FOAMEX INTERNATIONAL INC
10-Q/A, 1999-08-13
PLASTICS FOAM PRODUCTS
Previous: VITAL IMAGES INC, 10-Q, 1999-08-13
Next: FOAMEX INTERNATIONAL INC, 10-Q, 1999-08-13



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549



                                  FORM 10-Q/A-2


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

                  For the quarterly period ended June 28, 1998

                         Commission file number 0-22624



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




          Delaware                                        05-0473908
(State or other jurisdiction of                        (I.R.S. Employer
incorporation or organization)                       Identification Number)


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


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

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

The number of shares of the registrant's  common stock  outstanding as of August
12, 1998 was approximately 25,014,800.


                                  Page 1 of 27
                          Exhibit List on Page 21 of 27


<PAGE>
                            FOAMEX INTERNATIONAL INC.
<TABLE>
<CAPTION>
                                      INDEX
                                                                                                               Page
<S>                                                                                                           <C>
Part I.  Financial Information:

         Item 1.  Financial Statements

              Condensed Consolidated Statements of Operations - Thirteen Week and Twenty-Six
                Week Periods Ended June 28, 1998 and June 29, 1997                                               3

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

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

              Notes to Condensed Consolidated Financial Statements                                               6

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

Part II. Other Information                                                                                      21

         Exhibit List                                                                                           21

         Signatures                                                                                             27

</TABLE>

         Foamex  International Inc. (the "Company") is filing this Form 10-Q/A-2
to reflect  adjustments to accounts  receivable,  inventory and other assets and
liabilities  during  the  fourth  quarter  of  1998  related  to  prior  periods
including,  but not  limited  to, the second  quarter of 1998.  The  Company has
updated its  Management's  Discussion  and Analysis of Financial  Condition  and
Results of Operations to reflect only such adjustments, but has not updated such
disclosure to reflect other developments since the original filing. Reference is
made to the Company's  subsequent  reports under the Securities  Exchange Act of
1934,  as  amended,  which  have been  filed with the  Securities  and  Exchange
Commission.


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

                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
                                               13 Week Periods Ended          26 Week Periods Ended
                                               June 28,      June 29,        June 28,       June 29,
                                                 1998          1997           1998           1997
                                              ---------      ---------      ---------      ---------
                                                          (thousands except per share data)
<S>                                            <C>           <C>            <C>            <C>
NET SALES                                      $298,479      $ 239,887      $ 610,769      $ 469,007

COST OF GOODS SOLD                              243,513        195,107        506,233        381,430
                                              ---------      ---------      ---------      ---------

GROSS PROFIT                                     54,966         44,780        104,536         87,577

SELLING, GENERAL AND
   ADMINISTRATIVE EXPENSES                       21,806         16,100         44,849         32,087

RESTRUCTURING AND OTHER CHARGES (CREDITS)          (700)            --           (700)            --
                                              ---------      ---------      ---------      ---------

INCOME FROM OPERATIONS                           33,860         28,680         60,387         55,490

INTEREST AND DEBT ISSUANCE EXPENSE               17,281         13,474         34,808         27,442

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

INCOME BEFORE PROVISION FOR INCOME TAXES         15,533         15,654         23,834         29,134

PROVISION FOR INCOME TAXES                        6,213          6,184          9,531         11,528
                                              ---------      ---------      ---------      ---------

INCOME BEFORE EXTAORDINARY LOSS                   9,320          9,470         14,303         17,606

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

NET INCOME (LOSS)                             $   9,277      $ (32,719)     $  12,386      $ (24,993)
                                              =========      =========      =========      =========

BASIC EARNINGS (LOSS) PER SHARE:
   INCOME BEFORE EXTRAORDINARY LOSS           $    0.37      $    0.37      $    0.58      $    0.70
   EXTRAORDINARY LOSS                                --          (1.66)         (0.08)         (1.69)
                                              ---------      ---------      ---------      ---------
   EARNINGS (LOSS) PER SHARE                  $    0.37      $   (1.29)     $    0.50      $   (0.99)
                                              =========      =========      =========      =========

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

DILUTED EARNINGS (LOSS) PER SHARE:
   INCOME BEFORE EXTRAORDINARY LOSS           $    0.36      $    0.36      $    0.55      $    0.67
   EXTRAORDINARY LOSS                                --          (1.62)         (0.07)         (1.63)
                                              ---------      ---------      ---------      ---------
   EARNINGS (LOSS) PER SHARE                  $    0.36      $   (1.26)     $    0.48      $   (0.96)
                                              =========      =========      =========      =========

WEIGHTED AVERAGE NUMBER OF SHARES                26,124         26,042         26,090         26,086
                                              =========      =========      =========      =========
</TABLE>

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


                                       3
<PAGE>
                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
                CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)
<TABLE>
<CAPTION>
                                                                                June 28,         December 28,
ASSETS                                                                            1998                1997
CURRENT ASSETS:                                                             (thousands, except number of shares)
<S>                                                                           <C>               <C>
   Cash and cash equivalents                                                  $    18,175       $     12,044
   Accounts receivable, net                                                       180,588            175,684
   Inventories                                                                    123,020            120,299
   Other current assets                                                            77,160             62,901
                                                                              -----------       ------------
       Total current assets                                                       398,943            370,928

PROPERTY, PLANT AND EQUIPMENT, NET                                                231,827            233,435

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

DEBT ISSUANCE COSTS, NET                                                           15,932             18,889

DEFERRED INCOME TAXES                                                              34,168             26,960

OTHER ASSETS                                                                       23,303             25,192
                                                                             ------------       ------------

TOTAL ASSETS                                                                   $  919,884         $  893,623
                                                                               ==========         ==========

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
CURRENT LIABILITIES:
   Short-term borrowings                                                      $     7,320       $      6,598
   Current portion of long-term debt                                                5,117             12,931
   Current portion of long-term debt - related party                                7,020                  -
   Accounts payable                                                               105,238            131,689
   Accrued interest                                                                10,391             10,716
   Other accrued liabilities                                                       62,639             70,513
                                                                              -----------        -----------
       Total current liabilities                                                  197,725            232,447

LONG-TERM DEBT                                                                    692,479            735,724

LONG-TERM DEBT - RELATED PARTY                                                     97,180                  -

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

       Total liabilities                                                        1,021,715          1,007,042
                                                                              -----------        -----------

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

STOCKHOLDERS' EQUITY (DEFICIT):
   Preferred Stock, par value $1.00 per share:
     Authorized 5,000,000 shares - none issued                                          -                  -
   Common Stock, par value $.01 per share:
     Authorized 50,000,000 shares
     Issued 27,003,823 and 25,014,823 shares, respectively;
     Outstanding 25,014,823 and 24,919,680 shares, respectively                       270                269
   Additional paid-in capital                                                      86,769             86,025
   Retained earnings (accumulated deficit)                                       (153,505)          (164,118)
   Accumulated other comprehensive income                                          (6,368)            (6,598)
   Other                                                                           (9,795)            (9,795)
                                                                             ------------         ----------
                                                                                  (82,629)           (94,217)
   Common Stock held in treasury, at cost:
     1,989,000 shares at June 28, 1998 and December 28, 1997                      (19,202)           (19,202)
                                                                              -----------        -----------

       Total stockholders' equity (deficit)                                      (101,831)          (113,419)
                                                                              -----------         ----------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)                           $  919,884         $  893,623
                                                                               ==========         ==========
</TABLE>

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

                                       4
<PAGE>
                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
<TABLE>
<CAPTION>
                                                                         26 Week Periods Ended
                                                                         June 28,      June 29,
                                                                          1998           1997
                                                                       ---------      ---------
                                                                             (thousands)
OPERATING ACTIVITIES:
<S>                                                                     <C>            <C>
   Net income (loss)                                                    $ 12,386       $(24,993)
   Adjustments to reconcile net income (loss) to net cash provided
       by (used for) operating activities:
       Depreciation and amortization                                      16,770         10,815
       Net amortization of debt issuance costs, debt discount
          and debt premium                                                    23          6,847
       Extraordinary loss on early extinguishment of debt                  1,579             37
       Other operating activities                                         11,481           (565)
       Changes in operating assets and liabilities, net                  (64,341)       (38,334)
                                                                       ---------      ---------

          Net cash used for operating activities                         (22,102)       (46,193)
                                                                       ---------      ---------

INVESTING ACTIVITIES:
   Capital expenditures                                                  (15,482)       (16,432)
   Acquisitions, net of cash acquired                                     (4,399)            --
   Decrease in restricted cash                                                --         12,143
   Other investing activities                                               (406)            35
                                                                       ---------      ---------

          Net cash used for investing activities                         (20,287)        (4,254)
                                                                       ---------      ---------

FINANCING ACTIVITIES:
   Net proceeds from short-term borrowings                                   722            256
   Net proceeds from revolving loans                                      82,426         49,000
   Proceeds from long-term debt                                          129,000        453,500
   Repayment of long-term debt                                          (132,767)      (450,026)
   Debt issuance cost                                                     (1,598)       (14,746)
   Purchase of treasury stock                                                 --         (1,890)
   Dividends paid                                                         (1,246)            --
   Transfer of General Felt                                              (28,698)            --
   Other financing activities                                                681           (488)
                                                                       ---------      ---------

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

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

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

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

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

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

1.     CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

       Foamex  International  Inc.'s  (the  "Company")  condensed   consolidated
balance  sheet as of  December  28,  1997 has been  condensed  from the  audited
consolidated  balance  sheet at that date.  The condensed  consolidated  balance
sheet as of June 28, 1998, the condensed  consolidated  statements of operations
for the thirteen week and  twenty-six  week periods ended June 28, 1998 and June
29,  1997  and the  condensed  consolidated  statements  of cash  flows  for the
twenty-six week periods ended June 28, 1998 and June 29, 1997 have been prepared
by  the  Company  and  have  not  been  audited  by  the  Company's  independent
accountants.  In the opinion of management, all adjustments,  consisting only of
normal recurring  adjustments,  considered  necessary for a fair presentation of
the financial position, results of operations and cash flows have been included.

       Certain  information  and  note  disclosures  normally  included  in  the
financial  statements  prepared in accordance with generally accepted accounting
principles  have been  condensed  or  omitted in  accordance  with the rules and
regulations  of  the  Securities  and  Exchange   Commission.   These  condensed
consolidated  financial  statements  should  be read  in  conjunction  with  the
Company's 1997 consolidated  financial statements and notes thereto as set forth
in the  Company's  Annual  Report on Form  10-K/A-3  for the  fiscal  year ended
December 28, 1997.

2.     RESTATEMENT OF FINANCIAL INFORMATION

       The  Company  identified  certain  adjustments  to  accounts  receivable,
inventory  and other assets and  liabilities  during the fourth  quarter of 1998
that related to prior periods including,  but not limited to, the second quarter
of 1998. As a result,  the Company has restated the accompanying  1998 condensed
consolidated  financial  statements to reflect  adjustments  that related to the
second quarter of 1998, as follows:
<TABLE>
<CAPTION>
                                                                    Thirteen Weeks ended June 28, 1998
                                                             As Previously
                                                                Reported       Adjustments    As Restated
       Statement of Operations:
<S>                                                             <C>            <C>            <C>
            Net Sales                                           $ 298,479      $      --      $ 298,479
            Cost of Goods Sold                                    241,557          1,956        243,513
                                                                ---------      ---------      ---------
            Gross Profit                                           56,922         (1,956)        54,966
            Selling, General and Administrative                    20,861            945         21,806
            Restructuring and Other Charges (Credits)                  --           (700)          (700)
                                                                ---------      ---------      ---------
            Income (Loss) from Operations                          36,061         (2,201)        33,860
            Interest and Debt Issuance Expense                     17,531           (250)        17,281
            Other Income (Expense), net                            (1,046)            --         (1,046)
                                                                ---------      ---------      ---------
            Income (Loss) before Provision for Income Taxes        17,484         (1,951)        15,533
            Provision for Income Taxes                              6,993           (780)         6,213
                                                                ---------      ---------      ---------
            Income (Loss) before Extraordinary Loss                10,491         (1,171)         9,320
            Extraordinary Loss                                        (43)            --            (43)
                                                                ---------      ---------      ---------
            Net Income (Loss)                                   $  10,448      $  (1,171)     $   9,277
                                                                =========      =========      =========

          Basic earnings per share:
            Income before extraordinary item                    $    0.42      $   (0.05)     $    0.37
            Extraordinary loss                                         --             --             --
                                                                ---------      ---------      ---------
            Earnings per share                                  $    0.42      $   (0.05)     $    0.37
                                                                =========      =========      =========

          Diluted earnings per share:
            Income before extraordinary item                    $    0.40      $   (0.04)     $    0.36
            Extraordinary loss                                         --             --             --
                                                                ---------      ---------      ---------
            Earnings per share                                  $    0.40      $   (0.04)     $    0.36
                                                                =========      =========      =========
</TABLE>

                                       6
<PAGE>


2.       RESTATEMENT OF FINANCIAL INFORMATION (continued)
<TABLE>
<CAPTION>
                                                                    Twenty-six Weeks ended June 28, 1998
                                                            As Previously
                                                                Reported        Adjustments      As Restated
       Statement of Operations:
<S>                                                             <C>            <C>            <C>
            Net Sales                                           $ 612,269      $  (1,500)     $ 610,769
            Cost of Goods Sold                                    504,151          2,082        506,233
                                                                ---------      ---------      ---------
            Gross Profit                                          108,118         (3,582)       104,536
            Selling, General and Administrative                    43,238          1,611         44,849
            Restructuring and Other Charges (Credits)                  --           (700)          (700)
                                                                ---------      ---------      ---------
            Income (Loss) from Operations                          64,880         (4,493)        60,387
            Interest and Debt Issuance Expense                     35,308           (500)        34,808
            Other Income (Expense), net                            (1,745)            --         (1,745)
                                                                ---------      ---------      ---------
            Income (Loss) before Provision for Income Taxes        27,827         (3,993)        23,834
            Provision for Income Taxes                             11,128         (1,597)         9,531
                                                                ---------      ---------      ---------
            Income (Loss) before Extraordinary Loss                16,699         (2,396)        14,303
            Extraordinary Loss                                     (1,917)            --         (1,917)
                                                                ---------      ---------      ---------
            Net Income (Loss)                                   $  14,782      $  (2,396)     $  12,386
                                                                =========      =========      =========

          Basic earnings per share:
            Income before extraordinary item                    $    0.67      $   (0.09)     $    0.58
            Extraordinary loss                                      (0.08)            --          (0.08)
                                                                ---------      ---------      ---------
            Earnings per share                                  $    0.59      $   (0.09)     $    0.50
                                                                =========      =========      =========

          Diluted earnings per share:
            Income before extraordinary item                    $    0.64      $   (0.09)     $    0.55
            Extraordinary loss                                      (0.07)            --          (0.07)
                                                                ---------      ---------      ---------
            Earnings per share                                  $    0.57      $   (0.09)     $    0.48
                                                                =========      =========      =========

          Cash Flows:
            Net cash used for operating activities              $ (21,541)     $    (561)     $ (22,102)
            Net cash used for investing activities                (20,848)           561        (20,287)
</TABLE>

<TABLE>
<CAPTION>
                                                As of June 28, 1998
                                    As Previously
                                      Reported        Adjustments      As Restated
       Balance Sheet:
<S>                                 <C>              <C>              <C>
          Current assets            $   401,803      $    (2,860)     $   398,943
          Total assets                  922,597           (2,713)         919,884
          Current liabilities           198,042             (317)         197,725
          Total liabilities           1,022,032             (317)       1,021,715
          Stockholders' deficit         (99,435)          (2,396)        (101,831)
</TABLE>

3.     CRAIN ACQUISITION

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

                                       7
<PAGE>


3.     CRAIN ACQUISITION (continued)

       The Crain  Acquisition was accounted for as a purchase and the operations
of Crain are included in the  consolidated  statements  of  operations  and cash
flows from the date of acquisition.  The cost of the Crain  Acquisition has been
allocated  on the  basis  of the  fair  value  of the  assets  acquired  and the
liabilities  assumed.  The excess of the purchase  price over the estimated fair
value of the net assets  acquired  is being  amortized  using the  straight-line
method over forty years.  The  allocation  of the  purchase  price for the Crain
Acquisition is based upon  preliminary  estimates and assumptions and is subject
to revision once  appraisals,  valuations and other studies of the fair value of
the acquired assets and liabilities  have been completed.  The pro forma results
listed below are unaudited and assume that the Crain Acquisition occurred at the
beginning of fiscal year 1997.
<TABLE>
<CAPTION>
                                                     13 Week Period         26 Week Period
                                                   Ended June 29, 1997   Ended June 29, 1997
                                                        (thousands, except per share data)
<S>                                                     <C>                  <C>
          Net sales                                     $   319,312          $   626,080
                                                        ===========          ===========
          Income before extraordinary loss              $    11,173          $    17,011
                                                        ===========          ===========
          Pro forma basic earnings per share            $      0.44          $      0.67
                                                        ===========          ===========
          Pro forma diluted earnings per share          $      0.43          $      0.65
                                                        ===========          ===========
</TABLE>

       The pro forma results are not  necessarily  indicative of what would have
occurred if the Crain  Acquisition  had occurred at the beginning of the periods
presented nor are they necessarily indicative of future consolidated results.

4.     INVENTORIES
<TABLE>
<CAPTION>
       Inventories consist of:
                                                                           June 28,            December 28,
                                                                             1998                     1997
                                                                         ------------          ------------------
                                                                                       (thousands)
<S>                                                                       <C>                       <C>
       Raw materials and supplies                                         $  78,344                 $ 75,487
       Work-in-process                                                       16,887                   15,620
       Finished goods                                                        27,789                   29,192
                                                                          ---------                ---------
       Total                                                               $123,020                 $120,299
                                                                           ========                 ========

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

       Long-term debt consists of:

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

                                       8
<PAGE>


5.     LONG-TERM DEBT AND LONG-TERM DEBT - RELATED PARTY (continued)
<TABLE>
<CAPTION>
                                                                           June 28,            December 28,
                                                                              1998                 1997
                                                                          ---------            ------------
                                                                                         (thousands)
<S>                                                                           <C>                    <C>
       Less current portion                                                   5,117                  12,931
                                                                          ---------            ------------

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

       Long-term debt - related party consists of:

       Foamex/GFI Note                                                     $ 34,000            $          -

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

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

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

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

       In connection with the GFI  Transaction (as defined,  see Note 9), Foamex
L.P.  borrowed  $129.0  million  under  a new  term  loan  agreement  which  was
subsequently  assumed by Foam Funding LLC and borrowed  $32.0  million under its
credit  facility  ("Credit  Facility").  These  funds  were  used  to (i)  repay
approximately  $125.1  million of existing term loans under the Credit  Facility
and accrued interest thereon of  approximately  $0.9 million,  (ii) deposit $4.8
million  into an escrow  account in order to defease the 9 1/2%  senior  secured
notes due 2000 which were redeemed during June 1998, (iii) repay $4.8 million of
indebtedness  owed to General  Felt,  (iv) fund the $20.0 million to acquire the
net assets of General Felt in connection with the GFI  Transaction  (see Note 9)
and (v) pay fees and expenses of approximately  $5.4 million.  Also, Foamex L.P.
amended the Credit  Facility to increase the  availability  under the  revolving
credit facility from $150.0 million to $200.0 million; however, $34.5 million of
this increase is used for a letter of credit to support the Foamex/GFI Note. See
Note 9 for further discussion of the GFI Transaction.

       Foamex Carpet Revolving Credit

       Upon  consummation  of the GFI  Transaction  (see Note 9),  Foamex Carpet
Cushion,  Inc.  ("Foamex  Carpet")  entered  into a  credit  agreement  with the
institutions  from time to time party thereto,  as issuing  banks,  and Citicorp
USA, Inc. and The Bank of Nova Scotia, as administrative  agents, which provides
for up to $20.0 million in revolving credit borrowings.

       Foamex/GFI Note

       In  connection  with the GFI  Transaction,  Foamex L.P.  entered into the
$34.0 million Foamex/GFI Note to settle an existing intercompany note payable to
General  Felt (see Note 9).  The  Foamex/GFI  Note  matures  in March  2000 with
interest payable at LIBOR plus an applicable margin. The principal amount is due
upon maturity in March 2000.

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

       Note Payable to Foam Funding LLC

       In connection  with the asset purchase  agreement for the GFI Transaction
(see Note 9), the Company entered into a $70.2 million promissory note with Foam
Funding LLC. The note bears interest at a base rate plus 2.0% or at

                                       9
<PAGE>
5.     LONG-TERM DEBT AND LONG-TERM DEBT - RELATED PARTY (continued)

LIBOR plus 3.0%.  The note is payable upon demand  commencing in March 2000, and
if no demand is made, matures in February 2004.

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

       Principal Payments

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

6.     EARLY EXTINGUISHMENT OF DEBT

       In connection with the GFI Transaction (see Note 9), the Company incurred
an extraordinary loss on the early  extinguishment of debt of approximately $1.9
million (net of income tax benefits of $1.2  million)  for the  twenty-six  week
period ended June 28, 1998. The  extraordinary  loss, before income tax benefit,
is comprised of  approximately  $2.9 million for the  write-off of debt issuance
costs and approximately $0.2 million of professional fees and other costs.

       During 1997, in connection with a refinancing  plan, the Company incurred
an extraordinary loss on the early extinguishment of debt of approximately $42.0
million  (net of  income  taxes of $25.7  million).  The  extraordinary  loss is
comprised of  approximately  $39.0 million for premium and consent fee payments,
approximately  $16.2 million for the  write-off of debt issuance  costs and debt
discount,  approximately $8.2 million for the loss associated with the effective
termination and amendment of the interest rate swap agreements and approximately
$4.3 million of professional fees and other costs. In addition,  during 1997 the
Company  incurred  extraordinary  losses of  approximately  $0.6 million (net of
income  taxes of $0.4  million)  associated  with the  early  extinguishment  of
approximately  $11.8 million of long-term debt funded with  approximately  $12.1
million  of the  remaining  net  proceeds  from  the  sale  of its  Perfect  Fit
Industries,   Inc.   subsidiary.   The   extraordinary   loss  is  comprised  of
approximately  $0.4 million of premium payments and  approximately  $0.6 million
for the write-off of debt issuance costs.

7.     ENVIRONMENTAL MATTERS

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

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

                                       10
<PAGE>
7.     ENVIRONMENTAL MATTERS (continued)

alternative technologies;  however, material expenditures may be required at the
facilities  formerly  operated by Crain. The 1990 CAA Amendments also may result
in  the  imposition  of  additional  standards  regulating  air  emissions  from
polyurethane foam manufacturers,  but these standards have not yet been proposed
or promulgated.

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

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

       The Company has reported to  appropriate  state  authorities  that it has
found soil and  groundwater  contamination  in excess of state standards at four
facilities and soil  contamination  in excess of state  standards at three other
facilities.  The  Company  has  begun  remediation  and  is  conducting  further
investigations  into the extent of the  contamination  at these  facilities and,
accordingly,  the extent of the remediation that may ultimately be required. The
actual cost and the timetable of any such  remediation  cannot be predicted with
any degree of  certainty  at this time.  As of June 28,  1998,  the  Company has
accruals of approximately $4.1 million for the remaining  potential  remediation
costs for these facilities based on engineering estimates.

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

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

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

8.     LITIGATION

       As of August 12, 1998, the Company and Trace International Holdings, Inc.
("Trace Holdings") were two of multiple defendants in actions filed on behalf of
approximately  5,000  recipients  of breast  implants in various  United  States
federal  and state  courts  and one  Canadian  provincial  court.  Some of these
actions allege substantial damages, but most of these actions allege unspecified
damages for personal injuries of various types. Three of these cases seek

                                       11
<PAGE>


8.     LITIGATION (continued)

to allege claims on behalf of all breast implant  recipients or other  allegedly
affected  parties,  but no class has been approved or certified by the court. In
addition, three cases have been filed alleging claims on behalf of approximately
700  residents of  Australia,  New Zealand,  England,  and Ireland.  The Company
believes  that the number of suits may  increase.  During 1995,  the Company and
Trace Holdings were granted  summary  judgments and dismissed as defendants from
all cases in the  federal  courts of the United  States and the state  courts of
California.  Appeals for these  decisions  were  withdrawn and the decisions are
final.  Although  breast  implants do not contain  foam,  certain  silicone  gel
implants  were  produced  using  a  polyurethane  foam  covering  fabricated  by
independent  distributors  or  fabricators  from  bulk foam  purchased  from the
Company or Trace Holdings.  Neither the Company nor Trace Holdings  recommended,
authorized  or approved the use of its foam for these  purposes.  Foamex L.P. is
indemnified  by  Trace  Holdings  for  any  such  liabilities  relating  to foam
manufactured  prior  to  October  1990.  Although  Trace  Holdings  has paid the
Company's  litigation expenses to date pursuant to such  indemnification and the
Company  believes  Trace  Holdings will be in a position to continue to pay such
expenses,  there can be no assurance that Trace Holdings will be able to provide
such  indemnification  in the  future.  While it is not  feasible  to predict or
determine  the  outcome  of  these  actions,  based  on  the  Company's  present
assessment of the merits of pending claims,  after consultation with the general
counsel of Trace Holdings,  and without taking into account potential  indemnity
from the  manufacturers  of  polyurethane  covered breast  implants,  management
believes that the disposition of matters that are pending or that may reasonably
be  anticipated  to be  asserted  should not have a material  adverse  effect on
either the  Company's  or Trace  Holdings'  consolidated  financial  position or
results of operations.  If the Company's assessment of liability with respect to
these actions is incorrect, such actions could have a material adverse effect on
the Company.

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

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

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

                                       12
<PAGE>


8.     LITIGATION (continued)

into account the desirability of  satisfactorily  addressing the claims asserted
in the stockholder  litigation in agreeing to the increased  consideration to be
paid to the public stockholders pursuant to the Merger Agreement.

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

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

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

9.     GFI TRANSACTION

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

                                       13
<PAGE>


9.     GFI TRANSACTION (continued)

       No gain has been  recognized  on the GFI  Transaction.  The Company  will
continue to account  for these net assets  using the  carryover  basis of Foamex
L.P.  The  $129.0  million  of  debt  assumed  by  Foam  Funding  LLC in the GFI
Transaction was accounted for as an  extinguishment of debt which resulted in an
extraordinary  loss of approximately $2.0 million.  The 1% non-managing  general
partnership  interest  acquired  in  connection  with  the GFI  Transaction  was
accounted  for as a redemption  of equity.  By virtue of the transfer of General
Felt stock and the subsequent  merger of General Felt into Foam Funding LLC, the
Pico Rivera facility was transferred to Foam Funding LLC; no gain was recognized
on the transfer since the Company leased-back the facility. Accordingly, the net
effect resulted in a charge to  stockholders'  equity (deficit) of approximately
$0.5 million.

10.    EARNINGS (LOSS) PER SHARE

       The  following  table shows the amounts  used in  computing  earnings per
share and the  effect on income  and the  weighted  average  number of shares of
dilutive potential common stock.
<TABLE>
<CAPTION>
                                                          13 Week Period Ended          26 Week Period Ended
                                                          --------------------          --------------------
                                                          June 28,       June 29,       June 28,        June 29,
                                                             1998           1997           1998            1997
                                                                      (thousands, except per share amounts)
Basic earnings (loss) per share:
<S>                                                       <C>            <C>             <C>           <C>
       Net income (loss)                                  $ 9,277        $(32,719)       $12,386       $(24,993)
                                                          =======        ========        =======       ========

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

       Basic earnings (loss) per share                   $   0.37      $   (1.29)       $   0.50      $   (0.99)
                                                         ========      =========        ========      =========

Diluted earnings (loss) per share:
       Net income (loss) available for common stock
          and dilutive securities                         $ 9,277        $(32,719)       $12,386       $(24,993)
                                                          =======        ========        =======       ========

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

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

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

       Diluted earnings (loss) per share                 $   0.36       $  (1.26)        $  0.48       $  (0.96)
                                                         ========       ========         =======       ========
</TABLE>

11.    COMPREHENSIVE INCOME

       In June 1997, the Financial  Accounting  Standards Board issued Statement
of Financial  Accounting  Standards No. 130, "Reporting  Comprehensive  Income,"
which  requires  disclosure  of  comprehensive  income,  as  defined,  including
comprehensive  disclosure in interim financial statements.  Comprehensive income
for the respective periods presented below is comprised of the following:
<TABLE>
<CAPTION>
                                                           13 Week Period Ended          26 Week Period Ended
                                                           --------------------          --------------------
                                                         June 28,       June 29,       June 28,        June 29,
                                                           1998           1997           1998            1997
                                                                              (thousands)
<S>                                                       <C>            <C>             <C>           <C>
Net income (loss)                                         $ 9,277        $(32,719)       $12,386       $(24,993)
Foreign currency translation adjustments                        3              16            230           (168)
                                                          -------        --------        -------       --------
Total comprehensive income (loss)                         $ 9,280        $(32,703)       $12,616       $(25,161)
                                                          =======        ========        =======       ========
</TABLE>

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

       The Company operates primarily in the flexible  polyurethane and advanced
polymer foam  products  industry.  The  following  discussion  should be read in
conjunction  with the condensed  consolidated  financial  statements and related
notes thereto of the Company  included in this report.  Certain  information  in
this  report  contains   forward-looking   statements  and  should  be  read  in
conjunction with the discussion regarding  forward-looking  statements set forth
on pages 4 and 5 of the Company's 1997 Annual Report on Form 10-K/A-3

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

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

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

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

                                       15
<PAGE>


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

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

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

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

Results of Operations

       Net sales for the second  quarter of 1998 were $298.5 million as compared
to $239.9 million in the second quarter of 1997, an increase of $58.6 million or
24.4%.  Foam  Products  net sales for the second  quarter of 1998  increased  to
$143.7 million from $86.0 million in the second quarter of 1997 primarily due to
net sales from the Crain  operations and increased  volume from national bedding
customers  and  fabricators.  Carpet  Cushion  Products net sales for the second
quarter of 1998 decreased 3.5% to $72.4 million from $75.0 million in the second
quarter  of 1997  primarily  due to the sale of Dalton  in  October  1997  which
contributed net sales of $13.6 million in 1997 and a reduction in rebond selling
prices as compared to 1997. Automotive Products net sales for the second quarter
of 1998 increased 4.9% to $62.2 million from $59.3 million in the second quarter
of 1997 primarily due to increased volume.  Technical Products net sales for the
second quarter of 1998 increased 3.1% to $20.2 million from $19.6 million in the
second  quarter of 1997  primarily due to increased net sales volume for felted,
gasketing, and sealing products.

       Gross  profit as a  percentage  of net sales  decreased  to 18.4% for the
second quarter of 1998 from 18.7% in the second quarter of 1997 primarily due to
a shift in product  mix for 1998 as a result of the Crain  Acquisition.  Crain's
principal product lines, bedding,  furniture and carpet cushion, have inherently
lower gross profit margins than the Company's  historical  gross profit margins.
Also, the gross profit percentage was lower due to the Company carrying the full
individual operating costs of both organizations  during this period,  offset in
part by the Company's  implementation  of  restructuring/consolidation  programs
during the second quarter of 1998 associated with the Crain Acquisition.

       Income from operations  increased to $33.9 million for the second quarter
of 1998 from $28.7  million in the second  quarter of 1997  primarily due to the
Crain Acquisition.

       Income before extraordinary loss decreased to $9.3 million for the second
quarter of 1998 as compared to $9.5 million for the second  quarter of 1997. The
decrease was comprised  principally of the increase in income from operations of
$5.2  million  discussed  above,  offset by an  increase of  approximately  $3.8
million in interest and debt  issuance  expense and an increase in other expense
of $1.5 million due primarily to $1.0 million of costs  associated  with the GFI
Transaction. The increase in interest and debt issuance expense is primarily due
to the debt  incurred in  connection  with the Crain  Acquisition  offset by the
favorable effects of the June 1997 refinancing plan.

                                       16
<PAGE>

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


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

Results of Operations

       Net sales for the twenty-six  week period ended June 28, 1998 were $610.8
million as compared to $469.0 million for the twenty-six  week period ended June
29, 1997,  an increase of $141.8  million or 30.2%.  Foam Products net sales for
the twenty-six  week period ended June 28, 1998 increased to $298.6 million from
$170.0 million for the twenty-six  week period ended June 29, 1997 primarily due
to the net sales from the Crain  Acquisition,  which  occurred in December 1997.
Carpet Cushion  Products net sales for the twenty-six week period ended June 28,
1998  increased  1.6% to $145.2  million from $142.9  million for the twenty-six
week  period  ended  June 28,  1997  primarily  due to net sales  from the Crain
Acquisition  offset by (i) the sale of Dalton in October 1997 which  contributed
net sales of $24.3 million in 1997,  (ii) reductions in rebond selling prices as
compared to 1997 and (iii) changes in product mix. Automotive Products net sales
for the  twenty-six  week period  ended June 28, 1998  increased  5.6% to $125.7
million from $119.0 million for the  twenty-six  week period ended June 29, 1997
primarily due to increased volume of laminated products.  Technical Products net
sales for the  twenty-six  week period  ended June 28, 1998  increased  11.3% to
$41.3 million from $37.1 million for the  twenty-six  week period ended June 29,
1997  primarily  due to increased  net sales volume for felted,  gasketing,  and
sealing products.

       Gross  profit as a  percentage  of net sales  decreased  to 17.1% for the
twenty-six  week period  ended June 28, 1998 from 18.7% in the  twenty-six  week
period ended June 29, 1997 primarily due to the shift in product mix for 1998 as
a result of the Crain  Acquisition.  Crain's principal  product lines,  bedding,
furniture and carpet cushion,  have  inherently  lower gross profit margins than
the Company's historical gross profit margins. Also, the gross profit percentage
was lower due to the Company  carrying the full  individual  operating  costs of
both  organizations  during  this  period,  offset  in  part  by  the  Company's
implementation of restructuring/consolidation programs during the second quarter
of 1998 associated with the Crain Acquisition.

       Income from operations increased to $60.4 million for the twenty-six week
period  ended June 28,  1998 from $55.5  million in the  twenty-six  week period
ended June 29, 1997 primarily due to the Crain Acquisition.

       Income  before  extraordinary  loss  decreased  to $14.3  million for the
twenty-six  week period ended June 28, 1998 as compared to $17.6 million for the
twenty-six week period ended June 29, 1997. The decrease is primarily  comprised
of an increase of  approximately  $7.4  million in  interest  and debt  issuance
expense and an increase in other  expense of $2.8 million due  primarily to $2.0
million  of costs  associated  with the GFI  Transaction,  offset in part by the
increase in income from operations of $4.9 million discussed above. The increase
in interest and debt  issuance  expense is primarily due to the debt incurred in
connection  with the Crain  Acquisition  offset by the favorable  effects of the
June 1997 refinancing plan.

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

Liquidity and Capital Resources

       Liquidity and Capital Resources

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

                                       17
<PAGE>

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

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

       Cash and cash  equivalents  increased  $6.1 million  during 1998 to $18.2
million at June 28, 1998 from $12.0  million at December 28, 1997  primarily due
to increased borrowings offset by cash used for capital expenditures,  the Crain
Acquisition  and  an  increase  in  cash  used  by  the  operating   assets  and
liabilities.  Working  capital  increased  $62.7  million  during 1998 to $201.2
million at June 28, 1998 from $138.5  million at December 28, 1997 primarily due
to the  increase in net  operating  assets and a net  increase in other  current
assets and liabilities. The net increase in other current assets and liabilities
is  primarily  associated  with the timing of  payments  for  interest,  prepaid
expenses  and  accrued  liabilities  and the timing of receipt of cash for other
receivables. Net operating assets (comprised of accounts receivable, inventories
and accounts  payable)  increased $34.1 million during 1998 to $198.4 million at
June 28,  1998 from  $164.3  million  at  December  28,  1997  primarily  due to
increases in accounts receivable and inventories  aggregating $7.6 million and a
decrease in accounts payable of $26.5 million.  The decrease in accounts payable
is primarily due to the timing of payments.

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

       Cash  flow  used for  operating  activities  was  $22.1  million  for the
twenty-six  weeks ended June 28, 1998 as compared to cash used of $46.2  million
for the twenty-six  weeks ended June 29, 1997. This decrease is primarily due to
changes in the components of working capital  primarily related to (i) cash used
for the increase in accounts  receivable and other  receivables  associated with
the timing of receipts and (ii) a reduction in accounts payable  associated with
the timing of payments.

                                       18
<PAGE>

       Cash  flow  used for  investing  activities  was  $20.3  million  for the
twenty-six  week  period  ended June 28,  1998 as  compared to cash used of $4.3
million for the twenty-six week period ended June 29, 1997. The increase in cash
used for  investing  activities in 1998 is primarily due to $4.4 million paid in
1998 in connection with the Crain Acquisition offset by a decrease in restricted
cash in 1997 of $12.1 million used to repay long-term debt.

       Cash flow provided by financing activities increased to $48.5 million for
the  twenty-six  week period ended June 28, 1998 as compared to cash provided of
$35.6  million for the  twenty-six  week  period  ended June 29,  1997.  This is
primarily  associated  with  increased  borrowings  in 1998 under the  revolving
credit  facility to fund working  capital  needs of the Company,  including  the
operations of Crain  acquired in December  1997,  and $28.7 million used to fund
the GFI Transaction.

       Interest Rate Swaps

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

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

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

Environmental Matters

       The Company is subject to extensive and changing  environmental  laws and
regulations.  Expenditures to date in connection  with the Company's  compliance
with  such  laws and  regulations  did not have a  material  adverse  effect  on
operations,  financial position,  capital expenditures or competitive  position.
The  amount  of  liabilities   recorded  by  the  Company  in  connection   with
environmental  matters as of June 28, 1998 was $4.7 million. In addition,  as of
June 28, 1998, the Company has net receivables of approximately $0.6 million for
indemnification  of  environmental   liabilities  from  former  owners,  net  of
approximately  $1.0  million  allowance  relating  to  potential   disagreements
regarding  the scope of the  indemnification.  Although it is possible  that new
information  or future  developments  could  require the Company to reassess its
potential  exposure  to  all  pending  environmental  matters,  including  those
described in the footnotes to the Company's  consolidated  financial statements,
the Company believes that, based upon all currently available  information,  the
resolution  of all such pending  environmental  matters will not have a material
adverse  effect  on  the  Company's  operations,   financial  position,  capital
expenditures or competitive position.

Inflation and Other Matters

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

       The Company's automotive products customers are predominantly  automotive
original  equipment  manufacturers or other automotive  suppliers.  As such, the

                                       19
<PAGE>

sales of these  product  lines are  directly  related  to the  overall  level of
passenger car and light truck  production in North America.  Also, the Company's
sales are  sensitive  to sales of new and  existing  homes,  changes in personal
disposable  income  and  seasonality.  The  Company  typically  experiences  two
seasonally  slow periods  during each year, in early July and in late  December,
due to scheduled plant shutdowns and holidays.

Year 2000 Compliance

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



New Accounting Standards

       Statement of Financial  Accounting  Standards  No. 130 ("SFAS No.  130"),
"Reporting  Comprehensive  Income,"  was  issued  by  the  Financial  Accounting
Standards  Board in June 1997.  This  statement  requires all items that must be
recognized under accounting  standards as components of comprehensive  income to
be reported in a financial  statement that is displayed with the same prominence
as other financial statements. The Company adopted SFAS No.
130 during the first quarter of 1998 (see Note 11).

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

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

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


                                       20
<PAGE>
Part II - Other Information

Item 1.    Legal Proceedings

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

           The  information  from  Notes 7 and 8 of the  accompanying  condensed
           consolidated  financial statements of the Company as of June 28, 1998
           (unaudited) is incorporated herein by reference.

Item 2.    Changes in Securities

           None.

Item 3.    Defaults Upon Senior Securities

           None.

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

           None.

Item 5.    Other Information

           None.

Item 6.    Exhibits and Reports on Form 8-K

           (a)  Exhibits

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

                                       21

<PAGE>

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

                                       22

<PAGE>

4.4.16(p)   - Subsidiary Security Agreement,  dated as of June 12, 1997, made by
            Foamex  Latin  America,  Inc. in favor of  Citicorp  USA,  Inc.,  as
            Collateral Agent.
4.4.17(p)   - Subsidiary Security Agreement,  dated as of June 12, 1997, made by
            Foamex  Mexico,  Inc. in favor of Citicorp USA,  Inc., as Collateral
            Agent.
4.4.18(p)   - Subsidiary Security Agreement,  dated as of June 12, 1997, made by
            Foamex Mexico II, Inc. in favor of Citicorp USA, Inc., as Collateral
            Agent.
4.4.19(p)   - Subsidiary Security Agreement,  dated as of June 12, 1997, made by
            Foamex Asia,  Inc. in favor of Citicorp  USA,  Inc.,  as  Collateral
            Agent.
4.4.20(p)   - Subsidiary Security Agreement,  dated as of June 12, 1997, made by
            FCC in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.21(r)   - Foamex Pledge Agreement, dated as of June 12, 1997, made by Foamex
            L.P. in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.22(w)   - First Amendment to Foamex Pledge  Agreement,  dated as of December
            23,  1997,  by  Foamex  L.P.  in favor of  Citicorp  USA,  Inc.,  as
            Collateral Agent.
4.4.23(w)   - First Amendment to Foamex Security Agreement, dated as of December
            23,  1997,  by  Foamex  L.P.  in favor of  Citicorp  USA,  Inc.,  as
            Collateral Agent.
4.4.24(w)   - First Amendment to Foamex Patent  Agreement,  dated as of December
            23,  1997,  by  Foamex  L.P.  in favor of  Citicorp  USA,  Inc.,  as
            Collateral Agent.
4.4.25(w)   - First  Amendment  to  Trademark  Security  Agreement,  dated as of
            December 23, 1997, by Foamex L.P. in favor of Citicorp USA, Inc., as
            Collateral Agent.
4.4.26(w)   - Acknowledgment of Guaranty by each of the guarantors to a Guaranty
            dated June 12, 1997 in favor of Citicorp USA, Inc.
4.4.27(w)   - First  Amendment  to Pledge  Agreement,  dated as of December  23,
            1997, by pledgors in favor of Citicorp USA, Inc.
4.4.28(w)   - Crain Industries Guaranty,  dated as of December 23, 1997, made by
            Crain in favor of Citicorp USA, Inc.
4.4.29(x)   - Partnership Pledge Agreement,  dated as of February 27, 1998, made
            by Foamex  International and FMXI in favor of Citicorp USA, Inc., as
            Collateral Agent.
4.5(u)      -  Commitment  letter,  dated July 17,  1997,  from The Bank of Nova
            Scotia to Foamex Canada Inc.
4.6(a)      -  Subordinated  Promissory  Note,  dated as of May 6, 1993,  in the
            original  principal amount of $7,014,864  executed by Foamex L.P. to
            John Rallis ("Rallis").
4.7(a)      - Marely Loan Commitment  Agreement,  dated as of December 14, 1993,
            by and between Foamex L.P. and Marely s.a. ("Marely").
4.8(a)      - DLJ Loan Commitment  Agreement,  dated as of December 14, 1993, by
            and between Foamex L.P. and DLJ Funding, Inc. ("DLJ Funding").
4.9.1(p)    - Promissory Note,  dated June 12, 1997, in the aggregate  principal
            amount of $5,000,000, executed by Trace Holdings to Foamex L.P.
4.9.2(p)    - Promissory Note,  dated June 12, 1997, in the aggregate  principal
            amount of $4,794,828, executed by Trace Holdings to Foamex L.P.
4.10.1(x)   - Credit  Agreement,  dated as of February  27,  1998,  by and among
            Foamex Carpet,  the institutions  from time to time party thereto as
            lenders, the institutions from time to time party thereto as issuing
            banks  and  Citicorp  USA,  Inc.  and The  Bank of Nova  Scotia,  as
            administrative agents.
4.10.2(x)   - Foamex International Guaranty, dated as of February 27, 1998, made
            by  Foamex   International  in  favor  of  Citicorp  USA,  Inc.,  as
            Collateral Agent.
4.10.3(x)   - Foamex  International  Pledge Agreement,  dated as of February 27,
            1998, made by Foamex  International  in favor of Citicorp USA, Inc.,
            as Collateral Agent.
4.10.4(x)   - New GFI Security Agreement, dated as of February 27, 1998, made by
            Foamex Carpet in favor of Citicorp USA, Inc., as Collateral Agent.
4.10.5(x)   - New GFI Intercreditor Agreement, dated as of February 27, 1998, by
            and among Foamex Carpet,  The Bank of Nova Scotia, as Administrative
            Agent,  and  Citicorp  USA,  Inc.,  as   Administrative   Agent  and
            Collateral Agent.

                                       23

<PAGE>

4.10.6(x)   - FII Intercreditor Agreement, dated as of February 27, 1998, by and
            between Foamex  International  and Citicorp USA, Inc., as Collateral
            Agent.
4.11.1(x)   - Promissory Note of Foamex L.P. in favor of Foam Funding LLC in the
            principal amount of $34 million, dated February 27, 1998.
4.12.1(x)   - Promissory  Note of Foamex  Carpet in favor of Foam Funding LLC in
            the principal amount of $70.2 million, dated February 27, 1998.
10.1.1(p)   - Amendment to Master Agreement,  dated as of June 5, 1997,  between
            Citibank, N.A. and Foamex L.P.
10.1.2(p)   - Amended Confirmation, dated as of June 13, 1997, between Citibank,
            N.A. and Foamex L.P.
10.1.3(w)   -  Amended  Confirmation,  dated as of  February  2,  1998,  between
            Citibank, N.A. and Foamex L.P.
10.2(h)     - Reimbursement Agreement, dated as of March 23, 1993, between Trace
            Holdings and General Felt.
10.3(h)     - Shareholder  Agreement,  dated December 31, 1992,  among Recticel,
            s.a. ("Recticel"), Recticel Holding Noord B.V., Foamex L.P., Beamech
            Group Limited, LME-Beamech, Inc., James Brian Blackwell, and Prefoam
            AG relating to foam technology sharing arrangement.
10.4.1(k)   - Asset  Transfer  Agreement,  dated as of October 2, 1990,  between
            Trace  Holdings and Foamex L.P. (the "Trace  Holdings Asset Transfer
            Agreement").
10.4.2(k)   - First  Amendment,  dated as of  December  19,  1991,  to the Trace
            Holdings Asset Transfer Agreement.
10.4.3(k)   - Amended and Restated Guaranty, dated as of December 19, 1991, made
            by Trace Foam in favor of Foamex L.P.
10.5.1(k)   - Asset  Transfer  Agreement,  dated as of October 2, 1990,  between
            Recticel  Foam  Corporation  ("RFC") and Foamex L.P. (the "RFC Asset
            Transfer Agreement").
10.5.2(k)   - First  Amendment,  dated as of December 19, 1991, to the RFC Asset
            Transfer Agreement.
10.5.3(k)   -  Schedule  5.03 to the RFC Asset  Transfer  Agreement  (the  "5.03
            Protocol").
10.5.4(h)   - The 5.03 Protocol  Assumption  Agreement,  dated as of October 13,
            1992, between RFC and Foamex L.P.
10.5.5(h)   - Letter Agreement between Trace Holdings and Recticel regarding the
            Recticel Guaranty, dated as of July 22, 1992.
10.6(l)     - Supply  Agreement,  dated June 28, 1994,  between  Foamex L.P. and
            Foamex International.
10.7.1(l)   - First  Amended and  Restated  Tax Sharing  Agreement,  dated as of
            December 14, 1993,  among Foamex L.P.,  Trace Foam,  FMXI and Foamex
            International.
10.7.2(d)   - First  Amendment to Amended and Restated Tax Sharing  Agreement of
            Foamex L.P.,  dated as of June 12,  1997,  by and among Foamex L.P.,
            Foamex International, FMXI and Trace Foam.
10.7.3(w)   - Second Amendment to Amended and Restated Tax Sharing  Agreement of
            Foamex  L.P.,  dated as of December  23,  1997,  by and among Foamex
            L.P., Foamex International, FMXI, and Trace Foam.
10.7.4(y)   - Third  Amendment to Amended and Restated Tax Sharing  Agreement of
            Foamex L.P.,  dated as of February 27, 1998,  by and between  Foamex
            L.P., Foamex International and FMXI.
10.8.1(m)   - Tax Distribution Advance Agreement, dated as of December 11, 1996,
            by and between Foamex L.P. and Foamex-JPS Automotive.
10.8.2(d)   - Amendment No. 1 to Tax Distribution Advance Agreement, dated as of
            June 12, 1997, by and between Foamex L.P. and Foamex International.
10.9.1(h)   - Trace Foam  Management  Agreement  between  Foamex L.P.  and Trace
            Foam, dated as of October 13, 1992.
10.9.2(l)   -  Affirmation  Agreement  re:  Management  Agreement,  dated  as of
            December 14, 1993, between Foamex L.P. and Trace Foam.
10.9.3(d)   - First  Amendment  to  Management  Agreement,  dated as of June 12,
            1997, by and between Foamex L.P. and Trace Foam.
10.10.1(k)  - Salaried Incentive Plan of Foamex L.P. and Subsidiaries.
10.10.2(k)  - Trace Holdings 1987 Nonqualified Stock Option Plan.

                                       24

<PAGE>

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

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

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

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

(e)  Intentionally omitted.

(f)  Intentionally omitted.

(g)  Intentionally omitted.

                                       25

<PAGE>

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

(i)  Intentionally omitted.

(j)  Intentionally omitted.

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

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

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

(n)  Intentionally omitted.

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

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

(q)  Intentionally omitted.

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

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

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

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

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

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

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

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

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

                                       26
<PAGE>


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

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

              Form 8-K/A,  dated May 12, 1998,  reporting the restated financial
              statements of Foamex L.P. elating to the GFI Transaction.

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





                                       27
<PAGE>




                                   SIGNATURES


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


                                        FOAMEX INTERNATIONAL INC.


Date: August 13, 1999                   By: /s/ George L. Karpinski
                                            -----------------------------
                                            George L. Karpinski
                                            Senior Vice President, Treasurer
                                            and Assistant Secretary










                                       28

<TABLE> <S> <C>

<ARTICLE>                     5
<RESTATED>
<CURRENCY>                                           U.S. Dollars
<MULTIPLIER>                                         1,000

<S>                             <C>
<PERIOD-TYPE>                                        6-MOS
<FISCAL-YEAR-END>                                    Jan-03-1999
<PERIOD-START>                                       Dec-29-1997
<PERIOD-END>                                         Jun-28-1998
<EXCHANGE-RATE>                                      1
<CASH>                                                    18,175
<SECURITIES>                                                   0
<RECEIVABLES>                                            180,588
<ALLOWANCES>                                                   0
<INVENTORY>                                              123,020
<CURRENT-ASSETS>                                         398,943
<PP&E>                                                   231,827
<DEPRECIATION>                                                 0
<TOTAL-ASSETS>                                           919,884
<CURRENT-LIABILITIES>                                    197,725
<BONDS>                                                  789,659
                                          0
                                                    0
<COMMON>                                                     270
<OTHER-SE>                                               (82,899)
<TOTAL-LIABILITY-AND-EQUITY>                             919,884
<SALES>                                                  610,769
<TOTAL-REVENUES>                                         610,769
<CGS>                                                    506,233
<TOTAL-COSTS>                                            506,233
<OTHER-EXPENSES>                                          44,149
<LOSS-PROVISION>                                               0
<INTEREST-EXPENSE>                                        34,808
<INCOME-PRETAX>                                           23,834
<INCOME-TAX>                                               9,531
<INCOME-CONTINUING>                                       14,303
<DISCONTINUED>                                                 0
<EXTRAORDINARY>                                           (1,917)
<CHANGES>                                                      0
<NET-INCOME>                                              12,386
<EPS-BASIC>                                               0.50
<EPS-DILUTED>                                               0.48


</TABLE>


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