FOAMEX INTERNATIONAL INC
10-Q, 1998-11-20
PLASTICS FOAM PRODUCTS
Previous: BERGER INVESTMENT PORTFOLIO TRUST, 497, 1998-11-20
Next: BOSTON CAPITAL TAX CREDIT FUND IV LP, 10-Q, 1998-11-20





                       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 September 30, 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 November
16, 1998 was approximately 25,014,800.


                                  Page 1 of 28
                          Exhibit List on Page 21 of 28
<PAGE>

                            FOAMEX INTERNATIONAL INC.

                                      INDEX
                                                                           Page

Part I.  Financial Information:

         Item 1.  Financial Statements

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

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

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

              Notes to Condensed Consolidated Financial Statements           6

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

Part II. Other Information                                                  21

         Exhibit List                                                       21

         Signatures                                                         28

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

              FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
      CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)

<TABLE>
<CAPTION>
                                            Quarterly Periods Ended       Year  to Date Periods Ended
                                           September 30,   September 28,  September 30,  September 28,
                                                1998            1997         1998           1997

                                                        (thousands except per share data)
<S>                                          <C>            <C>           <C>            <C>      
NET SALES                                    $ 332,710      $ 233,434     $ 944,979      $ 702,441

COST OF GOODS SOLD                             275,970        195,395       780,121        576,825
                                             ---------      ---------     ---------      ---------

GROSS PROFIT                                    56,740         38,039       164,858        125,616

SELLING, GENERAL AND
   ADMINISTRATIVE EXPENSES                      19,820         15,766        63,058         47,853
                                             ---------      ---------     ---------      ---------

INCOME FROM OPERATIONS                          36,920         22,273       101,800         77,763

INTEREST AND DEBT ISSUANCE EXPENSE              18,652         12,080        53,960         39,522

OTHER INCOME (EXPENSE), NET                     (2,200)           324        (3,945)         1,410
                                             ---------      ---------     ---------      ---------

INCOME BEFORE PROVISION FOR INCOME TAXES        16,068         10,517        43,895         39,651

PROVISION FOR INCOME TAXES                       6,428          4,002        17,556         15,530
                                             ---------      ---------     ---------      ---------

INCOME BEFORE EXTAORDINARY LOSS                  9,640          6,515        26,339         24,121

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

NET INCOME (LOSS)                            $   9,640      $   6,515     $  24,422      $ (18,478)
                                             =========      =========     =========      =========

BASIC EARNINGS (LOSS) PER SHARE:
   INCOME BEFORE EXTRAORDINARY LOSS          $    0.39      $    0.26     $    1.05      $    0.96
   EXTRAORDINARY LOSS                               --             --         (0.07)         (1.69)
                                             ---------      ---------     ---------      ---------
   EARNINGS (LOSS) PER SHARE                 $    0.39      $    0.26     $    0.98      $   (0.73)
                                             =========      =========     =========      =========

WEIGHTED AVERAGE NUMBER OF SHARES               25,015         24,959        24,989         25,189
                                             =========      =========     =========      =========

DILUTED EARNINGS (LOSS) PER SHARE:
   INCOME BEFORE EXTRAORDINARY LOSS          $    0.37      $    0.26     $    1.01      $    0.94
   EXTRAORDINARY LOSS                               --             --         (0.07)         (1.66)
                                             ---------      ---------     ---------      ---------
   EARNINGS (LOSS) PER SHARE                 $    0.37      $    0.26     $    0.94      $   (0.72)
                                             =========      =========     =========      =========

WEIGHTED AVERAGE NUMBER OF SHARES               26,118         25,435        26,146         25,645
                                             =========      =========     =========      =========
</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>
                                                                      September 30,     December 28,
ASSETS                                                                    1998              1997
CURRENT ASSETS:                                                               (thousands)
<S>                                                                   <C>              <C>        
   Cash and cash equivalents                                          $    10,044      $    12,044
   Accounts receivable, net                                               204,639          175,684
   Inventories                                                            140,139          120,299
   Other current assets                                                    56,898           62,901
                                                                      -----------      -----------
       Total current assets                                               411,720          370,928

PROPERTY, PLANT AND EQUIPMENT, NET                                        229,470          233,435

COST IN EXCESS OF ASSETS ACQUIRED, NET                                    214,076          218,219

DEBT ISSUANCE COSTS, NET                                                   15,406           18,889

DEFERRED INCOME TAXES                                                      34,168           26,960

OTHER ASSETS                                                               26,108           25,192
                                                                      -----------      -----------

TOTAL ASSETS                                                          $   930,948      $   893,623
                                                                      ===========      ===========

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
CURRENT LIABILITIES:
   Short-term borrowings                                              $     6,058      $     6,598
   Current portion of long-term debt                                        5,117           12,931
   Current portion of long-term debt - related party                        7,020               --
   Accounts payable                                                       124,646          131,689
   Accrued interest                                                         9,723           10,716
   Other accrued liabilities                                               51,763           70,513
                                                                      -----------      -----------
       Total current liabilities                                          204,327          232,447

LONG-TERM DEBT                                                            689,664          735,724

LONG-TERM DEBT - RELATED PARTY                                             93,670               --

OTHER LIABILITIES                                                          34,212           38,871
                                                                      -----------      -----------

       Total liabilities                                                1,021,873        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)                               (141,469)        (164,118)
   Accumulated other comprehensive income                                  (7,498)          (6,598)
   Other                                                                   (9,795)          (9,795)
                                                                      -----------      -----------
                                                                          (71,723)         (94,217)
   Common Stock held in treasury, at cost:
     1,989,000 shares at September 30, 1998 and December 28, 1997         (19,202)         (19,202)
                                                                      -----------      -----------

       Total stockholders' equity (deficit)                               (90,925)        (113,419)
                                                                      -----------      -----------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)                  $   930,948      $   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>
                                                                      Year to Date Periods Ended
                                                                     September 30,    September 28,
                                                                          1998            1997
                                                                             (thousands)
<S>                                                                    <C>            <C>       
OPERATING ACTIVITIES:
   Net income (loss)                                                   $  24,422      $ (18,478)
   Adjustments to reconcile net income (loss) to net cash provided
       by (used for) operating activities:
       Depreciation and amortization                                      26,686         16,409
       Amortization of debt issuance costs, debt discount
          and debt premium                                                   (16)         7,380
       Extraordinary loss on early extinguishment of debt                  1,579             37
       Other operating activities                                         15,660          9,274
       Changes in operating assets and liabilities, net                  (84,478)       (26,808)
                                                                       ---------      ---------

          Net cash used for operating activities                         (16,147)       (12,186)
                                                                       ---------      ---------

INVESTING ACTIVITIES:
   Capital expenditures                                                  (22,423)       (25,865)
   Acquisition, net of cash acquired                                      (4,399)            --
   Decrease in restricted cash                                                --         12,143
   Loan to shareholder                                                        --         (5,000)
   Other investing activities                                             (1,465)        (2,930)
                                                                       ---------      ---------

          Net cash used for investing activities                         (28,287)       (21,652)
                                                                       ---------      ---------

FINANCING ACTIVITIES:
   Net proceeds from short-term borrowings                                   185          1,179
   Net proceeds from revolving loans                                      81,489         31,000
   Proceeds from long-term debt                                          129,000        453,500
   Repayment of long-term debt                                          (138,355)      (450,270)
   Debt issuance cost                                                     (1,598)       (15,617)
   Purchase of treasury stock                                                 --         (5,739)
   Dividends paid                                                         (1,246)            --
   GFI transaction costs                                                  (3,898)            --
   GFI transaction payments to Trace                                     (24,800)            --
   Other financing activities                                              1,657           (502)
                                                                       ---------      ---------

          Net cash provided by financing activities                       42,434         13,551
                                                                       ---------      ---------

NET DECREASE IN CASH
   AND CASH EQUIVALENTS                                                   (2,000)       (20,287)

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

CASH AND CASH EQUIVALENTS
   AT END OF PERIOD                                                    $  10,044      $   1,916
                                                                       =========      =========
</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. and  subsidiaries  (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 September 30, 1998, the condensed consolidated statements of
operations  for the quarterly and year to date periods ended  September 30, 1998
and September 28, 1997 and the condensed  consolidated  statements of cash flows
for the year to date periods  ended  September  30, 1998 and  September 27, 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.

       During  September  1998,  management of the Company decided to change the
year-end  reporting  requirement  of the Company from a fifty-two or fifty-three
week fiscal year ending on the Sunday closest to the end of the calendar year to
a  calendar  year  ending  December  31st  to  improve  the  internal  reporting
requirement  of the Company.  On November 3, 1998,  the Board of  Directors  and
other required third parties approved the fiscal year-end change. This change is
effective for the third fiscal quarter of 1998 which ended on September 30, 1998
and will result in a 1998  fiscal  year end of December  31, 1998 as compared to
January 3, 1999;  accordingly,  the  quarterly  period ended  September 30, 1998
includes an additional three days with estimated revenues of approximately $23.9
million.

       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-2  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>
                                        Quarterly Period Ended  Year to Date Period Ended
                                           September 28, 1997      September 28, 1997
                                              (thousands, except per share data)
<S>                                               <C>                   <C>     
        Net sales                                 $320,847              $946,927
                                                  ========              ========
        Income before extraordinary loss          $  6,430              $ 22,235
                                                  ========              ========
</TABLE>

                                       6

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

2.     CRAIN ACQUISITION (continued)
<TABLE>
<CAPTION>
                                                          Quarterly Period Ended      Year to Date Period Ended
                                                              September 28, 1997           September 28, 1997
                                                                     (thousands, except per share data)
<S>                                                              <C>                        <C>         
       Pro forma basic earnings (loss) per share                 $    0.26                  $     0.88
                                                                 =========                  ==========
       Pro forma diluted earnings (loss) per share               $    0.25                  $     0.87
                                                                 =========                  ==========
</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.

3.     INVENTORIES

       Inventories consist of:

                                         September 30,         December 28,
                                              1998                1997
                                                  (thousands)
        Raw materials and supplies          $ 88,520          $ 75,487
        Work-in-process                       19,212            15,620
        Finished goods                        32,407            29,192
                                            --------          --------
        Total                               $140,139          $120,299
                                            ========          ========

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

       Long-term debt consists of:
<TABLE>
<CAPTION>
                                                                    September 30,     December 28,
                                                                        1998               1997
       Credit Facility:                                                        (thousands)
<S>                                                                   <C>               <C>     
          Term Loan A                                                 $     --          $ 76,700
          Term Loan B                                                   82,924           109,725
          Term Loan C                                                   75,385            99,750
          Term Loan D                                                  109,175           110,000
          Revolving credit facility                                    136,953            54,928
        9 7/8% Senior subordinated notes due 2007                      150,000           150,000
        13 1/2% Senior subordinated notes due 2005 (includes
          $12,376 and $13,720 of unamortized debt premium)             110,376           111,720
        9 1/2% Senior secured notes due 2000                                --             4,523
        Industrial revenue bonds                                         7,000             7,000
        Subordinated note payable (net of unamortized
          debt discount of $621 and $1,198)                              6,394             6,129
        Other                                                           16,574            18,180
                                                                      --------          --------
                                                                       694,781           748,655

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

        Long-term debt-unrelated parties                              $689,664          $735,724
                                                                      ========          ========
</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)
<TABLE>
<CAPTION>
                                                          September 30,         December 28,
                                                               1998                1997
                                                                      (thousands)
        Long-term debt - related party consists of:

<S>                                                          <C>               <C>         
        Foamex/GFI Note                                      $ 34,000          $         --

        Note payable to Foam Funding LLC                       66,690                    --
                                                             --------          ------------
                                                              100,690                    --

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

        Long-term debt - related party                       $ 93,670          $         --
                                                             ========          ============
</TABLE>

       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.

       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 quarterly  and year to date periods ended  September 30, 1998,
the Company incurred  interest  expense of  approximately  $0.6 million and $1.4
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.  

                                       8

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

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

       During the quarterly  and year to date periods ended  September 30, 1998,
the Company incurred  interest  expenses of approximately  $1.5 million and $3.6
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 - $3.4 million; 1999 - $17.6 million; 2000 - $52.2 million; 2001 -
$17.3  million;  2002 - $17.7  million;  2003 - $159.1;  and thereafter - $517.3
million.

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 year to date period
ended September 30, 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 of the Company's
indebtedness,   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 its  Perfect Fit  Industries,  Inc.  subsidiary.  The
extraordinary  loss is  comprised  of  approximately  $0.4  million  of  premium
payments  and  approximately  $0.6 million for the  write-off  of debt  issuance
costs.

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 September 30, 1998,  the Company has accruals of  approximately  $4.5 million
for environmental  matters.  In addition,  as of September 30, 1998, the Company
has net receivables of approximately  $1.1 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

                                       9
<PAGE>
                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

6.      ENVIRONMENTAL MATTERS (continued)

Crain.  The 1990 CAA Amendments  also may result in the imposition of additional
standards  regulating air emissions from  polyurethane foam  manufacturers,  but
these standards have not yet been proposed or promulgated.

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

       On April 10,  1997,  the  Occupational  Health and Safety  Administration
promulgated new standards  governing  employee  exposure to methylene  chloride,
which  is used  as a  blowing  agent  in  some  of 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.

       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 September 30, 1998,  the Company has
accruals of approximately $3.9 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 two USTs that will  require  removal or  permanent
in-place closure by the end of 1998. Due to the age of these tanks,  leakage may
have  occurred  resulting in soil and possibly  groundwater  contamination.  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 nine sites with an estimated  total liability
to the  Company  for the nine  sites of less than  approximately  $0.5  million.
Estimates of total clean-up  costs and  fractional  allocations of liability are
generally  provided  by the EPA or the  committee  of PRP's with  respect to the
specified site. In each case, the  participation of 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.

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


7.     LITIGATION

       As of November 16, 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  Holdings  for  any  such  liabilities  relating  to foam
manufactured  prior  to  October  1990.  Although  Trace  Holdings  has paid the
Company's  litigation expenses to date pursuant to such  indemnification,  there
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  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 (the "Court"),  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.   A  stipulation   and  order
consolidating  these six actions  under the  caption In re Foamex  International
Inc. Shareholders  Litigation  Consolidated Action No 16259NC was entered by the
Court on May 28, 1998 (the "Shareholders Litigation"). The complaints in the six
actions allege,  among other things, that the defendants have violated fiduciary
and other common law duties  purportedly  owed to the Company's  stockholders in
connection  with  Trace  Holdings'  initial  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  Stockholder  Litigation  entered  into a
Memorandum  of  Understanding,  dated June 25,  1998 to settle  the  Stockholder
Litigation,  subject to, inter alia,  execution of a definitive  Stipulation  of
Settlement and approval by the Court following  notice to the stockholders and a
hearing,  and on  September  9, 1998,  the  parties  entered  into a  definitive
Stipulation  of  Settlement.  On November 10,  1998,  counsel for certain of the
defendants in the Stockholder Litigation gave notice pursuant to the Stipulation
of Settlement that such

                                       11
<PAGE>
                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

7.    LITIGATION (continued)

defendants were withdrawing from the Stipulation of Settlement.  On November 12,
1998, the plaintiffs in the Stockholder Litigation filed an amended class action
complaint against the Company,  Trace Holdings and certain individual  directors
of the Company  alleging that (i) they breached their fiduciary and other common
law duties  purportedly  owed to the Company's  stockholders  in connection with
Trace Holding's revised proposal to acquire all of the outstanding shares of the
Company's  common stock,  (ii) the individual  defendants  violated the Delaware
Code in approving the Merger Agreement (as hereinafter defined), and (iii) Trace
Holdings breached the Stipulation of Settlement.

       The Company is party to various  other  lawsuits,  both as defendant  and
plaintiff,  arising in the normal course of business.  Management  believes that
the  disposition  of these lawsuits will not  individually  or in the aggregate,
have a  material  adverse  effect  on  the  financial  position  or  results  of
operations of 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.

       No gain has been recognized on the General Felt net assets transferred to
Foam Funding LLC and  repurchased  by the Company.  The Company will continue to
account for these net assets using the carryover basis of Foamex L.P. The $129.0
million of debt assumed by Foam Funding LLC in the GFI Transaction was accounted
for as an  extinguishment  of debt which  resulted in an  extraordinary  loss of
approximately $2.0 million.  The 1% non-managing  general  partnership  interest
acquired  in  connection  with  the  GFI  Transaction  was  accounted  for  as a
redemption  of equity.  By virtue of the  transfer of General Felt stock and the
subsequent  merger of  General  Felt  into Foam  Funding  LLC,  the Pico  Rivera
facility was  transferred  to Foam Funding  LLC; no gain was  recognized  on the
transfer since the Company leased-back the facility. Accordingly, the net effect
resulted in 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>
                                                         Quarterly Period Ended             Year to Date Period Ended
                                                    September 30,     September 28,      September 30,     September 28,
                                                         1998              1997              1998              1997
                                                                 (thousands, except per share amounts)
Basic earnings (loss) per share:
<S>                                                    <C>               <C>               <C>               <C>      
       Net income (loss)                               $  9,640          $  6,515          $ 24,422          $(18,478)
                                                       ========          ========          ========          ========

       Average common stock outstanding                  25,015            24,959            24,989            25,189
                                                       ========          ========          ========          ========

       Basic earnings (loss) per share                 $   0.39          $   0.26          $   0.98          $  (0.73)
                                                       ========          ========          ========          ========

Diluted earnings (loss) per share:
       Net income (loss) available for common
          stock and dilutive securities                $  9,640          $  6,515          $ 24,422          $(18,478)
                                                       ========          ========          ========          ========

       Average common stock outstanding                  25,015            24,959            24,989            25,189

       Additional common shares resulting
          from stock options and warrants                 1,103               476             1,157               456
                                                       --------          --------          --------          --------

       Average common stock and dilutive
          stock outstanding                              26,118            25,435            26,146            25,645
                                                       ========          ========          ========          ========

       Diluted earnings (loss) per share               $   0.37          $   0.26          $   0.94          $  (0.72)
                                                       ========          ========          ========          ========
</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 quarterly and year to date periods ended September
30, 1998 and September 28, 1997 is comprised of the following:

<TABLE>
<CAPTION>
                                                    Quarterly Period Ended                Year to Date Period Ended
                                                September 30,      September 28,     September 30,       September 28,
                                                     1998              1997               1998                1997
                                                                             (thousands)
<S>                                               <C>                <C>                <C>                <C>      
Net income (loss)                                 $  9,640           $  6,515           $ 24,422           $(18,478)
Foreign currency translation adjustments            (1,130)               (62)              (900)              (230)
                                                  --------           --------           --------           --------
Total comprehensive income                        $  8,510           $  6,453           $ 23,522           $(18,708)
                                                  ========           ========           ========           ========
</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-2.

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

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

       In April 1998, the Company's facility in Orlando,  Florida was damaged by
a fire which  recommenced the  manufacturing  of Foam Products in  mid-September
1998.  During this idle period,  the Company supplied 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;
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 

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

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.

       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 $10.7  million and $35.1 million for the quarterly and nine month
periods ended September 28, 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.

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

Results of Operations

       Net sales for the third  quarter of 1998 were $332.7  million as compared
to $233.4  million in the third quarter of 1997, an increase of $99.3 million or
42.5%. Foam Products net sales for the third quarter of 1998 increased to $157.2
million from $89.8  million in the third  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 third
quarter of 1998 increased 14.1% to $82.1 million from $72.0 million in the third
quarter of 1997 primarily due to acquisition of the Crain  operations  offset by
the sale of the Dalton Facility in October 1997.  Automotive  Products net sales
for the third  quarter  of 1998  increased  40.6% to $73.6  million  from  $52.3
million  in  the  third  quarter  of  1997  primarily  due to  increased  volume
associated  with  above  normal  volume to  General  Motors  and  General  Motor
suppliers  following  the  settlement  of General  Motor  labor  disputes.  This
extraordinary  high  level of  volume is not  expected  to  continue.  Technical
Products net sales for the third quarter of 1998 increased 2.6% to $19.8 million
from $19.3 million in the third  quarter of 1997  primarily due to increased net
sales volume for felted, gasketing, and sealing products.

       Gross  profit as a  percentage  of net sales  increased  to 17.1% for the
third quarter of 1998 from 16.3% in the third  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 third  quarter of 1998 due to the Company's  implementation  of
restructuring/consolidation programs associated with the Crain Acquisition.

       Income from  operations  increased to $36.9 million for the third quarter
of 1998 from $22.3  million in the third  quarter of 1997  primarily  due to the
Crain Acquisition.

       Income before  extraordinary loss increased to $9.6 million for the third
quarter of 1998 as compared to $6.5 million for the third  quarter of 1997.  The
increase is primarily  due to the increase in income from  operations  discussed
above offset by an increase of  approximately  $6.6 million in interest and debt
issuance  

                                       15

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

expense and $2.2 million of costs  associated  with foreign  currency  losses in
Mexico and Canada and certain fees  associated with financial and legal advisors
used by the  Company  in the  buy-out  proposal  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.

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

Results of Operations

       Net sales  for the year to date  period  ended  September  30,  1998 were
$945.0  million as compared to $702.4  million for the year to date period ended
September  28, 1997, an increase of $242.6  million or 34.5%.  Foam Products net
sales for the year to date period ended  September 30, 1998  increased  76.6% to
$458.7 million from $259.7  million for the year to date period ended  September
28,  1997  primarily  due to the net  sales  from the Crain  operations.  Carpet
Cushion  Products net sales for the year to date period ended September 30, 1998
increased 5.1% to $225.9 million from $214.9 million for the year to date period
ended  September 28, 1997  primarily due to net sales from the Crain  operations
offset by the sale of Dalton in October  1997 and due to a  reduction  of rebond
selling  prices as compared to 1997 and a change in the product mix.  Automotive
Products  net  sales  for the  year to date  period  ended  September  30,  1998
increased  16.3% to $199.3  million  from  $171.4  million  for the year to date
period ended  September 28, 1997  primarily due to increased  volume.  Technical
Products  net  sales  for the  year to date  period  ended  September  30,  1998
increased  8.2% to $61.1  million from $56.4 million for the year to date period
ended September 28, 1997 primarily due to increased net sales volume for felted,
gasketing, and sealing products.

       Gross profit as a percentage of net sales decreased to 17.4% for the year
to date period  ended  September  30, 1998 from 17.9% in the year to date period
ended September 28, 1997 primarily due to 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 during the first quarter of 1998.

       Income from  operations  increased to $101.8 million for the year to date
period ended  September  30, 1998 from $77.8  million in the year to date period
ended September 28, 1997 primarily due to the Crain Acquisition.

       Income before  extraordinary loss increased to $26.3 million for the year
to date period  ended  September  30, 1998 as compared to $24.1  million for the
year to date period ended  September 28, 1997.  The decrease is primarily due to
an increase of approximately $14.4 million in interest and debt issuance expense
and $3.9 million of costs  associated with (i) the transfer of General Felt (ii)
foreign  currency  losses in Mexico and Canada and (iii) certain fees associated
with  financial and legal  advisors used by the Company in the buy-out  proposal
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.

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  

                                       16

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

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 September 30, 1998 and the Company expects 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 September 30, 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  decreased  $2.0 million  during 1998 to $10.0
million at September 30, 1998 from $12.0 million at December 28, 1997  primarily
due to cash used for capital expenditures, the Crain Acquisition and an increase
of cash  used by the  operating  assets  and  liabilities  offset  by  increased
borrowings.  Working  capital  increased  $68.9  million  during  1998 to $207.4
million at September 30, 1998 from $138.5 million at December 28, 1997 primarily
due to the  increase  in net  operating  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 $55.8 million during
1998 to $220.1 million at September 30, 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 September 1998 as compared to December 1997.
The  increase in  inventories  is primarily  due to  increased  purchases of raw
materials  associated with potential price  increases.  The decrease in accounts
payable is primarily due to the timing of payments.

       As of September 30, 1998,  there were $137.0 million of revolving  credit
borrowings under the Credit Facility and approximately  $50.0 million associated
with letters of credit  outstanding  which are supported by the Credit  Facility
with unused  availability of  approximately  $73.1 million.  As of September 30,
1998,  Foamex Carpet Credit Facility had unused  availability  of  approximately
$19.2 million.  Borrowings by Foamex Canada,  Inc. as of September 30, 1998 were
$3.6 million under Foamex Canada Inc.'s  revolving  credit agreement with unused
availability of approximately $1.7 million.

       Cash flow used for operating activities was $16.1 million for the year to
period ended September 30, 1998 as compared to cash provided by of $12.2 million
for the year to date period ended September 28, 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 $28.3 million for
the year to date period ended September 30, 1998 from cash used of $21.7 million
for the year to date period ended  September 28, 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  and a loan to
shareholder of $5.0 million in 1997.

                                       17

<PAGE>

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

       Cash flow provided by financing activities increased to $42.4 million for
the year to date  period  ended  September  30, 1998 as compared to cash used of
$13.6  million for the year to date period ended  September  28,  1997.  This is
primarily  associated  with  borrowings  under the  revolving  loans to fund the
operations  of Crain  during the year to date period  ended  September  30, 1998
offset by the $28.7 million used to fund the GFI Transaction.

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

       Interest Rate Swaps

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

       The effect of the Company's interest rate swap agreements was a favorable
adjustment  to  interest  and debt  issuance  expense of $0.3  million  and $0.5
million for the  quarterly  periods  ended  September 30, 1998 and September 28,
1997,  respectively  and  $0.7  million  and $2.2  million  for the year to date
periods ended September 30, 1998 and September 28, 1997, respectively.

Environmental Matters

       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 September 30, 1998 was $4.5 million. In addition, as
of September 30, 1998,  the Company has net  receivables of  approximately  $1.1
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.

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

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

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

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

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

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

       Management  believes  that  all  significant  systems  controlled  by the
Company  will be Year 2000  ready in the last half of 1999.  While the  Steering
Committee is communicating readiness to third party customers, as requested, and
is assessing the readiness of critical suppliers, there can be no assurance that
third parties with a significant  business  relationship will successfully test,
reprogram,  and replace all of their IT and non-IT systems on a timely basis. As
part of the  overall  readiness,  the  Company is in the  process of  developing
contingency plans in the event of Year 2000 non-compliance of certain systems or
third parties.  Details of such  contingency  plans will be 

                                       19

<PAGE>

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

determined  after the Steering  Committee has  completed its  assessment of both
internal and third party systems and the potential for possible failures.

       There  is  inherent  uncertainty  in the  Year  2000  problem  due to the
possibility of  unanticipated  failures by third party  customers and suppliers.
Accordingly,  the  Company  is unable,  at this  time,  to assess the extent and
resulting  materiality  of the  impact of  possible  Year 2000  failures  on its
operations, liquidity or financial position. The Year 2000 assessment process is
expected  to provide  information  that will  significantly  reduce the level of
uncertainty  regarding  the  Year  2000  impact.  Management  believes  that the
completion of the assessment as scheduled will help minimize the  possibility of
any significant disruptions of Company 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
("SFAS  No.  133"),   "Accounting   for  Derivative   Instruments   and  Hedging
Activities."  SFAS  No.  133  established  new  procedures  for  accounting  for
derivatives  and  hedging  activities  and  supercedes  and  amends a number  of
existing standards.  The statement is effective for fiscal years beginning after
June 15, 1999.

                                       20

<PAGE>
Part II -  Other Information

Item 1.    Legal Proceedings

           Reference  is  made  to  the  description  of the  legal  proceedings
           contained in the  Company's  Annual  Report on Form  10-K/A-2 for the
           fiscal year ended  December 28, 1997 and in the  Company's  Quarterly
           Report on Form 10-Q/A-1 for the fiscal quarter ended June 28, 1998.

           The  information  from  Notes 6 and 7 of the  condensed  consolidated
           financial  statements  of  the  Company  as  of  September  30,  1998
           (unaudited) is incorporated herein by reference.

Item 2.    Changes in Securities

           None.

Item 3.    Defaults Upon Senior Securities

           None.

Item 4.    Submission of Matters to a Vote of 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 November 5, 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.

                                       21

<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.

                                       22
<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.

                                       23

<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.

                                       24

<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.

                                       25

<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 November 5, 1998.

                                       26
<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, dated June 30, 1998, reporting the signing of the Merger
              Agreement on June 25, 1998.

              Form 8-K/A dated  September 9, 1998,  reporting the acquisition of
              Crain Industries, Inc.

              Form 8-K dated October 5, 1998.

              Form 8-K dated October 19, 1998.

              Form 8-K dated  November 4, 1998,  reporting  the change in fiscal
              year end.

              Form 8-K dated  November  6, 1998,  reporting  the  signing of the
              Merger Agreement on November 5, 1998.

              Form 8-K/A dated November 9, 1998,  reporting the change in fiscal
              year end.

                                       27

<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:   November 20, 1998                By: /s/ John A. Feenan
                                             ----------------------
                                             John A. Feenan
                                             Executive Vice President and
                                             Chief Financial Officer



                                       28

<TABLE> <S> <C>

<ARTICLE>                     5
<CURRENCY>                                           U.S. Dollars
<MULTIPLIER>                                         1,000
       
<S>                             <C>
<PERIOD-TYPE>                                        9-MOS
<FISCAL-YEAR-END>                                    DEC-31-1998
<PERIOD-START>                                       DEC-29-1997
<PERIOD-END>                                         SEP-30-1998
<EXCHANGE-RATE>                                      1
<CASH>                                                    10,044
<SECURITIES>                                                   0
<RECEIVABLES>                                            204,639
<ALLOWANCES>                                                   0
<INVENTORY>                                              140,139
<CURRENT-ASSETS>                                         411,720
<PP&E>                                                   229,470
<DEPRECIATION>                                                 0
<TOTAL-ASSETS>                                           930,948
<CURRENT-LIABILITIES>                                    204,327
<BONDS>                                                  783,334
                                          0
                                                    0
<COMMON>                                                     270
<OTHER-SE>                                               (90,925)
<TOTAL-LIABILITY-AND-EQUITY>                             930,948
<SALES>                                                  332,710
<TOTAL-REVENUES>                                         332,710
<CGS>                                                    275,970
<TOTAL-COSTS>                                            275,970
<OTHER-EXPENSES>                                          19,820
<LOSS-PROVISION>                                               0
<INTEREST-EXPENSE>                                        18,652
<INCOME-PRETAX>                                           16,068
<INCOME-TAX>                                               6,428
<INCOME-CONTINUING>                                        9,640
<DISCONTINUED>                                                 0
<EXTRAORDINARY>                                                0
<CHANGES>                                                      0
<NET-INCOME>                                               9,640
<EPS-PRIMARY>                                               0.39
<EPS-DILUTED>                                               0.37
        

</TABLE>


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