FOAMEX INTERNATIONAL INC
10-Q, 1999-05-17
PLASTICS FOAM PRODUCTS
Previous: UTI ENERGY CORP, 10-Q, 1999-05-17
Next: VERMONT TEDDY BEAR CO INC, 10QSB, 1999-05-17



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549



                                    FORM 10-Q


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

                  For the quarterly period ended March 31, 1999

                         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 May 12,
1999 was 25,052,991.


                                  Page 1 of 23
                          Exhibit List on Page 22 of 23
<PAGE>
                            FOAMEX INTERNATIONAL INC.
<TABLE>
<CAPTION>
<S>                                                                                                           <C>
                                      INDEX
                                                                                                               Page
Part I.   Financial Information:

          Item 1.  Financial Statements

              Condensed Consolidated Statements of Operations (unaudited) - Quarterly Periods Ended
                March 31, 1999 and March 29, 1998                                                                3

              Condensed Consolidated Balance Sheets (unaudited) as of March 31, 1999
                and December 31, 1998                                                                            4

              Condensed Consolidated Statements of Cash Flows (unaudited) - Quarterly Periods Ended
                March 31, 1999 and March 29, 1998                                                                5

              Notes to Condensed Consolidated Financial Statements (unaudited)                                   6


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

Part II.  Other Information                                                                                     22

          Item 1.  Legal Proceedings                                                                            22

          Item 6.  Exhibits and Reports on Form 8-K                                                             22

Signatures                                                                                                      23
</TABLE>


                                       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   
                                                March 31,       March 29,
                                                  1999            1998     
                                         (thousands, except per share amounts)
<S>                                            <C>           <C>      
NET SALES                                      $ 322,863     $ 312,290

COST OF GOODS SOLD                               279,266       262,720
                                               ---------     ---------

GROSS PROFIT                                      43,597        49,570

SELLING, GENERAL AND
   ADMINISTRATIVE EXPENSES                        18,828        23,043

RESTRUCTURING AND OTHER CHARGES                    3,457            --
                                               ---------     ---------

INCOME FROM OPERATIONS                            21,312        26,527

INTEREST AND DEBT ISSUANCE EXPENSE                17,696        17,527

OTHER INCOME (EXPENSE), NET                        3,351          (699)
                                               ---------     ---------

INCOME BEFORE PROVISION FOR INCOME TAXES           6,967         8,301

PROVISION FOR INCOME TAXES                           954         3,318
                                               ---------     ---------

INCOME BEFORE EXTRAORDINARY LOSS                   6,013         4,983

EXTRAORDINARY LOSS ON EARLY EXTINGUISHMENT
   OF DEBT, NET OF INCOME TAXES                       --        (1,874)
                                               ---------     ---------

NET INCOME                                     $   6,013     $   3,109
                                               =========     =========

BASIC EARNINGS (LOSS) PER SHARE:
   INCOME BEFORE EXTRAORDINARY LOSS            $    0.24     $    0.20
   EXTRAORDINARY LOSS                                 --         (0.08)
                                               ---------     ---------
   EARNINGS PER SHARE                          $    0.24     $    0.12
                                               =========     =========

WEIGHTED AVERAGE NUMBER OF SHARES                 25,053        24,942
                                               =========     =========

DILUTED EARNINGS (LOSS) PER SHARE:
   INCOME BEFORE EXTRAORDINARY LOSS            $    0.24     $    0.19
   EXTRAORDINARY LOSS                                 --         (0.07)
                                               ---------     ---------
   EARNINGS PER SHARE                          $    0.24     $    0.12
                                               =========     =========

WEIGHTED AVERAGE NUMBER OF SHARES                 25,263        25,603
                                               =========     =========

</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>
                                                                       March 31,        December 31,
ASSETS                                                                   1999              1998       
CURRENT ASSETS:                                                  (thousands, except number of shares)
<S>                                                                 <C>              <C>        
   Cash and cash equivalents                                        $     6,762      $    12,572
   Accounts receivable, net                                             195,237          185,158
   Inventories                                                          117,641          136,658
   Other current assets                                                  34,635           38,978
                                                                    -----------      -----------
       Total current assets                                             354,275          373,366

PROPERTY, PLANT AND EQUIPMENT, NET                                      231,470          242,173

COST IN EXCESS OF ASSETS ACQUIRED, NET                                  219,678          220,934

DEBT ISSUANCE COSTS, NET                                                 18,064           14,852

OTHER ASSETS                                                             23,556           23,640
                                                                    -----------      -----------

TOTAL ASSETS                                                        $   847,043      $   874,965
                                                                    ===========      ===========

LIABILITIES AND STOCKHOLDERS' DEFICIT
CURRENT LIABILITIES:
   Short-term borrowings                                            $     3,493      $     2,957
   Current portion of long-term debt                                    688,464          690,248
   Current portion of long-term debt - related party                     97,180           98,935
   Accounts payable                                                     127,007          149,268
   Accrued interest                                                       8,296            7,851
   Other accrued liabilities                                             77,086           79,178
                                                                    -----------      -----------
       Total current liabilities                                      1,001,526        1,028,437

LONG-TERM DEBT                                                               --            8,240

OTHER LIABILITIES                                                        42,388           42,407
                                                                    -----------      -----------

       Total liabilities                                              1,043,914        1,079,084
                                                                    -----------      -----------

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

STOCKHOLDERS' 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 27,041,991 and 27,005,752 shares, respectively;
     Outstanding 25,052,991 and 25,016,752 shares, respectively             270              270
   Additional paid-in capital                                            87,239           86,990
   Accumulated deficit                                                 (231,648)        (237,661)
   Accumulated other comprehensive income                               (24,309)         (24,721)
   Other                                                                (28,423)         (28,997)
                                                                    -----------      -----------

       Total stockholders' deficit                                     (196,871)        (204,119)
                                                                    -----------      -----------

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT                         $   847,043      $   874,965
                                                                    ===========      ===========
</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>
                                                                    Quarterly Periods Ended     
                                                                   March 31,      March 29,
                                                                     1999            1998    
                                                                         (thousands)
OPERATING ACTIVITIES:
<S>                                                                <C>            <C>      
   Net income                                                      $   6,013      $   3,109
   Adjustments to reconcile net income to net cash provided
       by operating activities:
       Depreciation and amortization                                   8,632          7,817
       Amortization of debt issuance costs, debt discount,
          debt premium and deferred swap agreements                      (60)           261
       Gain on sale of assets                                         (4,217)            --
       Extraordinary loss on early extinguishment of debt                 --          1,608
       Other operating activities                                        128          5,114
       Changes in operating assets and liabilities, net              (14,007)       (37,757)
                                                                   ---------      ---------

          Net cash used for operating activities                      (3,511)       (19,848)
                                                                   ---------      ---------

INVESTING ACTIVITIES:
   Capital expenditures                                               (6,026)        (7,201)
   Acquisitions, net of cash acquired                                     --         (3,321)
   Proceeds from sale of assets                                       16,313             --
   Deposit for defeasance of indebtedness                                 --         (4,809)
   Other investing activities                                            924           (460)
                                                                   ---------      ---------

          Net cash provided by (used for) investing activities        11,211        (15,791)
                                                                   ---------      ---------

FINANCING ACTIVITIES:
   Net proceeds from short-term borrowings                               536           (716)
   Net proceeds from revolving loans                                     461         69,973
   Proceeds from long-term debt                                           --        129,000
   Repayment of long-term debt                                       (10,222)      (127,083)
   Repayment of long-term debt - related party                        (1,755)            --
   Dividend paid                                                          --         (1,246)
   Cash overdrafts                                                       963             --
   Transfer of General Felt                                               --        (28,698)
   Debt issuance cost                                                 (3,742)        (1,149)
   Other financing activities                                            249            433
                                                                   ---------      ---------

          Net cash provided by (used for) financing activities       (13,510)        40,514
                                                                   ---------      ---------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                  (5,810)         4,875

CASH AND CASH EQUIVALENTS
   AT BEGINNING OF PERIOD                                             12,572         12,044
                                                                   ---------      ---------

CASH AND CASH EQUIVALENTS
   AT END OF PERIOD                                                $   6,762      $  16,919
                                                                   =========      =========
</TABLE>

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

                                       5
<PAGE>
                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

1.     CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

       Foamex  International  Inc.'s  (the  "Company")  condensed   consolidated
balance  sheet as of  December  31,  1998 has been  condensed  from the  audited
consolidated  balance  sheet at that date.  The condensed  consolidated  balance
sheet as of March 31, 1999, the condensed consolidated  statements of operations
and cash flows for  quarterly  periods  ended  March 31, 1999 and March 29, 1998
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.

       Effective September 1998, management of the Company elected to change the
year-end  reporting  period from a  fifty-two  or  fifty-three  week fiscal year
ending on the Sunday  closest to the end of the calendar year to a calendar year
ending December 31st to improve the internal reporting requirements. This change
was effective for the third fiscal  quarter of 1998 which ended on September 30,
1998. Fiscal year 1997 was composed of fifty-two weeks and ended on December 28,
1997. As a result,  the quarterly  financial data for the quarterly period ended
March 29, 1998  represents a  thirteen-week  period.  The first  quarter of 1999
ended on March 31, 1999,  the end of the third full month of 1999,  and included
91 calendar days.

       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 1998 consolidated  financial statements and notes thereto as set forth
in the  Company's  Annual  Report on Form 10-K for the year ended  December  31,
1998.

       The Company  operates in the flexible  polyurethane  and advanced polymer
foam  products  industry.  As of March 31, 1999,  the Company's  operations  are
conducted through its wholly owned  subsidiaries,  Foamex L.P. and Foamex Carpet
Cushion,  Inc.  ("Foamex  Carpet"),  and  consist  of  the  following  operating
segments:  (i) foam products,  (ii) carpet cushion  products,  (iii)  automotive
products,  (iv) technical  products and (v) other,  which primarily  consists of
certain foreign  manufacturing  operations,  corporate expenses not allocated to
the other operating segments and restructuring and other charges.  The net sales
and income (loss) from operations of these operating  segments for the quarterly
periods ended March 31, 1999 and March 29, 1998 are included in Note 9.

       The accompanying  condensed  consolidated  financial statements have been
prepared  assuming the Company will  continue as a going  concern.  For the year
ended December 31, 1998, the Company had a loss from  continuing  operations,  a
working  capital deficit and certain of the Company's  subsidiaries  were not in
compliance and do not expect to be in compliance for future periods with certain
debt  covenants  for  which  these  subsidiaries  are  seeking  amendments.  The
Company's  subsidiaries  received  waivers  from the  lenders  under the various
senior debt instruments through May 5, 1999, which were subsequently extended on
May 6, 1999 through June 30, 1999,  for the  covenants  for which the  Company's
subsidiaries were not in compliance.  Non-compliance under these debt agreements
provides the lenders under the agreements,  which have an aggregate  outstanding
principal  balance of  approximately  $478.0 million at March 31, 1999, with the
right,  upon notice and lapse of time, to declare all of such indebtedness to be
due.  Notwithstanding the fact that to date, the lenders have not exercised such
rights and have  granted  waivers of such  covenants  through  June 30,  1999 to
enable the Company's  subsidiaries  to negotiate  amendments of such  covenants;
there  can be no  assurance  that such  amendments  will be  obtained.  Were the
lenders under these agreements to accelerate the maturity of their indebtedness,
such acceleration  would constitute an event of default and all of the Company's
long-term  debt would  become  due. As a result,  the  Company has  reclassified
approximately  $767.2 million and $771.1 million of long-term debt as current in
the  accompanying  condensed  consolidated  balance sheets at March 31, 1999 and
December 31, 1998, respectively. These matters raise substantial doubt about the
Company's ability to continue as a going concern.

       Trace International  Holdings, Inc. ("Trace") is a privately held company
which owned approximately  46.1% of the Company's  outstanding stock as of April
1, 1999 and whose Chairman also serves as the Chairman of the Company.  In 1998,
Trace informed the Company that Trace had substantial debt obligations that were
due at the end of December 1998 and did not have the financial  resources to pay
those obligations.  Subsequently, Trace informed the Company that waivers and/or
modifications  of such  indebtedness  had been  obtained  for at least  the near
future;


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

1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

however,  there can be no assurance that such waivers and/or  modifications will
remain in effect prior to obtaining a permanent resolution. The Company's common
stock  owned by Trace is  pledged  as  collateral  against  certain  of  Trace's
obligations. If Trace were to default on such indebtedness collateralized by the
Company's common stock or other Trace creditors were to take steps  constituting
a default  under such  indebtedness  (such as filing an  involuntary  bankruptcy
petition),  and if the holders of such  indebtedness  were to  foreclose  on the
Company's  common stock owned by Trace,  such event could trigger the "change of
control"   provisions  and  correspondingly  the  acceleration  and  put  rights
contained  in  certain  of  the  Company's  subsidiaries'  debt  agreements,  as
described  below.  This could result in the acceleration of all of the Company's
subsidiaries'   debt.   Although   management   believes   that  the   Company's
subsidiaries'  debt obligations  could be refinanced  under such  circumstances,
there can be no assurance that the Company or its subsidiaries  would be able to
do so. The financial statements do not include any adjustments that might result
from the outcome of these uncertainties.

       Certain credit  agreements and promissory notes of Foamex L.P. and Foamex
Carpet pursuant to which  approximately  $503.2 million of debt has been issued,
as of March 31, 1999,  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 of the Company. 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 falls below certain specified ownership levels of common stock
and other persons or group owns a greater percentage of common stock than Trace.

2. INVENTORIES

       Inventories consist of:
<TABLE>
<CAPTION>
                                                                       March 31,                December 31,
                                                                          1999                       1998  
                                                                                   (thousands)
<S>                                                                     <C>                        <C>     
       Raw materials and supplies                                       $ 81,273                   $ 99,997
       Work-in-process                                                    11,857                     12,188
       Finished goods                                                     24,511                     24,473
                                                                       ---------                  ---------
       Total                                                            $117,641                   $136,658
                                                                        ========                   ========
</TABLE>

3.     SALE OF ASSETS

       On March 31,  1999,  the Company  sold its  corporate  airplane for $16.3
million  in  gross  proceeds  of which  $8.9  million  was  used to  repay  debt
associated  with the airplane.  As specified by the terms of the Aircraft  Sale,
Lease and  Operating  Agreement,  pursuant  to which the Company  purchased  the
airplane,  Trace agreed to reimburse  the Company to the extent the net proceeds
from the sale of the airplane were less than a specified amount, and the Company
was obligated to share the net proceeds in excess of such specified  amount with
Trace. Pursuant to the terms of such agreement, the Company was obligated to pay
Trace  approximately $0.6 million or approximately 50% of the "Excess Proceeds",
as defined,  which was offset against Trace's obligation on two promissory notes
in favor of the Company. The Company recorded a net gain resulting from the sale
of the  airplane of  approximately  $4.2  million,  which is  reflected in other
income (expense) in the accompanying  1999 condensed  consolidated  statement of
operations.

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

4.     CURRENT PORTION OF LONG-TERM DEBT AND LONG-TERM DEBT - RELATED PARTY

       The Company reclassified  approximately $767.2 million and $771.1 million
of long-term debt as current in the accompanying  condensed consolidated balance
sheets at March 31, 1999 and December 31, 1998, respectively, in connection with
waivers   granted   through  June  30,  1999  under  certain  of  the  Company's
subsidiaries' debt agreement's for  non-compliance  with certain debt covenants.
These matters raise substantial doubt about the Company's ability to continue as
a going concern. The Company's subsidiaries are seeking amendments to these debt
agreements. (See Note 1.)

       Current portion of long-term debt and long-term debt consists of:
<TABLE>
<CAPTION>
                                                                    March 31,  December 31,
                                                                     1999         1998       
                                                                   --------     --------
       Foamex L.P. Credit Facility:                                      (thousands)
<S>                                                                <C>          <C>     
        Term Loan B                                                $ 82,504     $ 82,714
        Term Loan C                                                  75,003       75,194
        Term Loan D                                                 108,625      108,900
        Revolving credit facility                                   134,201      139,438
      Foamex Carpet revolving credit facility                         5,698           --
      9 7/8% Senior subordinated notes due 2007                     150,000      150,000
      13 1/2% Senior subordinated notes due 2005 (includes
        $11,445 and $11,893 of unamortized debt premium)            109,445      109,893
      Industrial revenue bonds                                        7,000        7,000
      Subordinated note payable (net of unamortized
        debt discount of $431 and $523)                               6,583        6,491
      Other                                                           9,405       18,858
                                                                   --------     --------
                                                                    688,464      698,488

      Less current portion                                          688,464      690,248
                                                                   --------     --------

      Long-term debt-unrelated parties                             $     --     $  8,240
                                                                   ========     ========

      Current portion of long-term debt - related party consists of:

      Foamex/GFI Note                                              $ 34,000     $ 34,000
      Note payable to Foam Funding LLC                               63,180       64,935
                                                                   --------     --------
                                                                   $ 97,180     $ 98,935
                                                                   ========     ========
</TABLE>

       Other Long-Term Debt

       Approximately  $8.9  million of the decrease in other  long-term  debt at
March  31,  1999  from  December  31,  1998  was  due to the  repayment  of debt
associated with the Company's  corporate airplane with a portion of the proceeds
from the sale of the airplane. (See Note 3.)

       Debt Restrictions and Covenants

       The  indentures,  credit  facilities  and other  indebtedness  agreements
contain  certain  covenants  that will  limit,  among  other  things to  varying
degrees,  the ability of the Company's  subsidiaries (i) to pay distributions or
redeem  equity  interests,   (ii)  to  make  certain  restrictive   payments  or
investments,  (iii) to incur  additional  indebtedness or issue Preferred Equity
Interest,  as defined,  (iv) to merge,  consolidate or sell all or substantially
all of its assets or (v) to enter into certain  transactions  with affiliates or
related persons. In addition, certain agreements contain provisions that, in the
event of a defined change of control or the occurrence of an undefined  material
adverse  change in the ability of the obligor to perform  its  obligations,  the
indebtedness  must be repaid, in certain cases, at the option of the holder (see
Note 1). Also,  the Company's  subsidiaries  are required under certain of these
agreements to maintain

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

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

specified  financial ratios of which the most restrictive are the maintenance of
net worth and interest,  fixed charge and leverage  coverage ratios, as defined.
Under the most  restrictive  of the  distribution  restrictions,  the  Company's
subsidiaries  are only  permitted to pay the Company funds to enable the Company
to meet its operating and debt obligations.

       Foamex  L.P.  amended  its  credit  facility  with a group of banks  (the
"Foamex  L.P.  Credit  Facility")  on March 11,  1999.  The  amendment  adjusted
financial  covenants,  among other things,  as of December 31, 1998 and provided
for future  measurement  periods  taking into account  Foamex  L.P.'s  estimated
operating results and financial condition for 1998 and managements' expectations
regarding future  measurement  periods.  As the Foamex L.P. actual 1998 net loss
was greater than originally estimated, on April 15, 1999, Foamex L.P. obtained a
waiver  through May 5, 1999,  which was further  extended on May 6, 1999 through
June 30, 1999, of the financial  covenants  contained in the Foamex L.P.  Credit
Facility and certain events of default arising out of its Mexican operations, in
order to enable Foamex L.P. to negotiate a further  amendment of the Foamex L.P.
Credit Facility.

       Foamex  Carpet  amended its credit  facility with a group of lenders (the
"Foamex  Carpet  Credit  Facility")  and the Note Payable to Foam Funding LLC on
March 12, 1999. The amendments adjusted financial covenants, among other things,
as of December 31, 1998 and provided for future measurement  periods taking into
account Foamex Carpet's estimated  operating results and financial condition for
1998 and managements'  expectations regarding future measurement periods. As the
Foamex Carpet actual 1998 results were lower than originally projected, on April
15, 1999, Foamex Carpet obtained waivers through May 5, 1999, which were further
extended  on May 6, 1999  through  June 30,  1999,  of the  financial  covenants
contained  in the Foamex  Carpet  Credit  Facility  and the note payable to Foam
Funding LLC, in order to enable Foamex Carpet to negotiate further amendments of
the Foamex Carpet Credit Facility and the note payable to Foam Funding LLC.

       During the quarterly periods ended March 31, 1999 and March 29, 1998, the
Company paid approximately $1.8 million and $0.7 million,  respectively, to Foam
Funding LLC for interest on notes payable to them.

5.     LITIGATION

       On April 26, 1999, a putative securities class action entitled Molitor v.
Foamex  International  Inc., et al., 99 Civ. 3004 (DC),  was filed in the United
States District court for the Southern District of New York naming as defendants
the Company,  Trace and certain  officers and directors of the Company on behalf
of  stockholders  who bought  shares of the  Company's  common  stock during the
period  from May 7, 1998  through  and  including  April 16,  1999.  The lawsuit
alleges that the defendants  violated  Section 10(b) of the Securities  Exchange
Act  of  1934  and  Rule  10b-5  by  misrepresenting  and/or  omitting  material
information  about the Company's  financial  situation and operations,  with the
result of artificially  inflating the price of the Company's  stock. The lawsuit
also  alleges  that Trace and Marshall S. Cogan  violated  Section  20(a) of the
Securities  Exchange  Act of 1934 as  controlling  persons of the  Company.  The
compliant seeks class certification,  a declaration that defendants violated the
federal  securities  laws, an award of money damages,  and costs and attorneys',
accountants' and experts' fees. The defendants  intend to vigorously  defend the
action.  To date, no response to the complaint has been made and no discovery or
other proceedings have taken place.

       On April 14, 1999, the Company received  communications  addressed to its
Board of Directors from certain of the Company's  stockholders regarding aspects
of the relationship between Trace and the Company. Such stockholders  questioned
the propriety of certain  relationships and related  transactions  between Trace
and the Company,  which previously have been disclosed in the Company's periodic
filings.  The Company's  Board of Directors,  in  consultation  with its special
counsel,  is in the process of evaluating such  communications and what actions,
if any, to take with respect thereto.

       The Company's  Annual Report on Form 10-K for the year ended December 31,
1998 included the following  discussions of other material litigation  involving
the Company.  There have been no  significant  developments  in such  litigation
since the filing of the Company's Annual Report on Form 10-K.

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

5.     LITIGATION (continued)

       Beginning  on or about  March 17,  1998,  six actions  (collectively  the
"Stockholder  Litigation")  were filed in the Court of  Chancery of the State of
Delaware,  New Castle County (the "Court"),  by stockholders of the Company. The
Stockholder  Litigation,  purportedly  brought as class actions on behalf of all
stockholders  of the  Company,  named the  Company,  certain  of its  directors,
certain of its  officers,  Trace and Trace Merger Sub,  Inc.  ("Merger  Sub") as
defendants  alleging  that  they had  breached  their  fiduciary  duties  to the
plaintiffs  and other  stockholders  of the Company  unaffiliated  with Trace in
connection with the proposal of Trace to acquire the publicly traded outstanding
common stock of the Company for $17.00 per share under an Agreement  and Plan of
Merger  (the "First  Merger  Agreement").  The  complaints  sought,  among other
things,  class  certification,  a declaration  that the defendants have breached
their  fiduciary  duties to the class,  preliminary  and  permanent  injunctions
barring   implementation  of  the  proposed   transaction,   rescission  of  the
transaction if  consummated,  unspecified  compensatory  damages,  and costs and
attorneys' fees. A stipulation and order  consolidating  these six actions under
the  caption  In  re  Foamex   International   Inc.   Shareholders   Litigation,
Consolidated Civil Action, No. 16259NC was entered by the Court on May 28, 1998.

       The parties to the  Stockholder  Litigation  entered into a Memorandum of
Understanding,  dated June 25,  1998 (the  "Memorandum  of  Understanding"),  to
settle the  Stockholder  Litigation,  subject  to,  inter alia,  execution  of a
definitive  stipulation  of  settlement  between the parties and approval by the
Court  following  notice  to  the  class  and  a  hearing.   The  Memorandum  of
Understanding  provided that as a result of, among other things, the Stockholder
Litigation and  negotiations  among counsel for the parties to the Memorandum of
Understanding,  a special meeting of stockholders would be held to vote upon and
approve the First Merger Agreement which provided,  among other things,  for all
of the  Company's  common  stock not owned by Trace  and its  subsidiaries  (the
"Public  Shares")  to be  converted  into the right to  receive  $18.75 in cash,
without interest.

       The  Memorandum of  Understanding  also provided for  certification  of a
class,  for settlement  purposes only,  consisting of the Public Shares owned by
stockholders of the Company  unaffiliated  with Trace and its subsidiaries  (the
"Public  Stockholders"),  the  dismissal  of  the  Stockholder  Litigation  with
prejudice and the release by the  plaintiffs and all members of the class of all
claims and causes of action that were or could have been asserted against Trace,
the Company and the individual defendants in the Stockholders Litigation or that
arise out of the matters alleged by plaintiffs.  Following the completion of the
confirmatory   discovery   which  was   provided  for  in  the   Memorandum   of
Understanding,  on  September  9, 1998,  the parties  entered  into a definitive
Stipulation  of Settlement  and the Court set a hearing to consider  whether the
settlement  should be approved for October 27, 1998 (the "Settlement  Hearing").
In connection with the proposed settlement, the plaintiffs intended to apply for
an award of attorney's  fees and litigation  expenses in an amount not to exceed
$925,000,   and  the   defendants   agreed  not  to  oppose  this   application.
Additionally,  the Company  agreed to pay the cost, if any, of sending notice of
the  settlement to the Public  Stockholders.  On September 24, 1998, a Notice of
Pendency of Class Action,  Proposed  Settlement  of Class Action and  Settlement
Hearing was mailed to the members of the settlement  class. On October 20, 1998,
the parties to the  Stockholder  Litigation  requested that the Court cancel the
Settlement  Hearing in light of the  announcement  made by Trace on October  16,
1998,  that it had  been  unable  to  obtain  the  necessary  financing  for the
contemplated  acquisition  by Trace of the Company's  common stock at a price of
$18.75 per share which was the subject matter of the proposed  settlement.  This
request was approved by the Court on October 21, 1998,  and the Company issued a
press release on October 21, 1998,  announcing  that the Court had cancelled the
Settlement Hearing.

       On  November  10,  1998,  counsel for  certain of the  defendants  in the
Stockholder  Litigation  gave notice  pursuant to the  Stipulation of Settlement
that such  defendants  were  withdrawing  from the  Stipulation of Settlement in
light of the notice  given by Trace to the Company and the special  committee of
the Board of Directors on November 5, 1998 whereby  Trace  terminated  the First
Merger Agreement on the grounds that the financing condition in the First Merger
Agreement was incapable of being satisfied.

       On November 12, 1998, the plaintiffs in the Stockholder  Litigation filed
an Amended  Class  Action  Complaint  (the  "Amended  Complaint").  The  Amended
Complaint  named the  Company,  Trace,  Merger Sub, Mr.  Marshall S. Cogan,  Mr.
Andrea Farace, Dr. Stuart Hershon,  Mr. John Tunney, and Mr. Etienne Davignon as
defendants, alleging that they breached their fiduciary duties to plaintiffs and
the other Public  Stockholders in connection with a second Agreement and Plan of
Merber (the "Second Merger Agreement"),  that the proposal to acquire the Public
Shares  for  $12.00  per  share  lacked  entire  fairness,  that the  individual
defendants  violated  8  Del.  Code  ss.  251 in  approving  the  Second  Merger
Agreement, and that Trace and Merger Sub breached the Stipulation of Settlement.
On December 2, 1998, plaintiffs served a motion for a preliminary

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

5.   LITIGATION (continued)

injunction,  seeking  an Order  to  preliminarily  enjoin  the  defendants  from
proceeding with,  consummating or otherwise effecting the merger contemplated by
the Second Merger Agreement.

       The  defendants  have  denied,  and  continue  to deny,  that  they  have
committed or have  threatened to commit any violation of law or breaches of duty
to  plaintiffs  or the  purported  class or any  breach  of the  stipulation  of
settlement.   The  defendants   intend  to  vigorously  defend  the  Stockholder
Litigation. If the Stockholder Litigation is adversely determined, it could have
a material adverse effect on the financial  position,  results of operations and
cash flows of the Company.

       In addition,  on or about  November 18, 1998, a putative class action was
filed in the United States  District Court for the Eastern  District of New York
on behalf of all persons who purchased common stock of the Company between March
16, 1998 and October 19, 1998, naming Trace as defendant and alleging that Trace
breached a contract between the putative class members and Trace. By order dated
January 8, 1999, the Court  transferred the action to the United States District
Court for the Southern  District of New York. Trace made a motion to dismiss the
action on February 8, 1999,  which motion is pending  before the Court,  and the
Court has  stayed all  discovery  in the  action  until the  motion is  decided.
Neither the Company nor any of the individual directors of the Company are named
as defendants in this litigation.

       As of May 17, 1999, the Company and Trace were two of multiple defendants
in actions filed on behalf of approximately  4,300 recipients of breast implants
in various  United States  federal and state courts and one Canadian  provincial
court,  some of which  allege  substantial  damages,  but  most of which  allege
unspecified damages for personal injuries of various types. Three of these cases
seek to  allege  claims  on behalf of all  breast  implant  recipients  or other
allegedly  affected parties,  but no class has been approved or certified by the
court.  In addition,  three cases have been filed  alleging  claims on behalf of
approximately 39 residents of Australia, New Zealand,  England, and Ireland. The
Company  believes that the number of suits and  claimants  may increase.  During
1995,  the Company and Trace 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.  Neither  the Company nor Trace  recommended,  authorized,  or
approved the use of its foam for these purposes. The Company is also indemnified
by Trace for any such liabilities relating to foam manufactured prior to October
1990.  Although  Trace has paid the Company's  litigation  expenses to date from
insurance proceeds Trace received,  there can be no assurance that Trace will be
able to continue to provide  such  indemnification.  While it is not feasible to
predict or determine the outcome of these actions, based on management's present
assessment of the merits of pending claims,  after consultation with the general
counsel of Trace,  and without taking into account  indemnification  provided by
Trace, the coverage provided by Trace and the Company's  liability insurance and
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's  consolidated  financial
position or results of operations.  If management's  assessment of the Company's
liability with respect to these actions is incorrect,  such actions could have a
material  adverse  effect on the financial  position,  results of operations and
cash flows of 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.  Such action could have a
material  adverse  effect on the financial  position,  results of operations and
cash flows of the Company.

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

5.     LITIGATION (continued)

       Other Litigation

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

6.     EARNINGS 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       
                                                                 March 31,   March 29,
                                                                   1999         1998     
                                                          (thousands, except per share amounts)
Basic earnings per share:
<S>                                                              <C>         <C>    
       Net income                                                $ 6,013     $ 3,109
                                                                 =======     =======

       Average common stock outstanding                           25,053      24,942
                                                                 =======     =======

       Basic earnings per share                                  $  0.24     $  0.12
                                                                 =======     =======

Diluted earnings per share:
       Net income available for common stock
          and dilutive securities                                $ 6,013     $ 3,109
                                                                 =======     =======

       Average common stock outstanding                           25,053      24,942

       Additional common shares resulting from stock options         210         661
                                                                 -------     -------

       Average common stock and dilutive stock outstanding        25,263      25,603
                                                                 =======     =======

       Diluted earnings per share                                $  0.24     $  0.12
                                                                 =======     =======
</TABLE>

7.       COMPREHENSIVE INCOME

       Comprehensive  income for the quarterly  periods noted below is comprised
of the following:

                                          Quarterly Period Ended 
                                           March 31,  March 29,
                                             1999       1998     
                                            ------     ------
                                               (thousands)
Net income                                  $6,013     $3,109
Foreign current translation adjustments        412        227
                                            ------     ------
Total comprehensive income                  $6,425     $3,336
                                            ======     ======

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

8.     RESTRUCTURING AND OTHER CHARGES

       As  announced  previously  by the  Company  in its March 16,  1999  press
release, the Company approved and began implementing a restructuring plan during
the first quarter of 1999 to reduce selling, general and administrative expenses
and other overhead costs. During the first quarter of 1999, the Company recorded
restructuring charges of approximately $3.5 million in connection with this plan
related primarily to severance in connection with replacing the Company's former
Chairman and Chief Executive  Officer and work force reductions of approximately
81 employees.  Approximately  $2.0 million of these severance costs will be paid
by June 30, 1999.  Approximately  $1.5  million,  which  relates to  contractual
severance  costs payable to the Company's  former  Chairman and Chief  Executive
Officer,  will be paid  through  March  2001.  The  Company  expects  to  record
additional  restructuring  charges  in the  future  as it fully  implements  its
restructuring plan.

9.     OPERATING SEGMENT AND RELATED DATA

       The Company reports  information about its business segments on the basis
of how they are managed and  evaluated by the chief  operating  decision-makers.
Each  of  the  operating  segments  is  headed  by one or  more  executive  vice
presidents who are responsible for developing plans and directing the operations
of the segment.

       The Company's  reportable  business  segments are foam  products,  carpet
cushion products,  automotive products and technical products. The foam products
segment  manufactures and markets foam used by the bedding  industry,  furniture
industry  and  the  retail   industry.   The  carpet  cushion  products  segment
distributes prime, rebond, sponge rubber and felt carpet cushion. The automotive
products segment supplies foam primarily for automotive interior applications to
automotive  manufacturers and to industry sub suppliers.  The technical products
segment  manufactures and markets  reticulated  foams and other custom polyester
and  polyether  foams  for   industrial,   specialty  and  consumer  and  safety
applications.

       The  "other"  column  in  the  table  below  represents  certain  foreign
manufacturing  operations  that  do not  meet  the  quantitative  threshold  for
determining  reportable  segments,  corporate  expenses  not  allocated to other
operating segments and restructuring and other charges.  Total asset information
by operating  segment is not reported  because many of the Company's  facilities
produce products for multiple operating segments.

       The  accounting  policies  of the  operating  segments  are  the  same as
described in the "Summary of Significant Accounting Policies" (see Note 2 to the
Company's  Annual  Report on Form 10-K for the year ended  December  31,  1998).
Revenues and costs have been included in operating  segments where  specifically
identified.  Costs shared by operating segments have been allocated on the basis
of the amount utilized.
<TABLE>
<CAPTION>
                                                   Carpet
                                         Foam      Cushion    Automotive     Technical
                                       Products    Products      Products     Products       Other         Total 
Quarterly period ended March 31, 1999:
<S>                                  <C>           <C>           <C>          <C>          <C>          <C>     
Net sales                            $140,869      $64,799       $88,771      $22,248      $ 6,176      $322,863
Income (loss) from operations          13,039        1,733         6,566        4,853       (4,879)       21,312
Depreciation and amortization           4,462        1,563         1,345          716          546         8,632

Quarterly period ended March 29, 1998:
Net sales                            $149,615      $69,059       $65,681      $21,116      $ 6,819      $312,290
Income (loss) from operations          11,875        4,689         7,282        4,440       (1,759)       26,527
Depreciation and amortization           3,995        1,392         1,210          652          568         7,817
</TABLE>

                                       13
<PAGE>
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS

       The Company  operates in the flexible  polyurethane  and advanced polymer
foam  products  industry.  As of March 31, 1999,  the Company's  operations  are
conducted through its wholly owned  subsidiaries,  Foamex L.P. and Foamex Carpet
and consist of the following operating segments: (i) foam products,  (ii) carpet
cushion products,  (iii) automotive  products,  (iv) technical  products and (v)
other,  which primarily  consists of certain foreign  manufacturing  operations,
corporate   expenses  not  allocated  to  the  other   operating   segments  and
restructuring  and other charges.  Certain  information in this report  contains
forward-looking statements and should be read in conjunction with the discussion
regarding forward-looking statements set forth on page 4 of the Company's Annual
Report on Form 10-K for the year ended December 31, 1998.

       The accompanying  condensed  consolidated  financial statements have been
prepared assuming the Company will continue as a going concern.  As discussed in
Note 1 to the accompanying condensed consolidated financial statements and under
"Liquidity  and Capital  Resources"  below,  at December 31, 1998 the  Company's
subsidiaries  were not in compliance  and do not expect to be in compliance  for
future periods with certain  financial  covenants  contained in certain of their
debt  agreements.  These debt  agreements  had  outstanding  principal  balances
aggregating  approximately  $478.0  million at March 31, 1999.  Were the lenders
under these  agreements to accelerate the maturity of their  indebtedness,  such
acceleration  would  constitute  an event of  default  and all of the  Company's
subsidiaries'  long-term  debt would become due.  Additionally,  as discussed in
Note 1 to the accompanying condensed consolidated financial statements and under
"Liquidity and Capital  Resources"  below, if Trace defaults on its indebtedness
collateralized  by the Company's common stock and such creditors  exercise their
rights and remedies under the related debt agreements,  substantially all of the
Company's subsidiaries indebtedness may be accelerated. As a result, the Company
reclassified  approximately  $767.2 million and $771.1 million of long-term debt
as current in the accompanying  condensed  consolidated  balance sheets at March
31, 1999 and December 31, 1998,  respectively.  These matters raise  substantial
doubt about the Company's ability to continue as a going concern.  The financial
statements do not include any adjustments  that might result from the outcome of
these uncertainties.

       On March 16,  1999,  the  Company  announced  that it had  hired  John G.
Johnson,  Jr. as President,  Chief Executive Officer and director of the Company
following the resignation of Andrea Farace from the positions of Chairman of the
Board,  Chief  Executive  Officer and director of the Company.  The Company also
announced that it had hired JP Morgan  Securities Inc. as a financial advisor to
explore strategic alternatives to maximize shareholder value.

       Restructuring Plan

       As  announced  previously  by the  Company  in its March 16,  1999  press
release, the Company approved and began implementing a restructuring plan during
the first quarter of 1999 to reduce selling, general and administrative expenses
and other overhead costs. During the first quarter of 1999, the Company recorded
restructuring charges of approximately $3.5 million in connection with this plan
related primarily to severance in connection with replacing the Company's former
Chairman and Chief Executive  Officer and work force reductions of approximately
81 employees.  Approximately  $2.0 million of these severance costs will be paid
by June 30, 1999.  Approximately  $1.5  million,  which  relates to  contractual
severance  costs payable to the Company's  former  Chairman and Chief  Executive
Officer,  will be paid  through  March  2001.  The  Company  expects  to  record
additional  restructuring  charges  in the  future  as it fully  implements  its
restructuring  plan.  Such  amounts  cannot  be  estimated  at this time but are
expected to relate primarily to severance costs.

       Acquisitions and Dispositions

       On March 31,  1999,  the Company  sold its  corporate  airplane for $16.3
million  in  gross  proceeds  of which  $8.9  million  was  used to  repay  debt
associated  with the airplane.  As specified by the terms of the Aircraft  Sale,
Lease and  Operating  Agreement,  pursuant  to which the Company  purchased  the
airplane,  Trace agreed to reimburse  the Company to the extent the net proceeds
from the sale of the airplane were less than a specified amount, and the Company
was obligated to share the net proceeds in excess of such specified  amount with
Trace. Pursuant to the terms of such agreement, the Company was obligated to pay
Trace  approximately $0.6 million or approximately 50% of the "Excess Proceeds",
as defined,  which was offset against Trace's obligation on two promissory notes
in favor of the Company. The Company recorded a net gain resulting from the sale
of the  airplane of  approximately  $4.2  million,  which is  reflected in other
income (expense) in the accompanying  1999 condensed  consolidated  statement of
operations.

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

       General

       The  Company's  automotive  foam  customers  are  predominantly  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.

       Operating  results  for 1999 are  expected  to be  influenced  by various
internal and external factors.  These factors include,  among other things,  (a)
the Company's  debt structure and the ability of the Company's  subsidiaries  to
successfully  amend the terms of their bank credit  agreements and certain other
indebtedness,  (b) the Company's capital structure, (c) continued implementation
of  the   consolidation   plan  with  Crain   Industries,   Inc.   (the   "Crain
Consolidation"),  (d) raw  material  cost  increases,  if any, by the  Company's
chemical  suppliers,  (e) the  Company's  success in passing on to its customers
selling price  increases to recover any such raw material cost increases and (f)
fluctuations in interest rates.

RESULTS OF OPERATIONS

       The Company reports  information about its business segments on the basis
of how they are managed and  evaluated by the chief  operating  decision-makers.
Each  of  the  operating  segments  is  headed  by one or  more  executive  vice
presidents who are responsible for developing plans and directing the operations
of the segment.

       The Company's  reportable  business  segments are foam  products,  carpet
cushion products,  automotive products and technical products. The foam products
segment  manufactures and markets foam used by the bedding  industry,  furniture
industry  and  the  retail   industry.   The  carpet  cushion  products  segment
distributes prime, rebond, sponge rubber and felt carpet cushion. The automotive
products segment supplies foam primarily for automotive interior applications to
automotive  manufacturers and to industry sub suppliers.  The technical products
segment  manufactures and markets  reticulated  foams and other custom polyester
and  polyether  foams  for   industrial,   specialty  and  consumer  and  safety
applications.

       The  "other"  column  in  the  table  below  represents  certain  foreign
manufacturing  operations  that  do not  meet  the  quantitative  threshold  for
determining  reportable segments,  corporate expenses not allocated to the other
operating segments and restructuring and other charges.  Total asset information
by operating  segment is not reported  because many of the Company's  facilities
produce products for multiple operating segments.
<TABLE>
<CAPTION>
                                                   Carpet
                                         Foam      Cushion    Automotive     Technical
                                       Products    Products      Products     Products       Other       Total   
Quarterly period ended March 31, 1999:
<S>                                  <C>           <C>           <C>          <C>          <C>          <C>     
Net sales                            $140,869      $64,799       $88,771      $22,248      $ 6,176      $322,863
Income (loss) from operations          13,039        1,733         6,566        4,853       (4,879)       21,312
Depreciation and amortization           4,462        1,563         1,345          716          546         8,632

Quarterly period ended March 29, 1998:
Net sales                            $149,615      $69,059       $65,681      $21,116      $ 6,819      $312,290
Income (loss) from operations          11,875        4,689         7,282        4,440       (1,759)       26,527
Depreciation and amortization           3,995        1,392         1,210          652          568         7,817
</TABLE>

Quarterly  Period Ended March 31, 1999 Compared to Quarterly  Period Ended March
27, 1998

       Net sales for the first  quarter of 1999 were $322.9  million as compared
to $312.3  million in the first quarter of 1998, an increase of $10.6 million or
3.4%.  The increase in net sales was primarily  associated  with the increase in

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

automotive  lamination products,  which was offset by decreased sales due to the
closure of several  plants in connection  with the Crain  Consolidation.  Income
from  operations  decreased $5.2 million or 19.7% to $21.3 million for the first
quarter of 1999 from $26.5 million in the first quarter of 1998. The decrease in
income from operations  resulted primarily from (a) restructuring costs recorded
during the first  quarter of 1999 of $3.4  million  and (b) a decrease  in gross
profit of $6.0 million resulting primarily from increased raw material costs and
reductions in carpet  cushion  selling  prices,  offset in part by a decrease in
selling,  general and administrative  expenses of $4.2 million.  The decrease in
selling,  general and administrative  costs was primarily due to the elimination
of  duplicative   costs  from  the  Crain   Consolidation  and  cost  reductions
implemented during the first quarter of 1999. The Company recorded a net gain of
approximately  $4.2  million on the sale of its  corporate  airplane  during the
first  quarter  of 1999,  which is  reflected  in other  income  (expense).  See
"Acquisitions and Dispositions."

       Foam Products

       Foam products net sales for the first quarter of 1999  decreased  5.8% to
$140.9  million from $149.6  million in the first  quarter of 1998.  Income from
operations  increased  9.8% to $13.0  million  (9.3% of net sales) for the first
quarter of 1999 from $11.9  million  (7.9% of net sales) in the first quarter of
1998.  The decrease in net sales was  primarily  associated  with the closure of
several plants as part of the Crain  Consolidation.  The increase in income from
operations was primarily the result of improved operating efficiencies resulting
from the Crain Consolidation.

       Carpet Cushion Products

       Carpet cushion products net sales for the first quarter of 1999 decreased
6.2% to $64.8 million from $69.1 million in the first quarter of 1998  primarily
due to reductions in carpet  cushion  selling  prices and decreased  units sold.
Income from  operations  decreased 63.0% to $1.7 million (2.7% of net sales) for
the first  quarter  of 1999 from $4.7  million  (6.8% of net sales) in the first
quarter of 1998.  The decrease was  primarily  associated  with the factors that
caused the decrease in net sales.

       Automotive Products

       Automotive  products  net sales for the first  quarter of 1999  increased
35.2% to $88.8  million  from $65.7  million in the first  quarter of 1998.  The
increase  in net sales  was  associated  with  increased  volume  of  lamination
products.  Income from  operations  decreased  9.8% to $6.6 million (7.4% of net
sales) for the first  quarter of 1999 from $7.3 million  (11.1% of net sales) in
the first  quarter of 1998.  This  decrease  was  primarily a result of contract
price reductions and the change in product mix to more laminated  products which
have lower margins than other automotive products.

       Technical Products

       Technical Products net sales for the first quarter of 1999 increased 5.4%
to $22.2 million from $21.1  million in the first  quarter of 1998.  Income from
operations  increased  9.3% to $4.9  million  (21.8% of net sales) for the first
quarter of 1999 from $4.4 million  (21.0% of net sales) in the first  quarter of
1998.  The  increase  in net sales and  income  from  operations  was  primarily
associated with increased sales of foam for ink jet printers.

       Other

       Other  primarily  consists of certain foreign  manufacturing  operations,
corporate   expenses  not  allocated  to  the  other   operating   segments  and
restructuring and other charges.  The decrease in net sales associated with this
segment  primarily  resulted  from a decrease  in net sales  from the  Company's
Mexican  operations.  The  decrease  in income  from  operations  was  primarily
associated with the $3.4 million of restructuring  charges recorded in the first
quarter of 1999 discussed previously.

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

       Income Before Provision for Income Taxes

       Income before  provision  for income taxes  decreased to $7.0 million for
the first  quarter of 1999 as compared to $8.3  million in the first  quarter of
1998.  This  decrease is  primarily  due to an increase  of  approximately  $4.1
million in other income (expense),  net, primarily  resulting from a net gain of
$4.2 million in connection  with the sale of the corporate  airplane  during the
first quarter of 1999, offset by a decrease in income from operations  discussed
above.

       Income Taxes

       The first  quarter of 1999  provision  for income  taxes of $1.0  million
represents  statutory  income taxes on operations in Mexico and Canada and state
income  taxes for those  states  that do not  permit use of net  operating  loss
carryforwards.

       Extraordinary Loss

       The  extraordinary  loss on early  extinguishment of debt in 1998 of $1.9
million (net of $1.3 million income tax benefit) was primarily  associated  with
the write-off of debt issuance costs in connection with a series of transactions
designed to simplify the Company's  structure and to provide future  operational
flexibility.

Liquidity and Capital Resources

       Liquidity

       The Company is a holding company whose  operations are conducted  through
its 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 Foamex L.P. Credit Facility,  if necessary,  (provided that
the Foamex L.P.  Credit Facility is successfully  amended,  as described  below)
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 Foamex L.P.  Credit  Facility and
such noncompliance was not cured by Foamex L.P. or waived by the lenders. Foamex
L.P. amended its credit facility in March 1999.  Foamex L.P. paid  approximately
$1.2 million in financing  fees and interest  rates were increased in connection
with this amendment.  The amendment  adjusted financial  covenants,  among other
things,  as of December  31, 1998 and provided  for future  measurement  periods
taking into account  Foamex  L.P.'s  estimated  operating  results and financial
condition for 1998 and  management  expectations  regarding  future  measurement
periods.  As the Foamex L.P.  actual 1998 net loss was greater  than  originally
estimated, on April 15, 1999, Foamex L.P. obtained a waiver through May 5, 1999,
which  was  further  extended  on May 6,  1999  through  June 30,  1999,  of the
financial  covenants  contained in the Foamex L.P.  Credit  Facility and certain
events of default  arising  out of its  Mexican  operations,  in order to enable
Foamex L.P. to negotiate a further amendment of the Foamex L.P. Credit Facility.
There can be no assurance that such an amendment  will be obtained.  The failure
to obtain such an amendment would have a material  adverse effect on Foamex L.P.
and the Company. 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 the Foamex Carpet Credit Facility, if necessary, (provided that
such Foamex Carpet Credit Facility is successfully  amended, as described below)

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

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
other  financing  arrangements  and such  noncompliance  was not cured by Foamex
Carpet or waived by the lenders.  Foamex Carpet amended its credit  facility and
other  financing  arrangements in March 1999.  Foamex Carpet paid  approximately
$2.6 million in financing  fees and  voluntarily  reduced the commitment by $5.0
million in connection  with the amendment to the Foamex Carpet Credit  Facility.
The amendments adjusted financial covenants,  among other things, as of December
31, 1998 and provided for future measurement  periods taking into account Foamex
Carpet's  estimated  operating  results and  financial  conditions  for 1998 and
management  expectations  regarding future  measurement  periods.  As the Foamex
Carpet actual 1998 net loss was greater than originally projected,  on April 15,
1999,  Foamex Carpet obtained  waivers  through May 5, 1999,  which were further
extended  on May 6, 1999  through  June 30,  1999,  of the  financial  covenants
contained in the Foamex Carpet Credit Facility and other financing arrangements,
in order to enable Foamex Carpet to negotiate  further  amendments of the Foamex
Carpet Credit  Facility and the other  financing  arrangements.  There can be no
assurance  that such  amendments  will be  obtained.  The failure to obtain such
amendments  would  have a  material  adverse  effect  on Foamex  Carpet  and the
Company.  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.

       Certain credit  agreements and promissory notes of Foamex L.P. and Foamex
Carpet pursuant to which  approximately  $503.2 million of debt has been issued,
as of March 31, 1999,  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 of the Company. 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 falls below certain specified ownership levels of common stock
and other persons or group owns a greater percentage of common stock than Trace.
Trace  is a  privately  held  company  which  owned  approximately  46.1% of the
Company's common stock as of April 1, 1999 and whose Chairman also serves as the
Chairman of the  Company.  In 1998,  Trace  informed  the Company that Trace had
substantial  debt  obligations that were due at the end of December 1998 and did
not have the financial resources to pay those obligations.  Subsequently,  Trace
informed the Company that waivers and/or  modifications of such indebtedness had
been obtained for at least the near future;  however,  there can be no assurance
that such waivers and/or  modifications will remain in effect prior to obtaining
a permanent resolution.  The Company's common stock owned by Trace is pledged as
collateral against certain of Trace's debt obligations. If Trace were to default
on such indebtedness collateralized by the Company's common stock or other Trace
creditors  were to take steps  constituting  a default  under such  indebtedness
(such as filing an involuntary bankruptcy petition),  and if the holders of such
secured  indebtedness  were to foreclose on the Company's  common stock owned by
Trace,  such  event  could  trigger  the  "change  of  control"  provisions  and
correspondingly  the  acceleration  and put rights  contained  in certain of the
Company's  subsidiaries' debt agreements,  as described above. This could result
in  the  acceleration  of  all of the  Company's  subsidiaries'  debt.  Although
management  believes that the Company's  subsidiaries' debt obligations could be
refinanced under such circumstances,  there can be no assurance that the Company
`s subsidiaries' would be able to do so.

       The accompanying  condensed  consolidated  financial statements have been
prepared assuming the Company will continue as a going concern.  As discussed in
Note 1 to the condensed consolidated financial statements,  at December 31, 1998
certain of the Company's  subsidiaries  were not in compliance and do not expect
to be in compliance in the future with certain financial  covenants contained in
debt agreements. These agreements had outstanding principal balances aggregating
approximately  $478.0  million at March 31,  1999.  The  Company's  subsidiaries
received  waivers  from the lenders  under the various  senior debt  instruments
through May 5, 1999,  which were  subsequently  extended on May 5, 1999  through
June 30, 1999, for the covenants for which the Company's  subsidiaries' were not
in compliance.  Non-compliance  under these debt agreements provides the lenders
under these  agreements,  with the right,  upon the notice and lapse of time, to
declare all of such  indebtedness  to be due.  Notwithstanding  the fact that to
date the lenders have not exercised such rights and have granted waivers of such
covenants  through  June  30,  1999 to  enable  the  Company's  subsidiaries  to
negotiate  amendments  of such  covenants;  there can be no assurance  that such

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

amendments  will be  obtained.  Were  the  lenders  under  those  agreements  to
accelerate  the  maturity  of  their   indebtedness,   such  acceleration  would
constitute  an event of default and all of the  Company's  long-term  debt would
become  due.  Additionally,  as  discussed  above,  if  Trace  defaults  on  its
indebtedness  collateralized  by the Company's  common stock and such  creditors
exercise  their  rights  and  remedies   under  the  related  debt   agreements,
substantially all of the Company's indebtedness may be accelerated. As a result,
the Company  reclassified  approximately  $767.2  million and $771.1  million of
long-term debt as current in the  accompanying  condensed  consolidated  balance
sheets at March 31, 1999 and  December  31, 1998,  respectively.  These  matters
raise  substantial  doubt  about the  Company's  ability to  continue as a going
concern.  The  financial  statements do not include any  adjustments  that might
result from the outcome of these uncertainties.

       If the Company's subsidiaries are able to amend the relevant covenants in
their credit  agreements and other  financial  arrangements;  the Company may be
able to  reclassify  its  long-term  debt  included  in current  liabilities  as
long-term.  However,  there can be no assurance that the Company's  subsidiaries
will be able to obtain the necessary  amendments,  or if obtained,  that it will
once again be able to classify such liabilities as long-term.

       As of March 31,  1999,  there were  $134.2  million of  revolving  credit
borrowings,  at an average interest rate of 8.30%,  under the Foamex L.P. Credit
Facility  with  $10.7   million   available  for   additional   borrowings   and
approximately $47.6 million of letters of credit outstanding which are supported
by the Foamex L.P. Credit Facility. Borrowings by Foamex Canada Inc. as of March
31, 1999 were  approximately  $3.5 million,  at an interest rate of 7.25%, under
Foamex Canada Inc.'s  revolving  credit  agreement with unused  availability  of
approximately  $1.9  million.  Foamex Carpet had  approximately  $5.7 million of
outstanding  borrowings  under the Foamex  Carpet  Credit  Facility at March 31,
1999, at an interest rate of 8.82%, with unused availability of $8.7 million and
approximately  $0.6 million of letters of credit outstanding which are supported
by the Foamex Carpet Credit Facility.

       The Company's  subsidiaries  paid an aggregate  $3.8 million in financing
fees associated with the March 1999 amendments to their credit  facilities.  The
Company's subsidiaries have capitalized these costs and are currently amortizing
them along with previously paid deferred financing costs over the remaining life
of  the  related  debt  agreements  as  the  Company's  subsidiaries  expect  to
successfully  amend these  agreements  during the  current  waiver  period.  The
Company's  subsidiaries are in the process of negotiating  further amendments to
these  agreements as discussed  previously.  Generally,  amendments to financing
agreements  may  result in changes to terms and  conditions  under the  existing
agreements,  including,  but not  limited  to,  changes  to  interest  rates and
financial and  non-financial  covenants.  Additionally,  there may be additional
financing fees  associated  with obtaining such  amendments.  The Company cannot
determine  the changes which may occur to its existing  financing  agreements at
this  time,  or the  amount  of any  financing  fees  which may be  required  in
connection with these future amendments.

       Cash and cash  equivalents  decreased  to $6.8  million at March 31, 1999
from $12.6  million at December  31, 1998 due  primarily  to the decrease in net
cash provided by operating  activities.  Excluding the reclassification of other
long-term  debt to current,  working  capital  increased  $3.9 million to $119.9
million at March 31, 1999 from $116.0 million at December 31, 1998 primarily due
to the increase in net  operating  assets and  liabilities,  as discussed  below
offset by the decrease in cash. Net operating assets and liabilities  (comprised
of accounts  receivable,  inventories  and  accounts  payable)  increased  $13.4
million to $185.9  million at March 31, 1999 as  compared  to $172.5  million at
December 31, 1998. The increase was primarily due to a $10.1 million increase in
accounts receivable and a $22.3 million decrease in accounts payable offset by a
$19.0 million decrease in inventories.  The increase in accounts  receivable was
primarily  associated  with  increased  sales  during  March 1999 as compared to
December 1998. The decrease in inventories  was primarily due to increased first
quarter 1999 sales and due to the December 31, 1998 inventory  balance including
significant  purchases of raw  materials  at year-end.  The decrease in accounts
payable is primarily  associated  with the timing of payments to vendors and the
decrease in inventories from December 31, 1998 to March 31, 1999.

       Cash Flow from Operating Activities

       Cash  flow  used  for  operating  activities  was  $3.5  million  for the
quarterly  period ended March 31, 1999 as compared to cash used of $19.8 million

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

for the quarterly  period ended March 29, 1998. The improvement is primarily due
to a decrease in cash used for operating  assets and  liabilities  for the first
quarter of 1999 as compared to the first quarter of 1998.

       Cash Flow from Investing Activities

       During  1999,  the Company  spent  approximately  $6.0 million on capital
improvements  as compared to $7.2 million for 1998. The 1999  expenditures  were
primarily for recurring capital replacement. The 1998 expenditures included: (i)
finalization  of the  expansion  and  modernization  of a facility  in  Orlando,
Florida  to  improve  manufacturing  efficiencies,  (ii)  installation  of  more
efficient foam production line systems and fabricating  equipment in a number of
manufacturing  facilities and (iii)  installation of flame laminators to support
the increased volume of automotive  laminated  products.  The Company expects to
continue  to  reduce  capital   expenditures  from  historical  levels  for  the
foreseeable future.

       On March 31,  1999,  the Company  sold its  corporate  aircraft for $16.3
million  of  gross  proceeds  of which  $8.9  million  was  used to  repay  debt
associated with the aircraft.

       Cash Flow from Financing Activities

       In  connection  with a series  of  transactions  in  connection  with the
transfer of certain  assets of General Felt  Industries,  Inc.  during  February
1998, the Company extinguished  approximately $125.1 million of term loans under
the Foamex L.P.  Credit  Facility  funded  with $129.0  million of new term loan
agreements  which were  subsequently  assumed by Foam  Funding LLC. In addition,
during  February  1998,  Foamex L.P.  defeased the  outstanding  $4.5 million of
senior secured notes due 2000.

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 the
Company's  operations,  financial position,  capital expenditures or competitive
position.  The amount of liabilities  recorded by the Company in connection with
environmental  matters as of March 31,  1999 was $4.7  million.  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 for the year ended December 31, 1998, 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.  See  Note  17 to  the  Company's  consolidated  financial  statements
included in the Company's Annual Report on Form 10-K for the year ended December
31, 1998.

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.

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

Year 2000 Compliance

       The  Company  uses  numerous  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 were written using two
digits rather than four to designate the year. In connection  with the Year 2000
Problem, date-sensitive computer software may recognize a date using "00" as the
year 1900 rather  than the year 2000.  This could  result in system  failures or
miscalculations which would cause significant operational disruptions.

       The  Company  has  a  Year  2000  Executive  Sponsor  Team  comprised  of
representatives  of the  Company.  The  Year  2000  Executive  Sponsor  Team  is
providing  direction  to and  receiving  reports  from  the Year  2000  Steering
Committee  (the  "Steering  Committee")  within the  organization.  The Steering
Committee  has  completed  an  assessment  of  the  state  of  readiness  of the
Information   Technology  ("IT")  and  non-IT  systems  of  the  Company.  These
assessments  cover  desktop  computers,   environmental  systems,  manufacturing
systems (including laboratory  information systems) field  instrumentation,  and
significant  third party vendor and supplier  systems,  which  include  employee
compensation and benefit plan  maintenance  systems.  The Steering  Committee is
also in the process of  assessing  the  readiness of the  Company's  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 required  remediation  actions, if any, and
testing  and  implementation  of these  solutions.  The  inventory,  assessment,
remediation and testing phases were completed at the end of 1998, with fail safe
testing and final implementation currently taking place in 1999. The progress of
these phases as of March 31, 1999 is summarized below.

       The Company  completed the inventory and assessment phases of the project
by  December  31,  1998.  These  phases  consisted  of a visit to each  critical
location  by team  members to promote  awareness  of the  project and verify the
initial inventory  provided by the contact at each facility.  Testing plans were
developed which included correspondence with suppliers regarding  date-sensitive
devices.  In  addition,   local  management  was  advised  of  their  roles  and
responsibilities in connection with the Year 2000 Problem.

       The Company  completed the remediation  and testing of critical  business
information  computer  systems as of December 31, 1998.  The completion of these
phases  included the  modification  of several million lines of system code, the
conversion of the systems acquired from Crain to standard  business  information
computer  systems,  upgrading  system  hardware and operating  system  software,
testing  of the  applicable  systems  in a  development  testing  area,  and the
migration of the remediated systems into the production environment.

       The Company  estimates it will spend $2.0 million in connection  with the
Year 2000  Problem.  The  spending  estimate  will be  refined  as phases of the
project  are  completed.  Spending  on the Year 2000  Problem  is funded by cash
generated from operations.

       Management  believes  that  all  significant  systems  controlled  by the
Company  will be Year 2000 ready in the latter 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  response to the Year 2000  Problem,  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
determined  after the Steering  Committee has  completed  its  assessment of its
supply chain, other third parties and the potential for possible failures.

       There is inherent  uncertainty  in connection  with 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,
remediation,  and testing process  continues to provide  information in order to
reduce the level of  uncertainty  regarding the impact of the Year 2000 Problem.
Management believes that if the Company's solutions to the Year 2000 Problem are
completed as scheduled;  such  solutions may help  minimize the  possibility  of
significant disruptions to the Company's operations.

                                       21
<PAGE>
Part II - Other Information

Item 1.    Legal Proceedings

           Reference  is  made  to  the  description  of the  legal  proceedings
           contained in the  Company's  Annual  Report on Form 10-K for the year
           ended December 31, 1998.

           The information from Note 5 of the condensed  consolidated  financial
           statements  of the  Company  as of  March  31,  1999  (unaudited)  is
           incorporated herein by reference.

Item 6.    Exhibits and Reports on Form 8-K

          (a)  Exhibits

               27   Financial Data Schedule for the quarterly period ended March
                    31, 1999.

         (b)  The Company filed the following  Current Reports on Form 8-K since
              December 31, 1998 through the date of this report:

              Form 8-K, dated as of January 8, 1999 reporting the termination of
              the Second Merger Agreement.

              Form  8-K,  dated as of March 11,  1999  reporting  press  release
              involving  preliminary  earnings,  appointment of John G. Johnson,
              Jr. and amendments to credit agreements,  guarantee and promissory
              notes.

              Form  8-K,  dated  as  of  April  16,  1999  reporting  update  to
              preliminary earnings.


                                       22
<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:   May 17, 1999                  By: /s/ John A. Feenan         
                                          -------------------------------
                                          John A. Feenan
                                          Executive Vice President and
                                          and Chief Financial Officer
 

<TABLE> <S> <C>


<ARTICLE>                     5
<CIK>                         0000912908
<NAME>                        Foamex International Inc.
<MULTIPLIER>                  1,000
<CURRENCY>                    U.S. Dollars
       
<S>                                                  <C> 
<PERIOD-TYPE>                                        3-mos
<FISCAL-YEAR-END>                                    Dec-31-1999
<PERIOD-START>                                       Jan-01-1999
<PERIOD-END>                                         Mar-31-1999
<EXCHANGE-RATE>                                      1
<CASH>                                                     6,762
<SECURITIES>                                                   0
<RECEIVABLES>                                            195,237
<ALLOWANCES>                                                   0
<INVENTORY>                                              117,641
<CURRENT-ASSETS>                                         354,275
<PP&E>                                                   231,470
<DEPRECIATION>                                                 0
<TOTAL-ASSETS>                                           847,043
<CURRENT-LIABILITIES>                                  1,001,526
<BONDS>                                                        0
                                          0
                                                    0
<COMMON>                                                     270
<OTHER-SE>                                              (197,141)
<TOTAL-LIABILITY-AND-EQUITY>                             847,043
<SALES>                                                  322,863
<TOTAL-REVENUES>                                         322,863
<CGS>                                                    279,266
<TOTAL-COSTS>                                            279,266
<OTHER-EXPENSES>                                          18,828
<LOSS-PROVISION>                                               0
<INTEREST-EXPENSE>                                        17,696
<INCOME-PRETAX>                                            6,967
<INCOME-TAX>                                                 954
<INCOME-CONTINUING>                                        6,013
<DISCONTINUED>                                                 0
<EXTRAORDINARY>                                                0
<CHANGES>                                                      0
<NET-INCOME>                                               6,013
<EPS-PRIMARY>                                               0.24
<EPS-DILUTED>                                               0.24
        

</TABLE>


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