FOAMEX INTERNATIONAL INC
10-Q, 1998-08-17
PLASTICS FOAM PRODUCTS
Previous: PRT FUNDING CORP, NT 10-Q, 1998-08-17
Next: MASSACHUSETTS FINANCIAL SERVICES CO /MA/, SC 13G, 1998-08-17



                       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 28, 1998

                         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
12, 1998 was approximately 25,014,800.


                                  Page 1 of 27
                          Exhibit List on Page 20 of 27
<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
                  28, 1998 and June 29, 1997                                  3

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

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

               Notes to Condensed Consolidated Financial Statements           6

         Item 2.  Management's Discussion and Analysis of Financial 
                  Condition and Results of Operations                        14

Part II. Other Information                                                   20

         Exhibit List                                                        20

         Signatures                                                          27

<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 28,        June 29,       June 28,       June 29,
                                               1998            1997           1998           1997

                                                       (thousands except per share data)
<S>                                          <C>            <C>            <C>            <C>      
NET SALES                                    $ 298,479      $ 239,887      $ 612,269      $ 469,007

COST OF GOODS SOLD                             241,557        195,107        504,151        381,430
                                             ---------      ---------      ---------      ---------

GROSS PROFIT                                    56,922         44,780        108,118         87,577

SELLING, GENERAL AND
   ADMINISTRATIVE EXPENSES                      20,861         16,100         43,238         32,087
                                             ---------      ---------      ---------      ---------

INCOME FROM OPERATIONS                          36,061         28,680         64,880         55,490

INTEREST AND DEBT ISSUANCE EXPENSE              17,531         13,474         35,308         27,442

OTHER INCOME (EXPENSE), NET                     (1,046)           448         (1,745)         1,086
                                             ---------      ---------      ---------      ---------

INCOME BEFORE PROVISION FOR INCOME TAXES        17,484         15,654         27,827         29,134

PROVISION FOR INCOME TAXES                       6,993          6,184         11,128         11,528
                                             ---------      ---------      ---------      ---------

INCOME BEFORE EXTAORDINARY LOSS                 10,491          9,470         16,699         17,606

EXTRAORDINARY LOSS ON EARLY
   EXTINGUISHMENT OF DEBT,
   NET OF INCOME TAXES                             (43)       (42,189)        (1,917)       (42,599)
                                             ---------      ---------      ---------      ---------

NET INCOME (LOSS)                            $  10,448      $ (32,719)     $  14,782      $ (24,993)
                                             =========      =========      =========      =========

BASIC EARNINGS (LOSS) PER SHARE:
   INCOME BEFORE EXTRAORDINARY LOSS          $    0.42      $    0.37      $    0.67      $    0.70
   EXTRAORDINARY LOSS                               --          (1.66)         (0.08)         (1.69)
                                             ---------      ---------      ---------      ---------
   EARNINGS (LOSS) PER SHARE                 $    0.42      $   (1.29)     $    0.59      $   (0.99)
                                             =========      =========      =========      =========

   WEIGHTED AVERAGE NUMBER OF SHARES            25,012         25,298         24,977         25,304
                                             =========      =========      =========      =========

DILUTED EARNINGS (LOSS) PER SHARE:
   INCOME BEFORE EXTRAORDINARY LOSS          $    0.40      $    0.36      $    0.64      $    0.67
   EXTRAORDINARY LOSS                               --          (1.62)         (0.07)         (1.63)
                                             ---------      ---------      ---------      ---------
   EARNINGS (LOSS) PER SHARE                 $    0.40      $   (1.26)     $    0.57      $   (0.96)
                                             =========      =========      =========      =========

   WEIGHTED AVERAGE NUMBER OF SHARES            26,124         26,042         26,090         26,086
                                             =========      =========      =========      =========
</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>
                                                                      June 28,        December 28,
ASSETS                                                                  1998              1997
CURRENT ASSETS:                                                              (thousands)
<S>                                                                 <C>              <C>        
   Cash and cash equivalents                                        $    18,175      $    12,044
   Accounts receivable, net                                             182,388          175,684
   Inventories                                                          124,080          120,299
   Other current assets                                                  77,160           62,901
                                                                    -----------      -----------
       Total current assets                                             401,803          370,928

PROPERTY, PLANT AND EQUIPMENT, NET                                      230,619          233,435

COST IN EXCESS OF ASSETS ACQUIRED, NET                                  215,711          218,219

DEBT ISSUANCE COSTS, NET                                                 15,932           18,889

DEFERRED INCOME TAXES                                                    34,168           26,960

OTHER ASSETS                                                             24,364           25,192
                                                                    -----------      -----------

TOTAL ASSETS                                                        $   922,597      $   893,623
                                                                    ===========      ===========

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
CURRENT LIABILITIES:
   Short-term borrowings                                            $     7,320      $     6,598
   Current portion of long-term debt                                      5,117           12,931
   Current portion of long-term debt - related party                      7,020               --
   Accounts payable                                                     103,508          131,689
   Accrued interest                                                      10,391           10,716
   Other accrued liabilities                                             64,686           70,513
                                                                    -----------      -----------
       Total current liabilities                                        198,042          232,447

LONG-TERM DEBT                                                          692,479          735,724

LONG-TERM DEBT - RELATED PARTY                                           97,180               --

OTHER LIABILITIES                                                        34,331           38,871
                                                                    -----------      -----------

       Total liabilities                                              1,022,032        1,007,042
                                                                    -----------      -----------

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 27,003,823 and 25,014,823 shares, respectively;
     Outstanding 25,014,823 and 24,919,680 shares, respectively             270              269
   Additional paid-in capital                                            86,769           86,025
   Retained earnings (accumulated deficit)                             (151,109)        (164,118)
   Accumulated other comprehensive income                                (6,369)          (6,599)
   Other                                                                 (9,794)          (9,794)
                                                                    -----------      -----------
                                                                        (80,233)         (94,217)
   Common Stock held in treasury, at cost:
     1,989,000 shares at June 28, 1998 and December 28, 1997            (19,202)         (19,202)
                                                                    -----------      -----------

       Total stockholders' equity (deficit)                             (99,435)        (113,419)
                                                                    -----------      -----------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)                $   922,597      $   893,623
                                                                    ===========      ===========
</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 28,         June 29,
                                                                         1998             1997
                                                                              (thousands)
OPERATING ACTIVITIES:
<S>                                                                    <C>            <C>       
   Net income (loss)                                                   $  14,782      $ (24,993)
   Adjustments to reconcile net income (loss) to net cash provided
       by (used for) operating activities:
       Depreciation and amortization                                      14,299         10,815
       Net amortization of debt issuance costs, debt discount
          and debt premium                                                 3,202          6,847
       Extraordinary loss on early extinguishment of debt                  1,579             37
       Other operating activities                                         11,481           (565)
       Changes in operating assets and liabilities, net                  (66,884)       (38,334)
                                                                       ---------      ---------

          Net cash used for operating activities                         (21,541)       (46,193)
                                                                       ---------      ---------

INVESTING ACTIVITIES:
   Capital expenditures                                                  (14,982)       (16,432)
   Acquisitions, net of cash acquired                                     (4,399)            --
   Decrease in restricted cash                                                --         12,143
   Other investing activities                                             (1,467)            35
                                                                       ---------      ---------

          Net cash used for investing activities                         (20,848)        (4,254)
                                                                       ---------      ---------

FINANCING ACTIVITIES:
   Net proceeds from short-term borrowings                                   722            256
   Net proceeds from revolving loans                                      82,426         49,000
   Proceeds from long-term debt                                          129,000        453,500
   Repayment of long-term debt                                          (132,767)      (450,026)
   Repayment of Foamex/GFI Note                                           (4,800)            --
   Debt issuance cost                                                     (1,598)       (14,746)
   Purchase of treasury stock                                                 --         (1,890)
   Dividends paid                                                         (1,246)            --
   GFI transaction costs                                                  (3,898)            --
   GFI transaction payment to Trace                                      (20,000)            --
   Other financing activities                                                681           (488)
                                                                       ---------      ---------

          Net cash provided by financing activities                       48,520         35,606
                                                                       ---------      ---------

NET INCREASE (DECREASE) IN CASH
   AND CASH EQUIVALENTS                                                    6,131        (14,841)

CASH AND CASH EQUIVALENTS
   AT BEGINNING OF PERIOD                                                 12,044         22,203
                                                                       ---------      ---------

CASH AND CASH EQUIVALENTS
   AT END OF PERIOD                                                    $  18,175      $   7,362
                                                                       =========      =========
</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

1.     CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

       Foamex  International  Inc.'s  (the  "Company")  condensed   consolidated
balance  sheet as of  December  28,  1997 has been  condensed  from the  audited
consolidated  balance  sheet at that date.  The condensed  consolidated  balance
sheet as of June 28, 1998, the condensed  consolidated  statements of operations
for the thirteen week and  twenty-six  week periods ended June 28, 1998 and June
29,  1997  and the  condensed  consolidated  statements  of cash  flows  for the
twenty-six week periods ended June 28, 1998 and June 29, 1997 have been prepared
by  the  Company  and  have  not  been  audited  by  the  Company's  independent
accountants.  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.

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

2.     CRAIN ACQUISITION

       On  December  23,  1997,  the Company  acquired  Crain  Industries,  Inc.
("Crain") pursuant to a merger with Crain Holdings Corp. for a purchase price of
approximately $213.7 million, including the assumption of debt with a face value
of  approximately  $98.6 million (with an estimated fair value of  approximately
$112.3 million) ("Crain Acquisition"). In addition, fees and expenses associated
with the Crain Acquisition were approximately  $13.2 million.  Crain was a fully
integrated manufacturer, fabricator and distributor of a broad range of flexible
polyurethane foam and foam products sold to a diverse customer base, principally
in the bedding, carpet cushion and furniture markets. The acquisition was funded
by $118.0 million in bank borrowings by Foamex L.P. under a credit facility. The
excess of the  purchase  price over the  estimated  fair value of the net assets
acquired was approximately $152.5 million.

       The Crain  Acquisition was accounted for as a purchase and the operations
of Crain are included in the  consolidated  statements  of  operations  and cash
flows from the date of acquisition.  The cost of the Crain  Acquisition has been
allocated  on the  basis  of the  fair  value  of the  assets  acquired  and the
liabilities  assumed.  The excess of the purchase  price over the estimated fair
value of the net assets  acquired  is being  amortized  using the  straight-line
method over forty years.  The  allocation  of the  purchase  price for the Crain
Acquisition is based upon  preliminary  estimates and assumptions and is subject
to revision once  appraisals,  valuations and other studies of the fair value of
the acquired assets and liabilities  have been completed.  The pro forma results
listed below are unaudited and assume that the Crain Acquisition occurred at the
beginning of fiscal year 1997.

<TABLE>
<CAPTION>
                                                                  13 Week Period              26 Week Period
                                                                Ended June 29, 1997         Ended June 29, 1997
                                                                        (thousands, except per share data)
     <S>                                                             <C>                      <C>
          Net sales                                                $319,312                    $626,080
                                                                   ========                    ========
          Income before extraordinary loss                          $11,173                     $17,001
                                                                   ========                    ========
          Pro forma basic earnings (loss) per share                   $0.44                       $0.67
                                                                   ========                    ========
          Pro forma diluted earnings (loss) per share                 $0.43                       $0.65
                                                                   ========                    ========
</TABLE>

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

                                       6
<PAGE>
                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

3.     INVENTORIES

       Inventories consist of:

                                      June 28,      December 28,
                                        1998          1997
                                           (thousands)
       Raw materials and supplies     $ 79,404     $ 75,487
       Work-in-process                  16,887       15,620
       Finished goods                   27,789       29,192
                                      --------     --------

       Total                          $124,080     $120,299
                                      ========     ========

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

       Long-term debt consists of:
<TABLE>
<CAPTION>
                                                                June 28,    December 28,
                                                                 1998          1997
       Credit Facility:                                             (thousands)
<S>                                                             <C>          <C>     
         Term Loan A                                            $     --     $ 76,700
         Term Loan B                                              83,344      109,725
         Term Loan C                                              75,766       99,750
         Term Loan D                                             109,725      110,000
         Revolving credit facility                               137,354       54,928
       9 7/8% Senior subordinated notes due 2007                 150,000      150,000
       13 1/2% Senior subordinated notes due 2005 (includes
         $12,824 and $13,720 of unamortized debt premium)        110,824      111,720
       9 1/2% Senior secured notes due 2000                           --        4,523
       Industrial revenue bonds                                    7,000        7,000
       Subordinated note payable (net of unamortized
         debt discount of $709 and $1,198)                         6,306        6,129
       Other                                                      17,277       18,180
                                                                --------     --------
                                                                 697,596      748,655

       Less current portion                                        5,117       12,931
                                                                --------     --------

       Long-term debt-unrelated parties                         $692,479     $735,724
                                                                ========     ========

       Long-term debt - related party consists of:

       Foamex/GFI Note                                          $ 34,000     $     --

       Note payable to Foam Funding LLC                           70,200           --
                                                                --------     --------
                                                                 104,200           --

       Less current portion - related party                        7,020           --
                                                                --------     --------

       Long-term debt - related party                           $ 97,180     $     --
                                                                ========     ========
</TABLE>

                                       7
<PAGE>
                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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

       Refinancing  Associated  with Transfer of General Felt  Industries,  Inc.
("General Felt") Common Stock

       In connection with GFI Transaction  (Note 8), Foamex L.P. borrowed $129.0
million under a new term loan agreement which was  subsequently  assumed by Foam
Funding  LLC and  borrowed  $32.0  million  under its credit  facility  ("Credit
Facility"). These borrowings were used to (i) repay approximately $125.1 million
of existing term loans under the Credit Facility and accrued interest thereon of
approximately $0.9 million,  (ii) deposit $4.8 million into an escrow account in
order to defease the senior secured notes which were redeemed  during June 1998,
(iii) repay $4.8 million of  indebtedness  owed to General  Felt,  (iv) fund the
$20.0  million to acquire the net assets of General  Felt after the  transfer of
the  General  Felt stock to Foam  Funding  LLC and (v) pay fees and  expenses of
approximately  $5.4 million.  Also,  Foamex L.P.  amended the Credit Facility to
increase  the  availability  under the  revolving  credit  facility  from $150.0
million to $200.0 million; however, $34.5 million of this increase is used for a
letter  of  credit  to  support  the  Foamex/GFI  Note.  See Note 8 for  further
discussion on the GFI Transaction.

       Foamex Carpet Revolving Credit

       Upon  consummation of the GFI  Transaction,  Foamex Carpet Cushion,  Inc.
("Foamex  Carpet") entered into a credit  agreement with the  institutions  from
time to time party  thereto,  as issuing  banks,  and Citicorp USA, Inc. and The
Bank of Nova Scotia,  as administrative  agents,  which provides for up to $20.0
million in revolving credit borrowings. [Add interest rate.]

       Foamex/GFI Note

       In connection  with the transfer of General  Felt's common stock,  Foamex
L.P.  entered  into the $34.0  million  Foamex/GFI  Note to  settle an  existing
intercompany  note payable to General  Felt,  which was retained by Foam Funding
LLC in connection with the asset purchase agreement for the GFI Transaction (see
Note 8). The  Foamex/GFI  Note  matures in March 2000 with  interest  payable at
LIBOR plus an applicable  margin.  The principal  amount is due upon maturity in
March 2000.

       During the thirteen week and twenty-six week periods ended June 28, 1998,
the Company incurred  interest  expense of  approximately  $0.6 million and $0.8
million, respectively.

       Note Payable to Foam Funding LLC

       In connection  with the asset purchase  agreement for the GFI Transaction
(see Note 8), the Company entered into a $70.2 million promissory note with Foam
Funding LLC.  The note bears  interest at a base rate plus 2.0% or at LIBOR plus
3.0%. The note is payable upon demand commencing in March 2000, and if no demand
is made, matures in February 2004.

       During the thirteen week and twenty-six week periods ended June 28, 1998,
the Company incurred  interest  expenses of approximately  $1.6 million and $2.1
million, respectively.

       Principal Payments

       Principal  payments the Company's  long-term  debt and  long-term  debt -
related  party  for the  remainder  of 1998 and for the next  five  years are as
follows: 1998 - $9.0 million; 1999 - $17.7 million; 2000 - $52.2 million; 2001 -
$17.3  million;  2002 - $17.7  million;  2003 - $159.5;  and thereafter - $516.3
million.

                                       8
<PAGE>
                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


5.      EARLY EXTINGUISHMENT OF DEBT

       In connection with the GFI Transaction (see Note 8), the Company incurred
an extraordinary loss on the early  extinguishment of debt of approximately $1.9
million (net of income tax benefits of $1.2  million)  for the  twenty-six  week
period ended June 28, 1998. The extraordinary loss is comprised of approximately
$2.9 million for the write-off of debt  issuance  costs and  approximately  $0.2
million of professional fees and other costs.

       During  1997,  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 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.

6.     ENVIRONMENTAL MATTERS

       The Company is subject to extensive and changing  federal,  state,  local
and foreign environmental laws and regulations,  including those relating to the
use, handling,  storage,  discharge and disposal of hazardous substances and the
remediation of  environmental  contamination,  and as a result,  is from time to
time involved in administrative and judicial  proceedings and inquiries relating
to  environmental  matters.  During 1998,  expenditures  in connection  with the
Company's compliance with federal,  state, local and foreign  environmental laws
and  regulations  did  not  have a  material  adverse  effect  on the  Company's
operations, financial position, capital expenditures or competitive position. As
of June 28,  1998,  the Company has accruals of  approximately  $4.7 million for
environmental  matters.  In addition,  as of June 28, 1998,  the Company has net
receivables  of  approximately  $0.6  million  relating to  indemnification  for
environmental  liabilities.  The Company  believes that  realization  of the net
receivables established for indemnification is probable.

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

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

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

                                       9

<PAGE>
                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

6.     ENVIRONMENTAL MATTERS (continued)

       The Company has reported to  appropriate  state  authorities  that it has
found soil and  groundwater  contamination  in excess of state standards at four
facilities and soil  contamination  in excess of state  standards at three other
facilities.  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 degree of  certainty  at this time.  As of June 28,  1998,  the  Company has
environmental accruals of approximately $4.1 million for the remaining potential
remediation costs for these facilities based on engineering estimates.

       Federal  regulations  require  that by the end of  1998  all  underground
storage tanks  ("USTs") be removed or upgraded in all states to meet  applicable
standards.  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 $0.1 million for the estimated  removal and remediation,  if
any, associated with these USTs. However,  the full extent of contamination and,
accordingly,  the actual cost of such  remediation  cannot be predicted with any
degree of certainty at this time. 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 the  permanent
in-place closure for certain USTs. However,  there can be no assurance that such
USTs will not result in significant environmental liability in the future.

       The  Company  has been  designated  as a  Potentially  Responsible  Party
("PRP")  by 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,  including those described herein,  management  believes
that,  based upon all currently  available  information,  the resolution of such
environmental  matters will not have a material  adverse effect on 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 12, 1998, the Company and Trace International Holdings, Inc.
("Trace Holdings") were two of multiple defendants in actions filed on behalf of
approximately  5,000  recipients  of breast  implants in various  United  States
federal  and state  courts  and one  Canadian  provincial  court.  Some of these
actions allege substantial damages, but most of these actions allege unspecified
damages for  personal  injuries of various  types.  Three of these cases seek to
allege  claims on behalf of all breast  implant  recipients  or other  allegedly
affected  parties,  but no class has been approved or certified by the court. In
addition, three cases have been filed alleging claims on behalf of approximately
700  residents of  Australia,  New Zealand,  England,  and Ireland.  The Company
believes  that the number of suits may  increase.  During 1995,  the Company and
Trace Holdings were granted  summary  judgments and dismissed as defendants from
all cases in the  federal  courts of the United  States and the state  courts of
California.  Appeals for these  decisions  were  withdrawn and the decisions are
final.  Although  breast  implants do not contain  foam,  certain  silicone  gel
implants  were  produced  using  a  polyurethane  foam  covering  fabricated  by
independent  distributors  or  fabricators  from  bulk foam  purchased  from the
Company or Trace Holdings.  Neither the Company nor Trace Holdings  recommended,
authorized  or approved the use of its foam for these  purposes.  Foamex L.P. is
indemnified  by Trace for any such  liabilities  relating  to foam  manufactured
prior to October 1990. Although Trace Holdings has paid Foamex L.P.'s litigation
expenses to date pursuant to such indemnification and the Company believes Trace
Holdings will be in a position to continued to pay such expenses, here can be no
absolute   assurance   that  Trace   Holdings  will  be  able  to  provide  such
indemnification in the future.  While it is not feasible to predict or determine
the outcome of these actions, based on the Company's present

                                       10
<PAGE>
                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

7.     LITIGATION (continued)

assessment of the merits of pending claims,  after consultation with the general
counsel of Trace Holdings,  and without taking into account potential  indemnity
from the  manufacturers  of  polyurethane  covered breast  implants,  management
believes that the disposition of matters that are pending or that may reasonably
be  anticipated  to be  asserted  should not have a material  adverse  effect on
either the  Company's  or Trace  Holdings'  consolidated  financial  position or
results of operations.  If the Company's assessment of liability with respect to
these actions is incorrect, such actions could have a material adverse effect on
the Company.

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

       On or about March 17, 1998,  five  purported  class action  lawsuits were
filed in the Delaware  Chancery Court,  New Castle County,  against the Company,
directors of the Company,  Trace Holdings, and individual officers and directors
of Trace Holdings:  Brickell Partners v. Marshall S. Cogan, et al., No. 16260NC;
Mimona Capital v.  Salvatore J. Bonanno,  et al., No.  16259NC;  Daniel Cohen v.
Foamex  International Inc., No. 16263; Eileen Karisinki v. Foamex  International
Inc., et al., No.  16261NC and John E. Funky Trust v.  Salvatore J. Bonanno,  et
al., No. 16267. A sixth purported class action lawsuit, Barnett Stepak v. Foamex
International  Inc.,  et al.,  No.  16277,  was filed on or about March 23, 1998
against the same  defendants.  The complaints in the six actions  allege,  among
other things,  that the defendants have violated  fiduciary and other common law
duties  purportedly owed to the Company's  stockholders in connection with Trace
Holdings,  proposal to acquire all of the  outstanding  shares of the  Company's
common stock. The complaints sought, among other things, class certification,  a
declaration  that the  defendants  have breached their  fiduciary  duties to the
class,  preliminary  and permanent  injunctions  barring  implementation  of the
proposed transaction, rescission of the transaction if consummated,  unspecified
compensatory damages, and costs and attorneys' fees.

       The parties to the lawsuits  entered into a Memorandum of  Understanding,
dated  June  25,  1998  (the  "Memorandum  of  Understanding"),  to  settle  the
litigation,  subject to, inter alia,  execution of a definitive  Stipulation  of
Settlement and approval by the Delaware  Chancery Court following  notice to the
public stockholders and a hearing. The Memorandum of Understanding provides that
as a result of, among other things, the stockholder  litigation and negotiations
among  counsel for the parties to the  Memorandum  of  Understanding,  a special
meeting of stockholders will be held to vote upon and adopt the Merger Agreement
which  provides,  among other  things,  for the public  shares of the  Company's
common stock to be converted into the right to receive  $18.75 in cash,  without
interest.  The Memorandum of Understanding  also  acknowledged that the terms of
the Merger have been significantly  improved over the terms originally  proposed
by Trace Holdings on March 16, 1998, and the Company and the individual director
and  officer  defendants  acknowledged  that the filing and  prosecution  of the
stockholder  litigation  was a factor  they took  into  account  in giving  fair
consideration to and entering into the Merger,  and Trace Holdings  acknowledged
that it took into account the  desirability  of  satisfactorily  addressing  the
claims  asserted in the  stockholder  litigation  in  agreeing to the  increased
consideration  to be paid to the  public  stockholders  pursuant  to the  Merger
Agreement.

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

                                       11

<PAGE>

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

7.     LITIGATION (continued)

       The  defendants  have  denied,  and  continued  to deny,  that  they have
committed or have  threatened to commit any violation of law or breaches of duty
to plaintiffs or the purported class. The defendants have agreed to the proposed
settlement  because,  among other reasons,  such settlement  would eliminate the
burden and expenses of further  litigation and would facilitate the consummation
of a  transaction  that they believe to be in the best  interests of the Company
and the public stockholders.

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

8.     GFI TRANSACTION

       On February 27, 1998, the Company and certain of its affiliates completed
a series of  transactions  designed to simplify the  Company's  structure and to
provide  future  operational  flexibility.  Prior to the  consummation  of these
transactions, (i) Foamex L.P. and Foamex L.P.'s wholly-owned subsidiary, General
Felt, entered into a supply agreement and an administrative  services agreement,
(ii) Foamex L.P. repaid its  outstanding  indebtedness to General Felt with $4.8
million  in cash and the $34.0  million  Foamex/GFI  Note  supported  by a $34.5
million  letter  of  credit  under  the  Credit  Facility,   (iii)  Foamex  L.P.
contributed  to  General  Felt $9.4  million  of  outstanding  net  intercompany
payables and intercompany  loans with General Felt and (iv) Foamex L.P. defeased
the $4.5 million outstanding principal amount of its 9 1/2% senior secured notes
due 2000. The initial  transaction  resulted in the transfer from Foamex L.P. to
Foam  Funding LLC of all of the  outstanding  common stock of General  Felt,  in
exchange for (i) the  assumption by Foam Funding LLC of $129.0 million of Foamex
L.P.'s  indebtedness and (ii) the transfer by Foam Funding LLC to Foamex L.P. of
a 1%  non-managing  general  partnership  interest  in Foamex  L.P. As a result,
General Felt ceased being a subsidiary  of Foamex L.P. and was relieved from all
obligations under Foamex L.P.'s 9 7/8% senior subordinated notes due 2007 and 13
1/2%  senior  subordinated  notes due 2005.  Upon  consummation  of the  initial
transaction,  Foamex  Carpet,  a newly  formed  wholly-owned  subsidiary  of the
Company,  the Company,  Foam Funding LLC, and General Felt entered into an asset
purchase  agreement  dated  February  27,  1998,  in  which  General  Felt  sold
substantially  all of its  assets  (other  than  the  Foamex/GFI  Note  and  its
operating facility in Pico Rivera,  California) to Foamex Carpet in exchange for
(i) $20.0 million in cash and (ii) a promissory  note issued by Foamex Carpet to
Foam Funding LLC in the amount of $70.2 million.  The $20.0 million cash payment
was  funded  with  a  distribution  by  Foamex  L.P.  Upon  consummation  of the
transaction contemplated by the Asset Purchase Agreement,  Foamex Carpet entered
into a Credit Agreement with the  institutions  from time to time party thereto,
as issuing  banks,  and  Citicorp  USA,  Inc.  and The Bank of Nova  Scotia,  as
administrative  agents,  which  provides  for up to $20.0  million in  revolving
credit  borrowings.  Foamex  Carpet  will  conduct the carpet  cushion  business
previously  conducted  by General  Felt.  Also,  Foam  Funding LLC has  retained
ownership of one of General Felt's operating facilities which is being leased to
Foamex Carpet and the $34.0 million  Foamex/GFI  Note. These  transactions  have
been  reflected  as  a   reorganization   of  companies  under  common  control.
Accordingly,  the net  effect  resulted  to a  charge  to  stockholders'  equity
(deficit) of approximately $0.5 million.

                                       12
<PAGE>
                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

9.     EARNINGS (LOSS) PER SHARE

       The  following  table shows the amounts  used in  computing  earnings per
share and the  effect on income  and the  weighted  average  number of shares of
dilutive potential common stock.
<TABLE>
<CAPTION>
                                                        13 Week Period Ended       26 Week Period Ended
                                                        June 28,     June 29,     June 28,      June 29,
                                                          1998         1997         1998          1997
                                                            (thousands, except per share amounts)
<S>                                                     <C>          <C>           <C>          <C>      
Basic earnings (loss) per share:
       Net income (loss)                                $ 10,448     $(32,719)     $ 14,782     $(24,993)
                                                        ========     ========      ========     ========

       Average common stock outstanding                   25,012       25,298        24,977       25,304
                                                        ========     ========      ========     ========

       Basic earnings (loss) per share                  $   0.42     $  (1.29)     $   0.59     $  (0.99)
                                                        ========     ========      ========     ========

Diluted earnings (loss) per share:
       Net income (loss) available for common stock
          and dilutive securities                       $ 10,448     $(32,719)     $ 14,782     $(24,993)
                                                        ========     ========      ========     ========

       Average common stock outstanding                   25,012       25,298        24,977       25,304

       Additional common shares resulting
          from stock options and warrants                  1,112          744         1,113          782
                                                        --------     --------      --------     --------

       Average common stock and dilutive
          stock outstanding                               26,124       26,042        26,090       26,086
                                                        ========     ========      ========     ========

       Diluted earnings (loss) per share                $   0.40     $  (1.26)     $   0.57     $  (0.96)
                                                        ========     ========      ========     ========
</TABLE>

10.     COMPREHENSIVE INCOME

       In June 1997, the Financial  Accounting  Standards Board issued Statement
of  Financial  Accounting   Standards  No.  130  ("SFAS  No.  130),   "Reporting
Comprehensive  Income," which requires  disclosure of comprehensive  income,  as
defined,  including  comprehensive  disclosure in interim financial  statements.
Comprehensive  income for the  thirteen-week  and twenty-six  week periods ended
June 28, 1998 and June 29, 1997 is comprised of the following:
<TABLE>
<CAPTION>
                                             13 Week Period Ended        26 Week Period Ended
                                             June 28,     June 29,       June 28,    June 29,
                                               1998         1997           1998        1997
                                                               (thousands)
<S>                                          <C>          <C>           <C>          <C>      
Net income (loss)                            $ 10,448     $(32,719)     $ 14,782     $(24,993)
Foreign currency translation adjustments            3           16           230         (168)
                                             --------     --------      --------     --------
Total comprehensive income                   $ 10,451     $(32,703)     $ 15,012     $(25,163)
                                             ========     ========      ========     ========
</TABLE>

                                       13
<PAGE>

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

       The Company operates primarily in the flexible  polyurethane and advanced
polymer foam  products  industry.  The  following  discussion  should be read in
conjunction  with the condensed  consolidated  financial  statements and related
notes thereto of 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 4 and 5 of the Company's 1997 Annual Report on Form 10-K/A.

       The Company's  products are utilized  primarily in four  businesses:  (i)
Foam Products,  consisting of cushioning foams,  including  bedding,  furniture,
packaging, health care and foam-based consumer products such as futons, pillows,
mattress pads and juvenile furniture,  (ii) Carpet Cushion Products,  consisting
of carpet padding and related products, (iii) Automotive Products, consisting of
automotive trim,  laminates and other accessories,  and (iv) Technical Products,
consisting  of  reticulated  and other  specialty  foams used for  reservoiring,
filtration, gasketing and sealing.

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

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

       On February 27, 1998, the Company and certain of its affiliates completed
a series of  transactions  designed to simplify the  Company's  structure and to
provide  future  operational  flexibility.  Prior to the  consummation  of these
transactions, the Company defeased the $4.5 million outstanding principal amount
of its 9 1/2% senior secured notes due 2000. Foamex L.P. settled a $38.8 million
intercompany  note  payable  to General  Felt with $4.8  million in cash and the
$34.0 million  Foamex/GFI  Note  supported by a $34.5  million  letter of credit
under the Foamex L.P. Credit Facility.  The initial transaction  resulted in the
transfer from Foamex L.P. to Foam Funding LLC of all of the  outstanding  common
stock of General Felt, in exchange for (i) the assumption by Foam Funding LLC of
$129.0  million of Foamex  L.P.'s  indebtedness  and (ii) the  transfer  by Foam
Funding LLC to Foamex L.P. of a 1% non-managing  general partnership interest in
Foamex L.P. As a result,  General Felt ceased being a subsidiary  of Foamex L.P.
and was  relieved  from  all  obligations  under  Foamex  L.P.'s  9 7/8%  senior
subordinated notes due 2007 and 13 1/2% senior subordinated notes due 2005. Upon
consummation  of  the  initial  transaction,   Foamex  Carpet,  a  newly  formed
wholly-owned  subsidiary  of the  Company,  the  Company,  Foam Funding LLC, and
General Felt entered into an asset purchase  agreement  dated February 27, 1998,
in which  General  Felt sold  substantially  all of its assets  (other  than the
Foamex/GFI Note and its operating facility in Pico Rivera, California) to Foamex
Carpet in  exchange  for (i) $20.0  million in cash and (ii) a  promissory  note
issued by Foamex Carpet to Foam Funding LLC in the amount of $70.2 million.  The
$20.0  million cash  payment was funded by a  distribution  by Foamex L.P.  Upon
consummation  of the transaction  contemplated by the asset purchase  agreement,
Foamex Carpet entered into a credit agreement with the institutions from time to
time party  thereto,  as issuing  banks,  and Citicorp USA, Inc. and The Bank of
Nova Scotia, as administrative agents, which provides for up to $20.0 million in
revolving  credit  borrowings.  Foamex  Carpet will  conduct the carpet  cushion
business  previously  conducted  by General  Felt.  Also,  Foam  Funding LLC has
retained ownership of one of General Felt's operating  facilities which is being
leased  to  Foamex  Carpet  and  the  $34.0  million   Foamex/GFI   Note.  These
transactions  have been reflected as a reorganization  of companies under common
control.

                                       14
<PAGE>
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

       On December 23, 1997,  the Company  acquired  Crain  pursuant to a merger
agreement with Crain Holdings Corp. for a purchase price of approximately $213.7
million,  including the  assumption  of debt with a face value of  approximately
$98.6 million (and an estimated fair value of approximately $112.3 million).  In
addition,   fees  and  expenses   associated  with  the  Crain  Acquisition  are
approximately $13.2 million.

       On October 6, 1997, the Company sold  substantially all of the net assets
of its needlepunch  carpeting,  tufted  carpeting and artificial  grass products
business  located at its  facilities  in Dalton,  Georgia  ("Dalton").  Dalton's
revenues  were  $13.6  million  and  $24.3  million  for the  thirteen  week and
twenty-six week periods ended June 29, 1997.

       Operating  results  for 1998 are  expected  to be  influenced  by various
internal and external factors.  These factors include,  among other things,  (i)
consolidation of the Crain  Acquisition,  (ii) continued  implementation  of the
continuous  improvement  program to improve the Company's  profitability,  (iii)
variability  of the  Company's  raw  material  costs by the  Company's  chemical
suppliers and (iv) fluctuations in interest rates.

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

Results of Operations

       Net sales for the second  quarter of 1998 were $298.5 million as compared
to $239.9 million in the second quarter of 1997, an increase of $58.6 million or
24.4%.  Foam  Products  net sales for the second  quarter of 1998  increased  to
$143.7 million from $86.0 million in the second quarter of 1997 primarily due to
net sales from the Crain operations and increased volume to our national bedding
customers  and  fabricators.  Carpet  Cushion  Products net sales for the second
quarter of 1998 decreased 3.4% to $72.4 million from $75.0 million in the second
quarter  of 1997  primarily  due to the sale of Dalton  in  October  1997  which
contributed net sales of $13.6 million in 1997 and a reduction in rebond selling
prices as compared to 1997. Automotive Products net sales for the second quarter
of 1998 increased 4.9% to $62.2 million from $59.3 million in the second quarter
of 1997 primarily due to increased volume.  Technical Products net sales for the
second quarter of 1998 increased 2.6% to $20.2 million from $19.6 million in the
second  quarter of 1997  primarily due to increased net sales volume for felted,
gasketing, and sealing products.

       Gross  profit as a  percentage  of net sales  increased  to 19.1% for the
second quarter of 1998 from 18.7% in the second quarter of 1997 primarily due to
increased  purchasing  leverage  offset by a shift in product  mix for 1998 as a
result of the Crain  Acquisition.  Crain's  principal  product  lines,  bedding,
furniture and carpet cushion,  have  inherently  lower gross profit margins than
the Company's  historical gross profit margins.  Also,  gross profit  percentage
increased in the second quarter of 1998 due to the Company's  implementation  of
restructuring/consolidation programs associated with the Crain Acquisition.

       Income from operations  increased to $36.1 million for the second quarter
of 1998 from $28.7  million in the second  quarter of 1997  primarily due to the
Crain Acquisition.

       Income  before  extraordinary  loss  increased  to $10.5  million for the
second  quarter of 1998 as  compared to $9.5  million for the second  quarter of
1997.  The increase is primarily  due to the increase in income from  operations
discussed above offset by an increase of approximately  $4.1 million in interest
and debt issuance expense and $1.0 million of costs associated with the transfer
of General Felt which is included in other income  (expense),  net. The increase
in interest and debt  issuance  expense is primarily due to the debt incurred in
connection  with the Crain  Acquisition  offset by the favorable  effects of the
June 1997 refinancing plan.

       The extraordinary  loss on early  extinguishment of debt of approximately
$42.2 million (net of income taxes of $25.9  million)  during the second quarter
of 1997 primarily  relates to debt extinguished in connection with the June 1997
refinancing plan.

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

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

Results of Operations

       Net sales for the twenty-six  week period ended June 28, 1998 were $612.3
million as compared to $469.0 million for the twenty-six  week period ended June
29, 1997,  an increase of $143.3  million or 30.6%.  Foam Products net sales for
the twenty-six  week period ended June 28, 1998 increased to $301.6 million from
$170.0 million for the twenty-six  week period ended June 29, 1997 primarily due
to the net sales from the Crain  operations.  Carpet Cushion  Products net sales
for the  twenty-six  week period  ended June 28, 1998  increased  0.6% to $143.7
million from $142.9 million for the  twenty-six  week period ended June 28, 1997
primarily  due to net  sales  from the  Crain  operations  offset by the sale of
Dalton in October 1997 which  contributed net sales of $24.3 million in 1997, to
reduction  of  rebond  selling  prices  as  compared  to 1997 and  product  mix.
Automotive Products net sales for the twenty-six week period ended June 28, 1998
increased 5.6% to $125.7  million from $119.0  million for the  twenty-six  week
period ended June 29, 1997 primarily due to increased volume. Technical Products
net sales for the twenty-six  week period ended June 28, 1998 increased 11.1% to
$41.3 million from $37.1 million for the  twenty-six  week period ended June 29,
1997  primarily  due to increased  net sales volume for felted,  gasketing,  and
sealing products.

       Gross  profit as a  percentage  of net sales  decreased  to 17.7% for the
twenty-six  week period  ended June 28, 1998 from 18.7% in the  twenty-six  week
period ended June 29, 1997 primarily due to the shift in product mix for 1998 as
a result of the Crain  Acquisition.  Crain's principal  product lines,  bedding,
furniture and carpet cushion,  have  inherently  lower gross profit margins than
the Company's historical gross profit margins.  Also, the gross profit was lower
since  the  Company  carried  the  full  individual   operating  costs  of  both
organizations throughout 1998.

       Income from operations increased to $64.9 million for the twenty-six week
period  ended June 28,  1998 from $55.5  million in the  twenty-six  week period
ended June 29, 1997 primarily due to the Crain Acquisition.

       Income  before  extraordinary  loss  decreased  to $16.7  million for the
twenty-six  week period ended June 28, 1998 as compared to $17.6 million for the
twenty-six  week period ended June 29, 1997. The decrease is primarily due to an
increase of approximately $7.9 million in interest and debt issuance expense and
$2.0  million of costs  associated  with the  transfer of General  Felt which is
included in other  income  (expense),  net.  The  increase in interest  and debt
issuance  expense is primarily due to the debt  incurred in connection  with the
Crain  Acquisition  offset by the favorable effects of the June 1997 refinancing
plan.

       The extraordinary  loss on early  extinguishment of debt of approximately
$42.6 million (net of income taxes of $26.1 million)  during the twenty-six week
period ended June 29, 1997  primarily  relates to the write-off of debt issuance
costs with debt extinguished in connection with the June 1997 refinancing plan.

Liquidity and Capital Resources

       Liquidity and Capital Resources

       The Company is a holding company whose  operations are conducted  through
two  wholly-owned  subsidiaries,  Foamex L.P. and Foamex  Carpet.  The liquidity
requirements of the Company consist primarily of the operating cash requirements
of its two principal subsidiaries.

       Foamex L.P.'s operating cash requirements  consist principally of working
capital   requirements,   scheduled   payments  of  principal  and  interest  on
outstanding  indebtedness  and capital  expenditures.  The Company believes that
cash flow from Foamex  L.P.'s  operating  activities,  cash on hand and periodic
borrowings  under the Credit  Facility,  if necessary,  will be adequate to meet
Foamex  L.P.'s  liquidity  requirements.  The  ability  to meet  such  liquidity
requirements  could be impaired  if Foamex L.P.  were to fail to comply with any
covenants  contained in the Credit Facility and such noncompliance was not cured
by Foamex L.P. or waived by the lenders.  Foamex L.P. was in compliance with the
covenants  in the Credit  Facility as of June 28,  1998 and the Company  expects

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

Foamex L.P. 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 financing agreements; therefore, neither the Company nor Foamex
Carpet is expected to have access to the cash flow  generated by Foamex L.P. for
the foreseeable future.

       Foamex  Carpet'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 Foamex Carpet's operating  activities,  cash on hand and periodic
borrowings  under Foamex  Carpet's  credit  facility (the "Foamex  Carpet Credit
Facility"),  if necessary,  will be adequate to meet Foamex  Carpet's  liquidity
requirements.  The ability to meet such liquidity requirements could be impaired
if Foamex  Carpet were to fail to comply  with any  covenants  contained  in the
Foamex Carpet  Credit  Facility and such  noncompliance  was not cured by Foamex
Carpet  or waived by the  lenders.  Foamex  Carpet  was in  compliance  with the
covenants  in the Foamex  Carpet  Credit  Facility  as of June 28,  1998 and the
Company  expects  Foamex Carpet to be in compliance  with such covenants for the
foreseeable  future.  The ability of Foamex Carpet to make  distributions to the
Company  is  restricted  by the terms of its  financing  agreements;  therefore,
neither  the Company nor Foamex L.P. is expected to have access to the cash flow
generated by Foamex Carpet for the foreseeable future.

       Cash and cash  equivalents  increased  $6.2 million  during 1998 to $18.2
million at June 28, 1998 from $12.0  million at December 28, 1997  primarily due
to increased borrowings offset by cash used for capital expenditures,  the Crain
Acquisition  and  an  increase  of  cash  used  by  the  operating   assets  and
liabilities.  Working  capital  increased  $65.3  million  during 1998 to $203.8
million at June 28, 1998 from $138.5  million at December 28, 1997 primarily due
to the increase in operating net assets (as discussed  below) and a net increase
in other  current  assets and  liabilities.  The net  increase in other  current
assets and  liabilities is primarily  associated with the timing of payments for
interest and prepaid expenses and the receipt of cash for other receivables. Net
operating assets and liabilities (comprised of accounts receivable,  inventories
and accounts  payable)  increased $38.7 million during 1998 to $203.0 million at
June 28,  1998 from  $164.3  million  at  December  28,  1997  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 1998 as compared to December  1997.  The decrease in accounts
payable is primarily due to the timing of payments.

       As of June 28,  1998,  there  were  $137.4  million of  revolving  credit
borrowings under the Credit Facility and approximately  $49.7 million associated
with letters of credit  outstanding  which are supported by the Credit  Facility
with unused  availability of approximately  $13.0 million.  As of June 28, 1998,
Foamex Carpet Credit  Facility had unused  availability of  approximately  $19.1
million. Borrowings by Foamex Canada, Inc. as of June 28, 1998 were $4.3 million
under Foamex Canada Inc.'s revolving  credit agreement with unused  availability
of approximately $1.0 million.

     Cash  flow  used  for  operating  activities  was  $21.5  million  for  the
twenty-six  weeks ended June 28, 1998 as compared to cash used of $46.2  million
for the twenty-six  weeks ended June 29, 1997. This decrease is primarily due to
$42.6  million of cash used during 1997 for  premiums  and  repayment  penalties
associated with the June 1997  refinancing  plan offset by (i) cash used for the
increase in accounts receivable and other receivables associated with the timing
of receipts and (ii) a reduction in accounts payable  associated with the timing
of payments.

       Cash flow used for  investing  activities  increased to $20.8 million for
the  twenty-six  week period  ended June 28, 1998 from cash used of $4.3 million
for the  twenty-six  week period ended June 29, 1997  primarily  due to (i) $4.4
million paid in connection with the Crain Acquisition offset by the use of $12.1
million of restricted cash in 1997 to repaid long-term debt.

     Cash flow provided by financing  activities  increased to $48.5 million for
the  twenty-six  week period ended June 28, 1998 as compared to cash provided of
$35.6  million for the  twenty-six  week  period  ended June 29,  1997.  This is
primarily  associated  with  borrowings  under the  revolving  loans to fund the
operations of Crain during the twenty-six week period ended June 28, 1998 offset
by the $28.6 million used to fund the GFI Transaction.

                                       17

<PAGE>

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

       Interest Rate Swaps

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

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

       The Company is exposed to credit loss in the event of a nonperformance by
the swap partner; however, the occurrence of this event is not anticipated.  The
effect of the  interest  rate  swap  agreement  was a  favorable  adjustment  to
interest  and debt  issuance  expense of $0.2  million and $0.8  million for the
thirteen  week periods ended June 28, 1998 and June 29, 1997,  respectively  and
$0.4 million and $1.7  million for the  twenty-six  week periods  ended June 28,
1998 and June 29, 1997, respectively.

Environmental Matters

       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  did not have a  material  adverse  effect  on
operations,  financial position,  capital expenditures or competitive  position.
The  amount  of  liabilities   recorded  by  the  Company  in  connection   with
environmental  matters as of June 28, 1998 was $4.7 million. In addition,  as of
June 28, 1998, the Company has net receivables of approximately $0.6 million for
indemnification  of  environmental   liabilities  from  former  owners,  net  of
approximately  $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  consolidated  financial statements,
the Company 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.

Inflation and Other Matters

       There was no significant  impact on the Company's  operations as a result
of  inflation  during  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.

       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.

Year 2000 Compliance

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

                                       18

<PAGE>

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

New Accounting Standards

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

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

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

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

                                       19

<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/A  for the
           fiscal year ended  December 28, 1997 and in the  Company's  Quarterly
           Report on Form 10-Q/A for the fiscal quarter ended March 29, 1998.

           The  information  from  Notes 6 and 7 of the  condensed  consolidated
           financial  statements of the Company as of June 28, 1998  (unaudited)
           is incorporated herein by reference.

Item 2.    Changes in Securities

           None.

Item 3.    Defaults Upon Senior Securities

           None.

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

           None.

Item 5.    Other Information

           None.

Item 6.    Exhibits and Reports on Form 8-K

           (a)  Exhibits

2.1(x)      - Transfer Agreement,  dated as of February 27, 1998, by and between
            Foam Funding LLC and Foamex L.P.
2.2(x)      - Asset  Purchase  Agreement,  dated as of February 27, 1998, by and
            among  Foamex  Carpet  Cushion,   Inc.  ("Foamex  Carpet"),   Foamex
            International  Inc. ("Foamex  International"),  Foam Funding LLC and
            General Felt Industries, Inc. ("General Felt").
2.3(z)      - Agreement  and Plan of Merger,  dated as of June 25, 1998,  by and
            among Foamex International,  Trace International  Holdings, Inc. and
            Trace Merger Sub Corp.
3.1(a)      - Certificate of Limited Partnership of Foamex L.P.
3.2.1(a)    - Fourth  Amended and Restated  Agreement of Limited  Partnership of
            Foamex L.P.,  dated as of December 14, 1993, by and among FMXI, Inc.
            ("FMXI") and Trace Foam Company,  Inc.  ("Trace  Foam"),  as general
            partners,  and  Foamex  International,  as a  limited  partner  (the
            "Partnership Agreement").
3.2.2(b)    - First Amendment to the Partnership Agreement, dated June 28, 1994.
3.2.3(c)    - Second  Amendment  to the  Partnership  Agreement,  dated June 12,
            1997.
3.2.4(v)    - Third Amendment to the Partnership  Agreement,  dated December 23,
            1997.
3.2.5(x)    - Fourth Amendment to the Partnership Agreement,  dated February 27,
            1998.
3.3(y)      - Certificate of Incorporation of FMXI.
3.4(y)      - By-laws of FMXI.
3.5(k)      -  Certificate  of  Incorporation  of  Foamex  Capital   Corporation
            ("FCC").
3.6(k)      - By-laws of FCC.
3.7(a)      - Certificate of Incorporation of Foamex International.
3.8(a)      - By-laws of Foamex International.

                                       20

<PAGE>

4.1.1(d)    - Indenture,  dated as of June 12,  1997,  by and among Foamex L.P.,
            FCC, the Subsidiary Guarantors and The Bank of New York, as trustee,
            relating  to  $150,000,000   principal   amount  of  9  7/8%  Senior
            Subordinated Notes due 2007 (the "9 7/8% Notes"), including the form
            of Senior Subordinated Note and Subsidiary Guarantee.
4.1.2(v)    - First  Supplemental  Indenture,  dated as of  December  23,  1997,
            between  Foamex LLC ("FLLC")  and The Bank of New York,  as trustee,
            relating to the 9 7/8% Notes.
4.1.3(x)    - Second  Supplemental  Indenture,  dated as of February  27,  1998,
            among  Foamex L.P. and FCC, as joint and several  obligors,  General
            Felt,  Foamex  Fibers,   Inc.  (`Foamex   Fibers"),   and  FLLC,  as
            withdrawing  guarantors,  and The  Bank  of New  York,  as  trustee,
            relating to the 9 7/8% Notes.
4.2.1(v)    -  Indenture,  dated as of December  23,  1997,  by and among Foamex
            L.P.,  FCC, the  Subsidiary  Guarantors,  Crain Holdings  Corp.,  as
            Intermediate  obligator,  and The  Bank  of New  York,  as  trustee,
            relating  to  $98,000,000   principal   amount  of  13  1/2%  Senior
            Subordinated  Notes due 2005 (the "13 1/2%  Notes"),  including  the
            form of Senior Subordinated Note and Subsidiary Guarantee.
4.2.2(x)    - First Supplemental Indenture, dated as of February 27, 1998, among
            Foamex L.P. and FCC, as joint and several  obligors,  General  Felt,
            Foamex Fibers and FLLC, as withdrawing guarantors, Crain Industries,
            Inc., as withdrawing intermediate obligor, and The Bank of New York,
            as trustee, relating to the 13 1/2% Notes.
4.3(x)      - Discharge of  Indenture,  dated as of February  27,  1998,  by and
            among Foamex L.P.,  General  Felt,  Foamex  International  and State
            Street Bank and Trust  Company,  as trustee,  relating to the 9 1/2%
            Senior Secured Notes due 2000.
4.4.1(x)    - Credit  Agreement,  dated  as of June 12,  1997,  as  amended  and
            restated as of February  27, 1998,  by and among  Foamex  L.P.,  and
            FMXI, the  institutions  from time to time party thereto as lenders,
            the  institutions  from time to time party thereto as issuing banks,
            and  Citicorp   USA,   Inc.   and  The  Bank  of  Nova  Scotia,   as
            Administrative Agents.
4.4.2(x)    - Second Amended and Restated Foamex International  Guaranty,  dated
            as of February 27, 1998,  made by Foamex  International  in favor of
            Citicorp USA, Inc., as Collateral Agent.
4.4.3(x)    - Amended and Restated  Partnership  Guaranty,  dated as of February
            27, 1998, made by FMXI in favor of Citicorp USA, Inc., as Collateral
            Agent.
4.4.4(p)    - Foamex Guaranty, dated as of June 12, 1997, made by Foamex L.P. in
            favor of Citicorp USA, Inc., as Collateral Agent.
4.4.5(p)    - Subsidiary  Guaranty,  dated as of June 12,  1997,  made by Foamex
            Latin  America,  Inc. in favor of Citicorp USA,  Inc., as Collateral
            Agent.
4.4.6(p)    - Subsidiary  Guaranty,  dated as of June 12,  1997,  made by Foamex
            Mexico, Inc. in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.7(p)    - Subsidiary  Guaranty,  dated as of June 12,  1997,  made by FCC in
            favor of Citicorp USA, Inc., as Collateral Agent.
4.4.8(p)    - Subsidiary  Guaranty,  dated as of June 12,  1997,  made by Foamex
            Mexico II, Inc. in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.9(p)    - Subsidiary  Guaranty,  dated as of June 12,  1997,  made by Foamex
            Asia, Inc. in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.10(p)   - Subsidiary  Pledge  Agreement,  dated as of June 12, 1997, made by
            FCC in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.11(p)   - Subsidiary  Pledge  Agreement,  dated as of June 12, 1997, made by
            Foamex  Latin  America,  Inc. in favor of  Citicorp  USA,  Inc.,  as
            Collateral Agent.
4.4.12(p)   - Subsidiary  Pledge  Agreement,  dated as of June 12, 1997, made by
            Foamex Asia,  Inc. in favor of Citicorp  USA,  Inc.,  as  Collateral
            Agent.
4.4.13(p)   - Subsidiary  Pledge  Agreement,  dated as of June 12, 1997, made by
            Foamex  Mexico,  Inc. in favor of Citicorp USA,  Inc., as Collateral
            Agent.
4.4.14(p)   - Subsidiary  Pledge  Agreement,  dated as of June 12, 1997, made by
            Foamex Mexico II, Inc. in favor of Citicorp USA, Inc., as Collateral
            Agent.
4.4.15(p)   - Foamex  Security  Agreement,  dated as of June 12,  1997,  made by
            Foamex L.P. in favor of Citicorp USA, Inc., as Collateral Agent.

                                       21

<PAGE>

4.4.16(p)   - Subsidiary Security Agreement,  dated as of June 12, 1997, made by
            Foamex  Latin  America,  Inc. in favor of  Citicorp  USA,  Inc.,  as
            Collateral Agent.
4.4.17(p)   - Subsidiary Security Agreement,  dated as of June 12, 1997, made by
            Foamex  Mexico,  Inc. in favor of Citicorp USA,  Inc., as Collateral
            Agent.
4.4.18(p)   - Subsidiary Security Agreement,  dated as of June 12, 1997, made by
            Foamex Mexico II, Inc. in favor of Citicorp USA, Inc., as Collateral
            Agent.
4.4.19(p)   - Subsidiary Security Agreement,  dated as of June 12, 1997, made by
            Foamex Asia,  Inc. in favor of Citicorp  USA,  Inc.,  as  Collateral
            Agent.
4.4.20(p)   - Subsidiary Security Agreement,  dated as of June 12, 1997, made by
            FCC in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.21(r)   - Foamex Pledge Agreement, dated as of June 12, 1997, made by Foamex
            L.P. in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.22(w)   - First Amendment to Foamex Pledge  Agreement,  dated as of December
            23,  1997,  by  Foamex  L.P.  in favor of  Citicorp  USA,  Inc.,  as
            Collateral Agent.
4.4.23(w)   - First Amendment to Foamex Security Agreement, dated as of December
            23,  1997,  by  Foamex  L.P.  in favor of  Citicorp  USA,  Inc.,  as
            Collateral Agent.
4.4.24(w)   - First Amendment to Foamex Patent  Agreement,  dated as of December
            23,  1997,  by  Foamex  L.P.  in favor of  Citicorp  USA,  Inc.,  as
            Collateral Agent.
4.4.25(w)   - First  Amendment  to  Trademark  Security  Agreement,  dated as of
            December 23, 1997, by Foamex L.P. in favor of Citicorp USA, Inc., as
            Collateral Agent.
4.4.26(w)   - Acknowledgment of Guaranty by each of the guarantors to a Guaranty
            dated June 12, 1997 in favor of Citicorp USA, Inc.
4.4.27(w)   - First  Amendment  to Pledge  Agreement,  dated as of December  23,
            1997, by pledgors in favor of Citicorp USA, Inc.
4.4.28(w)   - Crain Industries Guaranty,  dated as of December 23, 1997, made by
            Crain in favor of Citicorp USA, Inc.
4.4.29(x)   - Partnership Pledge Agreement,  dated as of February 27, 1998, made
            by Foamex  International and FMXI in favor of Citicorp USA, Inc., as
            Collateral Agent.
4.5(u)      -  Commitment  letter,  dated July 17,  1997,  from The Bank of Nova
            Scotia to Foamex Canada Inc.
4.6(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").
4.7(a)      - Marely Loan Commitment  Agreement,  dated as of December 14, 1993,
            by and between Foamex L.P. and Marely s.a. ("Marely").
4.8(a)      - DLJ Loan Commitment  Agreement,  dated as of December 14, 1993, by
            and between Foamex L.P. and DLJ Funding, Inc. ("DLJ Funding").
4.9.1(p)    - Promissory Note,  dated June 12, 1997, in the aggregate  principal
            amount of $5,000,000, executed by Trace Holdings to Foamex L.P.
4.9.2(p)    - Promissory Note,  dated June 12, 1997, in the aggregate  principal
            amount of $4,794,828, executed by Trace Holdings to Foamex L.P.
4.10.1(x)   - Credit  Agreement,  dated as of February  27,  1998,  by and among
            Foamex Carpet,  the institutions  from time to time party thereto as
            lenders, the institutions from time to time party thereto as issuing
            banks  and  Citicorp  USA,  Inc.  and The  Bank of Nova  Scotia,  as
            administrative agents.
4.10.2(x)   - Foamex International Guaranty, dated as of February 27, 1998, made
            by  Foamex   International  in  favor  of  Citicorp  USA,  Inc.,  as
            Collateral Agent.
4.10.3(x)   - Foamex  International  Pledge Agreement,  dated as of February 27,
            1998, made by Foamex  International  in favor of Citicorp USA, Inc.,
            as Collateral Agent.
4.10.4(x)   - New GFI Security Agreement, dated as of February 27, 1998, made by
            Foamex Carpet in favor of Citicorp USA, Inc., as Collateral Agent.
4.10.5(x)   - New GFI Intercreditor Agreement, dated as of February 27, 1998, by
            and among Foamex Carpet,  The Bank of Nova Scotia, as Administrative
            Agent,  and  Citicorp  USA,  Inc.,  as   Administrative   Agent  and
            Collateral Agent.

                                       22

<PAGE>

4.10.6(x)   - FII Intercreditor Agreement, dated as of February 27, 1998, by and
            between Foamex  International  and Citicorp USA, Inc., as Collateral
            Agent.
4.11.1(x)   - Promissory Note of Foamex L.P. in favor of Foam Funding LLC in the
            principal amount of $34 million, dated February 27, 1998.
4.12.1(x)   - Promissory  Note of Foamex  Carpet in favor of Foam Funding LLC in
            the principal amount of $70.2 million, dated February 27, 1998.
10.1.1(p)   - Amendment to Master Agreement,  dated as of June 5, 1997,  between
            Citibank, N.A. and Foamex L.P.
10.1.2(p)   - Amended Confirmation, dated as of June 13, 1997, between Citibank,
            N.A. and Foamex L.P.
10.1.3(w)   -  Amended  Confirmation,  dated as of  February  2,  1998,  between
            Citibank, N.A. and Foamex L.P.
10.2(h)     - Reimbursement Agreement, dated as of March 23, 1993, between Trace
            Holdings and General Felt.
10.3(h)     - Shareholder  Agreement,  dated December 31, 1992,  among Recticel,
            s.a. ("Recticel"), Recticel Holding Noord B.V., Foamex L.P., Beamech
            Group Limited, LME-Beamech, Inc., James Brian Blackwell, and Prefoam
            AG relating to foam technology sharing arrangement.
10.4.1(k)   - Asset  Transfer  Agreement,  dated as of October 2, 1990,  between
            Trace  Holdings and Foamex 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
            Recticel  Foam  Corporation  ("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, FMXI and Trace Foam.
10.7.3(w)   - Second Amendment to Amended and Restated Tax Sharing  Agreement of
            Foamex  L.P.,  dated as of December  23,  1997,  by and among Foamex
            L.P., Foamex International, FMXI, and Trace Foam.
10.7.4(y)   - Third  Amendment to Amended and Restated Tax Sharing  Agreement of
            Foamex L.P.,  dated as of February 27, 1998,  by and between  Foamex
            L.P., Foamex International and FMXI.
10.8.1(m)   - Tax Distribution Advance Agreement, dated as of December 11, 1996,
            by and between Foamex L.P. and Foamex-JPS Automotive.
10.8.2(d)   - Amendment No. 1 to Tax Distribution Advance Agreement, dated as of
            June 12, 1997, by and between Foamex L.P. and Foamex International.
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.

                                       23

<PAGE>

10.10.3(k)  - Equity Growth Participation Program.
10.10.4(o)  - The Foamex L.P.  Salaried  Pension Plan (formerly the General Felt
            Industries, Inc. Retirement Plan for Salaried Employees),  effective
            as of January 1, 1995.
10.10.5(u)  - The Foamex L.P. Hourly Pension Plan (formerly "The Foamex Products
            Inc. Hourly Employee Retirement Plan), as amended December 31, 1995.
10.10.6(u)  - Foamex L.P. 401(k) Savings Plan effective October 1, 1997.
10.10.7(a)  - Foamex L.P.'s 1993 Stock Option Plan.
10.10.8(a)  - Foamex L.P.'s Non-Employee Director Compensation Plan.
10.11.1(o)  - Employment Agreement, dated as of February 1, 1994, by and between
            Foamex L.P. and William H. Bundy.
10.12.1(a)  - Warrant Exchange Agreement,  dated as of December 14, 1993, by and
            between Foamex L.P. and Marely.
10.12.2(a)  - Warrant Exchange Agreement,  dated as of December 14, 1993, by and
            between Foamex L.P. and DLJ Funding.
10.13(t)    -  Warrant  Agreement,  dated as of June 28,  1994,  by and  between
            Foamex International and Shawmut Bank.
10.14(o)    - Stock  Purchase  Agreement,  dated as of December 23, 1993, by and
            between Transformacion de Espumas u Fieltros, S.A., the stockholders
            which are parties thereto, and Foamex L.P.
10.15.1(r)  - Asset  Purchase  Agreement,  dated as of August 29,  1997,  by and
            among General Felt, Foamex L.P., Bretlin, Inc. and The Dixie Group.
10.15.2(s)  - Addendum to Asset Purchase Agreement, dated as of October 1, 1997,
            by and among General Felt, Foamex L.P., Bretlin,  Inc. and The Dixie
            Group.
10.16.1(x)  - Supply  Agreement,  dated as of February 27, 1998,  by and between
            Foamex L.P. and General Felt (as assigned to Foamex Carpet).
10.16.2(x)  - Administrative Services Agreement,  dated as of February 27, 1998,
            by and between  Foamex L.P.  and General Felt (as assigned to Foamex
            Carpet).
10.17(y)    - Tax Sharing  Agreement,  dated as of February  27,  1998,  between
            Foamex International and Foamex Carpet.
10.18.1(w)  - Joint Venture Agreement between Hua Kee Company Limited and Foamex
            Asia, Inc., dated as of July 8, 1997.
10.18.2(w)  - Loan  Agreement  between Hua Kee Company  Limited and Foamex Asia,
            Inc., dated as of July 8, 1997. 27 - Financial Data Schedule for the
            year ended December 28, 1997.
- ----------------------------
(a)  Incorporated   herein  by  reference  to  the  Exhibit  to  Foamex   L.P.'s
     Registration Statement on Form S-1, Registration No. 33-69606.

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

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

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

(e)  Intentionally omitted.

(f)  Intentionally omitted.

(g)  Intentionally omitted.

                                       24

<PAGE>

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

(i)  Intentionally omitted.

(j)  Intentionally omitted.

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

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

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

(n)  Intentionally omitted.

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

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

(q)  Intentionally omitted.

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

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

(t)  Incorporated  by  reference  to the  Exhibit  to the  Form  10-Q of  Foamex
     International for the quarterly period ended July 3, 1994.

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

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

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

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

(y)  Incorporated  herein by reference to the Exhibit to the Form 10-K of Foamex
     International for the fiscal year ended December 28, 1997.

(z)  Incorporated  herein  by  reference  to the  Current  Report on Form 8-K of
     Foamex International reporting an event that occurred on June 25, 1998.

                                       25
<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/A,  dated May 12, 1998,  reporting the restated financial
              statements of Foamex L.P. elating to the GFI Transaction.

              Form 8-K, dated June 30, 1998, reporting the signing of the Merger
              Agreement on June 25, 1998.


                                       26

<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 17, 1998                         By: /s/ John A. Feenan
                                                    ----------------------------
                                                    John A. Feenan
                                                    Executive Vice President and
                                                    Chief Financial Officer











                                       27

<TABLE> <S> <C>

<ARTICLE>                     5
<CURRENCY>                                           U.S. Dollars
<MULTIPLIER>                                         1,000
       
<S>                             <C>
<PERIOD-TYPE>                                        6-MOS
<FISCAL-YEAR-END>                                    Jan-03-1999
<PERIOD-START>                                       Dec-29-1997
<PERIOD-END>                                         Jun-28-1998
<EXCHANGE-RATE>                                      1
<CASH>                                                    18,175
<SECURITIES>                                                   0
<RECEIVABLES>                                            182,388
<ALLOWANCES>                                                   0
<INVENTORY>                                              124,080
<CURRENT-ASSETS>                                         401,803
<PP&E>                                                   230,619
<DEPRECIATION>                                                 0
<TOTAL-ASSETS>                                           922,597
<CURRENT-LIABILITIES>                                    198,042
<BONDS>                                                  789,659
                                          0
                                                    0
<COMMON>                                                     270
<OTHER-SE>                                               (99,705)
<TOTAL-LIABILITY-AND-EQUITY>                             922,597
<SALES>                                                  298,479
<TOTAL-REVENUES>                                         298,479
<CGS>                                                    241,557
<TOTAL-COSTS>                                            241,557
<OTHER-EXPENSES>                                          20,861
<LOSS-PROVISION>                                               0
<INTEREST-EXPENSE>                                        17,531
<INCOME-PRETAX>                                           17,484
<INCOME-TAX>                                               6,993
<INCOME-CONTINUING>                                       10,491
<DISCONTINUED>                                                 0
<EXTRAORDINARY>                                              (43)
<CHANGES>                                                      0
<NET-INCOME>                                              10,448
<EPS-PRIMARY>                                               0.42
<EPS-DILUTED>                                               0.40
        

</TABLE>


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