FOAMEX INTERNATIONAL INC
10-Q, 1999-11-12
PLASTICS FOAM PRODUCTS
Previous: AMTEC INC, SC 13D, 1999-11-12
Next: NORTHSTAR INVESTMENT MANAGEMENT CORP, 13F-HR, 1999-11-12



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                  -------------

                                    FORM 10-Q


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

                For the quarterly period ended September 30, 1999

                         Commission file number 0-22624



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




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


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


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

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

The number of shares of the registrant's common stock outstanding as of November
5, 1999 was 25,052,991.


<PAGE>
<TABLE>
<CAPTION>
<S>         <C>                                                                                               <C>
                            FOAMEX INTERNATIONAL INC.

                                      INDEX
                                                                                                               Page

Part I.  Financial Information

         Item 1.  Financial Statements.

              Condensed Consolidated Statements of Operations (unaudited) -
                Three and Nine Months Ended September 30, 1999 and 1998                                           3

              Condensed Consolidated Balance Sheets (unaudited) -
                as of September 30, 1999 and December 31, 1998                                                    4

              Condensed Consolidated Statements of Cash Flows (unaudited) -
                Nine Months Ended September 30, 1999 and 1998                                                     5

              Notes to Condensed Consolidated Financial Statements (unaudited)                                    6

         Item 2.  Management's Discussion and Analysis of Financial Condition and Results
                   of Operations.                                                                                18

         Item 3.  Quantitative and Qualitative Disclosures about Market Risk.                                    27

Part II.  Other Information                                                                                      28

          Item 1.  Legal Proceedings.                                                                            28

          Item 6.  Exhibits and Reports on Form 8-K.                                                             28

Signatures                                                                                                       29

Exhibits                                                                                                         30


</TABLE>







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

                                FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
                        CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
                                     (thousands except per share data)

                                                  Three Months Ended              Nine Months Ended
                                             September 30,   September 30,    September 30,  September 30,
                                                  1999           1998             1999           1998
                                               ---------       ---------       ---------      ---------
<S>                                            <C>             <C>             <C>            <C>
NET SALES                                      $ 326,949       $ 332,510       $ 962,841      $ 943,279

COST OF GOODS SOLD                               278,136         281,191         826,654        787,424
                                               ---------       ---------       ---------      ---------

GROSS PROFIT                                      48,813          51,319         136,187        155,855

SELLING, GENERAL AND
   ADMINISTRATIVE EXPENSES                        19,484          24,006          56,778         68,855

RESTRUCTURING AND OTHER CHARGES (CREDITS)          2,988              --          10,112           (700)
                                               ---------       ---------       ---------      ---------

INCOME FROM OPERATIONS                            26,341          27,313          69,297         87,700

INTEREST AND DEBT ISSUANCE EXPENSE                18,740          18,402          54,111         53,210

OTHER INCOME (EXPENSE), NET                         (459)         (3,200)          2,605         (4,945)
                                               ---------       ---------       ---------      ---------

INCOME BEFORE PROVISION FOR INCOME TAXES           7,142           5,711          17,791         29,545

PROVISION FOR INCOME TAXES                         1,014           2,285           2,473         11,816
                                               ---------       ---------       ---------      ---------

INCOME BEFORE EXTRAORDINARY LOSS                   6,128           3,426          15,318         17,729

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

NET INCOME                                     $   6,128       $   3,426       $  15,318      $  15,812
                                               =========       =========       =========      =========

BASIC EARNINGS PER SHARE:
   INCOME BEFORE EXTRAORDINARY LOSS            $    0.24       $    0.14       $    0.61      $    0.71
   EXTRAORDINARY LOSS                                 --              --              --          (0.08)
                                               ---------       ---------       ---------      ---------
   EARNINGS PER SHARE                          $    0.24       $    0.14       $    0.61      $    0.63
                                               =========       =========       =========      =========

WEIGHTED AVERAGE NUMBER OF SHARES                 25,053          25,015          25,053         24,989
                                               =========       =========       =========      =========

DILUTED EARNINGS PER SHARE:
   INCOME BEFORE EXTRAORDINARY LOSS            $    0.24       $    0.13       $    0.61      $    0.67
   EXTRAORDINARY LOSS                                 --              --              --          (0.07)
                                               ---------       ---------       ---------      ---------
   EARNINGS PER SHARE                          $    0.24       $    0.13       $    0.61      $    0.60
                                               =========       =========       =========      =========

WEIGHTED AVERAGE NUMBER OF SHARES
   AND EQUIVALENTS                                25,342          26,118          25,229         26,146
                                               =========       =========       =========      =========

                       The accompanying notes are an integral part of the condensed
                                    consolidated financial statements.
</TABLE>

                                                    3

<PAGE>
                             FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
                         CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)
                                (thousands, except number of shares)

<TABLE>
<CAPTION>
                                                                     September 30,      December 31,
ASSETS                                                                   1999               1998
CURRENT ASSETS:
<S>                                                                  <C>               <C>
   Cash and cash equivalents                                         $     4,240       $    12,572
   Accounts receivable, net of allowance of $8,544 in 1999
     and $11,630 in 1998                                                 196,474           185,158
   Inventories                                                           104,458           136,658
   Other current assets                                                   31,096            38,978
                                                                     -----------       -----------
       Total current assets                                              336,268           373,366
                                                                     -----------       -----------

PROPERTY, PLANT AND EQUIPMENT                                            382,529           386,873
LESS ACCUMULATED DEPRECIATION                                           (159,741)         (144,700)
                                                                     -----------       -----------
    NET PROPERTY, PLANT AND EQUIPMENT                                    222,788           242,173

COST IN EXCESS OF ASSETS ACQUIRED, net of accumulated
amortization of $21,495 in 1999 and $17,131 in 1998                      216,882           220,934

DEBT ISSUANCE COSTS, net of accumulated
amortization of $5,538 in 1999 and $3,038 in 1998                         20,344            14,852

OTHER ASSETS                                                              23,428            23,640
                                                                     -----------       -----------

TOTAL ASSETS                                                         $   819,710       $   874,965
                                                                     ===========       ===========

LIABILITIES AND STOCKHOLDERS' DEFICIT
CURRENT LIABILITIES:
   Short-term borrowings                                             $     3,636       $     2,957
   Current portion of long-term debt                                      12,543           690,248
   Current portion of long-term debt - related party                      10,530            98,935
   Accounts payable                                                      119,541           149,268
   Accrued interest                                                        7,774             7,851
   Other accrued liabilities                                              76,062            79,178
                                                                     -----------       -----------
       Total current liabilities                                         230,086         1,028,437

LONG-TERM DEBT                                                           655,199             8,240

LONG-TERM DEBT - RELATED PARTY                                            81,385                --

OTHER LIABILITIES                                                         40,667            42,407
                                                                     -----------       -----------

       Total liabilities                                               1,007,337         1,079,084
                                                                     -----------       -----------

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

STOCKHOLDERS' DEFICIT:
   Preferred Stock, par value $1.00 per share:
     Authorized 5,000,000 shares - none issued                                --                --
   Common Stock, par value $.01 per share:
     Authorized 50,000,000 shares
     Issued 27,041,991 and 27,005,752 shares, respectively;
     Outstanding 25,052,991 and 25,016,752 shares, respectively              270               270
   Additional paid-in capital                                             87,243            86,990
   Accumulated deficit                                                  (222,343)         (237,661)
   Accumulated other comprehensive income (loss)                         (24,374)          (24,721)
   Other                                                                 (28,423)          (28,997)
                                                                     -----------       -----------

       Total stockholders' deficit                                      (187,627)         (204,119)
                                                                     -----------       -----------

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT                          $   819,710       $   874,965
                                                                     ===========       ===========

                    The accompanying notes are an integral part of the condensed
                                consolidated financial statements.
</TABLE>

                                                 4
<PAGE>

                           FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
                   CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
                                           (thousands)
<TABLE>
<CAPTION>
                                                                         Nine Months Ended
                                                                   September 30,   September 30,
                                                                       1999            1998
OPERATING ACTIVITIES
<S>                                                                 <C>             <C>
   Net income                                                       $  15,318       $  15,812
   Adjustments to reconcile net income to net cash provided
       by (used for) operating activities:
       Depreciation and amortization                                   25,772          25,624
       Amortization of debt issuance costs, debt discount,
          debt premium and deferred swap adjustments                      696             (16)
       Asset writedowns and other charges                               2,073              --
       Gain on sale of assets                                          (4,217)             --
       Extraordinary loss on early extinguishment of debt                  --           1,579
       Other operating activities                                       2,703          15,660
       Changes in operating assets and liabilities, net                (6,761)        (76,353)
                                                                    ---------       ---------

          Net cash provided by (used for) operating activities         35,584         (17,694)
                                                                    ---------       ---------

INVESTING ACTIVITIES
   Capital expenditures                                               (14,861)        (23,173)
   Acquisitions, net of cash acquired                                      --          (4,399)
   Proceeds from sale of assets                                        16,313              --
   Other investing activities                                             924             832
                                                                    ---------       ---------

          Net cash provided by (used for) investing activities          2,376         (26,740)
                                                                    ---------       ---------

FINANCING ACTIVITIES
   Net proceeds from short-term borrowings                                679             185
   Net proceeds from (repayments of) revolving loans                  (14,332)         81,489
   Proceeds from long-term debt                                            --         129,000
   Repayment of long-term debt                                        (15,862)       (134,845)
   Repayment of long-term debt - related party                         (7,020)         (3,510)
   Dividends paid                                                          --          (1,246)
   Cash overdrafts                                                     (2,017)             --
   Transfer of General Felt                                                --         (28,698)
   Debt issuance costs                                                 (7,993)         (1,598)
   Other financing activities                                             253           1,657
                                                                    ---------       ---------

          Net cash provided by (used for) financing activities        (46,292)         42,434
                                                                    ---------       ---------

CASH AND CASH EQUIVALENTS
Net increase (decrease)                                                (8,332)         (2,000)
Beginning of year                                                      12,572          12,044
                                                                    ---------       ---------
End of period                                                       $   4,240       $  10,044
                                                                    =========       =========
</TABLE>

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

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


1.     ORGANIZATION AND BASIS OF PRESENTATION

Basis of Presentation

       The condensed consolidated financial statements are unaudited, but in the
opinion of management include all adjustments necessary to present fairly Foamex
International   Inc.'s  (the  "Company")   financial  position  and  results  of
operations.  These interim  financial  statements  should be read in conjunction
with the financial  statements and related notes included in the 1998 Form 10-K.
Results  for  interim  periods are not  necessarily  indicative  of trends or of
results for a full year.

Reporting Period

       Effective  September 1998, the annual reporting period was changed from a
fifty-two or  fifty-three  week fiscal year ending on the Sunday  closest to the
end of the calendar  year to a calendar  year ending on December 31. This change
was effective for the third fiscal quarter of 1998, which ended on September 30,
1998.

Potential Business Combinations

       On August 5, 1999,  the  Company  announced  that its Board of  Directors
signed a letter of intent with  Sorgenti  Chemical  Industries,  LLC and Liberty
Partners  Holdings  20,  LLC  (collectively,  the  "Purchasers")  for a business
combination  providing for $11.50 per share for all of the Company's outstanding
common stock.  The  transaction  is subject to due  diligence,  the execution of
definitive  agreements  and other  conditions.  Under the terms of the letter of
intent,  if the Company enters into a business  combination  with another party,
the  Purchasers  will  be  entitled  to a  break-up  fee of  $6.0  million  plus
reimbursement of certain expenses, subject to certain conditions.

       The  transaction  is subject  to a number of  conditions,  including  the
negotiation  of  definitive  documents  that  will  contain  certain  conditions
relating to the bank  credit  facilities  and the public  debt of the  Company's
subsidiaries.  Additional issues that will need to be addressed include, minimum
shareholder  acceptance,  change  of  board  membership,  and  other  provisions
providing  for a higher  break-up fee and expense  reimbursement  if the Company
enters into a business combination providing a more favorable  transaction.  The
definitive buyout agreement will require appropriate filings with the Securities
and Exchange Commission and other regulatory agencies.

       On November  1, 1999,  the  Company  announced  that the letter of intent
expired by its terms.  However,  the  Purchasers  requested  an extension of the
letter of intent until  December 15, 1999.  The parties  agreed to the extension
and are continuing discussions towards a possible transaction.

       Also on November 1, 1999, the Company  announced that it has authorized a
due diligence review for a possible business combination led by John G. Johnson,
Jr.,  President  and Chief  Executive  Officer of the Company.  Mr.  Johnson has
informed the Board of Directors that he is working with various possible sources
of equity  funding,  but that he has no firm  commitments for the financing of a
transaction. No formal proposal has been made to the Company by Mr. Johnson.

       The  accompanying  financial  statements  and notes  have  been  prepared
assuming a going-concern  basis and do not recognize the impact of the potential
business combinations.

Going Concern Issue - Financial Condition

       As of December 31, 1998, certain subsidiaries were not in compliance with
various debt covenants included in agreements  totaling $480.4 million.  Had the
lenders  under  these  debt   agreements   accelerated  the  maturity  of  their
indebtedness as a result of the  subsidiaries'  noncompliance,  the acceleration
would have  constituted  an event of default  and given the holders the right to
require the  repurchase  of  substantially  all of the  Company's  subsidiaries'
long-term  debt. As a result of these factors,  approximately  $771.1 million of
long-term debt at December 31, 1998 was classified as a current liability in the
consolidated  balance sheet,  which produced a working  capital  deficit.  These
issues raised  substantial doubt at year-end 1998 about the Company's ability to
continue as a going concern.



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


1.     ORGANIZATION AND BASIS OF PRESENTATION (continued)

       In response to these financial conditions,  amendments to debt agreements
were  executed  during  the  first  half  of  1999,  as  discussed  in  Note  8.
Additionally,  the Company generated net income,  provided over $35.0 million of
cash flow from operations and reduced total debt by 5% from the beginning of the
year. The combination of debt amendments,  year to date results and management's
expectations  regarding  compliance  with debt  covenants in future  measurement
periods  represented an improved  financial  position relative to year-end 1998.
Accordingly,  $749.8  million of debt at the end of the second  quarter 1999 and
approximately  $736.6  million of debt at the end of the third quarter 1999 were
classified as long term.

Going Concern Issue - Change In Control

       Trace International  Holdings, Inc. ("Trace") is a privately held company
which owns approximately 46.1% of the Company's  outstanding voting common stock
and whose Chairman also serves as the Company's  Chairman.  The Company's common
stock  owned by Trace is  pledged  as  collateral  against  certain  of  Trace's
obligations.  Certain credit  agreements  and promissory  notes of the Company's
subsidiaries,  pursuant  to  which  approximately  $481.8  million  of debt  was
outstanding as of September 30, 1999,  contain  provisions  that would result in
the acceleration of such indebtedness if a person or group other than Trace were
to beneficially own more than 25% of the Company's  outstanding voting stock and
a greater percentage of such voting stock than the amount  beneficially owned by
Trace.  Additionally,  certain  indentures  of Foamex  L.P.  and Foamex  Capital
Corporation  relating to senior  subordinated  notes of $248.0  million  contain
provisions  that provide the holders of such notes with the right to require the
issuers  to  repurchase  such  notes  at a price  in cash  equal  to 101% of the
aggregate principal amount thereof, plus accrued and unpaid interest thereon, if
a person or group other than Trace were to beneficially own more than 25% of the
Company's outstanding voting stock and a greater percentage of such voting stock
than the amount beneficially owned by Trace.

       The  Company was  informed  by Trace that it filed a petition  for relief
under  Chapter 11 of the  Bankruptcy  Code in Federal  Court in New York City on
July 21, 1999. Trace's bankruptcy filing does not constitute a change of control
under the provisions of the debt agreements  unless the bankruptcy  court allows
Trace's  creditors to foreclose on and take  ownership of the  Company's  common
stock owned by Trace, or otherwise authorizes a sale or transfer of these shares
to a person or group other than Trace which would  acquire  more than 25% of the
Company's outstanding voting stock and a greater percentage of such voting stock
than the amount beneficially owned by Trace. According to a filing made with the
bankruptcy  court on November 2, 1999, two of Trace's  creditors have petitioned
the bankruptcy court to permit such creditors to foreclose on and take ownership
of the shares of common stock pledged to them, representing approximately 17% of
the Company's outstanding voting stock.

       The Company will seek to resolve the issues that may arise if the "change
of control"  provisions are triggered in the future,  including  waivers of such
provisions and/or refinancing  certain debt, if necessary.  Although  management
believes  that  its  subsidiaries'  debt  obligations  could  be  refinanced  if
accelerated as a result of the "change of control"  provisions,  there can be no
assurance  that the Company or its  subsidiaries  will be able to do so, or that
the Company will be able to obtain waivers of such provisions.  The accompanying
financial  statements were prepared on a going-concern  basis and do not include
any  adjustments  that might  result  from the  outcome of the Trace  bankruptcy
filing.

2.     ASSET SALE

       On March 31,  1999,  the Company  sold its  corporate  airplane for $16.3
million  and  recorded  a gain of  approximately  $4.2  million.  The  gain  was
recognized in other income (expense) in the condensed consolidated statements of
operations.  Debt associated with the airplane of $8.9 million was repaid with a
portion of the proceeds.

       The  sale  of  the  airplane   triggered  an   obligation   to  Trace  of
approximately  $0.6  million.  Under  the  terms  of  the  airplane  acquisition
agreement,  the Company was  obligated  to share the net proceeds in excess of a
specified  amount  defined in the  agreement.  The obligation was offset against
Trace's two promissory notes payable to Foamex L.P.


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


3.     INCOME TAXES

       The provision for income taxes in 1999 was based on year to date results.
The 1999 effective tax rate was reduced by the partial  reversal of the deferred
tax asset valuation  allowance  recognized in 1998. The valuation  allowance was
reduced to reflect the  utilization of Federal loss  carryforwards  that reduced
the  current tax  component  of the Federal  tax  provision.  Additionally,  the
valuation allowance was reduced to offset the net deferred Federal tax liability
generated in 1999.

4.     EARNINGS PER SHARE

       The  following  table shows the amounts  used in  computing  earnings per
share and the  effect on income  and the  weighted  average  number of shares of
dilutive potential common stock.
<TABLE>
<CAPTION>
                                                     Three Months Ended             Nine Months Ended
                                               September 30,   September 30,    September 30,   September 30,
                                                   1999            1998             1999              1998
                                                 -------          -------          -------          -------
                                                           (thousands, except per share amounts)
Basic earnings per share:
<S>                                              <C>              <C>              <C>              <C>
  Net income                                     $ 6,128          $ 3,426          $15,318          $15,812
                                                 =======          =======          =======          =======

  Average common stock outstanding                25,053           25,015           25,053           24,989
                                                 =======          =======          =======          =======

  Basic earnings per share                       $  0.24          $  0.14          $  0.61          $  0.63
                                                 =======          =======          =======          =======

Diluted earnings per share:
  Net income available for common stock
    and dilutive securities                      $ 6,128          $ 3,426          $15,318          $15,812
                                                 =======          =======          =======          =======

  Average common stock outstanding                25,053           25,015           25,053           24,989

  Common stock equivalents resulting
    from stock options and warrants                  289            1,103              176            1,157
                                                 -------          -------          -------          -------

  Average common stock and dilutive
    equivalents                                   25,342           26,118           25,229           26,146
                                                 =======          =======          =======          =======

  Diluted earnings per share                     $  0.24          $  0.13          $  0.61          $  0.60
                                                 =======          =======          =======          =======
</TABLE>

5.     COMPREHENSIVE INCOME

       The components of comprehensive income are listed below.
<TABLE>
<CAPTION>
                                                       Three Months Ended                 Nine Months Ended
                                                 September 30,   September 30,     September 30,   September 30,
                                                      1999            1998             1999              1998
                                                    --------        --------         ----------       ---------
                                                                           (thousands)
<S>                                                  <C>             <C>                <C>             <C>
       Net income                                    $ 6,128         $ 3,426            $15,318         $15,812
       Foreign currency translation adjustments         (464)         (1,130)               347            (900)
                                                    --------        --------         ----------       ---------
       Total comprehensive income                    $ 5,664         $ 2,296            $15,665         $14,912
                                                     =======         =======            =======         =======
</TABLE>

6.     RESTRUCTURING AND OTHER CHARGES (CREDITS)

       The Company approved and began  implementing a restructuring  plan during
the first quarter of 1999 to reduce selling, general and administrative expenses
and other overhead costs.  During the first quarter of 1999,  restructuring  and
other charges of approximately $3.5 million were recognized related primarily to
severance in


                                       8
<PAGE>

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


6.      RESTRUCTURING AND OTHER CHARGES (CREDITS) (continued)

connection with replacing the Company's former Chief Executive  Officer and work
force reductions of approximately 81 employees.

       During the second  quarter of 1999,  restructuring  and other  charges of
approximately $3.7 million were recognized.  The provision included $1.3 million
of severance  costs in  connection  with  additional  work force  reductions  of
approximately 64 employees, $2.3 million of costs associated with the closure of
two additional manufacturing operations and facilities and $0.1 million of other
charges.

       In the  third  quarter  of  1999,  restructuring  and  other  charges  of
approximately  $3.0  million were  recognized.  The third  quarter  provision is
comprised of $1.6 million of severance  costs in connection with additional work
force reductions of approximately 8 employees,  $0.9 million of costs associated
with the  closure  of Foamex  L.P.'s New York  office and $0.5  million of other
charges.

       Approximately  $4.3 million of severance costs incurred in 1999 have been
paid as of  September  30,  1999.  Approximately  $1.5 million of the total 1999
severance costs primarily  relate to contractual  severance costs payable to the
Company's former Chief Executive Officer, which will be paid through March 2001.
The  Company  may  record  additional  restructuring  charges  as  it  finalizes
implementation of its restructuring plan.

7.     INVENTORIES

       The components of inventory are listed below.
<TABLE>
<CAPTION>
                                                                        September 30,            December 31,
                                                                             1999                   1998
                                                                                    (thousands)
<S>                                                                        <C>                     <C>
       Raw materials and supplies                                          $ 69,278                $ 99,997
       Work-in-process                                                       12,354                  12,188
       Finished goods                                                        22,826                  24,473
                                                                           --------                --------
       Total                                                               $104,458                $136,658
                                                                           ========                ========
</TABLE>

8.     LONG-TERM DEBT

       Long-term debt consists of:
<TABLE>
<CAPTION>
<S>                                                                          <C>                   <C>
                                                                          September 30,          December 31,
                                                                              1999                   1998
                                                                          -----------             ----------
       Foamex L.P. Amended Credit Facility:                                          (thousands)
         Term Loan B                                                         $ 82,084              $ 82,714
         Term Loan C                                                           74,622                75,194
         Term Loan D                                                          108,075               108,900
         Revolving credit facility                                            122,414               139,438
       Foamex Carpet Amended Credit Facility                                    2,692                     -
       9 7/8% Senior subordinated notes due 2007                              150,000               150,000
       13 1/2% Senior subordinated notes due 2005 (includes
         $10,549 and $11,893 of unamortized debt premium)                     108,549               109,893
       Industrial revenue bonds                                                 7,000                 7,000
       Subordinated note payable (net of unamortized
         debt discount of $280 and $523)                                        4,396                 6,491
       Other                                                                    7,910                18,858
                                                                          -----------             ---------
                                                                              667,742               698,488
</TABLE>

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


8.     LONG-TERM DEBT (continued)
<TABLE>
<CAPTION>

                                                   September 30,      December 31,
                                                       1999               1998
                                                     --------          --------
                                                             (thousands)
<S>                                                    <C>              <C>
Less current portion                                   12,543           690,248
                                                     --------          --------

Long-term debt-unrelated parties                     $655,199          $  8,240
                                                     ========          ========

Long-term debt - related party consists of:

Foamex/GFI Note                                      $ 34,000          $ 34,000
Note payable to Foam Funding LLC                       57,915            64,935
                                                     --------          --------
                                                       91,915            98,935

Less current portion                                   10,530            98,935
                                                     --------          --------

Long-term debt - related party                       $ 81,385          $     --
                                                     ========          ========
</TABLE>

       Foamex L.P.  amended its credit facility (the "Foamex L.P. Amended Credit
Facility"),  as of June 30, 1999,  and modified the financial  covenants for net
worth and interest,  fixed charge coverage and leverage ratios through  December
2006.  An  earnings  requirement,  as defined in the debt  agreement,  was added
through  September  30,  1999.  Foamex L.P. was in  compliance  with the interim
requirement at the end of the third quarter 1999. Effective January 1, 2000, the
interest rate on  outstanding  borrowings  under the Foamex L.P.  Amended Credit
Facility  will  increase by 25 basis  points  each  quarter  that Foamex  L.P.'s
leverage  ratio exceeds 5.00 to 1.00.  Once the leverage  ratio is reduced below
this  level,  the  cumulative  amount of any 25 basis point  adjustments  to the
interest rate on borrowings would be eliminated.  The agreement was also amended
to no longer  permit  Foamex L.P. to make certain cash  payments,  including the
payment of an annual  management  fee to a subsidiary  of Trace  (totaling  $3.0
million  in  1998)  and  distributions  to  the  Company,  and to  limit  future
investments in foreign subsidiaries and joint ventures.  The "change of control"
definition under the agreement was also modified.  Revolver borrowings under the
credit facility  totaled $122.4 million at the end of the third quarter of 1999.
The  weighted  average  interest  rate on these  obligations  was 8.8% and $17.5
million was available for additional borrowings.

       During 1999,  the  Foamex/GFI  Note was amended to  incorporate  the same
change in control provisions that are included in the Foamex L.P. Amended Credit
Facility.

       Foamex Carpet Cushion,  Inc.  (Foamex Carpet") amended is credit facility
(the "Foamex Carpet  Amended Credit  Facility") and note payable to Foam Funding
LLC, as of June 30, 1999, and modified the financial covenants for net worth and
interest,  fixed charge coverage and leverage  ratios through  February 2004. An
earnings  requirement,  as  defined  in the debt  agreement,  was added  through
September 30, 1999. Foamex Carpet was in compliance with the interim requirement
at the end of the  third  quarter  1999.  Also,  effective  June 30,  1999,  the
interest rate on outstanding  borrowings  under the Foamex Carpet Amended Credit
Facility increased by 25 basis points. The Foamex Carpet Amended Credit Facility
and the  amendment  to the note  payable to Foam  Funding LLC also  modified the
"change of control" definition under the agreements. Borrowings under the credit
facility  totaled  $2.7  million at the end of the third  quarter  of 1999.  The
weighted average  interest rate on these  obligations was 9.2% and $11.9 million
was available for additional borrowings.

       The Company  continues  to be subject to  covenants  contained in various
debt agreements that limit,  among other things to varying degrees,  the ability
of the Company's  subsidiaries (a) to pay  distributions  or redeem  partnership
interests, (b) to make certain restrictive payments or investments, (c) to incur
additional  indebtedness or issue Preferred Equity Interest,  as defined, (d) to
merge,  consolidate  or sell all or  substantially  all of its  assets or (e) to
enter into certain transactions with affiliates or related persons. In addition,
certain  agreements contain provisions that, in the event of a defined change of
control or the occurrence of an undefined material adverse change in the ability
of the obligor to perform its obligations,  the indebtedness  must be repaid, in
certain cases, at the option of the holder.


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


8. LONG-TERM DEBT (continued)

       Certain  of  the  Company's  Mexican  subsidiaries  were  in  default  of
financial covenant provisions  contained in loan agreements with a Mexican bank.
Amendments  to the loan  agreements  were  finalized  to  modify  the  financial
covenant  provisions.  As of September 30, 1999, these Mexican subsidiaries were
in compliance with the financial covenant provisions under the loan agreements.

9.     SEGMENT RESULTS

       Segment results are presented below.
<TABLE>
<CAPTION>
<S>                                    <C>          <C>          <C>           <C>         <C>          <C>
                                                   Carpet
                                         Foam      Cushion     Automotive    Technical
                                       Products    Products     Products      Products       Other         Total
                                      ----------  ---------   ------------   ----------    --------     ---------
                                                                       (thousands)
Third Quarter 1999
- --------------------
Net sales                              $139,111     $70,160      $83,355       $24,322     $10,001      $326,949
Income (loss) from operations            16,228       2,497        6,832         6,438      (5,654)       26,341
Depreciation and amortization             4,512       1,587        1,370           736         769         8,974

Third Quarter 1998
- --------------------
Net sales                              $159,954     $76,890      $69,843       $19,891      $5,932      $332,510
Income (loss) from operations            20,944       5,159        3,775         3,662      (6,227)       27,313
Depreciation and amortization             4,572       1,582        1,360           730         610         8,854

Year to Date 1999
- --------------------
Net sales                              $406,295    $201,040     $262,936       $69,598     $22,972      $962,841
Income (loss) from operations            42,098       5,464       19,187        17,308     (14,760)       69,297
Depreciation and amortization            13,355       4,647        3,995         2,119       1,656        25,772

Year to Date 1998
- --------------------
Net sales                              $442,991    $225,896     $197,447       $61,163     $15,782      $943,279
Income (loss) from operations            55,793      13,568       16,804        12,103     (10,568)       87,700
Depreciation and amortization            13,193       4,574        3,948         2,118       1,791        25,624
</TABLE>

10.    STOCKHOLDERS' EQUITY (DEFICIT)

Warrants

       On July 1, 1999,  116,745  warrants for an aggregate of 600,000 shares of
common stock expired without having been exercised.  In addition,  all remaining
warrants  outstanding  to purchase  approximately  1.2 million  shares of common
stock expired on October 12, 1999.

11.    RELATED PARTY TRANSACTIONS

Foam Funding LLC Debt

       In the third quarter of 1999, the  subsidiaries  of the Company paid $1.9
million of  interest  and $2.6  million of  principal  on notes  payable to Foam
Funding  LLC.  For the first three  quarters  of 1999,  interest  and  principal
payments totaled $5.6 million and $7.0 million, respectively.

       In the third  quarter  of 1998,  subsidiaries  of the  Company  paid $1.5
million of  interest  and $1.7  million of  principal  on notes  payable to Foam
Funding  LLC.  For the first three  quarters  of 1998,  interest  and  principal
payments totaled $3.6 million and $3.5 million, respectively.



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


11.    RELATED PARTY TRANSACTIONS (continued)

Trace Management Fee

       Effective  June 30,  1999,  the Foamex L.P.  Amended  Credit  Facility no
longer  permits  Foamex L.P. to pay a management fee to a subsidiary of Trace in
connection with a management  agreement with a Trace subsidiary.  The management
fee was $3.0 million for the year ended  December  31,  1998.  On July 29, 1999,
Foamex L.P.  submitted to the Trace subsidiary  formal notice of the termination
of the management agreement.

New York Sublease

       Prior to September 30, 1999,  Foamex L.P.  subleased certain space in its
New York office to Trace (the "New York  Sublease").  Foamex L.P. gave notice on
June 30,  1999 that if prior  unpaid  rent under the New York  Sublease  was not
paid,  Foamex L.P. intended to give notice pursuant to Article 7 of the New York
Real Property Actions and Proceedings Law that the space be vacated by September
30, 1999.  Trace complied with such request,  and Foamex L.P. has closed its New
York office and subleased the premises to a third party.

Trace Promissory Notes

       Note 2 includes  disclosures  regarding  1999 activity  concerning  Trace
promissory  notes  payable to Foamex L.P.  The Trace  notes are  included in the
other  component  of  stockholders'   deficit,  which  is  consistent  with  the
recognition in prior years.

12.    COMMITMENTS AND CONTINGENCIES

Litigation - Shareholders

       During 1999, the Company received several communications addressed to its
Board of Directors from certain of the Company's  stockholders regarding aspects
of the relationship between Trace and the Company. Such stockholders  questioned
the propriety of certain  relationships and related  transactions  between Trace
and the Company,  which previously had been disclosed in the Company's  periodic
filings.  On June 14, 1999, the Company  received a draft complaint from counsel
of certain  stockholders  naming the  Company  and  certain  current  and former
directors,  which  included  allegations  similar to those in the Second Amended
Complaint,  as defined below.  The Company was advised by such counsel that such
stockholders intended to file an action soon thereafter. On August 13, 1999, two
stockholders  filed an action on behalf  of an  alleged  class of the  Company's
shareholders,   entitled  Watchung  Road  Associates,   L.P.  et  al  v.  Foamex
International  Inc., et al., Civil Action No. 17370 (the "Watchung  Complaint"),
in the Court of Chancery of the State of Delaware,  New Castle County.  The suit
names the  Company,  Mr.  Marshall  S. Cogan,  Mr.  Etienne  Davignon,  Mr. John
Gutfreund,  Mr. Robert Hay, Dr. Stuart Hershon,  Mr. Jack Johnson,  and Mr. John
Tunney  as  defendants.  The  Watchung  Complaint  alleges  that the  individual
defendants  breached their fiduciary  duties by agreeing to the potential buyout
of the Company by Sorgenti  Chemical  Industries  LLC and Liberty  Partners L.P.
(the "Sorgenti Transaction").

       The Watchung  Complaint alleges that the Sorgenti  Transaction's  buy-out
price of  $11.50  per  outstanding  share is  inadequate  and fails to take into
consideration claims the Company allegedly has a result of the supposed wrongful
diversions  of  Company  assets in the  Company's  dealings  with  Trace and its
affiliates.  The Watchung  Complaint  also alleges that the  directors  breached
their fiduciary  duties agreeing to the proposed  Sorgenti  Transaction  without
conducting an auction or active  market  check.  The suit alleges that the board
placed Mr. Cogan's  interest ahead of those of the Company's  stockholders,  and
alleges that a critical  condition of the Sorgenti  Transaction  is a consulting
agreement  for Mr.  Cogan.  The  Watchung  suit  seeks to  enjoin  the  Sorgenti
Transaction,  seeks  rescission  or  damages  if  the  Sorgenti  Transaction  is
consummated,  and seeks an accounting from the directors for plaintiffs  alleged
losses. To date, no response to the Watchung Complaint has been made.


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


12.    COMMITMENTS AND CONTINGENCIES (continued)

       On April 26, 1999, a putative securities class action entitled Molitor v.
Foamex  International Inc., et al., 99 Civ. 3004, was filed in the United States
District  court for the Southern  District of New York naming as defendants  the
Company,  Trace and certain  officers and  directors of the Company on behalf of
stockholders  who bought shares of the Company's  common stock during the period
from May 7, 1998 through and including  April 16, 1999. The lawsuit alleges that
the defendants violated Section 10(b) of the Securities Exchange Act of 1934 and
Rule 10b-5 by  misrepresenting  and/or omitting  material  information about the
Company's  financial  situation and operations,  with the result of artificially
inflating the price of the Company's  stock. The lawsuit also alleges that Trace
and Marshall S. Cogan violated  Section 20(a) of the Securities  Exchange Act of
1934  as  controlling  persons  of  the  Company.   The  complaint  seeks  class
certification,  a declaration  that defendants  violated the federal  securities
laws, an award of money  damages,  and costs and  attorneys',  accountants'  and
experts'  fees. On May 18, 1999, a similar  action  entitled  Thomas W. Riley v.
Foamex International Inc., et al., 99 Civ. 3653 was filed in the same court. The
two actions have been  consolidated.  To date,  no response to the complaint has
been made and no discovery or other proceedings has taken place. Plaintiffs have
advised the Company that they plan to file a  consolidated  complaint  within 45
days of October 7, 1999. After service,  defendants will have 45 days to respond
to the consolidated complaint.

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

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

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


                                       13
<PAGE>
                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)


12.    COMMITMENTS AND CONTINGENCIES (continued)

made by Trace on  October  16,  1998,  that it had been  unable  to  obtain  the
necessary  financing for the contemplated  acquisition by Trace of the Company's
common stock at a price of $18.75 per share which was the subject  matter of the
proposed settlement. This request was approved by the Court on October 21, 1998,
and the Company issued a press release on October 21, 1998,  announcing that the
Court had cancelled the Settlement Hearing.

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

       On November 12, 1998, the plaintiffs in the Shareholder  Litigation filed
an Amended  Class  Action  Complaint  (the  "Amended  Complaint").  The  Amended
Complaint  named the  Company,  Trace,  Merger Sub, Mr.  Marshall S. Cogan,  Mr.
Andrea Farace, Dr. Stuart Hershon,  Mr. John Tunney, and Mr. Etienne Davignon as
defendants, alleging that they breached their fiduciary duties to plaintiffs and
the other Public  Shareholders in connection with a second Agreement and Plan of
Merger (the "Second Merger Agreement"),  that the proposal to acquire the Public
Shares  for  $12.00  per  share  lacked  entire  fairness,  that the  individual
defendants  violated  8  Del.  Code  ss.  251 in  approving  the  Second  Merger
Agreement, and that Trace and Merger Sub breached the Stipulation of Settlement.
On December 2, 1998,  plaintiffs  served a motion for a preliminary  injunction,
seeking an Order to  preliminarily  enjoin the defendants from proceeding  with,
consummating or otherwise effecting the merger contemplated by the Second Merger
Agreement.  In January  1999,  Trace advised that it could not finance the offer
reflected  in  the  Second  Merger  Agreement.  As  a  result,  the  preliminary
injunction motion did not go forward.

       On June 9, 1999, the plaintiffs in the Shareholder  Litigation  moved for
leave to file a Second  Amended and  Supplemental  Class  Action and  Derivative
Complaint (the "Second  Amended  Complaint").  The Second Amended  Complaint was
filed on July 14, 1999, and named the Company,  Trace,  Merger Sub, Mr. Marshall
S. Cogan,  Mr. Andrea  Farace,  Dr.  Stuart  Hershon,  Mr. John Tunney,  and Mr.
Etienne  Davignon as defendants,  alleging that the named  individuals  breached
their  fiduciary   duties  by  causing  the  Company  to  waste  assets  in  its
transactions with Trace and by failing to enforce the Company's rights under the
First Merger Agreement,  seeking appointment of a receiver for the Company,  and
alleging that Trace and Merger Sub breached the Stipulation of Settlement.

       On August 26, 1999, the plaintiffs in the  Shareholder  Litigation  moved
for leave to file a Third Amended and  Supplemental  Class Action and Derivative
Complaint (the "Third Amended Complaint"). The Third Amended Complaint was filed
on October 27, 1999. The Third Amended  Complaint  alleges both class claims and
derivative  claims,  and names the Company,  Mr.  Marshall S. Cogan,  Mr. Andrea
Farace,  Dr. Stuart Hershon,  Mr. John Tunney,  Mr. Etienne  Davignon,  Mr. John
Gutfreund, Mr. Robert Hay and Mr. John Johnson as defendants.

       The  Third  Amended  Complaint  alleges  that the  individual  defendants
breached their duties to the Company's  Public  Shareholders  by agreeing to the
Sorgenti   Transaction   at  an  inadequate   price  that  fails  to  take  into
consideration the Company's  allegedly  valuable claims arising out of purported
diversions  of money  from the  Company to Trace,  and by  failing  to  maximize
shareholder value in a sale of the Company and instead agreeing to a deal with a
buyer who is willing to enter into a  consulting  deal with Mr. Cogan to get his
and the  board's  approval.  The Third  Amended  Complaint  purports to assert a
derivative  claim for waste and breach of fiduciary duty against Mr. Cogan,  Mr.
Farace, Dr. Hershon, Mr. Tunney, Mr. Davignon,  Mr. Gutfreund,  and Mr. Hay. The
Third Amended  Complaint  seeks the  appointment  of a receiver for the Company,
alleging  that the  directors  have  mismanaged  the Company.  The Third Amended
Complaint also alleges that Mr. Cogan,  Mr. Farace,  Dr. Hershon,  Mr. Davignon,
Mr.  Tunney,  Mr.  Gutfreund,  and Mr. Hay breached  their  fiduciary  duties by
failing to enforce the Company's rights under the First Merger Agreement.

       The Third Amended  Complaint  seeks:  a declaration  that the  individual
defendants have breached their fiduciary  duties;  damages;  the imposition of a
constructive  trust on profits and  benefits  Mr.  Cogan,  Trace,  and the other
individual  defendants allegedly received as a result of the alleged wrongdoing;
an injunction against the

                                       14
<PAGE>
                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)


12.    COMMITMENTS AND CONTINGENCIES (continued)

Sorgenti Transaction under its present terms; rescission and damages if the deal
is consummated;  and the appointment of a receiver for the Company.  To date, no
response to the Third Amended Complaint has been made.

       The defendants  intend to vigorously defend these  litigations,  which if
adversely  determined,  could have a material  adverse  effect on the  financial
position, results of operations and cash flows of the Company.

Litigation - Breast Implants

       As of  November  8, 1999,  the  Company  and Trace  were two of  multiple
defendants  in actions  filed on behalf of  approximately  4,157  recipients  of
breast  implants  in various  United  States  federal  and state  courts and one
Canadian provincial court, some of which allege substantial damages, but most of
which allege  unspecified  damages for personal injuries of various types. Three
of these cases seek to allege claims on behalf of all breast implant  recipients
or other allegedly affected parties, but no class has been approved or certified
by the court. In addition, three cases have been filed alleging claims on behalf
of approximately 39 residents of Australia,  New Zealand,  England, and Ireland.
The Company believes that the number of suits and claimants may increase. During
1995,  the Company and Trace were granted  summary  judgments  and  dismissed as
defendants  from all cases in the  federal  courts of the United  States and the
state courts of California.  Appeals for these  decisions were withdrawn and the
decisions are final.

       Although  breast  implants  do not contain  foam,  certain  silicone  gel
implants  were  produced  using  a  polyurethane  foam  covering  fabricated  by
independent  distributors  or  fabricators  from  bulk foam  purchased  from the
Company or Trace.  Neither  the Company nor Trace  recommended,  authorized,  or
approved the use of its foam for these purposes. The Company is also indemnified
by Trace for any such liabilities relating to foam manufactured prior to October
1990.  Although  Trace's  insurance  carrier has paid the  Company's  litigation
expenses to date,  in light of Trace's  recent  filing  under  Chapter 11 of the
Bankruptcy  Code,  there can be no assurance that Trace will be able to continue
to  provide  such  indemnification.  While  it is not  feasible  to  predict  or
determine the outcome of these actions, based on management's present assessment
of the merits of pending claims,  after consultation with the general counsel of
Trace,  and without taking into account  indemnification  provided by Trace, the
coverage provided by Trace and the Company's  liability  insurance and potential
indemnity  from the  manufacturers  of  polyurethane  covered  breast  implants,
management believes that the disposition of matters that are pending or that may
reasonably  be  anticipated  to be asserted  should not have a material  adverse
effect on either the  Company's  consolidated  financial  position or results of
operations.  If management's  assessment of the Company's liability with respect
to these actions is incorrect, such actions could have a material adverse effect
on the financial position, results of operations and cash flows of the Company.

Litigation - Other

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

Environmental

       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. As of September 30, 1999, the Company

                                       15
<PAGE>
                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)


12.     COMMITMENTS AND CONTINGENCIES (continued)

had accruals of approximately  $4.5 million for  environmental  matters.  During
1998,  the  Company  established  an  allowance  of  $1.2  million  relating  to
receivables from Trace for environmental  indemnifications  due to the financial
difficulties of Trace.

       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. The final National
Emission  Standard for  Hazardous  Air  Pollutants  ("NESHAP")  was  promulgated
October 7,  1998.  NESHAP  requires  a  reduction  of  approximately  70% of the
emission  of  methylene  chloride  for the slab  stock foam  industry  effective
October 7, 2001. The Company does not believe  implementation  of the regulation
will  require  it to make  material  expenditures  due to the  Company's  use of
alternative technologies which do not utilize methylene chloride and its ability
to shift  current  production  to the  facilities  which use  these  alternative
technologies.  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.

       The Company has reported to  appropriate  state  authorities  that it has
found soil and groundwater  contamination  in excess of state standards at three
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.  The Company has accruals of $3.3 million
for the  estimated  cost of  completing  remediation  at these  facilities.  The
Company  is  in  the  process  of  addressing  potential  contamination  at  its
Morristown,  Tennessee facility,  and has submitted a sampling plan to the State
of Tennessee.  The extent of the contamination and responsible  parties, if any,
has not yet been  determined.  A former  owner may be liable for cleanup  costs;
nevertheless, the cost of remediation, if any, is not expected to be material.

       Federal  regulations  required  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 upgraded all USTs at its  facilities  in  accordance
with these  regulations and recently  completed the closure of remaining USTs at
two sites to meet applicable  standards.  Some petroleum  contamination in soils
was found at one of the sites;  the  extent of the  contamination  is  currently
being investigated.  The Company has accrued  approximately $0.5 million for the
estimated  remediation costs associated with this site. 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.  Based  upon the
investigation conducted thus far, the Company believes that its USTs do not pose
a  significant  risk  of  environmental  liability.  However,  there  can  be no
assurances that such USTs will not result in significant environmental liability
in the future.

       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 phase-in of the  standards was completed in 1999 and the Company
has  developed  and  implemented  a  compliance  program.  Capital  expenditures
required  and  changes  in  operating   procedures   are  not   anticipated   to
significantly impact the Company's competitive position.

       The  Company  has been  designated  as a  Potentially  Responsible  Party
("PRP") by the EPA with respect to seven sites. Estimates of total cleanup 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
liability of the Company is not considered to be material.


                                       16
<PAGE>
                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)


12.    COMMITMENTS AND CONTINGENCIES (continued)

       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,  the Company 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.

















                                       17

<PAGE>


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

Going Concern Issues

       The  accompanying  financial  statements  and notes  have  been  prepared
assuming the Company will continue as a going  concern.  As discussed in Note 1,
there are going concern issues involving the financial  condition of the Company
and related impact of debt covenants, and change in control provisions that have
the potential to accelerate certain debt obligations.

       The Company is subject to various  internal  and external  factors  which
could significantly impact its liquidity and capital structure, including, among
other  things,  (a) the  Company's  debt and capital  structures,  (b) the Crain
Consolidation,  (c) additional raw material cost  increases,  (d) the ability to
increase  customers  selling price to recover raw material cost  increases,  (e)
fluctuations in interest rates, and (f) Trace's financial  condition,  including
the potential of triggering the "change of control"  provisions in the Company's
subsidiaries'  debt agreements  (discussed  below), and other such factors which
may be beyond the Company's  control.  Refer to page 4 of the  Company's  Annual
Report on Form 10-K for the year ended  December  31, 1998 for a  discussion  of
these and additional  factors which management  believes may impact the Company.
These factors could cause future results to differ  materially  from  historical
trends and  management's  current  expectations  and could impact the  Company's
ability to continue as a going concern.

       As discussed in the capital  structure  section  below,  during the first
half of 1999,  amendments to debt  agreements  were  completed and the Company's
subsidiaries were in compliance with the financial covenants of these agreements
on both June 30, 1999 and September 30, 1999.  Although the Company believes its
subsidiaries  can meet the debt  covenant  requirements  under  their  financing
agreements,  there can be no assurance  these  covenants  will be met.  Although
management  believes that its subsidiaries' debt obligations could be refinanced
if accelerated as a result of the "change of control"  provisions  under related
debt agreements,  there can be no assurance that the Company or its subsidiaries
will be able to do so or that the Company will be able to obtain waivers of such
provisions.  Additionally,  although the Company believes that consolidated cash
flow from its operating activities, and borrowing capacity under the Foamex L.P.
Amended  Credit  Facility and the Foamex  Carpet  Amended  Credit  Facility,  if
necessary, will be adequate to meet the Company's liquidity requirements,  there
can be no assurance that the Company's internally generated funds and funds from
any borrowings will prove to be sufficient to fund the Company's  operations and
permit it to continue as a going concern.

       Trace is a privately held company which owns  approximately  46.1% of the
Company's  outstanding voting common stock and whose Chairman also serves as the
Company's  Chairman.  The  Company's  common  stock owned by Trace is pledged as
collateral against certain of Trace's obligations. Certain credit agreements and
promissory notes of the Company's subsidiaries,  pursuant to which approximately
$481.8  million  of debt was  outstanding  as of  September  30,  1999,  contain
provisions  that would  result in the  acceleration  of such  indebtedness  if a
person or group other than Trace were to  beneficially  own more than 25% of the
Company's outstanding voting stock and a greater percentage of such voting stock
than the amount beneficially owned by Trace. Additionally, certain indentures of
the Foamex L.P. and Foamex Capital  Corporation  relating to senior subordinated
notes of $248.0  million  contain  provisions  that  provide the holders of such
notes with the right to require the issuers to repurchase  such notes at a price
in cash equal to 101% of the aggregate  principal  amount thereof,  plus accrued
and  unpaid  interest  thereon,  if a person or group  other  than Trace were to
beneficially own more than 25% of the Company's  outstanding  voting stock and a
greater  percentage of such voting stock than the amount  beneficially  owned by
Trace.

       The  Company was  informed  by Trace that it filed a petition  for relief
under  Chapter 11 of the  Bankruptcy  Code in Federal  Court in New York City on
July 21, 1999. Trace's bankruptcy filing does not constitute a change of control
under the provisions of the debt agreements  unless the bankruptcy  court allows
Trace's  creditors to foreclose on and take  ownership of the  Company's  common
stock owned by Trace, or otherwise authorizes a sale or transfer of these shares
to a person or group other than Trace which would  acquire  more than 25% of the
Company's outstanding voting stock and a greater percentage of such voting stock
than the amount beneficially owned by Trace. According to a filing made with the
bankruptcy  court on November 2, 1999, two of Trace's  creditors have petitioned
the bankruptcy court to permit such creditors to foreclose on and take ownership
of the shares of common stock owned by them,  representing  approximately 17% of
the Company's outstanding voting stock.

                                       18
<PAGE>

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


       The Company will seek to resolve the issues that may arise if the "change
of control"  provisions are triggered in the future,  including  waivers of such
provisions and/or refinancing  certain debt, if necessary.  Although  management
believes  that  its  subsidiaries'  debt  obligations  could  be  refinanced  if
accelerated as a result of the "change of control"  provisions,  there can be no
assurance  that the Company or its  subsidiaries  will be able to do so, or that
the Company will be able to obtain waivers of such provisions.

Potential Business Combinations

       On August 5, 1999,  the  Company  announced  that its Board of  Directors
signed  a letter  of  intent  with the  Purchasers  for a  business  combination
providing  for  $11.50  per share for all of the  Company's  outstanding  common
stock. The transaction is subject to due diligence,  the execution of definitive
agreements and other conditions. Under the terms of the letter of intent, if the
Company enters into a business  combination  with another party,  the Purchasers
will be entitled to a break-up fee of $6.0 million plus reimbursement of certain
expenses, subject to certain conditions.

       The  transaction  is subject  to a number of  conditions,  including  the
negotiation  of  definitive  documents  that  will  contain  certain  conditions
relating to the bank  credit  facilities  and the public  debt of the  Company's
subsidiaries.  Additional issues that will need to be addressed include, minimum
shareholder  acceptance,  change  of  board  membership,  and  other  provisions
providing  for a higher  break-up fee and expense  reimbursement  if the Company
enters into a business combination providing a more favorable  transaction.  The
definitive buyout agreement will require appropriate filings with the Securities
and Exchange Commission and other regulatory agencies.

       On November  1, 1999,  the  Company  announced  that the letter of intent
expired by its terms.  However,  the  Purchasers  requested  an extension of the
letter of intent until  December 15, 1999.  The parties  agreed to the extension
and are continuing discussions towards a possible transaction.

       Also on November 1, 1999, the Company  announced that is has authorized a
due diligence review for a possible business combination led by John G. Johnson,
Jr.,  President  and Chief  Executive  Officer of the Company.  Mr.  Johnson has
informed the Board of Directors that he is working with various possible sources
of equity  funding,  but that he has no firm  commitments for the financing of a
transaction. No formal proposal has been made to the Company by Mr. Johnson.

RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998

Income from Operations

       Net sales for the third  quarter of 1999 were $326.9  million,  down 1.7%
compared to $332.5  million in the third  quarter of 1998.  The  decrease in the
third quarter  versus the prior year reflects a decrease in Foam Products  sales
due to  manufacturing  consolidations  and a decrease in Carpet Cushion Products
volume  offset  by  increased  volume  of  automotive  lamination  products  and
Technical Products sales.

       Income  from  operations  decreased  3.6% to $26.3  million for the third
quarter of 1999 compared to $27.3 million in the 1998 third quarter.  Results in
1999 included a $3.0 million  provision for  restructuring  and other costs. The
decrease in margins versus the prior year resulted  principally  from lower Foam
Products  and Carpet  Cushion  Products  sales and an increase  in lower  margin
automotive   lamination   business.   The  decrease  in  selling,   general  and
administrative  costs included the  elimination  of  duplicative  costs from the
Crain Consolidation and cost reductions implemented during 1999.

Interest and Debt Issuance Expense

       Interest and debt  issuance  expense  totaled  $18.7 million for the 1999
third quarter, 1.8% higher than the comparable 1998 expense.

                                       19
<PAGE>

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


Other Income (Expense), Net

       Other expense was significantly lower in 1999. The 1998 third quarter net
other expense of $3.2 million  included $1.1 million of foreign  currency losses
from the Company's  Canadian and Mexican  operations,  $1.1 million of financial
and legal fees in connection with a proposed merger and a $1.0 million reduction
in value of the Company's investment in Trace Global Opportunities Fund.

Income Tax Expense

       The third quarter 1999  effective tax rate was 14.2% compared to 40.0% in
the third  quarter of 1998.  The provision for income taxes in 1999 was based on
year to date  results.  The 1999  effective  tax rate was reduced by the partial
reversal of the deferred tax asset valuation  allowance  recognized in 1998. The
valuation  allowance  was reduced to reflect  the  utilization  of Federal  loss
carryforwards  that  reduced  the  current  tax  component  of the  Federal  tax
provision.  Additionally,  the valuation allowance was reduced to offset the net
deferred Federal tax liability generated in 1999.

Net Income

       Net  income for the third  quarter  of 1999 was up 78.9% to $6.1  million
compared to $3.4 million in the 1998 third quarter. The increase was largely due
to a reduction in net other expenses combined with a lower effective tax rate in
1999.

Segment Results
<TABLE>
<CAPTION>
<S>                                    <C>          <C>          <C>           <C>         <C>          <C>
                                                    Carpet
                                         Foam      Cushion    Automotive     Technical
                                       Products    Products    Products      Products       Other       Total
                                      ----------  ----------  -----------    ---------     --------     -------
                                                                      (thousands)
Third Quarter 1999
- -------------------
Net sales                              $139,111     $70,160      $83,355       $24,322     $10,001      $326,949
Income (loss) from operations            16,228       2,497        6,832         6,438      (5,654)       26,341

Third Quarter 1998
- -------------------
Net sales                              $159,954     $76,890      $69,843       $19,891      $5,932      $332,510
Income (loss) from operations            20,944       5,159        3,775         3,662      (6,227)       27,313
</TABLE>


Foam Products

       Foam  Products net sales for the third quarter of 1999  decreased  13.0%.
Lower  margins  resulted  in a 22.5% drop in income  from  operations.  Improved
operating  efficiencies  and cost reductions as part of the Crain  Consolidation
helped to offset the income decline.

Carpet Cushion Products

       Carpet Cushion Products net sales for the third quarter of 1999 decreased
8.8% primarily due to lower  shipments.  Income from operations  decreased 51.6%
primarily due to lower margins.

Automotive Products

       Automotive  Products  net sales for the third  quarter of 1999  increased
19.3%. The increase  reflected higher shipments of lamination  products.  Income
from operations  increased 81.0% from the combination of operating  efficiencies
and sales gains.

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


Technical Products

       Technical  Products  net sales for the third  quarter  of 1999  increased
22.3%. Income from operations increased 75.8% and reflected higher margin sales.

Other

       Other  primarily  consists of certain foreign  manufacturing  operations,
corporate  expenses not allocated to operating  segments and  restructuring  and
other charges.  The increase in net sales associated with this segment primarily
resulted  from an increase in net sales from the Company's  Mexican  operations.
The 1999 loss from operations was primarily  associated with the $3.0 million of
restructuring and other charges.

RESULTS OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998

Income from Operations

       Net sales for the  first  three  quarters  of 1999  were  $962.8  million
compared to $943.3 million for the comparable  period in 1998. The 2.1% increase
was primarily the result of sales gains in the Automotive Products and Technical
Products  segments  partially  offset by declines in the foam and carpet cushion
segments.

       Despite the sales  improvement,  income from  operations of $69.3 million
was down 21.0% from $87.7  million for the  comparable  1998 period.  Results in
1999 included $10.1 million of  restructuring  and other charges.  The remaining
decline  primarily  reflected  lower  results  in the Foam  Products  and Carpet
Cushion Products segments. The Foam Products segment was impacted by lower sales
due to plant closures in connection with the Crain Consolidation. Carpet cushion
1999 results were impacted by lower margins. The increase in Automotive Products
and  Technical   Products  segment  results  translated  to  improved  earnings.
Partially  offsetting  these negative  factors were lower  selling,  general and
administrative  expenses that primarily reflected the elimination of duplicative
costs from the Crain Consolidation and cost reductions implemented during 1999.

Interest and Debt Issuance Expense

       Interest  and  debt  issuance  expense  totaled  $54.1  million  in 1999,
slightly higher than the 1998 expense of $53.2 million.

Other Income (Expense), Net

       During the first  quarter of 1999, a $4.2 million gain was  recognized on
the sale of the  corporate  aircraft.  Expenses in 1998 included $2.0 million of
costs  associated  with the GFI  Transaction,  $0.9 million of foreign  currency
losses in Mexico and Canada,  $1.1 million in fees associated with the financial
and legal advisors used by the Company in connection  with the proposed  Merger,
and a $1.0 million  reduction in the value of the  Company's  investment  in the
Trace Global Opportunities Fund.

Income Tax Expense

       The 1999  effective  tax rate for the  first  three  quarters  was  13.9%
compared to 40.0% in 1998.  The  provision for income taxes in 1999 was based on
year to date  results.  The 1999  effective  tax rate was reduced by the partial
reversal of the deferred tax asset valuation  allowance  recognized in 1998. The
valuation  allowance  was reduced to reflect  the  utilization  of Federal  loss
carryforwards  that  reduced  the  current  tax  component  of the  Federal  tax
provision.  Additionally,  the valuation allowance was reduced to offset the net
deferred Federal tax liability generated in 1999.

                                       21
<PAGE>
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS


Extraordinary Loss

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

Net Income

       Net income for the first three quarters of 1999 was $15.3  million,  down
3.1% from the  comparable  period in 1998.  Lower  income  from  operations  was
partially offset by a net improvement in other income and expense and by a lower
effective tax rate.

Segment Results
<TABLE>
<CAPTION>
<S>                                  <C>          <C>           <C>           <C>          <C>          <C>
                                                  Carpet
                                       Foam      Cushion    Automotive     Technical
                                     Products    Products      Products     Products       Other         Total
                                    ----------  ----------  -----------    ---------     --------       -------
                                                                      (thousands)
Year to Date 1999
- ------------------
Net sales                            $406,295     $201,040      $262,936      $69,598      $22,972      $962,841
Income (loss) from operations          42,098        5,464        19,187       17,308      (14,760)       69,297

Year to Date 1998
- ------------------
Net sales                            $442,991     $225,896      $197,447      $61,163      $15,782      $943,279
Income (loss) from operations          55,793       13,568        16,804       12,103      (10,568)       87,700
</TABLE>


Foam Products

       Foam Products net sales for the first three quarters  decreased 8.3%. The
decrease primarily  reflected the closure of several plants as part of the Crain
Consolidation. Income from operations decreased 24.5% due to lower margins.

Carpet Cushion Products

       Carpet Cushion Products net sales for the first three quarters  decreased
11.0%  primarily due to reductions in carpet  cushion  selling  prices and lower
shipments.  Income  from  operations  decreased  59.7%  primarily  due to  lower
margins.

Automotive Products

       Automotive  Products  net sales for the first  three  quarters  increased
33.2%. The increase  reflected higher shipments of lamination  products.  Income
from operations  increased 14.2% from the combination of operating  efficiencies
and sales gains that were especially evident during the third quarter of 1999.

Technical Products

       Technical Products net sales for the first three quarter increased 13.8%.
Income from operations increased 43.0% and reflected higher margin sales.

Other

       Other  primarily  consists of certain foreign  manufacturing  operations,
corporate  expenses not allocated to operating  segments and  restructuring  and
other charges.  The increase in net sales associated with this segment primarily
resulted  from an increase in net sales from the Company's  Mexican  operations.
The loss from operations in 1999 was primarily associated with the $10.1 million
of restructuring and other charges.

                                       22
<PAGE>

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


Capital Structure

       As of December 31, 1998, certain subsidiaries were not in compliance with
various debt covenants included in agreements  totaling $480.4 million.  Had the
lenders  under  these  debt   agreements   accelerated  the  maturity  of  their
indebtedness as a result of the  subsidiaries'  noncompliance,  the acceleration
would have  constituted  an event of default  and given the holders the right to
require the  repurchase  of  substantially  all of the  Company's  subsidiaries'
long-term  debt. As a result of these factors,  approximately  $771.1 million of
long-term debt at December 31, 1998 was classified as a current liability in the
consolidated  balance sheet,  which produced a working  capital  deficit.  These
issues raised  substantial doubt at year-end 1998 about the Company's ability to
continue as a going concern.

       In response to these financial conditions,  amendments to debt agreements
were  executed  during  the  first  half  of  1999,  as  discussed  in  Note  8.
Additionally,  the Company generated net income,  provided over $35.0 million of
cash flow from operations and reduced total debt by 5% from the beginning of the
year. The combination of debt amendments,  year to date results and management's
expectations  regarding  compliance  with debt  covenants in future  measurement
periods  represented an improved  financial  position relative to year-end 1998.
Accordingly,  $749.8  million of debt at the end of the second  quarter 1999 and
approximately  $736.6  million  at the  end  of  the  third  quarter  1999  were
classified as long term in the balance sheet.

       Amendments to the Foamex L.P.  Amended  Credit  Facility,  as of June 30,
1999, modified the financial covenants for net worth and interest,  fixed charge
coverage and leverage ratios through December 2006. An earnings requirement,  as
defined in the debt agreement, was added through September 30, 1999. The Company
was in compliance  with the interim  requirement at the end of the third quarter
1999.  Effective  January 1, 2000, the interest rate on  outstanding  borrowings
under the Foamex L.P.  Amended Credit  Facility will increase by 25 basis points
each quarter that Foamex L.P.'s  leverage  ratio exceeds 5.00 to 1.00.  Once the
leverage  ratio is reduced  below this level,  the  cumulative  amount of any 25
basis point  adjustments to the interest rate on borrowings would be eliminated.
The  agreement was also modified to no longer permit Foamex L.P. to make certain
cash payments, including the payment of an annual management fee to a subsidiary
of Trace (totaling $3.0 million in 1998) and  distributions to the Company,  and
to limit future  investments in foreign  subsidiaries  and joint  ventures.  The
"change of control" definition under the agreement was also modified.

       During 1999,  the  Foamex/GFI  Note was amended to  incorporate  the same
change in control provisions that are included in the Foamex L.P. Amended Credit
Facility.

       Amendments to the Foamex Carpet Amended  Credit  Facility and to the note
payable  to Foam  Funding  LLC,  as of June 30,  1999,  modified  the  financial
covenants for net worth and interest,  fixed charge coverage and leverage ratios
through  February  2004.  An  earnings  requirement,  as  defined  in  the  debt
agreement,  was added through  September 30, 1999. The Company was in compliance
with  the  interim  requirement  at the end of the  third  quarter  1999.  Also,
effective June 30, 1999, the interest rate on outstanding  borrowings  under the
Foamex Carpet Amended Credit Facility  increased by 25 basis points.  The Foamex
Carpet  Amended  Credit  Facility and the  amendment to the note payable to Foam
Funding  LLC  also  modified  the  "change  of  control"  definition  under  the
agreements.

       The Company  continues  to be subject to  covenants  contained in various
debt agreements that limit,  among other things to varying degrees,  the ability
of the Company's  subsidiaries (a) to pay  distributions  or redeem  partnership
interests, (b) to make certain restrictive payments or investments, (c) to incur
additional  indebtedness or issue Preferred Equity Interest,  as defined, (d) to
merge,  consolidate  or sell all or  substantially  all of its  assets or (e) to
enter into certain transactions with affiliates or related persons. In addition,
certain  agreements contain provisions that, in the event of a defined change of
control or the occurrence of an undefined material adverse change in the ability
of the obligor to perform its obligations,  the indebtedness  must be repaid, in
certain cases, at the option of the holder.

       Certain  of  the  Company's  Mexican  subsidiaries  were  in  default  of
financial covenant provisions  contained in loan agreements with a Mexican bank.
Amendments  to the loan  agreements  were  finalized  to  modify  the  financial


                                       23
<PAGE>
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS


covenant  provisions.  As of September 30, 1999, these Mexican subsidiaries were
in compliance with the financial covenant provisions under the loan agreements.

Liquidity

       Cash  provided by operating  activities  was $35.6  million for the first
three  quarters of 1999 as  compared to cash used of $17.7  million for the same
period in 1998. The  improvement is primarily due to a decrease in cash used for
operating assets and liabilities.

       Cash  provided by investing  activities  was $2.4 million for the year to
date period ended  September  30, 1999 as compared to cash used of $26.7 million
for the comparable 1998 period. Cash provided by investing  activities primarily
represented the proceeds from the sale of the corporate  airplane,  discussed in
Note 2. Additionally,  capital expenditures in 1999 were down. Cash requirements
in 1998 included $4.4 million for the acquisition-related payments.

       Cash  required for financing  activities  was $46.3 million for the first
three quarters and primarily  reflected net debt  repayments and $8.0 million of
debt issuance costs.

       The ability of Foamex L.P. and Foamex Carpet to make distributions to the
Company is restricted  by the terms of their  respective  financing  agreements.
Consequently,  the  Company  is not  expected  to have  access  to the cash flow
generated by their principal subsidiaries for the foreseeable future.

       As of September 30, 1999,  there were $122.4 million of revolving  credit
borrowings,  at a weighted  average interest rate of 8.8%, under the Foamex L.P.
Amended Credit Facility with $17.5 million  available for additional  borrowings
and  approximately  $47.6  million of letters  of credit  outstanding  which are
supported  by the Foamex L.P.  Amended  Credit  Facility.  Borrowings  by Foamex
Canada Inc. as of September  30, 1999 were  approximately  $3.6  million,  at an
interest rate of 7.0%,  under Foamex Canada Inc.'s  revolving  credit  agreement
with unused  availability  of  approximately  $1.8  million.  Foamex  Carpet had
approximately  $2.7 million of  outstanding  borrowings  under the Foamex Carpet
Amended Credit Facility at September 30, 1999, at an interest rate of 9.2%, with
unused  availability of $11.9 million and approximately  $0.4 million of letters
of credit  outstanding  which are supported by the Foamex Carpet  Amended Credit
Facility.

       The  Company  expects to  continue to reduce  capital  expenditures  from
historical levels for the foreseeable  future.  Lower capital expenditure levels
are not anticipated to materially impact the Company's competitive position.

Environmental Matters

       The Company is subject to extensive and changing  environmental  laws and
regulations.  Expenditures to date in connection  with the Company's  compliance
with such laws and  regulations  did not have a material  adverse  effect on the
Company's  operations,  financial position,  capital expenditures or competitive
position.  The amount of liabilities  recorded by the Company in connection with
environmental matters as of September 30, 1999 was $4.5 million.  Although it is
possible that new information or future  developments  could require the Company
to  reassess  its  potential  exposure  to all  pending  environmental  matters,
including those described in the notes to the Company's  consolidated  financial
statements  for the year ended  December 31, 1998,  the Company  believes  that,
based upon all  currently  available  information,  the  resolution  of all such
pending  environmental  matters will not have a material  adverse  effect on the
Company's  operations,  financial position,  capital expenditures or competitive
position.  See  Note  17 to  the  Company's  consolidated  financial  statements
included in the Company's Annual Report on Form 10-K for the year ended December
31, 1998.

Market Risk

       The Company's debt securities with variable interest rates are subject to
market risk for changes in interest rates.  On September 30, 1999,  indebtedness
with variable interest rates totaled $499.7 million. On an annualized

                                       24
<PAGE>
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS


basis, if the interest rates on these debt instruments increased by 1%, interest
expense would increase by approximately $5.0 million.

Year 2000 Compliance

       Status Update
       -------------

       By the end of the third  quarter of 1999,  the  Company  has  essentially
completed  its  program to  address  potential  disruptions  to  operations  and
relationships  with our  business  partners  related  to the Year 2000  software
problem.

       The Company utilized a  cross-functional  team approach that was directed
by a Year 2000  Executive  Sponsor  Team.  A  comprehensive  assessment  of both
information technology (IT) and non-IT systems has been completed.
These assessments included:

          o    administrative, manufacturing and laboratory computer systems
          o    desktop and telecommunications systems
          o    safety and environmental systems
          o    systems  provided by vendors and  suppliers,  including  employee
               compensation and benefit plan maintenance systems
          o    process control systems and manufacturing equipment
          o    significant customers and suppliers.

       Assessment & Remediation Process
       --------------------------------

       The assessment process for each facility consisted of:

          o    an inventory  of  potential  Year 2000  sensitive  equipment  and
               systems
          o    an impact  evaluation of possible  failures and  determination of
               required remediation actions
          o    testing and implementation of remediation actions.

       The assessment  process,  including  fail safe testing,  was completed in
1999. The following discussion focuses on the process.

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

       The Company  completed the remediation  and testing of critical  business
information  computer  systems as of  December  31,  1998.  Remediation  actions
included:

          o    the modification of several million lines of system code
          o    the conversion of the systems  acquired in business  combinations
               to standard business information computer systems
          o    upgrading system hardware and operating system software
          o    testing of the applicable systems in a development testing area
          o    the  migration  of the  remediated  systems  into the  production
               environment.

       Cost and Project Impact
       -----------------------

       The cost to address the Year 2000 Problem is approximately  $2.0 million.
The majority of this total  project cost has already been  incurred  during 1998
and 1999. The project cost primarily represents the cost for various

                                       25
<PAGE>
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS


consultants and system upgrades. Project cost includes internal Company cost for
IT employees that worked directly on software programming modifications.

       Spending on the Year 2000 Problem has been funded by cash  generated from
operations.  The project did not significantly impact the other responsibilities
and project schedule of the IT department during the past two years.

       Contingency Plans
       -----------------

       As part of the overall response to the Year 2000 Problem, the Company has
developed  contingency plans in the event of Year 2000 non-compliance of certain
systems or third parties. These contingency plans include:

          o    additional   security   of   manufacturing   and   administrative
               facilities
          o    response teams to address incidents
          o    status  review and  testing  of  critical  applications  prior to
               initiation of normal processing  requirements on or about January
               1, 2000
          o    alternative  production  and  shipping  locations in the event of
               localized power outages.

       Risks
       -----

       Management  believes  that  all  significant  systems  controlled  by the
Company are ready. While the Company is communicating readiness to customers, as
requested, and is assessing the readiness of critical suppliers, there can be no
assurance  that third  parties with a  significant  business  relationship  will
successfully test, reprogram,  and replace all of their IT and non-IT systems on
a timely basis.

       There is inherent  uncertainty  in connection  with the Year 2000 Problem
due to the  possibility of  unanticipated  failures by customers,  suppliers and
infrastructure  services.  Accordingly,  the Company is unable, at this time, to
assess the extent and resulting  materiality of the impact of possible Year 2000
failures on its  operations,  liquidity  or  financial  position.  The Year 2000
assessment,  remediation,  and testing process has provided information in order
to  reduce  the  level of  uncertainty  regarding  the  impact  of the Year 2000
Problem.  Management  believes  that the  Company's  solutions  to the Year 2000
Problem will help minimize the  possibility  of  significant  disruptions to the
Company's operations.

       Forward-Looking Statements Relating to the Year 2000 Problem
       ------------------------------------------------------------

       The Year 2000  Problem  discussion  includes a number of  forward-looking
statements that are based on the Company's best estimates.  The actual impact of
the Year 2000 Problem could differ  materially from these estimates because of a
number of factors,  including  the failure of third parties to achieve Year 2000
compliance and the inability of Foamex to:

          o    accurately  assess  which  systems and  relationships  with third
               parties are important
          o    identify and correct all computer code in key systems
          o    identify and correct all production  equipment that could have an
               embedded date sensitive chip
          o    identify all significant issues.

       The factors  identified above are not necessarily all of the factors that
could result in materially  different impact from the estimates  included in the
Company's forward-looking statements.

Forward-Looking Statements

       This report  contains  forward-looking  statements  and should be read in
conjunction with the discussion regarding  forward-looking  statements set forth
on page 4 of the  Company's  Annual  Report  on Form  10-K  for the  year  ended
December 31, 1998.



                                       26
<PAGE>


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

       See the "Market Risk" section under Item 2,  Management's  Discussion and
Analysis of Financial Condition and Results of Operations.

























                                       27
<PAGE>


Part II - Other Information

Item 1.    Legal Proceedings
           -----------------

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

           The information from Note 12 of the condensed  consolidated financial
           statements  of the Company as of September  30, 1999  (unaudited)  is
           incorporated herein by reference.

Item 5.    Other Information
           ------------------

           Information concerning the extension of a Letter of Intent for the
           acquisition of the Company is incorporated by reference to Exhibit
           No. 99.

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

           (a)  Exhibits

               4.5  Commitment Letter dated August 9, 1999, from The Bank of
                    Nova Scotia to Foamex Canada Inc.

               27   Financial Data Schedule for the year to date period ended
                    September 30, 1999.

               99   Press release concerning the extension of a Letter of Intent
                    for the acquisition of the Company.

           (b)  The Company filed the following  Current Reports on Form 8-K for
                the quarter ended September 30, 1999:

                A report,  dated  August 5,  1999,  was filed for Item 5.  Other
                Events, reporting press release of proposed buyout.

                A report,  dated August 13, 1999,  was filed for Item.  5. Other
                Events, concerning a purported class action complaint by certain
                shareholders.






                                       28
<PAGE>

                                   SIGNATURES


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


                                         FOAMEX INTERNATIONAL INC.


Date: November 12, 1999                  By: /s/ George L. Karpinski
                                             -------------------------------
                                             George L. Karpinski
                                             Senior Vice  President, Treasurer
                                             and Assistant Secretary






















                                       29


Scotiabank
The Bank of Nova Scotia
44 King Street West
Toronto, Ontario M5H 1H1



August 9, 1999



Foamex Canada Inc.
415 Evans Avenue
Etobicoke, Ontario
M8W 2T2

Attention:  Mr. John Gaw, Controller

Dear Sirs:

We confirm  that  subject to  acceptance  by you,  The Bank of Nova  Scotia (the
"Bank"),  will make  available to Foamex  Canada Inc. (the  "Borrower"),  credit
facilities  on the  terms  and  conditions  set out in the  attached  Terms  and
Conditions Sheet and Schedule "A".

If the  arrangements  set out in this  letter,  and in the  attached  Terms  and
Conditions  Sheet and Schedule "A"  (collectively  the "Commitment  Letter") are
acceptable  to you,  please sign the  enclosed  copy of this letter in the space
indicated  below and return the letter to us by the close of  business on August
20, 1999.

This Commitment Letter replaces all previous  commitments  issued by the Bank to
the Borrower.

Yours very truly,



/s/  S. Keelty                               /s/  J. Gervais
S. Keelty                                    J. Gervais
Account Manager                              Vice President and Manager

The  arrangements  set out above and in the attached  Terms and  Conditions  and
Schedule "A" (collectively the "Commitment  Letter") are hereby acknowledged and
accepted by:

FOAMEX CANADA INC.


By: /s/ John M. Gaw
    John M Gaw
Title: Controller


Date: August 15, 1999



<PAGE>


                                                                          Page 1

                              TERMS AND CONDITIONS

CREDIT NUMBER:  1                               AUTHORIZED AMOUNT:  $8,000,000
- -------------------------------------------------------------------------------

TYPE

         Operating

PURPOSE

         General operating requirements

CURRENCY

         Canadian dollars with up to $2,000,000 available in U.S. dollars.

AVAILMENT

         The Borrower may avail the credit by way of Direct  advances  evidenced
         by a Grid Note  and/or  Bankers'  Acceptances  in  Canadian  dollars in
         multiples  of  $100,000  (subject  to a  minimum  availment  amount  of
         $500,000 and having terms of maturity of 30 to 360 days without grace).

INTEREST RATE ON DIRECT ADVANCES

         The Bank's Prime  Lending Rate from time to time,  plus 3/4% per annum,
         payable monthly.

         The Bank's  U.S.  Dollar Base Rate in Canada,  from time to time,  plus
         3/4% per annum with interest payable monthly.

BANKERS' ACCEPTANCE FEE

         The Bank's Commercial  Bankers' Acceptance Fee, (subject to revision at
         any time), plus 1 1/4% per annum,  subject to a minimum fee of $500 per
         availment, payable at the time of each acceptance.

REPAYMENT

         Advances are repayable on demand.

ADDITIONAL FACILITY

         Subject  to  availability   and  execution  of  mutually   satisfactory
         documentation  the Borrower may enter into Forward  Exchange  Contracts
         with the Bank for maximum terms of up to one year.

         Maximum  aggregate  Forward Exchange  Contracts  outstanding at any one
         time are not to  exceed  $15,000,000  U.S.  dollars  or the  equivalent
         thereof in other approved currencies.

GENERAL SECURITY, FEE, TERMS, AND CONDITIONS APPLICABLE TO ALL CREDITS

FEE

         Annual Renewal Fee $2,500 is payable by the Borrower.

<PAGE>
                                                                          Page 2

GENERAL SECURITY

         The following security,  evidenced by documents in form satisfactory to
         the Bank and  registered  or recorded as required by the Bank, is to be
         provided  prior to any  advances  or  availment  being  made  under the
         Credits:

                  Bankers' Acceptance Agreement.

                  General  Security   Agreement  over  all  present  and  future
                  personal property with appropriate insurance coverage, loss if
                  any, payable to the Bank.

GENERAL CONDITIONS

         Until all debts and liabilities  under the Credits have been discharged
         in full, the following conditions will apply in respect of the Credits:

                  Combined  Operating  loans,  Bankers'  Acceptances and Standby
                  Letters  of  Credit  are not to  exceed  75% of  good  quality
                  accounts receivable  (excluding accounts over 90 days, offsets
                  and  inter-company   accounts)  plus  75%  of  finished  goods
                  inventory  and  50%  of  work-in-process  inventory.  Advances
                  against inventory are limited to $1,000,000.

                  The ratio of current  assets to current  liabilities  is to be
                  maintained at all times at 1.25:1.

                  The ratio of Debt  (including  deferred taxes) to Tangible Net
                  Work (TNW) is not to exceed 2:1.

                  Tangible  Net  Worth  (TNW) is to be  maintained  in excess of
                  $8,500,000 at all times.

                  TNW  is  defined  as the  sum of  share  capital,  earned  and
                  contributed  surplus and postponed  funds less (i) amounts due
                                                            ----
                  from  officers/affiliates,  excluding those amounts classified
                  as  current  trade   receivables   under  Generally   Accepted
                  Accounting  Principles,  (ii)  investments in affiliates,  and
                  (iii) intangible assets as defined by the Bank.

                  Without the Bank's prior  written  consent  which shall not be
                  unreasonably withheld:

                      Guarantees or other  contingent  liabilities  in excess of
                      $1,000,000 in the aggregate are not to be entered into and
                      assets are not be to further encumbered.

                      No change in ownership is permitted.

                      No mergers,  acquisitions or change in the Borrower's line
                      of business are permitted.

                      The Bank acknowledges that mergers and  reorganizations in
                      conjunction  with  any  company  or  companies  controlled
                      directly or indirectly  by Foamex L.P.  shall be permitted
                      without the Bank's  consent  provided that any such merger
                      or  reorganization  shall not adversely  affect the Bank's
                      security  position  and/or the financial  condition of the
                      Borrower.  The  Borrower  shall  give the Bank at least 21
                      business days advance notice in writing of any such merger
                      or reorganization.

                      No redemption of preferred shares is permitted.

                      For ongoing Credit Risk management purposes, all operating
                      accounts of the Borrower shall be maintained with the Bank
                      as long as the Borrower has any operating line  facilities
                      with the Bank.
<PAGE>

                                                                          Page 3

GENERAL BORROWER REPORTING CONDITIONS

         Until all debts and liabilities  under the Credits have been discharged
         in full, the Borrower will provide the Bank with the following:

                  Annual  Audited  Financial  Statements  within 120 days of the
                  Borrower's fiscal year end, duly signed.

                  Annual Audited Financial  Statements of Foamex L.P. within 120
                  days of the Company's fiscal year end, duly signed.

                  Quarterly  Interim  Financial   Statements  of  the  Borrower,
                  prepared in accordance with Canadian G.A.A.P.,  within 45 days
                  of period end, duly signed.

                  A Statement of Security  monthly,  to include  information  on
                  inventory,   accounts   receivable,   accounts   payable   and
                  outstanding  cheques,  within  20 days  of  period  end,  duly
                  signed.

                  Aged Listing of Accounts Receivable upon request.


<PAGE>
                                                                          Page 4

                                   SCHEDULE A
                   ADDITIONAL TERMS AND CONDITIONS APPLICABLE
                                 TO ALL CREDITS

Calculation and Payment of Interest

1.       Interest on loans/advances  made in Canadian dollars will be calculated
         on a daily  basis and  payable  monthly  on the 22nd day of each  month
         (unless  otherwise  stipulated by the Bank).  Interest shall be payable
         not in advance on the basis of a calendar year for the actual number of
         days elapsed both before and after demand of payment or default  and/or
         judgment.

2.       Interest on  loans/advances  in U.S.  dollars will be  calculated  on a
         daily basis and payable monthly on the 22nd day of each month,  (unless
         otherwise  stipulated  by the Bank).  Interest  shall be payable not in
         advance  on the basis of a 360 day year for the  actual  number of days
         elapsed  both  before and after  demand of  payment  or default  and/or
         judgment.  The rate of interest  based on a 360 days year is equivalent
         to a rate  based on a calendar  year of 365 days of  365/360  times the
         rate of interest that applies to the U.S. dollar loan/advances.

Interest on Overdue Interest

3.       Interest on overdue  interest  shall be  calculated at the same rate as
         interest on the loans/advances in respect of which interest is overdue,
         but shall be compounded  monthly and be payable on demand,  both before
         and after demand and judgment.

Calculation and Payment of Bankers' Acceptance Fee

4.       The fee for the acceptance of each Bankers'  Acceptance will be payable
         on  the  face  amount  of  each  Bankers'  Acceptance  at the  time  of
         acceptance of each draft calculated on the basis of a calendar year for
         the  actual  number  of days  elapsed  from and  including  the date of
         acceptance to the due date of the draft.

Environment

5.       The Borrower agrees:

         (a)      to comply with all  applicable  laws and  requirements  of any
                  federal,  provincial,  or  any  other  governmental  authority
                  relating to the  environment and the operation of the business
                  activities of the Borrower;

         (b)      to allow the Bank access during normal  business  hours to the
                  business  premises of the  Borrower to monitor and inspect all
                  property and business  activities of the Borrower with respect
                  to the Borrower's compliance with all applicable environmental
                  laws and regulations;

         (c)      to notify the Bank of any change in current,  normal  business
                  activity  conducted by the Borrower  which involves the use or
                  handling of hazardous  materials or wastes which increases the
                  environmental  liability  of  the  Borrower  in  any  material
                  manner;

         (d)      to notify the Bank of any proposed  material change in the use
                  or  occupation  of the property of the  Borrower  prior to any
                  change occurring;

         (e)      to  provide  the Bank  with  written  notice  within  ten (10)
                  business  days  of  the  Borrower  having   knowledge  of  any
                  environmental   problem  and  any   hazardous   materials   or
                  substances  which may have a  material  adverse  effect on the
                  property,  equipment,  or business  activities of the Borrower
                  and with any other environmental  information requested by the
                  Bank;
<PAGE>

                                                                          Page 5

         (f)      to conduct all environmental remedial activities in compliance
                  with applicable  requirements of any federal,  provincial,  or
                  any other  governmental  authority relating to the environment
                  which  a  commercially  reasonable  person  would  perform  in
                  similar    circumstances    to    meet    its    environmental
                  responsibilities  and if the Borrower receives from the Bank a
                  written notification of the Borrower's failure to conduct such
                  environmental  remedial  activities for thirty (30) days after
                  receipt of such written  notification  from the Bank, then the
                  Bank may perform such activities; and

         (g)      to pay for any  environmental  investigations,  assessments or
                  remedial  activities  with  respect  to  any  property  of the
                  Borrower that may be performed for or by the Bank.

         If the Borrower  notifies the Bank of any specified  activity or change
         or provides the Bank with any information  pursuant to subsections (c),
         (d), or (e), or if the Bank receives any environmental information from
         other  sources,  the Bank, in its sole  discretion,  may decide that an
         adverse change in the environmental condition of the Borrower or any of
         the  property,  equipment,  or business  activities of the Borrower has
         occurred  which  decision will  constitute,  in the absence of manifest
         error,  conclusive  evidence  of the  adverse  change.  Following  this
         decision   being  made  by  the  Bank,  the  Bank  shall  give  written
         notification  to the  Borrower of the Bank's  decision  concerning  the
         adverse  change,  which  shall take  effect  thirty (30) days after the
         Borrower's  receipt of such written  notification,  if the Borrower has
         not initiated the  activities  necessary to correct the adverse  change
         condition.

         If the Bank is required to incur  expenses for  compliance or to verify
         the  Borrower's  compliance  with  applicable  environmental  or  other
         regulations,  the Borrower shall  indemnify the Bank in respect of such
         expenses,  which will  constitute  further  advances by the Bank to the
         Borrower under this Agreement.

Periodic Review

6.       The  obligation  of  the  Bank  to  make  further   advances  or  other
         accommodation  available  under any Credits of the Borrower under which
         the indebtedness or liability of the Borrower is payable on demand,  is
         subject to periodic  review and to no adverse  change  occurring in the
         financial condition of the Borrower or any guarantor.

Evidence of Indebtedness

7.       The Bank's accounts,  books and records  constitute,  in the absence of
         manifest  error,  conclusive  evidence of the advances  made under this
         Credit,  repayments  on account  thereof  and the  indebtedness  of the
         Borrower to the Bank.

Acceleration

8.       (a)      All  indebtedness  and  liability  of the Borrower to the Bank
                  payable on demand, is repayable by the Borrower to the Bank at
                  any time on demand;

         (b)      All indebtedness and liability of the Borrower to the Bank not
                  payable on demand,  shall,  at the option of the Bank,  become
                  immediately  due and payable,  the  security  held by the Bank
                  shall immediately  become  enforceable,  and the obligation of
                  the  Bank to make  further  advances  or  other  accommodation
                  available under the Credits shall terminate, if any one of the
                  following Events of Default occurs:

                  (i)      the Borrower or any guarantor fails to make when due,
                           whether  on demand  or at a fixed  payment  date,  by
                           acceleration  or otherwise,  any payment of interest,
                           principal, fees, commissions or other amounts payable
                           to the Bank;

                  (ii)     there is a breach by the Borrower or any guarantor of
                           any  other  terms  or  condition  contained  in  this
                           Commitment  Letter or in any other agreement to which
                           the Borrower  and/or any  guarantor  and the Bank are
                           parties;


<PAGE>

                                                                          Page 6

                  (iii)    any default occurs under any security  listed in this
                           Commitment   Letter  under  the  headings   "Specific
                           Security"  or "General  Security"  or under any other
                           credit,  loan or  security  agreement  to  which  the
                           Borrower and/or any guarantor is a party;

                  (iv)     any    bankruptcy,    re-organization,    compromise,
                           arrangement, insolvency or liquidation proceedings or
                           other  proceedings  for the  relief  of  debtors  are
                           instituted   by  or  against  the   Borrower  or  any
                           guarantor and, if instituted  against the Borrower or
                           any guarantor, are allowed against or consented to by
                           the Borrower or any guarantor or are not dismissed or
                           stayed within 60 days after such institution;

                  (v)      a receiver  is  appointed  over any  property  of the
                           Borrower or any  guarantor or any  judgement or order
                           or any  process  of  any  court  becomes  enforceable
                           against the Borrower or any guarantor or any property
                           of the  Borrower  or any  guarantor  or any  creditor
                           takes  possession  of any property of the Borrower or
                           any guarantor;

                  (vi)     any course of action is undertaken by the Borrower or
                           any  guarantor or with respect to the Borrower or any
                           guarantor  which would  result in the  Borrower's  or
                           guarantor's  reorganization,  amalgamation  or merger
                           with  another  corporation  or the transfer of all or
                           substantially   all   of   the   Borrower's   or  any
                           guarantor's  assets except where permitted  elsewhere
                           in the commitment letter;

                  (vii)    any guarantee of indebtedness and liability under the
                           Credit Line is withdrawn, determined to be invalid or
                           otherwise rendered ineffective;

                  (viii)   any adverse change occurs in the financial  condition
                           of the Borrower or any guarantor.

                  (ix)     Any  adverse  change  occurs  in  the   environmental
                           condition of:

                            (A)  the Borrower or any  guarantor of the Borrower;
                                 or

                            (B)  any property, equipment,  or   business
                                 activities  of the Borrower or any guarantor of
                                 the Borrower.

Costs

9.       All costs,  including  legal and  appraisal  fees  incurred by the Bank
         relative to security and other documentation,  shall be for the account
         of the Borrower and may be charged to the  Borrower's  deposit  account
         when submitted.




<TABLE> <S> <C>


<ARTICLE>                     5
<CIK>                         0000912908
<NAME>                        FOAMEX INTERNATIONAL INC.
<MULTIPLIER>                  1,000
<CURRENCY>                    U.S. DOLLARS

<S>                                                  <C>
<PERIOD-TYPE>                                        9-mos
<FISCAL-YEAR-END>                                    Dec-31-1999
<PERIOD-START>                                       Jan-01-1999
<PERIOD-END>                                         Sep-30-1999
<EXCHANGE-RATE>                                      1
<CASH>                                                     4,240
<SECURITIES>                                                   0
<RECEIVABLES>                                            205,018
<ALLOWANCES>                                               8,544
<INVENTORY>                                              104,458
<CURRENT-ASSETS>                                         336,268
<PP&E>                                                   382,529
<DEPRECIATION>                                           159,741
<TOTAL-ASSETS>                                           819,710
<CURRENT-LIABILITIES>                                    230,086
<BONDS>                                                  736,584
                                          0
                                                    0
<COMMON>                                                     270
<OTHER-SE>                                              (187,897)
<TOTAL-LIABILITY-AND-EQUITY>                             819,710
<SALES>                                                  962,841
<TOTAL-REVENUES>                                         962,841
<CGS>                                                    826,654
<TOTAL-COSTS>                                            826,654
<OTHER-EXPENSES>                                          56,778
<LOSS-PROVISION>                                               0
<INTEREST-EXPENSE>                                        54,111
<INCOME-PRETAX>                                           17,791
<INCOME-TAX>                                               2,473
<INCOME-CONTINUING>                                       15,318
<DISCONTINUED>                                                 0
<EXTRAORDINARY>                                                0
<CHANGES>                                                      0
<NET-INCOME>                                              15,318
<EPS-BASIC>                                                 0.61
<EPS-DILUTED>                                               0.61


</TABLE>

[GRAPHIC OMITTED]

Press Release   Contact: John G. Johnson, Jr.          Media: David E. Bright
                         Foamex International Inc.            212 634-8810
                         610 859-3030

                             FOR IMMEDIATE RELEASE

                       LETTER OF INTENT FOR ACQUISITION OF
                          FOAMEX INTERNATIONAL EXTENDED
                      ------------------------------------

                Discussions Continue With Sorgenti/Liberty Group
                      ------------------------------------

              Possible Management -led Buyout Also Being Discussed
                      ------------------------------------

         LINWOOD,  PENNSYLVANIA,  November 1, 1999 - Foamex  International  Inc.
         (Nasdaq:  FMXI),  North  America's  largest  manufacturer  of  flexible
         polyurethane and advanced  polymer foam products,  today announced that
         the Letter of Intent with Sorgenti Chemical Industries, LLC and Liberty
         Partners  Holdings  20,  LLC has  expired by its  terms.  However,  the
         Sorgenti/Liberty  Group  requested an extension of the Letter of Intent
         until  December 15, 1999.  The parties  agreed to the extension and are
         continuing  discussions towards a possible  transaction.  As previously
         announced,  the Letter of Intent provides for a business combination at
         $11.50 per share in cash for all of the  Company's  outstanding  common
         shares,  subject  to  due  diligence  and  execution  of  a  definitive
         agreement.

               Foamex also  announced  that it has  authorized  a due  diligence
         review for a possible business  combination led by John G. Johnson, the
         President and Chief Executive  Officer of the Company.  Mr. Johnson has
         informed  the  Board  of  Directors  that he is  working  with  various
         possible sources of equity funding, but that he has no firm commitments
         for the financing of a transaction. No formal proposal has been made to
         the Company by Mr. Johnson.

               There can be no assurance  that any  transaction  will take place
         with  Sorgenti/Liberty,  Mr. Johnson's group or any other party, or, if
         there is a transaction, that it would provide for payment in cash at or
         above $11.50 per share.

                                     -more-

<PAGE>

                                       2


               Marshall S. Cogan,  Chairman of Foamex,  stated,  "The Company is
         continuing to work with J.P. Morgan to develop an appropriate strategic
         alternative for Foamex that would be in the best interest of all Foamex
         shareholders."

               Separately,  John G. Johnson,  Jr., Chief  Executive  Officer and
         President, added, "During the third quarter of 1999 Foamex continued to
         implement  programs  designed to build a new  organization and position
         the Company for sustained profitability. Strong top line performance by
         our  Automotive  and  Technical  Products  businesses  paced  our third
         quarter results, signaling continued improved performance."

               The Company  expects to report results for the third quarter 1999
         on or about November 9, 1999.

               Foamex, headquartered in Linwood, Pennsylvania,  manufactures and
         markets  flexible  polyurethane  and advanced polymer products in North
         America.    For   more    information,    visit   its   web   site   at
         http://www.foamex.com.

               This press  release  contains  forward-looking  information,  and
         actual  results may  materially  vary from those  expressed  or implied
         herein. Factors that could affect these results include those mentioned
         in the documents filed with the Securities and Exchange Commission.


                                      # # #





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