FOAMEX INTERNATIONAL INC
10-Q/A, 1999-05-14
PLASTICS FOAM PRODUCTS
Previous: GLIMCHER REALTY TRUST, 10-Q, 1999-05-14
Next: NORTHSTAR INVESTMENT MANAGEMENT CORP, 13F-HR, 1999-05-14



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549



                                  FORM 10-Q/A-3


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

                  For the quarterly period ended March 29, 1998

                         Commission file number 0-22624



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




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


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


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

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

The number of shares of the registrant's  common stock outstanding as of May 11,
1998 was 25,003,475.


                                  Page 1 of 26
                          Exhibit List on Page 20 of 26
<PAGE>
                            FOAMEX INTERNATIONAL INC.
<TABLE>
<CAPTION>
                                      INDEX
                                                                                                               Page

Part I.  Financial Information:
<S>                                                                                                            <C>
         Item 1.  Financial Statements

              Condensed Consolidated Statements of Operations - Thirteen Week Periods
                Ended March 29, 1998 and March 30, 1997                                                          3

              Condensed Consolidated Balance Sheets as of March 29, 1998 and December 28, 1997                   4

              Condensed Consolidated Statements of Cash Flows - Thirteen Week Periods Ended
                March 29, 1998 and March 30, 1997                                                                5

              Notes to Condensed Consolidated Financial Statements                                               6

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

Part II. Other Information                                                                                      20

         Exhibit List                                                                                           20

         Signatures                                                                                             26
</TABLE>

         The Company is filing  this Form  10-Q/A-3  to reflect  adjustments  to
accounts  receivable,  inventory  and other  assets and  liabilities  during the
fourth quarter of 1998 related to prior periods  including,  but not limited to,
the first quarter of 1998. The Company has updated its  Management's  Discussion
and Analysis of Financial  Condition  and Results of  Operations to reflect only
such  adjustments,  but  has  not  updated  such  disclosure  to  reflect  other
developments  since the  original  filing.  Reference  is made to the  Company's
subsequent reports under the Securities Exchange Act of 1934, as amended,  which
have been filed with the Securities and Exchange Commission.


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

                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
                FOR THE THIRTEEN WEEK PERIOD ENDED MARCH 29, 1998

                                                      13 Week Periods Ended   
                                                   March 29,         March 30,
                                                     1998              1997 
                                                  ---------         ---------
                                                          (thousands)
NET SALES                                         $ 312,290         $ 229,120

COST OF GOODS SOLD                                  262,720           186,323
                                                  ---------         ---------

GROSS PROFIT                                         49,570            42,797

SELLING, GENERAL AND
   ADMINISTRATIVE EXPENSES                           23,043            15,987
                                                  ---------         ---------

INCOME FROM OPERATIONS                               26,527            26,810

INTEREST AND DEBT ISSUANCE EXPENSE                   17,527            13,968

OTHER INCOME (EXPENSE), NET                            (699)              638
                                                  ---------         ---------

INCOME BEFORE PROVISION FOR INCOME TAXES              8,301            13,480

PROVISION FOR INCOME TAXES                            3,318             5,344
                                                  ---------         ---------

INCOME BEFORE EXTRAORDINARY LOSS                      4,983             8,136

EXTRAORDINARY LOSS ON EARLY EXTINGUISHMENT
   OF DEBT, NET OF INCOME TAXES                      (1,874)             (410)
                                                  ---------         ---------

NET INCOME                                        $   3,109         $   7,726
                                                  =========         =========

BASIC EARNINGS (LOSS) PER SHARE:
   INCOME BEFORE EXTRAORDINARY LOSS               $    0.20         $    0.32
   EXTRAORDINARY LOSS                                 (0.08)            (0.02)
                                                  ---------         ---------
   EARNINGS PER SHARE                             $    0.12         $    0.30
                                                  =========         =========

WEIGHTED AVERAGE NUMBER OF SHARES                    24,942            25,311
                                                  =========         =========

DILUTED EARNINGS (LOSS) PER SHARE:
   INCOME BEFORE EXTRAORDINARY LOSS               $    0.19         $    0.31
   EXTRAORDINARY LOSS                                 (0.07)            (0.02)
                                                  ---------         ---------
   EARNINGS PER SHARE                             $    0.12         $    0.29
                                                  =========         =========

WEIGHTED AVERAGE NUMBER OF SHARES                    25,603            26,368
                                                  =========         =========

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


                                       3
<PAGE>
                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
              CONDENSED CONSOLIDATED BALANCE SHEET DATA (unaudited)
<TABLE>
<CAPTION>
                                                                          March 29,         December 28,
ASSETS                                                                      1998                1997      
CURRENT ASSETS:                                                                  (thousands)
<S>                                                                    <C>                 <C>        
   Cash and cash equivalents                                           $    16,919         $    12,044
   Accounts receivable, net                                                185,350             175,684
   Inventories                                                             121,409             120,299
   Other current assets                                                     75,586              62,901
                                                                       -----------         -----------
       Total current assets                                                399,264             370,928

PROPERTY, PLANT AND EQUIPMENT, NET                                         230,911             233,435

COST IN EXCESS OF ASSETS ACQUIRED, NET                                     217,383             218,219

DEBT ISSUANCE COSTS, NET                                                    16,456              18,889

DEFERRED INCOME TAXES                                                       35,641              26,960

OTHER ASSETS                                                                28,734              25,192
                                                                       -----------         -----------

TOTAL ASSETS                                                           $   928,389         $   893,623
                                                                       ===========         ===========

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
CURRENT LIABILITIES:
   Short-term borrowings                                               $     5,882         $     6,598
   Current portion of long-term debt                                         4,779              12,931
   Current portion of long-term debt - related party                         7,020                  --
   Accounts payable                                                        120,429             131,689
   Accrued interest                                                          8,954              10,716
   Other accrued liabilities                                                69,888              70,513
                                                                       -----------         -----------
       Total current liabilities                                           216,952             232,447

LONG-TERM DEBT                                                             686,401             735,724

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

OTHER LIABILITIES                                                           39,074              38,871
                                                                       -----------         -----------

       Total liabilities                                                 1,039,607           1,007,042
                                                                       -----------         -----------

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

STOCKHOLDERS' EQUITY (DEFICIT):
   Preferred Stock, par value $1.00 per share:
     Authorized 5,000,000 shares - none issued                                  --                  --
   Common Stock, par value $.01 per share:
     Authorized 50,000,000 shares
     Issued 26,992,475 and 26,908,680 shares, respectively;
     Outstanding 25,003,475 and 24,919,680 shares, respectively                270                 269
   Additional paid-in capital                                               86,662              86,025
   Retained earnings (accumulated deficit)                                (162,782)           (164,118)
   Accumulated other comprehensive income                                   (6,371)             (6,598)
   Shareholder note receivable                                              (9,795)             (9,795)
                                                                       -----------         -----------
                                                                           (92,016)            (94,217)
   Common Stock held in treasury, at cost:
     1,989,000 shares at March 29, 1998 and December 28, 1997              (19,202)            (19,202)
                                                                       -----------         -----------

       Total stockholders' equity (deficit)                               (111,218)           (113,419)
                                                                       -----------         -----------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)                   $   928,389         $   893,623
                                                                       ===========         ===========
</TABLE>

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

                                       4
<PAGE>
                   FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
<TABLE>
<CAPTION>
                                                                          13 Week Periods Ended    
                                                                       March 29,         March 30,
                                                                         1998              1997    
                                                                      ---------         ---------
                                                                             (thousands)
OPERATING ACTIVITIES:
<S>                                                                   <C>               <C>      
   Net income                                                         $   3,109         $   7,726
   Adjustments to reconcile net income to net cash provided
       by operating activities:
       Depreciation and amortization                                      7,817             5,361
       Amortization of debt issuance costs, debt discount
          and debt premium                                                  261             3,766
       Extraordinary loss on early extinguishment of debt                 1,608               410
       Other operating activities                                         5,114              (153)
       Changes in operating assets and liabilities, net                 (37,757)            1,790
                                                                      ---------         ---------

          Net cash provided by (used for) operating activities          (19,848)           18,900
                                                                      ---------         ---------

INVESTING ACTIVITIES:
   Capital expenditures                                                  (7,201)           (7,426)
   Acquisitions, net of cash acquired                                    (3,321)               --
   Decrease in restricted cash                                               --             8,356
   Deposit for defeasance of indebtedness                                (4,809)               --
   Other investing activities                                              (460)               --
                                                                      ---------         ---------

          Net cash provided by (used for) investing activities          (15,791)              930
                                                                      ---------         ---------

FINANCING ACTIVITIES:
   Net proceeds from short-term borrowings                                 (716)              293
   Net proceeds from revolving loans                                     69,973                --
   Proceeds from long-term debt                                         129,000               500
   Repayment of long-term debt                                         (127,083)           (9,230)
   Repayment of long-term debt - related party                           (4,800)               --
   Dividend paid                                                         (1,246)               --
   Transfer of General Felt                                             (23,898)               --
   Debt issuance cost                                                    (1,149)               --
   Other financing activities                                               433               405
                                                                      ---------         ---------

          Net cash provided by (used for) financing activities           40,514            (8,032)
                                                                      ---------         ---------

NET INCREASE IN CASH AND CASH EQUIVALENTS                                 4,875            11,798

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

CASH AND CASH EQUIVALENTS
   AT END OF PERIOD                                                   $  16,919         $  34,001
                                                                      =========         =========
</TABLE>

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

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

1.     CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

       Foamex  International  Inc.'s  (the  "Company")  condensed   consolidated
balance  sheet as of  December  28,  1997 has been  condensed  from the  audited
consolidated  balance  sheet at that date.  The condensed  consolidated  balance
sheet as of March 29, 1998, the condensed consolidated  statements of operations
for the thirteen  week  periods  ended March 29, 1998 and March 30, 1997 and the
condensed  consolidated  statements  of cash flows for the thirteen week periods
ended March 29,  1998 and March 30,  1997 have been  prepared by the Company and
have not been audited by the Company's independent  accountants.  In the opinion
of management, all adjustments,  consisting only of normal recurring adjustments
considered necessary for a fair presentation of the financial position,  results
of operations and cash flows have been included.

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

2.       RESTATEMENT OF FINANCIAL INFORMATION

       The  Company  identified  certain  adjustments  to  accounts  receivable,
inventory  and other assets and  liabilities  during the fourth  quarter of 1998
that related to prior periods  including,  but not limited to, the first quarter
of  1998.  As  a  result,   the  Company  has  restated  the  accompanying  1998
consolidated  financial  statements to reflect  adjustments  that related to the
first quarter of 1998, as follows:
<TABLE>
<CAPTION>
                                                 As Previously
                                                   Reported        Adjustments      As Restated
Statement of Operations:
<S>                                               <C>               <C>               <C>      
  Net Sales                                       $ 313,790         $  (1,500)        $ 312,290
  Cost of Goods Sold                                262,594               126           262,720
                                                  ---------         ---------         ---------
  Gross Profit                                       51,196            (1,626)           49,570
  Selling, General and Administrative                22,377               666            23,043
                                                  ---------         ---------         ---------
  Income from Operations                             28,819            (2,292)           26,527
  Interest and Debt Issuance Expense                 17,777              (250)           17,527
  Other Income (Expense), net                          (699)               --              (699)
                                                  ---------         ---------         ---------
  Income before Provision for Income Taxes           10,343            (2,042)            8,301
  Provision for Income Taxes                          4,135              (817)            3,318
                                                  ---------         ---------         ---------
  Income before Extraordinary Loss                    6,208            (1,225)            4,983
  Extraordinary Loss                                 (1,874)               --            (1,874)
                                                  ---------         ---------         ---------
  Net Income                                      $   4,334         $  (1,225)        $   3,109
                                                  =========         =========         =========

Basic earnings per share:
  Income before extraordinary item                $    0.25         $   (0.05)        $    0.20
  Extraordinary loss                                  (0.08)               --             (0.08)
                                                  ---------         ---------         ---------
  Earnings per share                              $    0.17         $   (0.05)        $    0.12
                                                  =========         =========         =========

Diluted earnings per share:
  Income before extraordinary item                $    0.24         $   (0.05)        $    0.19
  Extraordinary loss                                  (0.07)               --             (0.07)
                                                  ---------         ---------         ---------
  Earnings per share                              $    0.17         $   (0.05)        $    0.12
                                                  =========         =========         =========
</TABLE>


                                       6
<PAGE>
2.       RESTATEMENT OF FINANCIAL INFORMATION (continued)
<TABLE>
<CAPTION>

                                                            As Previously
                                                                Reported        Adjustments      As Restated
       Balance Sheet:
<S>                                                            <C>                <C>               <C>     
         Current assets                                        $401,390           $(2,126)          $399,264
         Total assets                                           929,765            (1,376)           928,389
         Current liabilities                                    217,644              (692)           216,952
         Total liabilities                                    1,039,758              (151)         1,039,607
         Equity                                                (109,993)           (1,225)          (111,218)

       Cash Flows:
         Net cash used for operating activities                 (19,307)             (541)           (19,848)
         Net cash used for investing activities                 (16,332)              541            (15,791)
</TABLE>

3.     ACQUISITION

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

       The Crain  Acquisition was accounted for as a purchase and the operations
of Crain are included in the  consolidated  statements  of  operations  and cash
flows from the date of acquisition.  The cost of the Crain  Acquisition has been
allocated  on the  basis  of the  fair  value  of the  assets  acquired  and the
liabilities  assumed.  The excess of the purchase  price over the estimated fair
value of the net assets  acquired  is being  amortized  using the  straight-line
method over forty years.  The  allocation  of the  purchase  price for the Crain
Acquisition is based upon  preliminary  estimates and assumptions and is subject
to revision once  appraisals,  valuations and other studies of the fair value of
the acquired assets and liabilities  have been completed.  The pro forma results
listed below are unaudited and assume that the Crain Acquisition occurred at the
beginning of fiscal year 1997.
<TABLE>
<CAPTION>
                                                                           13 Week Period Ended
                                                                                 March 30, 1997      
                                                                         (thousands, except per share data)
<S>                                                                                 <C>     
       Net sales                                                                    $306,768
       Income before extraordinary loss                                                5,828
       Pro forma basic earnings (loss) per share                                       0.23
       Pro forma diluted earnings (loss) per share                                     0.22
</TABLE>

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


                                       7
<PAGE>
4.     INVENTORIES

       Inventories consist of:
<TABLE>
<CAPTION>
                                                                        March 29,                 December 28,
                                                                           1998                       1997       
                                                                       ---------                   ---------
                                                                                     (thousands)
<S>                                                                     <C>                         <C>     
       Raw materials and supplies                                       $ 76,146                    $ 75,487
       Work-in-process                                                    16,736                      15,620
       Finished goods                                                     28,527                      29,192
                                                                       ---------                   ---------
       Total                                                            $121,409                    $120,299
                                                                        ========                    ========
</TABLE>

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

       Long-term debt consists of:
<TABLE>
<CAPTION>
                                                                March 29,      December 28,
                                                                  1998            1997       
                                                               --------        --------
<S>                                                            <C>             <C>     
     Credit Facility:                                                  (thousands)
       Term Loan A                                             $     --        $ 76,700
       Term Loan B                                               83,553         109,725
       Term Loan C                                               75,958          99,750
       Term Loan D                                              110,000         110,000
       Revolving credit facility                                124,901          54,928
     9.875% Senior subordinated notes due 2007                  150,000         150,000
     13.5% Senior subordinated notes due 2005 (includes
       $13,272 and $13,720 of unamortized debt premium)         111,272         111,720
     9 1/2% Senior secured notes due 2000                         4,523           4,523
     Industrial revenue bonds                                     7,000           7,000
     Subordinated note payable (net of unamortized
       debt discount of $804 and $1,198)                          6,211           6,129
     Other                                                       17,762          18,180
                                                               --------        --------
                                                                691,180         748,655

     Less current portion                                         4,779          12,931
                                                               --------        --------
     Long-term debt-unrelated parties                          $686,401        $735,724
                                                               ========        ========

     Long-term debt - related party consists of:

     Foamex/GFI Note                                           $ 34,000        $     --

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

     Less current portion                                         7,020              --
                                                               --------        --------
     Long-term debt - related party                            $ 97,180        $     --
                                                               ========        ========
</TABLE>

       Refinancing Associated with Transfer of General Felt Common Stock

       In  connection  with  the  transfer  of  General  Felt  Industries,  Inc.
("General  Felt")  common  stock  and other  related  transactions  designed  to
simplify the Company's  structure and provide future operating  flexibility (the
"GFI Transaction") (see Note 9), Foamex L.P. amended its agreements with lenders
under the Credit Facility, which included additional borrowings of

                                       8
<PAGE>
5.     LONG-TERM DEBT AND LONG-TERM DEBT - RELATED PARTY (continued)

$129.0  million under new term loan  agreements  that were assumed by Trace Foam
LLC (as discussed in Note 9) and  borrowings of $32.0 million under the existing
revolving  credit  facility.  These  funds were used to (i) repay  approximately
$125.1  million  of  existing  term  loans  and  accrued   interest  thereon  of
approximately $0.9 million,  (ii) deposit $4.8 million into an escrow account in
order to defease the 9 1/2% senior  secured  notes,  (iii) repay $4.8 million of
indebtedness  owed to General  Felt,  (iv) fund the $20.0 million to acquire the
net  assets  of  General  Felt  (see  Note 9) and (v) pay fees and  expenses  of
approximately  $5.4 million.  Also,  this amendment  increased the  availability
under the  revolving  credit  facility  from $150.0  million to $200.0  million;
however,  $34.5  million  of this  increase  is used for a letter  of  credit to
support the Foamex/GFI Note, as defined. (See Note 9.)

       Foamex Carpet Revolving Credit

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

       Foamex/GFI Note

       In connection  with the transfer of General  Felt's common stock,  Foamex
L.P.  entered  into the $34.0  million  Foamex/GFI  Note to  settle an  existing
intercompany  note payable to General Felt. The Foamex/GFI Note matures in March
2000 with  interest  payable at LIBOR plus an applicable  margin.  The principal
amount is due upon maturity in March 2000.

       During the  thirteen  week  period  ended  March 29,  1998,  the  Company
incurred  approximately  $0.2 million to Trace Foam LLC for  interest  under the
Foamex/GFI Note.

       Note Payable to Trace Foam LLC

       In connection  with the asset purchase  agreement for the GFI Transaction
(see Note 9), the Company  entered  into a $70.2  million  promissory  note with
Trace  Foam LLC.  The note bears  interest  at a base rate plus 2.0% or at LIBOR
plus 3.0%. The note matures in February 2004.

       During the  thirteen  week  period  ended  March 29,  1998,  the  Company
incurred  approximately  $0.5 million to Trace Foam LLC for interest  under this
note.

       Principal Payments

       Principal  payments the Company's  long-term  debt and  long-term  debt -
related  party  for the  remainder  of 1998 and for the next  five  years are as
follows: 1998 - $9.8 million; 1999 - $17.7 million; 2000 - $56.8 million; 2001 -
$17.3 million; 2002 - $17.7 million; and thereafter - $663.6 million.

6.       EARLY EXTINGUISHMENT OF DEBT

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

       During 1997,  the Company used  approximately  $8.4 million of restricted
cash to repurchase outstanding indebtedness of approximately $8.0 million, which
resulted in an extraordinary  loss of approximately  $0.4 million (net of income
taxes of $0.3 million).


                                       9
<PAGE>
7.     ENVIRONMENTAL MATTERS

       The Company is subject to extensive and changing  federal,  state,  local
and foreign environmental laws and regulations,  including those relating to the
use, handling,  storage,  discharge and disposal of hazardous substances and the
remediation of  environmental  contamination,  and as a result,  is from time to
time involved in administrative and judicial  proceedings and inquiries relating
to  environmental  matters.  During the  thirteen  weeks ended  March 29,  1998,
expenditures  in connection with the Company's  compliance with federal,  state,
local and foreign  environmental  laws and  regulations  did not have a material
adverse  effect  on  the  Company's  operations,   financial  position,  capital
expenditures  or  competitive  position.  As of March 29, 1998,  the Company has
accruals of approximately $4.9 million for environmental  matters.  In addition,
as of March 29, 1998,  the Company has net  receivables  of  approximately  $1.1
million relating to indemnification for environmental liabilities.

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

       The Company has reported to  appropriate  state  authorities  that it has
found soil and  groundwater  contamination  in excess of state standards at four
facilities and soil  contamination  in excess of state  standards at three other
facilities.  The  Company  has  begun  remediation  and  is  conducting  further
investigations  into the extent of the  contamination  at these  facilities and,
accordingly,  the extent of the remediation that may ultimately be required. The
actual cost and the timetable of any such  remediation  cannot be predicted with
any degree of  certainty  at this time.  As of March 29,  1998,  the Company has
accruals of approximately $4.3 million for the remaining  potential  remediation
costs for these facilities based on engineering estimates.

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

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

       Although it is possible that new information or future developments could
require the Company to reassess its potential  exposure  relating to all pending
environmental  matters,  including those described herein,  management  believes
that,  based upon all currently  available  information,  the resolution of such
environmental  matters will not have a material  adverse effect on the Company's
operations, financial position, capital expenditures or competitive

                                       10
<PAGE>
7.     ENVIRONMENTAL MATTERS (continued)

position.  The possibility exists,  however, that new environmental  legislation
and/or  environmental   regulations  may  be  adopted,  or  other  environmental
conditions may be found to exist,  that may require  expenditures  not currently
anticipated and that may be material.

8.     LITIGATION

       As of May 15, 1998, the Company and Trace  International  Holdings,  Inc.
("Trace Holdings") were two of multiple defendants in actions filed on behalf of
approximately  5,000  recipients  of breast  implants in various  United  States
federal and state courts and one Canadian provincial court, some of 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  700  residents  of
Australia, New Zealand, England, and Ireland. During 1995, the Company and Trace
Holdings were granted  summary  judgments  and dismissed as defendants  from all
cases in the  federal  courts  of the  United  States  and the  state  courts of
California.  Appeals for these  decisions  were  withdrawn and the decisions are
final. In addition,  two of the cases filed on behalf of 903 foreign  plaintiffs
were  dismissed on the grounds that the cases could not be brought in the United
States courts. This decision is subject to appeal. The Company believes that the
number of suits and  claimants  may increase.  Although  breast  implants do not
contain foam,  certain  silicone gel implants were produced using a polyurethane
foam covering  fabricated by independent  distributors or fabricators  from bulk
foam purchased from the Company or Trace Holdings. Neither the Company nor Trace
Holdings  recommended,  authorized  or  approved  the use of its foam for  these
purposes.  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  Holdings,  and
without  taking into  account  potential  indemnity  from the  manufacturers  of
polyurethane  covered breast implants,  management believes that the disposition
of matters that are pending or that may reasonably be anticipated to be asserted
should  not have a material  adverse  effect on either  the  Company's  or Trace
Holdings' consolidated financial position or results of operations. In addition,
the  Company is also  indemnified  by Trace  Holdings  for any such  liabilities
relating to foam manufactured prior to October 1990. Although Trace Holdings has
paid the Company's  litigation expenses to date pursuant to such indemnification
and management  believes Trace Holdings likely will be in a position to continue
to pay such  expenses,  there can be no absolute  assurance  that Trace Holdings
will be able to provide such indemnification.  Based on information available at
this time with  respect to the  potential  liability,  and  without  taking into
account the indemnification provided by Trace Holdings and the coverage provided
by Trace Holdings' and the Company's liability  insurance,  the Company believes
that the  proceedings  should not ultimately  result in any liability that would
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.

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

       On or about March 17, 1998,  five  purported  class action  lawsuits were
filed in the Delaware  Chancery Court,  New Castle County,  against the Company,
directors of the Company,  Trace Holdings, and individual officers and directors
of Trace Holdings:

       Brickell Partners v. Marshall S. Cogan, et al.,  No. 16260NC;
       Mimona Capital v. Salvatore J. Bonanno, et al.,  No. 16259NC;
       Daniel Cohen v. Foamex International Inc.,  No. 16263;
       Eileen Karisinki v. Foamex International Inc., et al.,  No. 16261NC and
       John E. Funky Trust v. Salvatore J. Bonanno, et al., No. 16267.

                                       11
<PAGE>
8.     LITIGATION (continued)

       A  sixth  purported  class  action  lawsuit,  Barnett  Stepak  v.  Foamex
International  Inc.,  et al.,  No.  16277,  was filed on or about March 23, 1998
against the same  defendants.  The complaints in the six actions  allege,  among
other things,  that the defendants have violated  fiduciary and other common law
duties  purportedly owed to the Company's  stockholders in connection with Trace
Holdings  proposal to acquire all of the shares of the  Company's  common stock.
The complaints seek, among other things, class certification, a declaration that
the defendants  have breached their fiduciary  duties to the class,  preliminary
and permanent  injunctions barring  implementation of the proposed  transaction,
rescission of the transaction if consummated,  unspecified compensatory damages,
and costs and attorneys' fees.

       The 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.

9.     GFI TRANSACTION

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

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


                                       12
<PAGE>
10.    EARNINGS (LOSS) PER SHARE

       The  following  table shows the amounts  used in  computing  earnings per
share and the  effect on income  and the  weighted  average  number of shares of
dilutive potential common stock.
<TABLE>
<CAPTION>
                                                           March 29,        March 30,
                                                             1998             1997    
                                                           -------          -------
                                                     (thousands, except per share amounts)
     Basic earnings per share:
<S>                                                        <C>              <C>    
            Net income                                     $ 3,109          $ 7,726
                                                           =======          =======

            Average common stock outstanding                24,942           25,311
                                                           =======          =======

            Basic earnings per share                       $  0.12          $  0.30
                                                           =======          =======

     Diluted earnings per share:
            Net income available for common stock
               and dilutive securities                     $ 3,109          $ 7,726
                                                           =======          =======

            Average common stock outstanding                24,942           25,311

            Additional common shares resulting
               from stock options                              611            1,057
                                                           -------          -------

            Average common stock and dilutive
               stock outstanding                            25,603           26,368
                                                           =======          =======

            Diluted earnings per share                     $  0.12          $  0.29
                                                           =======          =======
</TABLE>

       Earnings  (loss) per share  attributable  to income before  extraordinary
loss and extraordinary loss on early extinguishment of debt are:

<TABLE>
<CAPTION>
                                                                        March 29,            March 30,
                                                                          1998                 1997    
                                                                        -------              -------
Earnings (loss) per common share - basic:
<S>                                                                     <C>                  <C>    
       Income before extraordinary loss                                 $  0.20              $  0.32

       Extraordinary loss                                                 (0.08)               (0.02)
                                                                        -------              -------

       Net income                                                       $  0.12              $  0.30
                                                                        =======              =======

Earnings (loss) per common share - assuming dilution:

       Income before extraordinary loss                                 $  0.19              $  0.31

       Extraordinary loss                                                 (0.07)               (0.02)
                                                                        -------              -------

       Net income                                                       $  0.12              $  0.29
                                                                        =======              =======
</TABLE>

                                       13
<PAGE>
11.    COMPREHENSIVE INCOME

       In June 1997, the Financial  Accounting  Standards Board issued Statement
of  Financial  Accounting  Standards  (SFAS) No. 130,  "Reporting  Comprehensive
Income,"  which  requires  disclosure  of  comprehensive   income,  as  defined,
including   comprehensive    disclosure   in   interim   financial   statements.
Comprehensive  income for the  thirteen  week  periods  ended March 29, 1998 and
March 30, 1997 is comprised of the following:
<TABLE>
<CAPTION>
                                                       March 29,         March 30,
                                                         1998              1997    
                                                       -------          -------
                                                             (thousands)
<S>                                                    <C>              <C>    
     Net income                                        $ 3,109          $ 7,726
     Foreign currency translation adjustments              227             (184)
                                                       -------          -------
     Total comprehensive income                        $ 3,336          $ 7,542
                                                       =======          =======
</TABLE>

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

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

       During 1997,  the  Company's  products  were  utilized  primarily in five
end-markets;  (i) carpet  cushion and other  carpet  products,  (ii)  cushioning
foams,  including  bedding  products,  (iii)  furniture  products for  furniture
manufacturers and distributors, (iv) automotive applications, including trim and
accessories,  and (v) specialty and technical applications,  including those for
filtration,  gasketing and sealing.  As a result of the Crain  Acquisition,  the
Company has added a sixth end market: consumer products.

       On March 16,  1998,  the Company  announced  that its Board of  Directors
received an  unsolicited  buyout  proposal  from Trace  Holdings,  the Company's
principal stockholder. Trace Holdings proposed to acquire all of the outstanding
common  stock of the  Company  not  currently  owned by Trace  Holdings  and its
subsidiaries for a cash price of $17.00 per share. Also, Trace Holdings informed
the Board of  Directors  that  financing  for the  buyout  transaction  would be
arranged through  Donaldson,  Lufkin & Jenrette  Securities  Corporation and The
Bank of Nova Scotia/Scotia Capital Markets. As of March 16, 1998, Trace Holdings
and its  subsidiaries  beneficially  owned  approximately  11,475,000  shares or
approximately 46% of the outstanding common stock of the Company. In response to
Trace Holding's  offer, the Company's Board of Directors has appointed a special
committee to determine the  advisability  and fairness of the proposed buyout to
the Company's stockholders other than Trace Holdings and its subsidiaries. Trace
Holding's  proposed  buyout is subject to a number of conditions,  including the
negotiations of definitive  documents  (which are expected to contain  customary
closing  conditions);  the filing of a disclosure  statement and other documents
with the Securities and Exchange Commission; regulatory filings; and approval of
the transaction by a majority of the Company's  stockholders.  On June 25, 1998,
Trace Holdings increased the cash price to $18.75 per share.

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

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

                                       15
<PAGE>
       On April 27, 1998, the Company's facility in Orlando, Florida was damaged
by a fire.  The  Company  is in the  process  of  repairing  the  damages to the
facility  and  supplying  local  customers  from  other  facilities.  Management
believes  that  the  Company  has  adequate   insurance  coverage  for  business
interruption  and  damages  to the  facility  associated  with the  fire.  After
considering the Company's insurance coverage,  the Company does not believe that
the fire will have a significant  impact on the Company's  financial position or
operations;  however,  there can be no  assurance  that the fire will not have a
significant impact on the Company's financial position or operations.

       On October 6, 1997, the Company sold  substantially all of the net assets
of its needlepunch  carpeting,  tufted  carpeting and artificial  grass products
business  located at its  facilities  in Dalton,  Georgia  ("Dalton").  Dalton's
revenues were $10.7 million for the thirteen week period ended March 30, 1997.

       Operating  results  for 1998 are  expected  to be  influenced  by various
internal and external factors.  These factors include,  among other things,  (i)
consolidation of the Crain  Acquisition,  (ii) continued  implementation  of the
continuous  improvement  program to improve the Company's  profitability,  (iii)
additional  raw  material  cost  increases,  if any, by the  Company's  chemical
suppliers,  (iv) the Company's  success in passing on to its  customers  selling
price increases to recover such raw material cost increases and (v) fluctuations
in interest rates.

13 Week Period  Ended March 29, 1998  Compared to 13 Week Period Ended March 30,
1997

Results of Operations

       Net sales for the first  quarter of 1998 were $312.3  million as compared
to $229.1  million in the first quarter of 1997, an increase of $83.2 million or
36.3%. Carpet cushion products net sales for the first quarter of 1998 increased
1.6% to $69.0 million from $67.9 million in the first quarter of 1997  primarily
due to net  sales  from the  Crain  operations  offset  by the sale of Dalton in
October  which  contributed  net sales of $10.7 million in 1997 and reduction of
rebond selling prices as compared to 1997 and product mix. Rebond selling prices
were  approximately  12.0%  lower in the  first  quarter  of 1998  versus  1997.
Cushioning  products net sales for the first quarter of 1998 increased  86.3% to
$97.8 million from $52.5  million in the first quarter of 1997  primarily due to
net sales from the Crain operations and increased volume to our national bedding
customers and fabricators. Furniture products net sales for the first quarter of
1998 increased  36.8% to $43.1 million as compared to net sales of $31.5 million
for the  first  quarter  of 1997  primarily  due to net  sales  from  the  Crain
operations.  Automotive  products  net  sales  for  the  first  quarter  of 1998
increased 10.0% to $65.7 million from $59.7 million in the first quarter of 1997
primarily due to increased  volume.  Technical  products net sales for the first
quarter of 1998 increased 20.6% to $21.1 million from $17.5 million in the first
quarter  of 1997  primarily  due to  increased  net  sales  volume  for  felted,
gasketing,  and  sealing  products.  Consumer  products  net sales for the first
quarter of 1998 were $15.6 million.  The consumer products category was acquired
pursuant to the Crain Acquisition in December 1997.

       Gross  profit as a  percentage  of net sales  decreased  to 15.9% for the
first quarter of 1998 from 18.7% in the first  quarter of 1997  primarily due to
the shift in product mix for 1998 as a result of the Crain Acquisition.  Crain's
principal product lines, bedding,  furniture and carpet cushion, have inherently
lower gross profit margins than the Company's  historical  gross profit margins.
Also,  the gross profit was lower in the first quarter of 1998 since the Company
carried the full individual operating costs of both organizations.

       Income from operations  increased slightly to $27.1 million for the first
quarter of 1998 from $26.8 million in the first quarter of 1997 primarily due an
increase in selling,  general and  administrative  expenses primarily due to the
Crain  Acquisition,  offset in part by an increase in gross profit due primarily
to increased volume resulting from the Crain Acquisition.

       Income before  extraordinary loss decreased to $5.0 million for the first
quarter of 1998 as compared to $8.1 million for the first  quarter of 1997.  The
decrease  is  primarily  due to an  increase of  approximately  $3.6  million in

                                       16
<PAGE>
interest and debt issuance  expense,  $0.8 million of costs  associated with the
transfer of General Felt which is included in other income  (expense),  net. The
increase in interest  and debt  issuance  expense is  primarily  due to the debt
incurred  in  connection  with the Crain  Acquisition  offset  by the  favorable
effects of the June 1997 refinancing plan.

       The extraordinary  loss on early  extinguishment of debt of approximately
$1.9 million (net of income taxes of $1.2  million)  during the first quarter of
1998  primarily  relates  to the  write-off  of debt  issuance  costs  with debt
extinguished in connection with the transfer of General Felt.

Liquidity and Capital Resources

       Liquidity and Capital Resources

       The Company is a holding  company  whose  operations,  as a result of the
February  27,  1998   transactions,   are  conducted  through  two  wholly-owned
subsidiaries,  Foamex L.P. and Foamex Carpet. The liquidity  requirements of the
Company  consist  primarily  of the  operating  cash  requirements  of  its  two
principal  subsidiaries.  Prior to February 27, 1998,  substantially  all of the
Company's operations were conducted through Foamex L.P., which at the time was a
99% owned subsidiary, hence the discussion of historical trends of liquidity and
capital resources related primarily to Foamex L.P.

       Foamex L.P.'s operating cash requirements  consist principally of working
capital   requirements,   scheduled   payments  of  principal  and  interest  on
outstanding  indebtedness  and capital  expenditures.  The Company believes that
cash flow from Foamex  L.P.'s  operating  activities,  cash on hand and periodic
borrowings  under the Credit  Facility,  if necessary,  will be adequate to meet
Foamex  L.P.'s  liquidity  requirements.  The  ability  to meet  such  liquidity
requirements  could be impaired  if Foamex L.P.  were to fail to comply with any
covenants  contained in the Credit Facility and such noncompliance was not cured
by Foamex L.P. or waived by the lenders.  Foamex L.P. was in compliance with the
covenants  in the Credit  Facility as of March 29, 1998 and the Company  expects
Foamex L.P. to be in compliance with such covenants for the foreseeable  future.
The ability of Foamex L.P. to make distributions to the Company is restricted by
the terms of its financing agreements; therefore, neither the Company nor Foamex
Carpet is expected to have access to the cash flow  generated by Foamex L.P. for
the foreseeable future.

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

       Cash and cash  equivalents  increased  $4.9 million  during 1998 to $16.9
million at March 29, 1998 from $12.0 million at December 28, 1997  primarily due
to  increased  borrowings  offset by an increase  of cash used by the  operating
assets and liabilities.  Working capital  increased $43.8 million during 1998 to
$182.3  million at March 29,  1998 from  $138.5  million at  December  28,  1997
primarily due to the increase in operating net assets (as  discussed  below),  a
decrease in current portion of long-term  debt, a decrease in accrued  interest,
and a net  increase in other  current  assets and  liabilities.  The decrease in
current  portion  of  long-term  debt  is  primarily  due to the  assumption  of
long-term  debt by Trace Foam LLC in connection  with the GFI  Transaction.  The
decrease in accrued  interest and the net increase in other  current  assets and
liabilities is primarily associated with the timing of payments for interest and
prepaid  expenses and the receipt of cash for other  receivables.  Net operating
assets and  liabilities  (comprised  of  accounts  receivable,  inventories  and
accounts payable) increased $22.0 million during 1998 to $186.3 million at March

                                       17
<PAGE>
29, 1998 from $164.3  million at December 28, 1997 primarily due to increases in
accounts  receivable and  inventories  and a decrease in accounts  payable.  The
increase in accounts receivable is primarily due to an increase in net sales for
March 1998 as compared to December  1997.  The increase in accounts  payable and
the decrease in account  payable related party is primarily due to the timing of
payments.  The Company's  restructuring/consolidation  plan includes accruals of
approximately  $26.9  million of cash charges of which $15.6 million is expected
to be paid during 1998.

       As of March 29,  1998,  there were  $124.9  million of  revolving  credit
borrowings under the Credit Facility and approximately  $49.5 million associated
with letters of credit  outstanding  which are supported by the Credit  Facility
with unused  availability of approximately  $25.6 million. As of March 29, 1998,
Foamex Carpet Credit  Facility had unused  availability of  approximately  $19.0
million. Borrowings by Foamex Canada Inc. as of March 29, 1998 were $5.1 million
under Foamex Canada Inc.'s revolving  credit agreement with unused  availability
of approximately $0.9 million.

       Cash flow used for operating  activities  was $19.8 million for the first
quarter of 1998 as  compared  to cash  provided  of $18.9  million for the first
quarter of 1997.  This decrease is primarily due to (i) a reduction in operating
cash results,  (ii) cash used for an increase in accounts  receivable  and other
receivables  associated  with the timing of receipts  and (iii) a  reduction  in
accounts payable associated with the timing of payments.

       Cash flow used for  investing  activities  increased to $15.8 million for
the first  quarter of 1998 from cash  provided  in the first  quarter of 1997 of
$0.9  million for the first  quarter of 1997  primarily  due to (i) $3.3 million
paid in connection  with the Crain  Acquisition and (ii) $4.8 million deposit to
defease the senior secured notes offset by the use of $8.4 million of restricted
cash in 1997 to repaid long-term debt.

       Cash flow provided by financing activities increased to $40.5 million for
the first quarter of 1998 as compared to cash used of $8.0 million for the first
quarter of 1997. This increase is primarily associated with borrowings under the
revolving loans to fund the operations of Crain during the first quarter of 1998
offset by the $23.9 million used to fund the GFI Transaction.

       Interest Rate Swaps

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

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

       The Company is exposed to credit loss in the event of a nonperformance by
the swap partner; however, the occurrence of this event is not anticipated.  The
effect of the  interest  rate  swap  agreement  was a  favorable  adjustment  to
interest  and debt  issuance  expense of $0.3  million and $0.9  million for the
thirteen week periods ended March 29, 1998 and March 30, 1997, respectively.

Environmental Matters

       The Company is subject to extensive and changing  environmental  laws and
regulations.  Expenditures to date in connection  with the Company's  compliance
with  such  laws and  regulations  did not have a  material  adverse  effect  on
operations,  financial position,  capital expenditures or competitive  position.
The  amount  of  liabilities   recorded  by  the  Company  in  connection   with
environmental  matters as of March 29, 1998 was $4.9 million. In addition, as of
March 29, 1998, the Company has net  receivables of  approximately  $1.1 million

                                       18
<PAGE>
for  indemnification  of environmental  liabilities  from former owners,  net of
approximately  $1.0  million  allowance  relating  to  potential   disagreements
regarding  the scope of the  indemnification.  Although it is possible  that new
information  or future  developments  could  require the Company to reassess its
potential  exposure  to  all  pending  environmental  matters,  including  those
described in the footnotes to the Company's  consolidated  financial statements,
management  believes that, based upon all currently available  information,  the
resolution  of all such pending  environmental  matters will not have a material
adverse  effect  on  the  Company's  operations,   financial  position,  capital
expenditures or competitive position.

Inflation and Other Matters

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

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

Year 2000 Compliance

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

New Accounting Standards

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

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

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

                                       19
<PAGE>
Part II - Other Information

Item 1.    Legal Proceedings

           Reference  is  made  to  the  description  of the  legal  proceedings
           contained in the  Company's  Annual  Report on Form  10-K/A-3 for the
           fiscal year ended December 28, 1997.

           The  information  from  Notes 6 and 7 of the  condensed  consolidated
           financial  statements of the Company as of March 29, 1998 (unaudited)
           is incorporated herein by reference.

Item 2.    Changes in Securities

           None.

Item 3.    Defaults Upon Senior Securities

           None.

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

           None.

Item 5.    Other Information

           None.

Item 6.    Exhibits and Reports on Form 8-K

          (a)  Exhibits

2.1(x)      - Transfer Agreement,  dated as of February 27, 1998, by and between
            Trace Foam LLC and Foamex L.P.
2.2(x)      - Asset  Purchase  Agreement,  dated as of February 27, 1998, by and
            among  Foamex  Carpet  Cushion,   Inc.  ("Foamex  Carpet"),   Foamex
            International  Inc.  ("Foamex  International"),  Trace  Foam LLC and
            General Felt Industries, Inc. ("General Felt").
3.1(a)      - Certificate of Limited Partnership of Foamex L.P.
3.2.1(a)    - Fourth  Amended and Restated  Agreement of Limited  Partnership of
            Foamex L.P.,  dated as of December 14, 1993, by and among FMXI, Inc.
            ("FMXI") and Foam Funding Company, Inc. ("Foam Funding"), as general
            partners,  and  Foamex  International,  as a  limited  partner  (the
            "Partnership Agreement").
3.2.2(b)    - First Amendment to the Partnership Agreement, dated June 28, 1994.
3.2.3(c)    - Second  Amendment  to the  Partnership  Agreement,  dated June 12,
            1997.
3.2.4(v)    - Third Amendment to the Partnership  Agreement,  dated December 23,
            1997.
3.2.5(x)    - Fourth Amendment to the Partnership Agreement,  dated February 27,
            1998.
3.3(y)      - Certificate of Incorporation of FMXI.
3.4(y)      - By-laws of FMXI.
3.5(k)      -  Certificate  of  Incorporation  of  Foamex  Capital   Corporation
            ("FCC").
3.6(k)      - By-laws of FCC.
3.7(a)      - Certificate of Incorporation of Foamex International.
3.8(a)      - By-laws of Foamex International.
4.1.1(d)    - Indenture,  dated as of June 12,  1997,  by and among Foamex L.P.,
            FCC, the Subsidiary Guarantors and The Bank of New York, as trustee,
            relating  to  $150,000,000   principal   amount  of  9  7/8%  Senior
            Subordinated Notes due 2007 (the "9 7/8% Notes"), including the form
            of Senior Subordinated Note and Subsidiary Guarantee.

                                       20
<PAGE>
4.1.2(v)    - First  Supplemental  Indenture,  dated as of  December  23,  1997,
            between  Foamex LLC ("FLLC")  and The Bank of New York,  as trustee,
            relating to the 9 7/8% Notes.
4.1.3(x)    - Second  Supplemental  Indenture,  dated as of February  27,  1998,
            among  Foamex L.P. and FCC, as joint and several  obligors,  General
            Felt,  Foamex  Fibers,   Inc.  (`Foamex   Fibers"),   and  FLLC,  as
            withdrawing  guarantors,  and The  Bank  of New  York,  as  trustee,
            relating to the 9 7/8% Notes.
4.2.1(v)    -  Indenture,  dated as of December  23,  1997,  by and among Foamex
            L.P.,  FCC, the  Subsidiary  Guarantors,  Crain Holdings  Corp.,  as
            Intermediate  obligator,  and The  Bank  of New  York,  as  trustee,
            relating  to  $98,000,000   principal   amount  of  13  1/2%  Senior
            Subordinated  Notes due 2005 (the "13 1/2%  Notes"),  including  the
            form of Senior Subordinated Note and Subsidiary Guarantee.
4.2.2(x)    - First Supplemental Indenture, dated as of February 27, 1998, among
            Foamex L.P. and FCC, as joint and several  obligors,  General  Felt,
            Foamex Fibers and FLLC, as withdrawing guarantors, Crain Industries,
            Inc., as withdrawing intermediate obligor, and The Bank of New York,
            as trustee, relating to the 13 1/2% Notes.
4.3(x)      - Discharge of  Indenture,  dated as of February  27,  1998,  by and
            among Foamex L.P.,  General  Felt,  Foamex  International  and State
            Street Bank and Trust  Company,  as trustee,  relating to the 9 1/2%
            Senior Secured Notes due 2000.
4.4.1(x)    - Credit  Agreement,  dated  as of June 12,  1997,  as  amended  and
            restated as of February  27, 1998,  by and among  Foamex  L.P.,  and
            FMXI, the  institutions  from time to time party thereto as lenders,
            the  institutions  from time to time party thereto as issuing banks,
            and  Citicorp   USA,   Inc.   and  The  Bank  of  Nova  Scotia,   as
            Administrative Agents.
4.4.2(x)    - Second Amended and Restated Foamex International  Guaranty,  dated
            as of February 27, 1998,  made by Foamex  International  in favor of
            Citicorp USA, Inc., as Collateral Agent.
4.4.3(x)    - Amended and Restated  Partnership  Guaranty,  dated as of February
            27, 1998, made by FMXI in favor of Citicorp USA, Inc., as Collateral
            Agent.
4.4.4(p)    - Foamex Guaranty, dated as of June 12, 1997, made by Foamex L.P. in
            favor of Citicorp USA, Inc., as Collateral Agent.
4.4.5(p)    - Subsidiary  Guaranty,  dated as of June 12,  1997,  made by Foamex
            Latin  America,  Inc. in favor of Citicorp USA,  Inc., as Collateral
            Agent.
4.4.6(p)    - Subsidiary  Guaranty,  dated as of June 12,  1997,  made by Foamex
            Mexico, Inc. in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.7(p)    - Subsidiary  Guaranty,  dated as of June 12,  1997,  made by FCC in
            favor of Citicorp USA, Inc., as Collateral Agent.
4.4.8(p)    - Subsidiary  Guaranty,  dated as of June 12,  1997,  made by Foamex
            Mexico II, Inc. in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.9(p)    - Subsidiary  Guaranty,  dated as of June 12,  1997,  made by Foamex
            Asia, Inc. in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.10(p)   - Subsidiary  Pledge  Agreement,  dated as of June 12, 1997, made by
            FCC in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.11(p)   - Subsidiary  Pledge  Agreement,  dated as of June 12, 1997, made by
            Foamex  Latin  America,  Inc. in favor of  Citicorp  USA,  Inc.,  as
            Collateral Agent.
4.4.12(p)   - Subsidiary  Pledge  Agreement,  dated as of June 12, 1997, made by
            Foamex Asia,  Inc. in favor of Citicorp  USA,  Inc.,  as  Collateral
            Agent.
4.4.13(p)   - Subsidiary  Pledge  Agreement,  dated as of June 12, 1997, made by
            Foamex  Mexico,  Inc. in favor of Citicorp USA,  Inc., as Collateral
            Agent.
4.4.14(p)   - Subsidiary  Pledge  Agreement,  dated as of June 12, 1997, made by
            Foamex Mexico II, Inc. in favor of Citicorp USA, Inc., as Collateral
            Agent.
4.4.15(p)   - Foamex  Security  Agreement,  dated as of June 12,  1997,  made by
            Foamex L.P. in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.16(p)   - Subsidiary Security Agreement,  dated as of June 12, 1997, made by
            Foamex  Latin  America,  Inc. in favor of  Citicorp  USA,  Inc.,  as
            Collateral Agent.
4.4.17(p)   - Subsidiary Security Agreement,  dated as of June 12, 1997, made by
            Foamex  Mexico,  Inc. in favor of Citicorp USA,  Inc., as Collateral
            Agent.

                                       21
<PAGE>
4.4.18(p)   - Subsidiary Security Agreement,  dated as of June 12, 1997, made by
            Foamex Mexico II, Inc. in favor of Citicorp USA, Inc., as Collateral
            Agent.
4.4.19(p)   - Subsidiary Security Agreement,  dated as of June 12, 1997, made by
            Foamex Asia,  Inc. in favor of Citicorp  USA,  Inc.,  as  Collateral
            Agent.
4.4.20(p)   - Subsidiary Security Agreement,  dated as of June 12, 1997, made by
            FCC in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.21(r)   - Foamex Pledge Agreement, dated as of June 12, 1997, made by Foamex
            L.P. in favor of Citicorp USA, Inc., as Collateral Agent.
4.4.22(w)   - First Amendment to Foamex Pledge  Agreement,  dated as of December
            23,  1997,  by  Foamex  L.P.  in favor of  Citicorp  USA,  Inc.,  as
            Collateral Agent.
4.4.23(w)   - First Amendment to Foamex Security Agreement, dated as of December
            23,  1997,  by  Foamex  L.P.  in favor of  Citicorp  USA,  Inc.,  as
            Collateral Agent.
4.4.24(w)   - First Amendment to Foamex Patent  Agreement,  dated as of December
            23,  1997,  by  Foamex  L.P.  in favor of  Citicorp  USA,  Inc.,  as
            Collateral Agent.
4.4.25(w)   - First  Amendment  to  Trademark  Security  Agreement,  dated as of
            December 23, 1997, by Foamex L.P. in favor of Citicorp USA, Inc., as
            Collateral Agent.
4.4.26(w)   - Acknowledgment of Guaranty by each of the guarantors to a Guaranty
            dated June 12, 1997 in favor of Citicorp USA, Inc.
4.4.27(w)   - First  Amendment  to Pledge  Agreement,  dated as of December  23,
            1997, by pledgors in favor of Citicorp USA, Inc.
4.4.28(w)   - Crain Industries Guaranty,  dated as of December 23, 1997, made by
            Crain in favor of Citicorp USA, Inc.
4.4.29(x)   - Partnership Pledge Agreement,  dated as of February 27, 1998, made
            by Foamex  International and FMXI in favor of Citicorp USA, Inc., as
            Collateral Agent.
4.5(u)      -  Commitment  letter,  dated July 17,  1997,  from The Bank of Nova
            Scotia to Foamex Canada Inc.
4.6(a)      -  Subordinated  Promissory  Note,  dated as of May 6, 1993,  in the
            original  principal amount of $7,014,864  executed by Foamex L.P. to
            John Rallis ("Rallis").
4.7(a)      - Marely Loan Commitment  Agreement,  dated as of December 14, 1993,
            by and between Foamex L.P. and Marely s.a. ("Marely").
4.8(a)      - DLJ Loan Commitment  Agreement,  dated as of December 14, 1993, by
            and between Foamex L.P. and DLJ Funding, Inc. ("DLJ Funding").
4.9.1(p)    - Promissory Note,  dated June 12, 1997, in the aggregate  principal
            amount of $5,000,000, executed by Trace Holdings to Foamex L.P.
4.9.2(p)    - Promissory Note,  dated June 12, 1997, in the aggregate  principal
            amount of $4,794,828, executed by Trace Holdings to Foamex L.P.
4.10.1(x)   - Credit  Agreement,  dated as of February  27,  1998,  by and among
            Foamex Carpet,  the institutions  from time to time party thereto as
            lenders, the institutions from time to time party thereto as issuing
            banks  and  Citicorp  USA,  Inc.  and The  Bank of Nova  Scotia,  as
            administrative agents.
4.10.2(x)   - Foamex International Guaranty, dated as of February 27, 1998, made
            by  Foamex   International  in  favor  of  Citicorp  USA,  Inc.,  as
            Collateral Agent.
4.10.3(x)   - Foamex  International  Pledge Agreement,  dated as of February 27,
            1998, made by Foamex  International  in favor of Citicorp USA, Inc.,
            as Collateral Agent.
4.10.4(x)   - New GFI Security Agreement, dated as of February 27, 1998, made by
            Foamex Carpet in favor of Citicorp USA, Inc., as Collateral Agent.
4.10.5(x)   - New GFI Intercreditor Agreement, dated as of February 27, 1998, by
            and among Foamex Carpet,  The Bank of Nova Scotia, as Administrative
            Agent,  and  Citicorp  USA,  Inc.,  as   Administrative   Agent  and
            Collateral Agent.
4.10.6(x)   - FII Intercreditor Agreement, dated as of February 27, 1998, by and
            between Foamex  International  and Citicorp USA, Inc., as Collateral
            Agent.
4.11.1(x)   -  Promissory  Note of Foamex L.P. in favor of Trace Foam LLC in the
            principal amount of $34 million, dated February 27, 1998.
4.12.1(x)   - Promissory Note of Foamex Carpet in favor of Trace Foam LLC in the
            principal amount of $70.2 million, dated February 27, 1998.

                                       22
<PAGE>
10.1.1(p)   - Amendment to Master Agreement,  dated as of June 5, 1997,  between
            Citibank, N.A. and Foamex L.P.
10.1.2(p)   - Amended Confirmation, dated as of June 13, 1997, between Citibank,
            N.A. and Foamex L.P.
10.1.3(w)   -  Amended  Confirmation,  dated as of  February  2,  1998,  between
            Citibank, N.A. and Foamex L.P.
10.2(h)     - Reimbursement Agreement, dated as of March 23, 1993, between Trace
            Holdings and General Felt.
10.3(h)     - Shareholder  Agreement,  dated December 31, 1992,  among Recticel,
            s.a. ("Recticel"), Recticel Holding Noord B.V., Foamex L.P., Beamech
            Group Limited, LME-Beamech, Inc., James Brian Blackwell, and Prefoam
            AG relating to foam technology sharing arrangement.
10.4.1(k)   - Asset  Transfer  Agreement,  dated as of October 2, 1990,  between
            Trace  Holdings and Foamex L.P. (the "Trace  Holdings Asset Transfer
            Agreement").
10.4.2(k)   - First  Amendment,  dated as of  December  19,  1991,  to the Trace
            Holdings Asset Transfer Agreement.
10.4.3(k)   - Amended and Restated Guaranty, dated as of December 19, 1991, made
            by Foam Funding in favor of Foamex L.P.
10.5.1(k)   - Asset  Transfer  Agreement,  dated as of October 2, 1990,  between
            Recticel  Foam  Corporation  ("RFC") and Foamex L.P. (the "RFC Asset
            Transfer Agreement").
10.5.2(k)   - First  Amendment,  dated as of December 19, 1991, to the RFC Asset
            Transfer Agreement.
10.5.3(k)   -  Schedule  5.03 to the RFC Asset  Transfer  Agreement  (the  "5.03
            Protocol").
10.5.4(h)   - The 5.03 Protocol  Assumption  Agreement,  dated as of October 13,
            1992,  between  RFC and Foamex  L.P.  
10.5.5(h)   - Letter Agreement between Trace Holdings and Recticel regarding the
            Recticel Guaranty, dated as of July 22, 1992.
10.6(l)     - Supply  Agreement,  dated June 28, 1994,  between  Foamex L.P. and
            Foamex International.
10.7.1(l)   - First  Amended and  Restated  Tax Sharing  Agreement,  dated as of
            December 14, 1993, among Foamex L.P., Foam Funding,  FMXI and Foamex
            International.
10.7.2(d)   - First  Amendment to Amended and Restated Tax Sharing  Agreement of
            Foamex L.P.,  dated as of June 12,  1997,  by and among Foamex L.P.,
            Foamex International, FMXI and Foam Funding.
10.7.3(w)   - Second Amendment to Amended and Restated Tax Sharing  Agreement of
            Foamex  L.P.,  dated as of December  23,  1997,  by and among Foamex
            L.P., Foamex International, FMXI, and Foam Funding.
10.7.4(y)   - Third  Amendment to Amended and Restated Tax Sharing  Agreement of
            Foamex L.P.,  dated as of February 27, 1998,  by and between  Foamex
            L.P., Foamex International and FMXI.
10.8.1(m)   - Tax Distribution Advance Agreement, dated as of December 11, 1996,
            by and between Foamex L.P. and Foamex-JPS Automotive.
10.8.2(d)   - Amendment No. 1 to Tax Distribution Advance Agreement, dated as of
            June 12, 1997, by and between Foamex L.P. and Foamex International.
10.9.1(h)   - Foam Funding  Management  Agreement  between  Foamex L.P. and Foam
            Funding, dated as of October 13, 1992.
10.9.2(l)   -  Affirmation  Agreement  re:  Management  Agreement,  dated  as of
            December 14, 1993, between Foamex L.P. and Foam Funding.
10.9.3(d)   - First  Amendment  to  Management  Agreement,  dated as of June 12,
            1997, by and between Foamex L.P. and Foam Funding.
10.10.1(k)  - Salaried Incentive Plan of Foamex L.P. and Subsidiaries.
10.10.2(k)  - Trace Holdings 1987 Nonqualified Stock Option Plan.
10.10.3(k)  - Equity Growth Participation Program.
10.10.4(o)  - The Foamex L.P.  Salaried  Pension Plan (formerly the General Felt
            Industries, Inc. Retirement Plan for Salaried Employees),  effective
            as of January 1, 1995.
10.10.5(u)  - The Foamex L.P. Hourly Pension Plan (formerly "The Foamex Products
            Inc. Hourly Employee Retirement Plan), as amended December 31, 1995.
10.10.6(u)  - Foamex L.P. 401(k) Savings Plan effective October 1, 1997.

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

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

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

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

(e)  Intentionally omitted.

(f)  Intentionally omitted.

(g)  Intentionally omitted.

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

(i)  Intentionally omitted.

(j)  Intentionally omitted.

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

                                       24
<PAGE>
(l)  Incorporated  herein  by  reference  to the  Exhibit  to  the  Registration
     Statement  of FJPS,  FJCC and Foamex  L.P.  on Form S-4,  Registration  No.
     33-82028.

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

(n)  Intentionally omitted.

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

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

(q)  Intentionally omitted.

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

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

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

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

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

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

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

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

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

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

              Form 8-K/A,  dated March 9, 1998,  providing  pro forma  financial
              information relating to the acquisition of Crain Industries, Inc.

              Form 8-K,  dated  February  28, 1998,  reporting  the General Felt
              Transaction.

              Form 8-K/A,  dated May 12, 1998,  reporting the restated financial
              statements   of  Foamex  L.P.   relating   to  the  General   Felt
              transaction.

                                       25
<PAGE>
                                   SIGNATURES


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


                                           FOAMEX INTERNATIONAL INC.


Date:   May 14, 1999                       By: /s/ John A. Feenan         
                                               -------------------------------
                                               John A. Feenan
                                               Executive Vice President and
                                               and Chief Financial Officer




                                       26

<TABLE> <S> <C>

<ARTICLE> 5
<RESTATED>
<CIK>                         0000912908
<NAME>                        FOAMEX INTERNATIONAL INC
<MULTIPLIER>                  1,000
<CURRENCY>                    U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                                    3-MOS
<FISCAL-YEAR-END>                          Dec-31-1998
<PERIOD-START>                             Dec-29-1997
<PERIOD-END>                               Mar-29-1998
<EXCHANGE-RATE>                                   1
<CASH>                                       16,919
<SECURITIES>                                      0
<RECEIVABLES>                               185,350
<ALLOWANCES>                                      0
<INVENTORY>                                 121,409
<CURRENT-ASSETS>                            399,264
<PP&E>                                      230,911
<DEPRECIATION>                                    0
<TOTAL-ASSETS>                              928,389
<CURRENT-LIABILITIES>                       216,952
<BONDS>                                     783,581
                             0
                                       0
<COMMON>                                        270
<OTHER-SE>                                 (111,448)
<TOTAL-LIABILITY-AND-EQUITY>                928,389
<SALES>                                     312,290
<TOTAL-REVENUES>                            312,290
<CGS>                                       262,720
<TOTAL-COSTS>                               262,720
<OTHER-EXPENSES>                             23,043
<LOSS-PROVISION>                                  0
<INTEREST-EXPENSE>                           17,527
<INCOME-PRETAX>                               8,301
<INCOME-TAX>                                  3,318
<INCOME-CONTINUING>                           4,983
<DISCONTINUED>                                    0
<EXTRAORDINARY>                              (1,874)
<CHANGES>                                         0
<NET-INCOME>                                  3,109
<EPS-PRIMARY>                                  0.12
<EPS-DILUTED>                                  0.12
        

</TABLE>


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