    Asset Transfer Agreement,  dated as of October 2, 1990,
                         between  RFC and Foamex L.P.  (the "RFC Asset  Transfer
                         Agreement").
10.5.2(k)           -    First Amendment,  dated as of December 19, 1991, to the
                         RFC Asset Transfer Agreement.
10.5.3(k)           -    Schedule 5.03 to the RFC Asset Transfer  Agreement (the
                         "5.03 Protocol").
10.5.4(h)           -    The 5.03  Protocol  Assumption  Agreement,  dated as of
                         October 13, 1992, between RFC and Foamex L.P.
10.5.5(h)           -    Letter  Agreement  between Trace  Holdings and Recticel
                         regarding the Recticel  Guaranty,  dated as of July 22,
                         1992.
10.6(l)             -    Supply Agreement,  dated June 28, 1994,  between Foamex
                         L.P. and Foamex International.
10.7.1(l)           -    First Amended and Restated Tax Sharing Agreement, dated
                         as of December 14, 1993, among Foamex L.P., Trace Foam,
                         FMXI and Foamex International.
10.7.2(d)           -    First  Amendment  to Amended and  Restated  Tax Sharing
                         Agreement of Foamex L.P., dated as of June 12, 1997, by
                         and among Foamex L.P., Foamex International Inc., FMXI,
                         Inc. and Trace Foam Company, Inc.
10.8.1(m)           -    Tax  Distribution   Advance  Agreement,   dated  as  of
                         December  11,  1996,  by and between  Foamex  L.P.  and
                         Foamex-JPS Automotive L.P.
10.8.2(d)           -    Amendment No. 1 to Tax Distribution  Advance Agreement,
                         dated  as of  June  12,  1997,  by and  between  Foamex
                         International and Foamex L.P.
10.9.1(h)           -    Trace Foam Management Agreement between Foamex L.P. 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 L.P. and Trace
                         Foam.
10.9.3(d)           -    First  Amendment to Management  Agreement,  dated as of
                         June 12,  1997,  by and between  Foamex L.P.  and Trace
                         Foam.
10.10.1(k)          -    Salaried    Incentive   Plan   of   Foamex   L.P.   and
                         Subsidiaries.
10.10.2(k)          -    Trace Holdings 1987 Nonqualified Stock Option Plan.
10.10.3(k)          -    Equity Growth Participation Program.
10.10.4(k)(o)       -    General  Felt  Industries,  Inc.  Retirement  Plan  for
                         Salaried Employees, effective as of January 1, 1995.

                                       25
<PAGE>
10.10.5(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.
10.10.6(n)          -    Foamex/General  Felt 401(k)  Savings Plan dated July 1,
                         1995.
10.10.7(a)          -    Foamex International's 1993 Stock Option Plan.
10.10.8(a)          -    Foamex     International'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.
10.11.2(r)          -    Employment Agreement, dated as of July 26, 1995, by and
                         between Foamex L.P. and Salvatore J. Bonanno.
10.12(a)            -    Warrant  Exchange  Agreement,  dated as of December 14,
                         1993, by and between Foamex International and Marely.
10.13(a)            -    Warrant  Exchange  Agreement,  dated as of December 14,
                         1993,  by and  between  Foamex  International  and  DLJ
                         Funding.
10.14(o)            -    Stock  Purchase  Agreement,  dated as of  December  23,
                         1993,  by  and  among   Transformacion   de  Espumas  y
                         Fieltros,  S.A.,  the  stockholders  which are  parties
                         thereto, and Foamex L.P.
10.15.1(a)          -    Registration Rights Agreement, dated as of December 14,
                         1993,  by and  among  the  Company  and GBNY  and,  for
                         certain  limited  purposes as set forth therein,  Trace
                         Holdings and Trace Foam.
10.15.2(a)          -    Registration Rights Agreement, dated as of December 14,
                         1993, by and among the Company and RFC and, for certain
                         limited  purposes as set forth therein,  Trace Holdings
                         and Trace Foam.
10.15.3(a)          -    Registration Rights Agreement, dated as of December 14,
                         1993, by and among the Company and DLJ Funding and, for
                         certain  limited  purposes as set forth  herein,  Trace
                         Holdings and Trace Foam.
10.15.4(a)          -    Registration Rights Agreement, dated as of December 14,
                         1993,  by and among the  Company  and Marely  and,  for
                         certain  limited  purposes as set forth therein,  Trace
                         Holdings and Trace Foam.
10.15.5(a)          -    Registration Rights Agreement, dated as of December 14,
                         1993, by and between the Company and Trace Foam.
10.15.6(a)          -    Registration Rights Agreement, dated as of December 14,
                         1993, by and between the Company and Trace Holdings.
10.16(k)            -    Warrant  Agreement,  dated as of June 29, 1994, between
                         the Company and Shawmut.
10.17.1(p)          -    Aircraft  Purchase  Agreement,  dated as of August  22,
                         1995,  by and  between  Trace  Aviation  Corp.  ("Trace
                         Aviation")   and   Foamex   Aviation   Inc.    ("Foamex
                         Aviation").
10.17.2(p)          -    Aircraft Sale, Lease and Operating Agreement,  dated as
                         of August 22, 1995, by and between  Trace  Aviation and
                         Trace Holdings.
10.17.3(p)          -    Assumption/Aircraft  Security  Agreement,  dated  as of
                         August 22, 1995, by and between Foamex Aviation and the
                         CIT Group/Equipment Financing, Inc. ("CIT Group").
10.17.4(p)          -    Collateral  Assignment of Aircraft  Leases and Aircraft
                         Use  Agreements,  dated as of August 22,  1995,  by and
                         between Foamex Aviation and CIT Group.
10.17.5(p)          -    Guaranty by the Company in favor of CIT Group, dated as
                         of August 22, 1995.
10.17.6(p)          -    Aviation  Guaranty  Indemnity  Agreement,  dated  as of
                         August 22,  1995,  by and between the Company and Trace
                         Holdings.
10.18.1             -    Equity Purchase Agreement, dated as of August 28, 1996,
                         by and among  JPSGP  Inc.,  FJPS,  and Collins & Aikman
                         Products Co.
10.18.2             -    Amendment No. 1 to Equity  Purchase  Agreement,  by and
                         among  JPSGP  Inc.,  FJPS,  the Company and Collins and
                         Aikman Products Co., dated as of December 11, 1996.
27                  -    Financial Data Schedule.
- ---------------------------------
(a)  Incorporated  herein by reference to the Exhibit to Foamex  International's
     Registration Statement on Form S-1, Registration No. 33-69606.

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

                                       26
<PAGE>
(c)  Incorporated  herein by reference  to the Exhibit to the Current  Report on
     Form 8-K of Foamex L.P. reporting an event that occurred May 29, 1997.

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

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

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

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

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

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

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

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

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

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

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

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

(p)  Incorporated herein by reference to the Exhibit to Form 10-Q of the Company
     for the quarterly period ended October 1, 1995.

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

(r)  Incorporated herein by reference to the Exhibit to Form 10-K of Foamex L.P.
     for the fiscal year ended December 31, 1995.


                                       27

<PAGE>


         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)  The Company filed the following Current Reports on Form 8-K:

               Form 8-K reporting an event that occurred on May 28, 1997.

               Form 8-K reporting an event that occurred on June 12, 1997.





                                       28

<PAGE>

                                   SIGNATURES


          Pursuant to the  requirements of the Securities  Exchange Act of 1934,
the  registrant  has duly  caused  this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                          FOAMEX INTERNATIONAL INC.


Date: August 13, 1997                     By:/s/ Kenneth R. Fuette
                                          Kenneth R. Fuette
                                          Chief Financial Officer







                                       29

<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0000912908
<NAME> FOAMEX INTERNATIONAL INC
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-28-1997
<PERIOD-START>                             DEC-30-1996
<PERIOD-END>                               JUN-29-1997
<EXCHANGE-RATE>                                      1
<CASH>                                           7,362
<SECURITIES>                                         0
<RECEIVABLES>                                  137,101
<ALLOWANCES>                                         0
<INVENTORY>                                    106,723
<CURRENT-ASSETS>                               304,269
<PP&E>                                         203,105
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                 647,425
<CURRENT-LIABILITIES>                          157,896
<BONDS>                                        547,348
                                0
                                          0
<COMMON>                                           269
<OTHER-SE>                                     (87,314)
<TOTAL-LIABILITY-AND-EQUITY>                   647,425
<SALES>                                        239,887
<TOTAL-REVENUES>                               239,887
<CGS>                                          195,107
<TOTAL-COSTS>                                  195,107
<OTHER-EXPENSES>                                16,100
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              13,474
<INCOME-PRETAX>                                 15,654
<INCOME-TAX>                                     6,184
<INCOME-CONTINUING>                              9,470
<DISCONTINUED>                                       0
<EXTRAORDINARY>                               (42,189)
<CHANGES>                                            0
<NET-INCOME>                                  (32,719)
<EPS-PRIMARY>                                   (1.27)
<EPS-DILUTED>                                        0
        

</TABLE>


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