Back to GetFilings.com








UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549



FORM 10-Q

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

For the quarterly period ended September 26, 2004

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
----- -----

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).
YES X NO
----- -----

The number of shares of the registrant's common stock outstanding as of November
1, 2004 was 24,444,617.




FOAMEX INTERNATIONAL INC.

INDEX



Page
Part I. Financial Information

Item 1. Financial Statements (unaudited).

Condensed Consolidated Statements of Operations - Quarters and Three Quarters
Ended September 26, 2004 and September 28, 2003 3

Condensed Consolidated Balance Sheets as of September 26, 2004 and December 28, 2003 4

Condensed Consolidated Statements of Cash Flows - Three Quarters Ended
September 26, 2004 and September 28, 2003 5

Notes to Condensed Consolidated Financial Statements 6

Summarized Financial Information of Foamex Asia Company Limited 16

Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations. 17

Item 3. Quantitative and Qualitative Disclosures about Market Risk. 24

Item 4. Controls and Procedures. 24

Part II. Other Information

Item 1. Legal Proceedings. 27

Item 6. Exhibits. 27

Signatures 28





2



PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS.

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



Quarters Ended Three Quarters Ended
---------------------------- ---------------------------
September 26, September 28, September 26, September 28,
2004 2003 2004 2003
------------- ------------- ------------- -------------
(thousands, except per share amounts)

NET SALES $ 309,993 $ 323,542 $ 937,751 $989,330

COST OF GOODS SOLD 276,821 286,196 824,639 882,773
--------- --------- --------- --------

GROSS PROFIT 33,172 37,346 113,112 106,557

SELLING, GENERAL AND
ADMINISTRATIVE EXPENSES 18,213 19,394 66,005 59,608

RESTRUCTURING CHARGES (CREDITS) 78 314 2,322 (1,237)
--------- --------- --------- --------

INCOME FROM OPERATIONS 14,881 17,638 44,785 48,186

INTEREST AND DEBT ISSUANCE EXPENSE 18,702 31,550 55,911 70,039

INCOME FROM EQUITY INTEREST IN
JOINT VENTURES 67 495 342 1,374

OTHER EXPENSE, NET (531) (952) (279) (2,800)
--------- --------- --------- --------

LOSS BEFORE PROVISION (BENEFIT) FOR
INCOME TAXES (4,285) (14,369) (11,063) (23,279)

PROVISION (BENEFIT) FOR INCOME TAXES 110,216 (3,370) 108,170 (5,303)
--------- --------- --------- --------

NET LOSS $(114,501) $ (10,999) $(119,233) $(17,976)
========= ========= ========= =========

NET LOSS PER SHARE - BASIC $ (4.68) $ (0.45) $ (4.88) $ (0.74)
========= ========= ========= ========

NET LOSS PER SHARE - DILUTED $ (4.68) $ (0.45) $ (4.88) $ (0.74)
========= ========= ========= ========

WEIGHTED AVERAGE NUMBER OF SHARES - BASIC 24,443 24,409 24,441 24,389
========= ========= ========= ========

WEIGHTED AVERAGE NUMBER OF SHARES - DILUTED 24,443 24,409 24,441 24,389
========= ========= ========= ========



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


3



FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)



September 26, 2004 December 28, 2003
------------------ -----------------
ASSETS (thousands, except share data)
CURRENT ASSETS

Cash and cash equivalents $ 5,884 $ 6,613
Accounts receivable, net of allowances of $10,416 in 2004
and $10,505 in 2003 193,091 181,288
Inventories 99,283 95,882
Deferred income taxes - 15,676
Other current assets 21,956 27,116
-------- --------
Total current assets 320,214 326,575

Property, plant and equipment 405,181 414,680
Less accumulated depreciation (258,724) (251,830)
-------- --------
NET PROPERTY, PLANT AND EQUIPMENT 146,457 162,850

GOODWILL 126,439 126,258

DEBT ISSUANCE COSTS, net of accumulated
amortization of $15,681 in 2004 and $10,648 in 2003 22,163 27,195

DEFERRED INCOME TAXES 409 109,658

SOFTWARE COSTS, net of accumulated amortization of $5,597 in
2004 and $3,603 in 2003 10,135 9,767

INVESTMENTS IN AND ADVANCES TO AFFILIATES 15,407 14,503

OTHER ASSETS 19,966 13,100
-------- --------

TOTAL ASSETS $661,190 $789,906
======== ========

LIABILITIES AND STOCKHOLDERS' DEFICIENCY
CURRENT LIABILITIES
Revolving credit borrowings $ 98,862 $ 96,065
Current portion of long-term debt 61,348 8,937
Accounts payable 107,935 98,319
Accrued employee compensation and benefits 23,236 28,331
Accrued interest 21,724 12,376
Accrued customer rebates 15,116 18,077
Cash overdrafts 10,801 12,692
Other accrued liabilities 19,458 20,632
-------- --------
Total current liabilities 358,480 295,429

LONG-TERM DEBT 578,617 640,621
ACCRUED EMPLOYEE BENEFITS 50,364 43,348
OTHER LIABILITIES 12,168 13,624
-------- --------
Total liabilities 999,629 993,022
-------- --------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' DEFICIENCY
Preferred Stock, par value $1.00 per share:
Authorized 5,000,000 shares
Issued 15,000 shares - Series B in 2004 and 2003 15 15
Common Stock, par value $.01 per share:
Authorized 50,000,000 shares
Issued 27,932,463 shares in 2004 and 27,898,149 shares in 2003 279 279
Additional paid-in capital 102,328 102,155
Accumulated deficit (356,965) (237,732)
Accumulated other comprehensive loss (47,095) (30,832)
Common stock held in treasury, at cost:
3,489,000 shares in 2004 and 2003 (27,780) (27,780)
Shareholder note receivable (9,221) (9,221)
-------- --------
Total stockholders' deficiency (338,439) (203,116)
-------- --------

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIENCY $661,190 $789,906
======== ========


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


4



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



Three Quarters Ended
----------------------------------
September 26, September 28,
2004 2003
------------- -------------
(thousands)
OPERATING ACTIVITIES

Net loss $(119,233) $(17,976)
Adjustments to reconcile net loss to net cash provided
by operating activities:
Depreciation and amortization 19,047 19,250
Amortization of debt issuance costs, debt premium
and debt discount 2,059 3,967
Asset impairment and other charges 2,178 -
Write off of debt issuance costs - 12,928
Valuation allowance on U.S. deferred income tax assets 111,865 -
Gain on sale of assets (1,005) -
Provision for uncollectible accounts 3,619 1,391
Other operating activities (6,325) (5,798)
Changes in operating assets and liabilities, net (2,232) 12,000
--------- --------

Net cash provided by operating activities 9,973 25,762
--------- --------

INVESTING ACTIVITIES
Capital expenditures (4,209) (4,683)
Proceeds from sale of assets 2,243 1,135
Other investing activities (2,362) (2,729)
--------- --------

Net cash used for investing activities (4,328) (6,277)
--------- --------

FINANCING ACTIVITIES
Proceeds from revolving loans, net 2,797 31,618
Proceeds from long-term debt - 130,000
Repayments of long-term debt (7,280) (162,227)
Decrease in cash overdrafts (1,891) (6,777)
Debt issuance costs - (11,659)
--------- --------

Net cash used for financing activities (6,374) (19,045)
--------- --------

Net increase (decrease) in cash and cash equivalents (729) 440

Cash and cash equivalents at beginning of period 6,613 4,524
--------- --------

Cash and cash equivalents at end of period $ 5,884 $ 4,964
========= ========

Supplemental Information:
Cash paid for interest $ 44,504 $ 45,160
========= ========

Cash paid for income taxes $ 494 $ 2,017
========= ========



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


5




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

1. ORGANIZATION AND BASIS OF PRESENTATION

Organization

Foamex International Inc. (the "Company") operates in the flexible
polyurethane and advanced polymer foam products industry. The Company's
operations are primarily conducted through its wholly owned subsidiary, Foamex
L.P. Foamex L.P. conducts foreign operations through Foamex Canada Inc. ("Foamex
Canada"), Foamex Latin America, Inc. and Foamex Asia, Inc. Financial information
concerning the business segments of the Company is included in Note 10.

Basis of Presentation

The accompanying condensed consolidated financial statements are unaudited
and do not include certain information and disclosures required by accounting
principles generally accepted in the United States of America for complete
financial statements. However, in the opinion of management, all adjustments,
consisting only of normal recurring adjustments, considered necessary to present
fairly the Company's consolidated financial position and results of operations
have been included. These interim financial statements should be read in
conjunction with the consolidated financial statements and related notes
included in the Company's 2003 Annual Report on Form 10-K. Results for interim
periods are not necessarily indicative of trends or of results for a full year.

The condensed consolidated balance sheet as of December 28, 2003 has been
derived from the audited financial statements at that date but does not include
all of the information and footnotes required by accounting principles generally
accepted in the United States of America for complete financial statements.

2. EARNINGS PER SHARE

The following table shows the amounts used in computing earnings per share.



Quarters Ended Three Quarters Ended
----------------------------- ---------------------------
September 26, September 28, September 26, September 28,
2004 (a) 2003 (a) 2004 (a) 2003 (a)
------------- ------------- ------------- -------------
(thousands, except per share amounts)
Basic:

Net loss $(114,501) $(10,999) $(119,233) $(17,976)
========= ======== ========= ========

Weighted average common shares
outstanding 24,443 24,409 24,441 24,389
========= ======== ========= ========

Net loss per share $ (4.68) $ (0.45) $ (4.88) $ (0.74)
========= ======== ========= ========

Diluted:
Net loss $(114,501) $(10,999) $(119,233) $(17,976)
========= ======== ========= ========

Weighted average common shares
outstanding 24,443 24,409 24,441 24,389

Incremental shares resulting from
Stock options - - - -
Convertible preferred stock - - - -
--------- -------- --------- --------

Adjusted weighted average shares 24,443 24,409 24,441 24,389
========= ======== ========= ========

Net loss per share $ (4.68) $ (0.45) $ (4.88) $ (0.74)
========= ======== ========= ========


6



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

2. EARNINGS PER SHARE (continued)

(a) There was no dilution resulting from potential incremental shares in any of
the periods presented because the Company had losses and the inclusion of
potential incremental shares would have been antidilutive.

3. STOCK-BASED COMPENSATION

Statement of Financial Accounting Standards No. 123, "Accounting for
Stock-Based Compensation" ("SFAS No. 123"), encourages, but does not require,
companies to record compensation cost for stock-based employee compensation
plans at fair value. The Company has chosen to continue to account for
stock-based compensation using the intrinsic value method prescribed in
Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to
Employees" ("APB No. 25"), and related interpretations. Accordingly, the Company
records expense in an amount equal to the excess, if any, of the quoted market
price on the grant date over the option price.

The following table includes as reported and proforma information required
by Statement of Financial Accounting Standards No. 148, "Accounting for
Stock-Based Compensation-Transition and Disclosure" ("SFAS No. 148"). Proforma
information is based on the fair value method under SFAS No. 123.



Quarters Ended Three Quarters Ended
----------------------------- ---------------------------
September 26, September 28, September 26, September 28,
2004 (a) 2003 (a) 2004 (a) 2003 (a)
------------- ------------- ------------- -------------
(thousands, except per share amounts)

Net loss as reported $(114,501) $(10,999) $(119,233) $(17,976)
Add: Stock-based employee compensation
expense included in reported net loss,
net of tax provision (benefit) - 1 (1) 2
Deduct: Stock-based employee compensation
expense determined under fair value
based method, net of tax benefit (237) (533) (605) (1,029)
--------- -------- --------- --------
Proforma net loss $(114,738) $(11,531) $(119,839) $(19,003)
========= ======== ========= ========

Basic loss per share
As reported $ (4.68) $ (0.45) $ (4.88) $ (0.74)
========= ======== ========= ========
Proforma $ (4.69) $ (0.47) $ (4.90) $ (0.78)
========= ======== ========= ========

Diluted loss per share
As reported $ (4.68) $ (0.45) $ (4.88) $ (0.74)
========= ======== ========= ========
Proforma $ (4.69) $ (0.47) $ (4.90) $ (0.78)
========= ======== ========= ========


4. RESTRUCTURING CHARGES (CREDITS)

During the three quarters ended September 26, 2004, the Company recorded
restructuring charges of $2.3 million, which were primarily related to lease
costs and asset write offs in connection with the closing of its New York office
and the realignment of its automotive operations.

The following tables set forth the components of the Company's
restructuring accruals and activity for the quarter and three quarters ended
September 26, 2004:



7



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

4. RESTRUCTURING CHARGES (CREDITS) (continued)



Plant Closure Personnel
Total and Leases Reductions Other
----- ------------- ---------- -------
(millions)

Balance at June 27, 2004 $8.7 $7.1 $1.2 $0.4
Restructuring charges 0.1 0.1 - -
Cash spending (0.7) (0.3) (0.2) (0.2)
---- ---- ---- ----
Balance at September 26, 2004 $8.1 $6.9 $1.0 $0.2
==== ==== ==== ====

Balance at December 28, 2003 $9.7 $8.0 $0.9 $0.8
Restructuring charges 2.3 1.4 0.9 -
Asset impairment (0.8) (0.8) - -
Cash spending (3.1) (1.7) (0.8) (0.6)
---- ---- ---- ----
Balance at September 26, 2004 $8.1 $6.9 $1.0 $0.2
==== ==== ==== ====


The Company expects to spend approximately $2.5 million during the twelve
months ending October 2, 2005, with the balance to be spent through 2012
primarily for lease termination costs which are recorded net of estimated
sublease rental income.

5. INVENTORIES

The components of inventories are listed below.



September 26, December 28,
2004 2003
------------- ------------
(thousands)

Raw materials and supplies $60,263 $61,855
Work-in-process 20,094 16,484
Finished goods 18,926 17,543
------- -------
Total $99,283 $95,882
======= =======


6. LONG-TERM DEBT AND REVOLVING CREDIT BORROWINGS

The components of long-term debt and revolving credit borrowings are listed
below.



September 26, December 28,
2004 2003
---------- ------------
Foamex L.P. Senior Secured Credit Facility (thousands)

Term Loan (1) $ 40,942 $ 48,214
Foamex L.P. Secured Term Loan (1) 80,000 80,000
10 3/4% Senior secured notes due 2009 (2) (4) 310,307 311,950
9 7/8% Senior subordinated notes due 2007 (2) 148,500 148,500
13 1/2% Senior subordinated notes due 2005 (includes
$835 in 2004 and $1,543 in 2003 of unamortized
debt premium) (2) 52,420 53,128
Industrial revenue bonds (3) 7,000 7,000
Other (net of unamortized debt discount of $54 in 2004
and $93 in 2003) 796 766
-------- --------
639,965 649,558
Less current portion 61,348 8,937
-------- --------
Long-term debt $578,617 $640,621
======== ========

Revolving credit borrowings (1) $ 98,862 $ 96,065
======== ========



8



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


6. LONG-TERM DEBT AND REVOLVING CREDIT BORROWINGS (continued)

(1) Subsidiary debt of Foamex L.P., guaranteed by the Company, FMXI, Inc. and
Foamex Canada.
(2) Subsidiary debt of Foamex L.P. and Foamex Capital Corporation.
(3) Subsidiary debt of Foamex L.P.
(4) Includes $10.3 million in 2004 and $12.0 million in 2003 of deferred credit
on interest rate swap transactions.

Senior Secured Credit Facility

The $240.0 Million Senior Secured Credit Facility consists of a revolving
credit facility with a maximum availability of $190.0 million and an initial
term loan of $50.0 million. The revolving credit facility includes a $50.0
million sublimit for letters of credit and availability is limited to eligible
amounts, as defined, of accounts receivable and inventory. At September 26,
2004, Foamex L.P. had available borrowings of approximately $50.0 million and
letters of credit outstanding of $23.5 million. Borrowings under the term loan
are limited to eligible amounts, as defined, of equipment and real estate.
Substantially all the assets of Foamex L.P. and its domestic subsidiaries and
Foamex Canada are pledged as collateral for the related borrowings. Borrowings
under the revolving credit facility and the term loan bear interest at floating
rates based upon and including a margin over either LIBOR or a Base Rate, as
defined. At September 26, 2004, the weighted average interest rates were 5.45%
and 5.54% for the revolving loan and the term loan, respectively. The term loan
requires quarterly installment payments of approximately $1.8 million, which
commenced on September 30, 2003. All borrowings under the $240.0 Million Senior
Secured Credit Facility will mature on April 30, 2007. The $240.0 Million Senior
Secured Credit Facility includes both a subjective acceleration clause and a
lockbox arrangement which requires all lockbox receipts be used to repay
revolving credit borrowings. Accordingly, borrowings under the revolving credit
facility are classified as current in the accompanying condensed consolidated
balance sheets as of September 26, 2004 and December 28, 2003 as required by
Emerging Issues Task Force Issue No. 95-22, "Balance Sheet Classification of
Borrowings Outstanding Under Revolving Credit Agreements that Include both a
Subjective Acceleration Clause and a Lockbox Arrangement" ("EITF No. 95-22").

The $80.0 million term loan facility (the "Secured Term Loan") was
originally scheduled to mature on April 30, 2007. An amendment executed on
November 3, 2004 (see below) extends the maturity of the Secured Term Loan to
April 1, 2009. Borrowings under this facility bear interest at a rate that is
9.25% plus the greater of the Reference Rate, as defined, or 4.25%. The minimum
rate is 13.50% and the rate in effect at September 26, 2004 is 14.00%. In
addition, Foamex L.P. is subject to a 1.00% facility fee on the initial $80.0
million of this facility which is payable annually on the anniversary date.
Borrowings under the Secured Term Loan are collateralized by the same collateral
as the $240.0 Million Senior Secured Credit Facility. An intercreditor agreement
governs the distribution of collateral among the lenders under the $240.0
Million Senior Secured Credit Facility and the Secured Term Loan.

10 3/4% Senior Secured Notes

The 10 3/4% Senior Secured Notes were issued by Foamex L.P. and Foamex
Capital Corporation on March 25, 2002 and are due on April 1, 2009. The notes
are guaranteed on a senior basis by all of Foamex L.P.'s domestic subsidiaries
that guarantee the $240.0 Million Senior Secured Credit Facility. The notes are
secured on a second-priority basis (subject to permitted liens) by substantially
the same collateral that secures the obligations under the $240.0 Million Senior
Secured Credit Facility and the Secured Term Loan. The notes rank effectively
junior to all senior indebtedness that is secured by first priority liens and
senior in right of payment to all subordinated indebtedness. Interest is payable
April 1 and October 1. The notes may be redeemed at the option of Foamex L.P.,
in whole or in part, at any time on or after April 1, 2006. The initial
redemption is at 105.375% of their principal amount, plus accrued and unpaid
interest, if any, thereon to the date of redemption and declining annually to
100.0% on or after April 1, 2008. Additionally, on or before April 1, 2005, up
to 35.0% of the principal amount of the notes may be redeemed at a redemption
price equal to 110.750% of the principal amount, plus accrued and unpaid
interest, if any, thereon to the date of redemption with the net proceeds of one
or more equity offerings.


9




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

6. LONG-TERM DEBT AND REVOLVING CREDIT BORROWINGS (continued)

Upon the occurrence of a change of control, as defined, each holder will
have the right to require Foamex L.P. to tender for such notes at a price in
cash equal to 101.0% of the aggregate principal amount thereof, plus accrued and
unpaid interest, if any.

Effective May 1, 2002, the Company completed a series of interest rate swap
transactions with notional amounts aggregating $300.0 million. The Company
designated, documented and accounted for these interest rate swaps as fair value
hedges of the Company's 10 3/4% Senior Secured Notes due April 1, 2009. The risk
being hedged in these transactions was the change in fair value of the Company's
10 3/4% Senior Secured Notes based on changes in the benchmark interest rate,
LIBOR. The effect of these interest rate swap transactions was to convert the
fixed interest rate on the senior secured notes to floating rates reset twice
per year to correspond with the interest payment dates for the 10 3/4% Senior
Secured Notes. On September 18, 2002, the Company unwound the interest rate swap
transactions in exchange for net cash proceeds of $18.4 million, including $3.6
million realized through lower effective interest rates while the swap
transactions were in effect. The unwinding resulted in a deferred credit of
$14.8 million which is being amortized through April 1, 2009, using the
effective interest rate method.

9 7/8% Senior Subordinated Notes

The 9 7/8% Senior Subordinated Notes were issued by Foamex L.P. and Foamex
Capital Corporation and are due on June 15, 2007. The notes represent
uncollateralized general obligations of Foamex L.P. and are subordinated to all
Senior Debt, as defined in the Indenture. Interest is payable June 15 and
December 15. The notes may be redeemed at the option of Foamex L.P., in whole or
in part, at any time on or after June 15, 2002. The initial redemption was
104.938% of their principal amount, plus accrued and unpaid interest, if any,
thereon to the date of redemption and declining annually to 100.0% on or after
June 15, 2005. At September 26, 2004, the redemption price was 101.646% plus
accrued and unpaid interest.

Upon the occurrence of a change of control, as defined, each holder will
have the right to require Foamex L.P. to tender for such notes at a price in
cash equal to 101% of the aggregate principal amount thereof, plus accrued and
unpaid interest thereon. The notes are subordinated in right of payment to all
senior indebtedness and are pari passu in right of payment to the 13 1/2% Senior
Subordinated Notes (described below).

13 1/2% Senior Subordinated Notes

The 13 1/2% Senior Subordinated Notes were issued by Foamex L.P. and Foamex
Capital Corporation and are due on August 15, 2005. The notes represent
uncollateralized general obligations of Foamex L.P. and are subordinated to all
Senior Debt, as defined in the Indenture. Interest is payable semiannually on
February 15 and August 15. The notes may be redeemed at the option of Foamex
L.P., in whole or in part, at any time on or after August 15, 2000. The initial
redemption was 106.75% of their principal amount, plus accrued and unpaid
interest, if any, thereon to the date of redemption and declining annually to
100.0% on or after August 15, 2004. At September 26, 2004, the redemption price
was 100.0% plus accrued and unpaid interest.

Upon the occurrence of a change of control, as defined, each holder will
have the right to require Foamex L.P. to tender for such notes at a price in
cash equal to 101% of the aggregate principal amount thereof, plus accrued and
unpaid interest, if any, thereon. The notes are subordinated in right of the
payment of all senior indebtedness and are pari passu in right of payment to the
9 7/8% Senior Subordinated Notes (described above).

On November 3, 2004, Foamex L.P. entered into amended financing agreements
with the existing lenders under the $240.0 Million Senior Secured Credit
Facility and the Secured Term Loan to provide up to $54.0 million of new
financing, the proceeds of which could be used only to repurchase prior to or
repay the 13 1/2% Senior Subordinated Notes at maturity and certain fees related
to the new financing. The lenders under the $240.0 Million Senior Secured Credit
Facility have agreed to lend up to $15.0 million under a new junior term loan
with a floating interest rate based upon either LIBOR, as defined, reset monthly
plus 6.00% or a Base Rate, as defined, plus 4.00% with a maturity date of April
30, 2007. The lenders under the Secured Term Loan would lend up to an additional


10



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

6. LONG-TERM DEBT AND REVOLVING CREDIT BORROWINGS (continued)

$39.0 million with interest rates identical to the rates under the existing
Secured Term Loan. The Secured Term Loan maturity date was also extended to
April 1, 2009. The new financing commitment under the Secured Term Loan requires
the payment of an unused commitment fee at the rate of 1.5% per annum. In
addition, in conjunction with the agreements, it is estimated Foamex L.P. will
incur closing fees and expenses aggregating approximately $2.0 million.

Industrial Revenue Bonds ("IRBs")

IRB debt includes a $1.0 million bond that matures on October 1, 2005 and a
$6.0 million bond that matures in 2013. Interest is based on a variable rate, as
defined, with options available to Foamex L.P. to convert to a fixed rate. At
September 26, 2004, the interest rate was 1.50% on the $1.0 million bond and
1.57% on the $6.0 million bond. The maximum interest rate for either of the IRBs
is 15.0% per annum. If Foamex L.P. exercises its option to convert the bonds to
a fixed interest rate structure, the IRBs are redeemable at the option of the
bondholders. The obligations are collateralized by certain properties, which
have an approximate net carrying value of $10.6 million at September 26, 2004.

Other

Other debt includes a non-interest bearing promissory note with a principal
amount of $0.9 million at September 26, 2004 issued in connection with
increasing the Company's interest in an Asian joint venture to 70.0% in 2001.
The promissory note had unamortized discount of $0.1 million at September 26,
2004.

Debt Covenants

The indentures and other indebtedness agreements contain certain covenants
that limit, among other things, the ability of the Company's subsidiaries (i) to
pay distributions or redeem equity interests, (ii) to make certain restrictive
payments or investments, (iii) to incur additional indebtedness or issue
Preferred Equity Interests, as defined, (iv) to merge, consolidate or sell all
or substantially all of its assets, or (v) to enter into certain transactions
with affiliates or related persons. In addition, certain agreements contain
provisions that, in the event of a defined change of control or the occurrence
of an undefined material adverse change in the ability of the obligor to perform
its obligations, the indebtedness must be repaid, in certain cases, at the
option of the holder. Under the most restrictive of the distribution
restrictions, the Company could be paid by its subsidiaries, as of September 26,
2004, funds only to the extent to enable the Company to meet its tax payment
liabilities and its normal operating expenses of up to $1.5 million annually, so
long as no default or event of default has occurred.

Under the $240.0 Million Senior Secured Credit Facility and the Secured
Term Loan, Foamex L.P. is subject to a minimum fixed charge coverage ratio, as
defined, of 1.00. For the four quarters ended September 26, 2004, Foamex L.P.'s
fixed charge coverage ratio was 1.06. Amendments to the $240.0 Million Senior
Secured Credit Facility and Secured Term Loan executed on November 3, 2004
allowed Foamex L.P. to exclude certain charges aggregating approximately $3.7
million and approximately $1.0 million in the first and second quarters of 2004,
respectively, from the computation of the fixed charge coverage ratio. Foamex
L.P. is also subject to a maximum annual capital expenditure amount which is
$36.0 million for the year ending January 2, 2005.


11



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

6. LONG-TERM DEBT AND REVOLVING CREDIT BORROWINGS (continued)

Maturities of Long-Term Debt

Scheduled maturities of long-term debt as of September 26, 2004 are shown
below (thousands):

Quarter ending January 2, 2005 $ 3,571
2005 60,579
2006 7,143
2007 251,585
2008 -
2009 300,000
Thereafter 6,000
--------
628,878

Unamortized debt premium/discount and fair
value adjustment, net 11,087
--------

Total $639,965
========

7. RETIREE BENEFIT PLANS

Components of net periodic pension benefit cost are listed below:



Quarters Ended Three Quarters Ended
----------------------------- ----------------------------
September 26, September 28, September 26, September 28,
2004 2003 2004 2003
------------- ------------- ------------- -------------
(thousands)

Service cost $1,323 $1,158 $3,543 $3,246
Interest cost 1,839 1,854 5,510 5,190
Expected return on plan assets (1,648) (1,475) (5,042) (4,155)
Amortization of transition assets (18) (21) (55) (57)
Amortization of prior service benefit (26) (36) (81) (97)
Amortization of net loss 680 743 2,041 2,080
------ ------ ------ ------

Net periodic pension benefit cost $2,150 $2,223 $5,916 $6,207
====== ====== ====== ======


Anticipated contributions to retiree benefit plans are $9.3 million for
fiscal 2004 based on completed actuarial valuations, which is lower than the
previous estimate of $11.8 million. During the quarter and three quarters ending
September 26, 2004, the Company contributed $6.1 million and $9.0 million,
respectively.

8. INCOME TAXES

During the quarter ended September 26, 2004, the Company established a
valuation allowance of $128.6 million for its U.S. deferred tax assets. As a
result of its evaluation of the realizability of its deferred tax assets
conducted in accordance with Statement of Financial Accounting Standards No.
109, "Accounting for Income Taxes", the Company determined that it is not likely
that it will be able to generate sufficient amounts of future U.S. taxable
income to utilize its net operating loss carryforwards and realize other
deferred tax assets. The uncertainty of recent economic conditions, including
the escalating cost of chemical feedstocks, in part due to increases in crude
oil prices and their volatility, combined with the Company's limited near term
ability to timely recover material cost increases from its customers, have
adversely impacted the Company's forecast of future U.S. taxable income.


12



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

8. INCOME TAXES (continued)

The provision for income taxes in the quarter and three quarters ended
September 26, 2004 includes $111.9 million related to the establishment of the
valuation allowance. The remaining $16.7 million of the valuation allowance,
which relates to the Company's minimum pension liability, has been charged to
accumulated other comprehensive loss on the accompanying condensed consolidated
balance sheet as of September 26, 2004.

The effective income tax rate was 22.8% for the three quarters ended
September 28, 2003 and was based on the forecasted 2003 annual rate applied to
the year-to-date loss before taxes. The effective tax benefit rate for the
quarter and three quarters ended September 28, 2003, included a $3.1 million
provision that reduced the effective tax benefit rate. The $3.1 million of tax
expense was related to the Foamex L.P. $240.0 Million Senior Secured Credit
Facility and the collateral provisions that pledged the stock of Foamex Canada.
This collateral pledge under the U.S. Internal Revenue Code resulted in a deemed
distribution of accumulated earnings, as defined, of Foamex Canada. Because the
Company will not be able to utilize any Canadian tax credits associated with the
deemed distribution, the full amount of the distribution was subject to U.S.
taxation and will result in a reduction in the amount of the U.S. net operating
loss carryforwards available. Without this adjustment, the effective tax benefit
rate would have been 36.1% for the three quarters ended September 28, 2003.

9. COMPREHENSIVE INCOME (LOSS)

The components of comprehensive income (loss) are listed below.



Quarters Ended Three Quarters Ended
----------------------------- ----------------------------
September 26, September 28, September 26, September 28,
2004 2003 2004 2003
------------- ------------- ------------- -------------
(thousands)

Net loss $(114,501) $(10,999) $(119,233) $(17,976)
Foreign currency translation adjustments 1,240 1,493 470 5,629
Minimum pension liability adjustments (a) (16,733) - (16,733) -
--------- -------- --------- --------
Total comprehensive income (loss) $(129,994) $ (9,506) $(135,496) $(12,347)
========= ======== ========= ========


(a) See Note 8.

10. SEGMENT RESULTS

Foam Products manufactures and markets cushioning foams for bedding,
furniture, packaging and health care applications and foam-based consumer
products, such as mattress pads and children's furniture. Carpet Cushion
Products manufactures and distributes rebond, prime, felt and rubber carpet
padding. Automotive Products supplies foam products and laminates to major tier
one suppliers and original equipment manufacturers. Technical Products
manufactures and markets reticulated foams and other specialty foams for
reservoiring, filtration, gasketing and sealing applications. The "Other" column
in the table below represents certain manufacturing operations in Mexico City,
corporate expenses not allocated to other business segments and restructuring
charges (credits).

Segment results are presented below.



Carpet
Foam Cushion Automotive Technical
Products Products Products Products Other Total
-------- -------- ---------- --------- --------- --------
(thousands)
Quarter ended September 26, 2004

Net sales $139,980 $54,830 $ 77,132 $30,970 $ 7,081 $309,993
Income (loss) from operations $ 13,986 $ 2,996 $ 3,208 $ 8,015 $(13,324) $ 14,881
Depreciation and amortization $ 2,464 $ 710 $ 760 $ 722 $ 2,181 $ 6,837




13



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

10. SEGMENT RESULTS (continued)



Carpet
Foam Cushion Automotive Technical
Products Products Products Products Other Total
-------- -------- ---------- --------- --------- --------
(thousands)

Quarter ended September 28, 2003
Net sales $137,369 $54,126 $100,590 $25,803 $ 5,654 $323,542
Income (loss) from operations $ 14,659 $ 1,772 $ 7,564 $ 6,181 $(12,538) $ 17,638
Depreciation and amortization $ 2,700 $ 791 $ 723 $ 735 $ 1,345 $ 6,294

Three quarters ended September 26, 2004
Net sales $400,464 $154,524 $267,752 $93,310 $ 21,701 $937,751
Income (loss) from operations $ 42,598 $ 7,727 $ 16,222 $25,329 $(47,091) $ 44,785
Depreciation and amortization $ 7,805 $ 2,201 $ 2,026 $ 2,113 $ 4,902 $ 19,047

Three quarters ended September 28, 2003
Net sales $378,408 $157,352 $345,275 $88,807 $ 19,488 $989,330
Income (loss) from operations $ 32,525 $ 2,776 $ 26,424 $24,907 $(38,446) $ 48,186
Depreciation and amortization $ 8,130 $ 2,392 $ 2,155 $ 2,190 $ 4,383 $ 19,250


11. COMMITMENTS AND CONTINGENCIES

Litigation

The Company is party to various 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 Company's financial position, results of
operations or cash flows. If management's assessment of the Company's liability
relating to these actions is incorrect, these actions could have a material
adverse effect on the Company's consolidated financial position, results of
operations and cash flows.

As of September 26, 2004, the Company had accrued approximately $1.7
million for litigation and other matters in addition to the environmental
matters discussed below.

Environmental and Health and Safety

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, the discharge
or emission of materials into the environment, and the remediation of
environmental contamination, and as a result, is from time to time involved in
administrative and judicial proceedings and inquiries relating to environmental
matters. As of September 26, 2004, the Company had accruals of approximately
$2.2 million for environmental matters, including approximately $1.9 million
related to remediating and monitoring soil and groundwater contamination and
approximately $0.3 million related to sites where the Company has been
designated as a Potentially Responsible Party or "PRP" and other matters.
Additional losses, if any, in excess of amounts currently accrued, cannot be
reasonably estimated at this time. If there are additional matters or if our
current estimates are incorrect, there could be a material adverse effect on the
Company's financial position, results of operations and cash flows.

On August 31, 2002, Environment Canada, the Canadian environmental
regulatory agency, finalized a rule, which requires flexible polyurethane foam
manufacturing operations to reduce methylene chloride (dichloromethane) air
emissions. The rule establishes a 50.0% reduction in methylene chloride
emissions by December 1, 2004 and 100.0% reductions by January 1, 2007. The
Company does not believe that this standard will require it to make material
expenditures for its Canadian plants.

14


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

11. COMMITMENTS AND CONTINGENCIES (continued)

The Company has reported to the appropriate state authorities that it found
soil and/or groundwater contamination in excess of state standards at certain
locations. Seven sites are currently in various stages of investigation or
remediation. Accordingly, the extent of contamination and the ultimate liability
is not known with certainty for all sites.

The Company has either upgraded or closed all underground storage tanks at
its facilities in accordance with applicable regulations.

The Comprehensive Environmental Response, Compensation and Liability Act,
or "CERCLA," and comparable state laws impose liability without fault for the
costs of cleaning up contaminated sites on certain classes of persons that
contributed to the release of hazardous substances into the environment at those
sites, for example, by generating wastes containing hazardous substances which
were disposed at such sites. The Company is currently designated as a PRP by the
EPA or by state environmental agencies or other PRPs, pursuant to CERCLA or
analogous state statutes, with respect to twelve sites. Estimates of total
cleanup costs and fractional allocations of liability are often provided by the
EPA, the state environmental agency or the committee of PRPs with respect to the
specified site. Based on these estimates (to the extent available) and on known
information, in each case and in the aggregate, the Company does not expect
additional costs, if any, to be material to liquidity, results of operations or
financial position.

The possibility exists that new environmental legislation and/or
environmental regulations may be adopted, or other environmental conditions,
including the presence of previously unknown environmental contamination, may be
found to exist or a reassessment of the potential exposure to pending
environmental matters may be necessary due to new information or future
developments, that may require expenditures not currently anticipated and that
may be material.

12. PREFERRED SHARE PURCHASE RIGHTS

On August 5, 2004, the Board of Directors of the Company declared a
dividend of one preferred share purchase right (a "Right") for each outstanding
share of common stock, par value $0.01 per share, payable on August 23, 2004 to
the stockholders of record on August 16, 2004. The Board of Directors declared
these rights to protect stockholders from coercive or otherwise unfair takeover
tactics. The Rights would not interfere with any merger or other business
combination approved by the Board of Directors. The Rights will become
exercisable only if a person or group beneficially acquires 20% or more of the
stockholder voting power of the Company or if a person or group announces a
tender offer, which, if consummated, would result in such person or group
beneficially owning 20% or more of such voting power, in either case without the
approval of the Board of Directors. The Board of Directors may, at its option,
redeem the Rights at $0.001 per Right or amend the rights plan within a certain
period of time before the rights become exercisable.

Under most circumstances involving an acquisition by a person or group of
20% or more of the stockholder voting power of the Company, and in which the
Rights become exercisable, each Right will entitle its holder (other than such
person or group), in lieu of purchasing preferred stock, to purchase Common
Stock of the Company at a 50% discount. In addition, in the event of certain
business combinations following such an acquisition, each Right will entitle its
holder to purchase the Common Stock of an acquirer of the Company at a 50%
discount.

Unless earlier redeemed, exercised or exchanged, the Rights will expire
on August 4, 2014.


15




FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES

SUMMARIZED FINANCIAL INFORMATION OF FOAMEX ASIA COMPANY LIMITED
(Amounts in Baht)
(unaudited)

Quarters Ended
--------------------------------------
September 30, September 30,
2004 2003
------------- -------------

Net sales 406,859,157 366,387,806
=========== ===========

Net income (loss) (1,460,723) 17,807,213
=========== ===========

Three Quarters Ended
--------------------------------------
September 30, September 30,
2004 2003
------------- -------------
Net sales 1,167,350,577 1,120,296,263
============= =============

Net income 7,215,712 71,128,584
============= =============

As of
--------------------------------------
September 30, December 31,
2004 2003
------------ -------------

Total assets 1,374,880,342 1,386,481,689
============= =============



16


FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES

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

Forward-Looking Statements

This document contains "forward-looking statements" within the meaning of
the Private Securities Litigation Reform Act of 1995. These forward-looking
statements are based on management's present expectations and beliefs about
future events. As with any projection or forecast, they are inherently
susceptible to uncertainty and changes in circumstances, and we are under no
obligation to, and expressly disclaim any obligation to, update or alter
forward-looking statements whether as a result of such changes, new information,
subsequent events or otherwise.

RESULTS OF OPERATIONS FOR THE QUARTER ENDED SEPTEMBER 26, 2004 COMPARED TO THE
QUARTER ENDED SEPTEMBER 28, 2003



Carpet
Foam Cushion Automotive Technical
Products Products Products Products Other Total
-------- -------- ---------- --------- --------- --------
(thousands)
Quarter ended September 26, 2004

Net sales $139,980 $54,830 $ 77,132 $30,970 $ 7,081 $309,993
Income (loss) from operations $ 13,986 $ 2,996 $ 3,208 $ 8,015 $(13,324) $ 14,881
Depreciation and amortization $ 2,464 $ 710 $ 760 $ 722 $ 2,181 $ 6,837
Income (loss) from operations
as a percentage of net sales 10.0% 5.5% 4.2% 25.9% n.m.* 4.8%

Quarter ended September 28, 2003
Net sales $137,369 $54,126 $100,590 $25,803 $ 5,654 $323,542
Income (loss) from operations $ 14,659 $ 1,772 $ 7,564 $ 6,181 $(12,538) $ 17,638
Depreciation and amortization $ 2,700 $ 791 $ 723 $ 735 $ 1,345 $ 6,294
Income (loss) from operations
as a percentage of net sales 10.7% 3.3% 7.5% 24.0% n.m.* 5.5%


* not meaningful

Income from Operations

Net sales for the quarter ended September 26, 2004 decreased 4% to $310.0
million from $323.5 million in the quarter ended September 28, 2003. The
decrease was primarily attributable to lower net sales in the Automotive
Products segment due to lower volume, including sourcing actions by major
customers, partially offset by higher net sales in the other operating segments.

The gross profit was $33.2 million, or 10.7% of net sales, in the quarter
ended September 26, 2004 compared to $37.3 million, or 11.5% of net sales, in
the 2003 period. The lower gross margin was primarily due to higher chemical and
manufacturing costs and a charge of approximately $1.7 million for the write off
of certain manufacturing assets. We anticipate that the gross margin will
decline in the fourth quarter of 2004 and will be lower on a year over year
basis for the next several quarters primarily due to increases in the cost of
raw materials and our inability to fully recover these costs through price
increases in the near term.

Income from operations for the quarter ended September 26, 2004 was $14.9
million, or 4.8% of net sales, which represented a 16% decrease from the $17.6
million, or 5.5% of net sales, reported in the 2003 period. The lower gross
profit margin, described above, was partially offset by lower selling, general
and administrative expenses which decreased $1.2 million, or 6%, primarily due
to lower corporate expenses and employee costs related to the closing of our New
York office, and bad debt recoveries, partially offset by higher professional
fees primarily for information technology and the cost of our efforts under
Section 404 of the Sarbanes-Oxley Act.



17


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

Foam Products

Foam Products net sales for the quarter ended September 26, 2004 increased
2% to $140.0 million from $137.4 million in the 2003 period primarily due to
higher volumes of value-added products. Income from operations decreased 5% to
$14.0 million in the quarter ended September 26, 2004 from $14.7 million in the
2003 period principally due to higher raw material costs. Income from operations
was 10.0% of net sales in 2004 and 10.7% of net sales in 2003.

Carpet Cushion Products

Carpet Cushion Products net sales for the quarter ended September 26, 2004
increased 1% to $54.8 million from $54.1 million in the 2003 period. Income from
operations increased 69% to $3.0 million in the quarter ended September 26, 2004
from $1.8 million in the 2003 period primarily as a result of lower operating
costs partially offset by lower average selling prices. Income from operations
represented 5.5% of net sales in 2004 and 3.3% of net sales in 2003.

Automotive Products

Automotive Products net sales for the quarter ended September 26, 2004
decreased 23% to $77.1 million from $100.6 million in the 2003 period primarily
as a result of lower volumes from sourcing actions by major customers. We
anticipate this trend of lower volume in this segment will continue with total
2004 net sales expected to be approximately $350.0 million compared to $447.1
million in 2003. Income from operations decreased 58% to $3.2 million compared
to $7.6 million in the 2003 period primarily due to the decline in sales volume
and lower average selling prices due to changes in sales mix. Income from
operations represented 4.2% of net sales in 2004 and 7.5% of net sales in 2003.

Technical Products

Technical Products net sales for the quarter ended September 26, 2004
increased 20% to $31.0 million from $25.8 million in the 2003 period, primarily
as a result of increases in unit volume and improved mix and pricing. Income
from operations increased 30% to $8.0 million in the 2004 period compared to
$6.2 million in the 2003 period primarily due to higher volumes and improved mix
and pricing. Income from operations represented 25.9% of net sales in 2004 and
24.0% of net sales in 2003.

Other

Other primarily consists of certain manufacturing operations in Mexico
City, corporate expenses not allocated to business segments and restructuring
charges (credits). The net sales associated with this segment resulted from the
Company's Mexico City operations. The loss from operations was $13.3 million in
the quarter ended September 26, 2004 and $12.5 million in the quarter ended
September 28, 2003 and primarily reflects corporate expenses not allocated to
operating segments.

During the quarter ended September 26, 2004, we recorded restructuring
charges of $0.1 million. During the quarter ended September 28, 2003, we
recorded restructuring charges of $0.3 million.

Interest and Debt Issuance Expense

Interest and debt issuance expense was $18.7 million in the quarter ended
September 26, 2004, which represented a 41% decrease from the 2003 period
expense of $31.6 million. The 2003 period included a write off of debt issuance
costs of $12.9 million associated with the refinancing of our credit facilities.


18


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

Other Income (Expense), Net

Other expense, net was $0.5 million for the quarter ended September 26,
2004 compared to $1.0 million for the quarter ended September 28, 2003. The 2004
period includes foreign currency transaction losses related to operations in
Mexico and Canada of $0.3 million compared to $0.6 million in 2003.

Provision (Benefit) for Income Taxes

During the quarter ended September 26, 2004, we established a valuation
allowance of $128.6 million for our U.S. deferred tax assets. As a result of our
evaluation of the realizability of our deferred tax assets conducted in
accordance with Statement of Financial Accounting Standards No. 109, "Accounting
for Income Taxes" ("SFAS No. 109"), we have determined that it is not likely
that we will be able to generate sufficient amounts of future U.S. taxable
income to utilize our net operating loss carryforwards and realize other
deferred tax assets. The uncertainty of recent economic conditions, including
the escalating cost of chemical feedstocks, in part due to increases in crude
oil prices and their volatility, combined with our limited near term ability to
timely recover material cost increases from our customers, have adversely
impacted our forecast of future U.S. taxable income.

The provision for income taxes for the quarter ended September 26, 2004
includes $111.9 million related to the establishment of the valuation allowance.
The remaining $16.7 million of the valuation allowance, which relates to our
minimum pension liability, has been charged to accumulated other comprehensive
loss on the accompanying condensed consolidated balance sheet as of September
26, 2004.

In accordance with SFAS No. 109, we will continue to test the realization
of our U.S. net operating loss carryforwards and other deferred tax assets. Our
assessment will include an analysis of both positive and negative objective and
subjective evidence such as our recent performance, market conditions and prices
of our major chemical raw materials and the levels of our future profitability.
If, as a result of this assessment, there is sufficient positive evidence such
that it is more likely than not that we will realize the benefit of our deferred
tax assets we may reduce a portion or all of our valuation allowance in future
periods.

RESULTS OF OPERATIONS FOR THE THREE QUARTERS ENDED SEPTEMBER 26, 2004 COMPARED
TO THE THREE QUARTERS ENDED SEPTEMBER 28, 2003



Carpet
Foam Cushion Automotive Technical
Products Products Products Products Other Total
-------- -------- ---------- --------- --------- --------
(thousands)
Three Quarters ended September 26, 2004

Net sales $400,464 $154,524 $267,752 $93,310 $ 21,701 $937,751
Income (loss) from operations $ 42,598 $ 7,727 $ 16,222 $25,329 $(47,091) $ 44,785
Depreciation and amortization $ 7,805 $ 2,201 $ 2,026 $ 2,113 $ 4,902 $ 19,047
Income (loss) from operations
as a percentage of net sales 10.6% 5.0% 6.1% 27.1% n.m.* 4.8%

Three Quarters ended September 28, 2003
Net sales $378,408 $157,352 $345,275 $88,807 $ 19,488 $989,330
Income (loss) from operations $ 32,525 $ 2,776 $ 26,424 $24,907 $(38,446) $ 48,186
Depreciation and amortization $ 8,130 $ 2,392 $ 2,155 $ 2,190 $ 4,383 $ 19,250
Income (loss) from operations
as a percentage of net sales 8.6% 1.8% 7.7% 28.0% n.m.* 4.9%


* not meaningful

19


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

Income from Operations

Net sales for the three quarters ended September 26, 2004 decreased 5% to
$937.8 million from $989.3 million in the three quarters ended September 28,
2003. The decrease was primarily attributable to lower net sales in the
Automotive Products segment due to lower volume, including sourcing actions by
major customers, partially offset by higher net sales in the Foam Products and
Technical Products segments.

The gross profit was $113.1 million, or 12.1% of net sales, in the three
quarters ended September 26, 2004 compared to $106.6 million, or 10.8% of net
sales, in the 2003 period. Gross profit margin has improved primarily due to
profit improvements as a result of better product mix in Foam Products and lower
costs in Carpet Cushion Products, partially offset by lower volume in the
Automotive Products segment.

Income from operations for the three quarters ended September 26, 2004 was
$44.8 million, or 4.8% of net sales, which represented a 7% decrease from the
$48.2 million, or 4.9% of net sales, reported during the 2003 period. The
improved gross profit margin, described above, was offset by higher selling,
general and administrative expenses which increased $6.4 million, or 11%,
principally due to a $3.0 million charge to bad debt expense due to a customer
bankruptcy, net of settlements of $0.7 million, litigation related costs and
higher professional fees primarily for information technology and the cost of
our efforts under Section 404 of the Sarbanes-Oxley Act, partially offset by
lower corporate expenses and employee costs as a result of the closing of our
New York office. Results include net restructuring charges of $2.3 million in
2004 and net restructuring credits of $1.2 million in 2003. Restructuring items
are discussed under "Other" below.

Foam Products

Foam Products net sales for the three quarters ended September 26, 2004
increased 6% to $400.5 million from $378.4 million in the 2003 period primarily
due to higher volumes of value-added products. Income from operations increased
31% to $42.6 million in the three quarters ended September 26, 2004 from $32.5
million in the 2003 period principally as a result of improved volume mix.
Income from operations was 10.6% of net sales in 2004 and 8.6% of net sales in
2003.

Carpet Cushion Products

Carpet Cushion Products net sales for the three quarters ended September
26, 2004 decreased 2% to $154.5 million from $157.4 million in the 2003 period
principally due to volume declines and lower average selling prices. Income from
operations was $7.7 million in the three quarters ended September 26, 2004
compared to $2.8 million in the 2003 period with the increase due primarily to
lower material and operating costs partly offset by lower average selling
prices. Income from operations was 5.0% of net sales in 2004 and 1.8% of net
sales in 2003.

Automotive Products

Automotive Products net sales for the three quarters ended September 26,
2004 decreased 22% to $267.8 million from $345.3 million in the 2003 period
principally as a result of lower volumes from sourcing actions by major
customers. Income from operations decreased 39% to $16.2 million compared to
$26.4 million in the 2003 period primarily due to lower sales volume. Income
from operations was 6.1% of net sales in 2004 and 7.7% of net sales in 2003.

Technical Products

Technical Products net sales for the three quarters ended September 26,
2004 increased 5% to $93.3 million from $88.8 million in the 2003 period
primarily due to higher unit volume and improved mix. Income from operations
increased 2% to $25.3 million in the 2004 period compared to $24.9 million in
the 2003 period primarily due to product mix improvements. Income from
operations was 27.1% of net sales in 2004 and 28.0% of net sales in 2003.


20



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

Other

Other primarily consists of certain manufacturing operations in Mexico
City, corporate expenses not allocated to business segments and restructuring
charges (credits). The increase in net sales associated with this segment
resulted from our Mexico City operations. The loss from operations was $47.1
million in the three quarters ended September 26, 2004 and $38.4 million in the
three quarters ended September 28, 2003 and reflects generally higher corporate
expenses in 2004 and includes restructuring items discussed below.

During the three quarters ended September 26, 2004, we recorded
restructuring charges of $2.3 million primarily related to lease costs and asset
write offs in connection with the closing of the New York office and the
realignment of automotive operations. During the three quarters ended September
28, 2003, we recorded restructuring credits of $1.2 million primarily from the
reversal of prior restructuring charges no longer required.

Interest and Debt Issuance Expense

Interest and debt issuance expense was $55.9 million in the three quarters
ended September 26, 2004, which represented a 20% decrease from the 2003 period
expense of $70.0 million. The decrease is primarily due to lower amortization of
debt issuance costs, which included a write off of $12.9 million in the 2003
period associated with the refinancing of our credit facilities.

Other Income (Expense), Net

Other expense, net was $0.3 million for the three quarters ended September
26, 2004 compared to other expense, net of $2.8 million for the three quarters
ended September 28, 2003. The 2004 period includes foreign currency transaction
losses related to operations in Mexico and Canada of $0.7 million compared to
$2.3 million in 2003. Also included in 2004 were gains of $1.0 million on asset
disposals.

Provision (Benefit) for Income Taxes

During the three quarters ended September 26, 2004, we established a
valuation allowance of $128.6 million for our U.S. deferred tax assets. As a
result of our evaluation of the realizability of our deferred tax assets
conducted in accordance with SFAS No. 109, we have determined that it is not
likely that we will be able to generate sufficient amounts of future U.S.
taxable income to utilize our net operating loss carryforwards and realize other
deferred tax assets. The uncertainty of recent economic conditions, including
the escalating cost of chemical feedstocks, in part due to increases in crude
oil prices and their volatility combined with our limited near term ability to
timely recover material cost increases from our customers, have adversely
impacted our forecast of future U.S. taxable income.

The provision for income taxes in the three quarters ended September 26,
2004 includes $111.9 million related to the establishment of the valuation
allowance. The remaining $16.7 million of the valuation allowance, which relates
to our minimum pension liability, has been charged to accumulated other
comprehensive loss on the accompanying condensed consolidated balance sheet as
of September 26, 2004.

In accordance with SFAS No. 109, we will continue to test the realization
of our U.S. net operating loss carryforwards and other deferred tax assets. Our
assessment will include an analysis of both positive and negative objective and
subjective evidence such as our recent performance, market conditions and prices
of our major chemical raw materials and the levels of our future profitability.
If, as a result of this assessment, there is sufficient positive evidence such
that it is more likely than not that we will realize the benefit of our deferred
tax assets we may reduce a portion or all of our valuation allowance in future
periods.

The effective income tax rate was 22.8% for the three quarters ended
September 28, 2003 and was based on the forecasted 2003 annual rate applied to
the year-to-date loss before taxes. The effective tax benefit rate for the
quarter and three quarters ended September 28, 2003, included a $3.1 million
provision that reduced the effective tax benefit rate. The $3.1 million of tax
expense was related to the Foamex L.P. $240.0 Million Senior Secured Credit

21


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

Facility and the collateral provisions that pledged the stock of Foamex Canada.
This collateral pledge under the U.S. Internal Revenue Code resulted in a deemed
distribution of accumulated earnings, as defined, of Foamex Canada. Because the
Company will not be able to utilize any Canadian tax credits associated with the
deemed distribution, the full amount of the distribution was subject to U.S.
taxation and will result in a reduction in the amount of the U.S. net operating
loss carryforwards available.

Liquidity and Capital Resources

Our operations are conducted through our wholly owned subsidiary, Foamex
L.P. Our liquidity requirements consist primarily of the operating cash
requirements of Foamex L.P.

Foamex L.P.'s liquidity requirements consist principally of the need to
fund accounts receivable, inventory and accounts payable, scheduled payments of
principal and interest on outstanding indebtedness, capital expenditures and
software development costs, and employee and non-employee benefits. Periodic
borrowings under Foamex L.P.'s revolving credit facility ($50.0 million
available at September 26, 2004) and cash flows from operating activities are
the principal sources of cash needed to meet our liquidity requirements for the
next twelve months. Scheduled principal payments on Foamex L.P.'s debt become
more significant in the second half of 2005 when the $51.6 million of 13 1/2%
Senior Subordinated Notes mature (see Note 6 to the condensed consolidated
financial statements).

Cash and cash equivalents were $5.9 million at September 26, 2004 compared
to $6.6 million at December 28, 2003. Working capital at September 26, 2004 was
a negative $38.3 million and the current ratio was 0.89 to 1 compared to working
capital at December 28, 2003 of $31.1 million and a current ratio of 1.11 to 1.
The decline in working capital is primarily due to the reclassification of the
$52.4 million of 13 1/2% Senior Subordinated Notes due August 15, 2005 as they
mature in less than one year and the valuation allowance on the current portion
of deferred tax assets.

Total long-term debt and revolving credit borrowings at September 26, 2004
were $738.8 million, down $6.8 million from December 28, 2003. As of September
26, 2004, there were $98.9 million of revolving credit borrowings under the
$240.0 Million Senior Secured Credit Facility with $50.0 million available for
borrowings and $23.5 million of letters of credit outstanding. Revolving credit
borrowings at September 26, 2004 primarily reflect working capital requirements.

The $240.0 Million Senior Secured Credit Facility consists of a revolving
credit facility with a maximum availability of $190.0 million and an initial
term loan of $50.0 million. The revolving credit facility includes a $50.0
million sublimit for letters of credit and availability is limited to eligible
amounts, as defined, of accounts receivable and inventory. Borrowings under the
term loan are limited to eligible amounts, as defined, of equipment and real
estate. Substantially all the assets of Foamex L.P. and its domestic
subsidiaries and Foamex Canada are pledged as collateral for the related
borrowings. Borrowings under the revolving credit facility and the term loan
bear interest at floating rates based upon and including a margin over either
LIBOR or a Base Rate, as defined. At September 26, 2004, the weighted average
interest rates were 5.45% and 5.54% for the revolving loan and the term loan,
respectively. The margin for borrowings under the revolving credit facility and
term loan increased by 0.50% as of September 1, 2004 and will decrease by 0.25%
as of December 1, 2004. The term loan requires quarterly installment payments of
approximately $1.8 million. All borrowings under the $240.0 Million Senior
Secured Credit Facility will mature on April 30, 2007.

The $80.0 million Secured Term Loan was originally scheduled to mature on
April 30, 2007. An Amendment executed on November 3, 2004 (see below) extends
the maturity of the Secured Term Loan to April 1, 2009. Borrowings under this
facility bear interest at a rate that is 9.25% plus the greater of the Reference
Rate, as defined, or 4.25%. The minimum rate is 13.50% and the rate in effect at
September 26, 2004 was 14.00%. In addition, Foamex L.P. is subject to a 1.00%
facility fee on the initial $80.0 million of this facility which is payable
annually on the anniversary date. Borrowings under the Secured Term Loan are
collateralized by the same collateral as the
22


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

$240.0 Million Senior Secured Credit Facility. An intercreditor agreement
governs the distribution of collateral among the lenders under the $240.0
Million Senior Secured Credit Facility and the Secured Term Loan.

Under the $240.0 Million Senior Secured Credit Facility and the Secured
Term Loan, Foamex L.P. is subject to a minimum fixed charge coverage ratio, as
defined, of 1.00. For the four quarters ended September 26, 2004, Foamex L.P.'s
fixed charge coverage ratio was 1.06, which translates into $5.2 million of
excess coverage. Amendments to the $240.0 Million Senior Secured Credit Facility
and Secured Term Loan executed on November 3, 2004 allowed Foamex L.P. to
exclude certain charges aggregating approximately $3.7 million and approximately
$1.0 million in the first and second quarters of 2004, respectively, from the
computation of the fixed charge coverage ratio. If we are not able to maintain
or improve our operating results and manage our fixed charges, we may not be
able to meet our required fixed charge coverage ratio. If we are not able to
meet the fixed charge coverage ratio and we are not able to obtain waivers or
further amendments under the $240.0 Million Senior Secured Credit Facility and
the Secured Term Loan, there would be a material adverse impact on our financial
condition. Foamex L.P. is also subject to a maximum annual capital expenditure
amount which is $36.0 million for the year ending January 2, 2005.

Our 13 1/2% Senior Subordinated Notes with a face value of $51.6 million
are due on August 15, 2005. We may, from time to time, directly or indirectly
make purchases of these notes or our other public debt in the open market or in
private transactions.

On November 3, 2004, Foamex L.P. entered into financing agreements with the
existing lenders under the $240.0 Million Senior Secured Credit Facility and the
Secured Term Loan to provide up to $54.0 million of new financing, the proceeds
of which could be used only to repurchase prior to or repay the 13 1/2% Senior
Subordinated Notes at maturity and certain fees related to the new financing.
The lenders under the $240.0 Million Senior Secured Credit Facility have agreed
to lend up to $15.0 million under a new junior term loan with a floating
interest rate based upon either LIBOR, as defined, reset monthly plus 6.00% or a
Base Rate, as defined, plus 4.00% with a maturity date of April 30, 2007. The
lenders under the Secured Term Loan would lend up to an additional $39.0 million
with interest rates identical to the rates under the existing Secured Term Loan.
The Secured Term Loan maturity date was also extended to April 1, 2009. The new
financing commitment under the Secured Term Loan requires the payment of an
unused commitment fee at the rate of 1.5% per annum. In addition, in conjunction
with the agreements, it is estimated Foamex L.P. will incur closing fees and
expenses aggregating approximately $2.0 million. The amendments permit Foamex
L.P. to reduce the financing commitments by any cash proceeds, as defined in the
amendments, generated from certain sources.

Effective May 1, 2002, Foamex L.P. completed a series of interest rate swap
transactions with notional amounts aggregating $300.0 million. Foamex L.P.
designated, documented and accounted for these interest rate swaps as fair value
hedges of its 10 3/4% Senior Secured Notes due April 1, 2009. The risk being
hedged in these transactions was the change in fair value of the 10 3/4% Senior
Secured Notes based on changes in the benchmark interest rate, LIBOR. The effect
of these interest rate swap transactions was to convert the fixed interest rate
on the 10 3/4% Senior Secured Notes to floating rates reset twice per year to
correspond with the interest payment dates for the 10 3/4% Senior Secured Notes.
On September 18, 2002, Foamex L.P. unwound the interest rate swap transactions
in exchange for net cash proceeds of $18.4 million, including $3.6 million
realized through lower effective interest rates while the swap transactions were
in effect. The unwinding resulted in a deferred credit of $14.8 million, which
is being amortized over the term of the 10 3/4% Senior Secured Notes, using the
effective interest rate method.

We anticipate contributing a total of $9.3 million to our pension plans in
2004 and have contributed $9.0 million for the three quarters ended September
26, 2004.

Cash Flow from Operating Activities

Cash provided by operating activities in the three quarters ended September
26, 2004 was $10.0 million compared to cash provided of $25.8 million in the
three quarters ended September 28, 2003. Accounts receivable increased $11.7
million before changes in allowances while other assets increased $6.9 million.
The increase in accounts receivable is primarily due to higher net sales in the
last two months of the current quarter when compared


23


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

to the last two months of
2003. Other assets increased primarily as a result of cash collateral deposits
under our insurance programs. Accounts payable increased $9.6 million as a
result of the timing of payments to vendors while accrued interest increased
$9.3 million. We made an interest payment of $16.1 million on our 10 3/4% Senior
Secured Notes on October 1, 2004.

Cash Flow from Investing Activities

Investing activities used $4.3 million of cash for the three quarters ended
September 26, 2004. Cash requirements included capital expenditures of $4.2
million and capitalized software development costs of $2.4 million. These uses
were partially offset by proceeds from asset disposals of $2.2 million. In the
three quarters ended September 28, 2003, cash used for investing activities was
$6.3 million, which consisted of capital expenditures of $4.7 million and
capitalized software development costs of $2.7 million, partially offset by
proceedsfrom asset disposals of $1.1 million. The estimated capital expenditures
and software development costs for the full year 2004 are expected to be
approximately $6.0 million and approximately $4.0 million, respectively.

Cash Flow from Financing Activities

Cash used for financing activities was $6.4 million for the three quarters
ended September 26, 2004 and consisted principally of scheduled payments of the
term loan under the $240.0 Million Senior Secured Credit Facility and the net
proceeds from the asset sale used to make an additional payment on the Term Loan
as required under the facility partially offset by $2.8 million of revolving
credit borrowings. In addition, cash overdrafts decreased by $1.9 million. Cash
used for financing activities in 2003 was $19.0 million consisting primarily of
$11.7 million for debt issuance costs and a $6.8 million reduction in cash
overdrafts with repayments of long-term debt offset by new long-term debt and
revolver borrowings.

Environmental Matters

We are subject to extensive and changing environmental laws and
regulations. Expenditures to date in connection with our compliance with such
laws and regulations did not have a material adverse effect on our operations,
financial position, capital expenditures or competitive position. The amount of
liabilities recorded in connection with environmental matters as of September
26, 2004 was $2.2 million. Although it is possible that new information or
future developments could require us to reassess our potential exposure to all
pending environmental matters, including those described in Note 11 to our
condensed consolidated financial statements, we believe that, based upon all
currently available information, the resolution of all such pending
environmental matters will not have a material adverse effect on our operations,
financial position, capital expenditures or competitive position.

Market Risk

The Company has debt securities with variable interest rates subject to
market risk for changes in interest rates. On September 26, 2004, indebtedness
with variable interest rates aggregated $226.8 million. On an annualized basis,
if the interest rates on these debt instruments increased by 1.0%, interest
expense would increase by approximately $2.3 million.

The two principal chemicals used in the manufacturing of flexible
polyurethane foam are toluene diisocyanate, or "TDI" and polyol. The prices of
TDI and polyol are influenced by demand, manufacturing capacity and oil and
natural gas prices. We attempt to offset raw material price increases through
selling price increases and manufacturing process efficiencies.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

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

24


FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES

ITEM 4. CONTROLS AND PROCEDURES.

Our management, with the participation of the Chief Executive Officer and
Chief Financial Officer, evaluated the effectiveness of our disclosure controls
and procedures as of the end of the period covered by this report. Based on that
evaluation, the Chief Executive Officer and Chief Financial Officer concluded
that our disclosure controls and procedures as of the end of the period covered
by this report are functioning effectively to provide reasonable assurance that
the information required to be disclosed by us in reports filed under the
Securities Exchange Act of 1934 is recorded, processed, summarized and reported
within the time periods specified in the SEC's rules and forms. A controls
system, no matter how well designed and operated, cannot provide absolute
assurance that the objectives of the controls system are met, and no evaluation
of controls can provide absolute assurance that all control issues and instances
of fraud, if any, within a company have been detected.

On April 2, 2004, the Company filed a current report on Form 8-K, which
disclosed that the Company's former independent public accountants had
communicated certain matters to the Company involving internal controls that
they considered, as of December 28, 2003, to be reportable conditions under
standards established by the American Institute of Certified Public Accountants.
A reportable condition is a matter coming to the auditor's attention that, in
its judgment, represents significant deficiencies in the design or operation of
the internal control, which could adversely affect the organization's ability to
record, process, summarize, and report financial data consistent with the
assertions of management in the financial statements. These reportable
conditions concerned matters relating to: (1) the integration of the Company's
information technology systems; (2) the design and operation of access and
security controls of the Company's information technology systems; (3) inventory
procedures, processes and systems, including both performance and review and (4)
the preparation of the Company's quarterly financial reports.

Management, with Audit Committee oversight, is in the process of promptly
remediating the reportable conditions with effective interim solutions. In
addition, the Company continues to install a new enterprise-wide information
technology system. Several modules of the system have been installed during 2003
and 2004. During the third quarter of 2004 the Company implemented the Accounts
Receivable Module and implemented the Sales Order and Distribution and
Manufacturing Modules at several of its manufacturing facilities. The Company is
continuing this implementation effort and expects to substantially complete the
implementation at its facilities during 2006. The Company believes it has
addressed and remediated the information technology security matters that were
identified as a reportable condition and continues to assess IT security related
matters. The Company implemented improved inventory procedures and processes at
each of its facilities and continues to take appropriate actions to ensure their
effectiveness. The Company continues to perform monthly physical counts and
reconciliations of inventory according to documented policies and procedures at
each of its plants and will continue to do so until perpetual inventory records
are available as manufacturing modules of the enterprise-wide information
technology system are implemented at its facilities. The Company has
strengthened and continues to address and monitor the controls over the
preparation of its quarterly financial reports including more extensive and
stringent analytical review procedures applied to account reconciliations,
analyses and results. Additionally, updates to certain inventory policies and
procedures and a new policy on the identification and disposition of potentially
idle assets have been implemented.

The Company does not consider the reportable conditions, either
individually or in the aggregate, to be a material weakness as that term was
defined under standards established by the American Institute of Certified
Public Accountants or as currently defined by the Public Company Accounting
Oversight Board under its Auditing Standard No. 2. In making its evaluation of
the effectiveness of disclosure controls and procedures described above,
management considered the existence of the reportable conditions.

Beginning with the Company's Form 10-K for the fiscal year ending January
2, 2005, the Company will be required, pursuant to Section 404 of the
Sarbanes-Oxley Act of 2002 and SEC regulations, to disclose the conclusions of
its principal executive and principal financial officers regarding the
effectiveness of the Company's internal control over financial reporting as of
January 2, 2005 (the end of its fiscal year), including a statement as to
whether or not internal control over financial reporting is effective.
Management may not conclude that the registrant's internal control over
financial reporting is effective if a material weakness exists in the
registrant's internal control over financial reporting. The report will also
contain the independent auditors' attestation report on management's assessment
of internal control over financial reporting.


25



The Company is in the process of documenting and testing its internal
control procedures in preparation for its first management assessment of
internal control over financial reporting. As part of the process, the Company
has identified a number of deficiencies, related to both the design and
operation of its controls, several of which are considered to be significant
deficiencies as defined under PCAOB Auditing Standard No. 2. The Company has
remediated many of the identified deficiencies and is in the process of testing
the effectiveness of the controls that have been enhanced to address these
deficiencies. Although the Company is working diligently in preparation for its
first management's report on internal control over financial reporting, it may
not be able to remediate all deficiencies currently identified or yet to be
identified by the end of its current fiscal year. In addition, if the Company
fails to complete the management assessment process or to maintain the
effectiveness of its internal controls, whether due to one or more material
weaknesses or otherwise, the Company's ability to report financial results on a
timely basis, and the Company's ability to present financial statements that
fairly present in all material respects its financial condition and results of
operations, could be materially adversely affected.

Other than as described above, no change in the Company's internal control
over financial reporting occurred during the most recent fiscal quarter that has
materially affected, or is reasonably likely to materially affect, the Company's
internal control over financial reporting.


26




FOAMEX INTERNATIONAL INC. AND SUBSIDIARIES

Part II - Other Information.

Item 1. Legal Proceedings.

Reference is made to the description of the legal proceedings
contained in the Company's Annual Report on Form 10-K for the year
ended December 28, 2003. The information from Note 11 to the condensed
consolidated financial statements is incorporated herein by reference.

Item 6. Exhibits.

(a) Exhibits

4.15.5 Amendment No. 3 to Credit Agreement, dated as of November 3,
2004, among Foamex L.P., as Borrower, the affiliates of
Borrower party thereto, the lenders party thereto, and Bank
of America, N.A. as Administrative Agent.

4.16.5 Amendment No. 3 to Credit Agreement, dated as of November 3,
2004, among Foamex L.P., as Borrower, the affiliates of
Borrower party thereto, the lenders party thereto, and Silver
Point Finance, LLC as Administrative Agent.

31.1 Certification of Chief Executive Officer pursuant to Section
302 of the Sarbanes-Oxley Act of 2002.

31.2 Certification of Chief Financial Officer pursuant to Section
302 of the Sarbanes-Oxley Act of 2002.

32.1 Certification of Chief Executive Officer pursuant to Section
906 of the Sarbanes-Oxley Act of 2002.

32.2 Certification of Chief Financial Officer pursuant to Section
906 of the Sarbanes-Oxley Act of 2002.



27





SIGNATURES


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


FOAMEX INTERNATIONAL INC.

Date: November 05, 2004 By: /s/ K. Douglas Ralph
-----------------------------------
K. Douglas Ralph
Executive Vice President and Chief
Financial Officer
(Duly Authorized Officer)


Date: November 05, 2004 By: /s/ Bruno Fontanot
-----------------------------------
Bruno Fontanot
Senior Vice President - Finance
and Chief Accounting Officer



28