##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-Q



---

(Mark One)

|x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------

FOR THE QUARTERLY PERIOD ENDED JULY 1, 2007



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

FOR THE TRANSITION PERIOD FROM  TO

Commission File Number 333-122829



---

Propex Inc.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                                          |  |                                        
|-------------------------------------------------------------- |  | -------------------------------------------------------- |  | ---------------------------------------
|Delaware                                                       |  | 2221                                                     |  | 36-2692811                             
|(State or Other Jurisdiction of Incorporation or Organization) |  | (Primary Standard Industrial Classification Code Number) |  | (I.R.S. Employer Identification Number)

6025 Lee Highway, Suite 425, Chattanooga, Tennessee 37421

(Address of Principal Executive Offices)

(423) 855-1466

(Registrants Telephone Number, Including Area Code)



---

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 ̈No  x

Indicate by check mark whether the registrant is a
large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer ̈Accelerated filer ̈Non-accelerated filer  x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act).    Yes ̈No  x

The Registrant is a wholly owned subsidiary of Propex Holdings Inc., and there is no public market for the Registrants common stock.

Number of shares of common stock outstanding at August 3, 2007: 10 shares.



---



---

##### Table of Contents

Propex Inc.

Table of Contents to Form 10-Q

For the Quarter Ended July 1, 2007



|                                          |  |                                                                                       |  |   
|----------------------------------------- |  | ------------------------------------------------------------------------------------- |  | --
|                                          |  | PART I                                                                                |  |   
|                                          | 
|FINANCIAL INFORMATION                     |  |                                                                                      
|                                          |  |                                                                                      
|Item 1.                                   |  | Condensed Consolidated Financial Statements (unaudited)                               |  | 3 
|                                          |  | Condensed Consolidated Balance Sheets                                                 |  | 3 
|                                          |  | Condensed Consolidated Statements of Operations                                       |  | 4 
|                                          |  | Condensed Consolidated Statements of Cash Flows                                       |  | 5 
|                                          |  | Notes to the Condensed Consolidated Financial Statements                              |  | 6 
|Item 2.                                   |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 35
|Item 3.                                   |  | Quantitative and Qualitative Disclosures Regarding Market Risk                        |  | 47
|Item 4.                                   |  | Controls and Procedures                                                               |  | 49
|Note regarding forward-looking statements |  | 49                                                                                   
|                                          |  |                                                                                      
|                                          |  | PART II                                                                               |  |   
|                                          | 
|OTHER INFORMATION                         |  |                                                                                      
|                                          |  |                                                                                      
|Item 1.                                   |  | Legal Proceedings                                                                     |  | 51
|Item 1A.                                  |  | Risk Factors                                                                          |  | 51
|Item 2.                                   |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 51
|Item 3.                                   |  | Defaults Upon Senior Securities                                                       |  | 51
|Item 4.                                   |  | Submission of Matters to a Vote of Security Holders                                   |  | 51
|Item 5.                                   |  | Other Information                                                                     |  | 51
|Item 6.                                   |  | Exhibits                                                                              |  | 52
|                                          | 
|SIGNATURES                                |  | 53                                                                                   



2



---

##### Table of Contents

PART I



|ITEM 1. | CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|------- | -------------------------------------------

Propex Inc.

Condensed Consolidated Balance Sheets

(In Millions)



|                                                                           |  |              |       |                  |   |      
|-------------------------------------------------------------------------- |  | ------------ | ----- | ---------------- | - | -----
|                                                                           |  | July 1, 2007 |       | December 31,2006
|                                                                           |  | (Unaudited)  |       |                 
|Assets:                                                                    |  |              |       |                  |   |      
|Current assets:                                                            |  |              |       |                  |   |      
|Cash and cash equivalents                                                  |  | $            | 27.5  |                  | $ | 56.9 
|Restricted cash                                                            |  |              | 0.9   |                  |   | 0.9  
|Accounts receivable, net                                                   |  |              | 120.6 |                  |   | 86.4 
|Inventories, net (Note 3)                                                  |  |              | 113.3 |                  |   | 102.5
|Deferred income taxes                                                      |  |              | 9.6   |                  |   | 9.6  
|Prepaid expenses and other current assets                                  |  |              | 9.8   |                  |   | 8.2  
|Assets held for sale                                                       |  |              | 12.6  |                  |   | 12.6 
|                                                                           |  |              |       |                  |   |      
|Total current assets                                                       |  |              | 294.3 |                  |   | 277.1
|                                                                           |  |             
|Other assets:                                                              |  |              |       |                  |   |      
|Goodwill (Note 4)                                                          |  |              | 37.1  |                  |   | 37.1 
|Intangible assets, net (Note 4)                                            |  |              | 30.0  |                  |   | 34.5 
|Deferred income taxes                                                      |  |              | 13.6  |                  |   | 6.2  
|Other assets                                                               |  |              | 14.6  |                  |   | 15.4 
|                                                                           |  |              |       |                  |   |      
|                                                                           |  |              | 95.3  |                  |   | 93.2 
|Property, plant and equipment, net                                         |  |              | 234.0 |                  |   | 240.0
|                                                                           |  |              |       |                  |   |      
|Total assets                                                               |  | $            | 623.6 |                  | $ | 610.3
|                                                                           |  |              |       |                  |   |      
|                                                                           |  |             
|Liabilities and stockholders equity:                                      |  |              |       |                  |   |      
|Current liabilities:                                                       |  |              |       |                  |   |      
|Accounts payable                                                           |  | $            | 56.4  |                  | $ | 25.2 
|Accrued liabilities                                                        |  |              | 27.0  |                  |   | 21.0 
|Current portion of debt and accrued interest                               |  |              | 15.1  |                  |   | 37.0 
|Restructuring and other similar costs (Note 5)                             |  |              | 1.5   |                  |   | 2.1  
|Other current liabilities                                                  |  |              | 1.4   |                  |   | 2.6  
|                                                                           |  |              |       |                  |   |      
|Total current liabilities                                                  |  |              | 101.4 |                  |   | 87.9 
|                                                                           |  |             
|Debt, less current portion (Note 10)                                       |  |              | 352.1 |                  |   | 357.8
|Deferred income taxes                                                      |  |              | 3.3   |                  |   | 2.5  
|Accrued pension and other postretirement benefit liabilities (Notes 7 & 8) |  |              | 48.9  |                  |   | 49.8 
|Other non-current liabilities                                              |  |              | 3.5   |                  |   | 1.1  
|                                                                           |  |              |       |                  |   |      
|                                                                           |  |              | 407.8 |                  |   | 411.2
|Total stockholders equity                                                 |  |              | 114.4 |                  |   | 111.2
|                                                                           |  |              |       |                  |   |      
|Total liabilities and stockholders equity                                 |  | $            | 623.6 |                  | $ | 610.3
|                                                                           |  |              |       |                  |   |      

The accompanying notes are an integral part of these financial statements.



3



---

##### Table of Contents

Propex Inc.

Condensed Consolidated Statements of Operations

(In Millions)

(Unaudited)



|                                             |  |                               |       |   |                                |   |       |                             |  |   |                             |   |  |   |       |  
|-------------------------------------------- |  | ----------------------------- | ----- | - | ------------------------------ | - | ----- | --------------------------- |  | - | --------------------------- | - |  | - | ----- | -
|                                             |  | Three monthsendedJuly 1, 2007 |       |   | Three monthsendedJune 30, 2006 |   |       | Six monthsendedJuly 1, 2007 |  |   | Six monthendedJune 30, 2006 |  
|Net revenue                                  |  | $                             | 184.3 |   |                                | $ | 205.5 |                             |  | $ | 338.4                       |   |  | $ | 396.6 |  
|Cost of sales                                |  |                               | 150.5 |   |                                |   | 165.3 |                             |  |   | 277.0                       |   |  |   | 328.1 |  
|                                             |  |                               |       |   |                                |   |       |                             |  |   |                             |   |  |   |       |  
|Gross profit                                 |  |                               | 33.8  |   |                                |   | 40.2  |                             |  |   | 61.4                        |   |  |   | 68.5  |  
|                                             |  |                               |       |  
|Operating expenses:                          |  |                               |       |   |                                |   |       |                             |  |   |                             |   |  |   |       |  
|Selling, general and administrative          |  |                               | 24.7  |   |                                |   | 25.6  |                             |  |   | 48.5                        |   |  |   | 51.6  |  
|In-process research and development (Note 2) |  |                               |      |   |                                |   |      |                             |  |   |                            |   |  |   | 3.7   |  
|Pension curtailment gain (Note 7)            |  |                               |      |   |                                |   | (0.4  | )                           |  |   |                            |   |  |   | (0.4  | )
|Restructuring and similar costs (Note 5)     |  |                               | 0.4   |   |                                |   | 3.4   |                             |  |   | 0.9                         |   |  |   | 6.4   |  
|Impairment of long-lived assets              |  |                               |      |   |                                |   |      |                             |  |   |                            |   |  |   | 5.5   |  
|Gain from sale of Roanoke plant              |  |                               |      |   |                                |   | (44.5 | )                           |  |   |                            |   |  |   | (44.5 | )
|                                             |  |                               |       |   |                                |   |       |                             |  |   |                             |   |  |   |       |  
|Operating income                             |  |                               | 8.7   |   |                                |   | 56.1  |                             |  |   | 12.0                        |   |  |   | 46.2  |  
|Other (income) expense, net                  |  |                               | (0.1  | ) |                                |   | (0.5  | )                           |  |   |                            |   |  |   | (0.8  | )
|                                             |  |                               |       |   |                                |   |       |                             |  |   |                             |   |  |   |       |  
|Income before interest and income taxes      |  |                               | 8.8   |   |                                |   | 56.6  |                             |  |   | 12.0                        |   |  |   | 47.0  |  
|Interest expense, net                        |  |                               | 8.0   |   |                                |   | 8.5   |                             |  |   | 16.4                        |   |  |   | 20.5  |  
|                                             |  |                               |       |   |                                |   |       |                             |  |   |                             |   |  |   |       |  
|Income (loss) before income taxes            |  |                               | 0.8   |   |                                |   | 48.1  |                             |  |   | (4.4                        | ) |  |   | 26.5  |  
|Income tax provision (benefit) (Note 9)      |  |                               | (0.2  | ) |                                |   | 18.4  |                             |  |   | (1.3                        | ) |  |   | 10.3  |  
|                                             |  |                               |       |   |                                |   |       |                             |  |   |                             |   |  |   |       |  
|Net income (loss)                            |  | $                             | 1.0   |   |                                | $ | 29.7  |                             |  | $ | (3.1                        | ) |  | $ | 16.2  |  
|                                             |  |                               |       |   |                                |   |       |                             |  |   |                             |   |  |   |       |  

The accompanying notes are an integral part of these financial statements.



4



---

##### Table of Contents

Propex Inc.

Condensed Consolidated Statements of Cash Flows

(In Millions)



|                                                                                          |  |                              |       |   |                               |   |        |  
|----------------------------------------------------------------------------------------- |  | ---------------------------- | ----- | - | ----------------------------- | - | ------ | -
|                                                                                          |  | Six monthsended July 1, 2007 |       |   | Six monthsended June 30, 2006 |  
|                                                                                          |  | (Unaudited)                  |      
|Cash flows from operating activities                                                      |  |                              |       |   |                               |   |        |  
|Net income (loss)                                                                         |  | $                            | (3.1  | ) |                               | $ | 16.2   |  
|Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |  |                              |       |   |                               |   |        |  
|Depreciation and amortization                                                             |  |                              | 15.2  |   |                               |   | 14.5   |  
|Non-cash interest on debt                                                                 |  |                              | 0.6   |   |                               |   | 5.3    |  
|Net gain on dispositions of property and equipment                                        |  |                              |      |   |                               |   | (44.5  | )
|Impairment of long-lived assets                                                           |  |                              |      |   |                               |   | 5.5    |  
|Stock-based compensation                                                                  |  |                              | 0.4   |   |                               |   |       |  
|Pension and postretirement benefit                                                        |  |                              | 1.2   |   |                               |   | 0.9    |  
|Deferred income taxes                                                                     |  |                              | (6.7  | ) |                               |   | (12.7  | )
|In-process research and development                                                       |  |                              |      |   |                               |   | 3.7    |  
|Changes in operating assets and liabilities                                               |  |                              | (8.8  | ) |                               |   | 2.4    |  
|                                                                                          |  |                              |       |   |                               |   |        |  
|Net cash used by operating activities                                                     |  |                              | (1.2  | ) |                               |   | (8.7   | )
|                                                                                          |  |                             
|Cash flows from investing activities                                                      |  |                              |       |   |                               |   |        |  
|Capital expenditures                                                                      |  |                              | (3.5  | ) |                               |   | (2.3   | )
|Proceeds from sale of property and equipment                                              |  |                              | 0.2   |   |                               |   | 73.0   |  
|Acquisition of business (net of cash acquired)                                            |  |                              |      |   |                               |   | (229.7 | )
|                                                                                          |  |                              |       |   |                               |   |        |  
|Net cash used in investing activities                                                     |  |                              | (3.3  | ) |                               |   | (159.0 | )
|                                                                                          |  |                             
|Cash flows from financing activities                                                      |  |                              |       |   |                               |   |        |  
|Payments of long-term debt                                                                |  |                              | (25.8 | ) |                               |   | (169.1 | )
|Proceeds from issuance of debt                                                            |  |                              |      |   |                               |   | 310.5  |  
|Debt issuance costs                                                                       |  |                              |      |   |                               |   | (5.3   | )
|Dividends to unconsolidated parent                                                        |  |                              |      |   |                               |   | (0.4   | )
|                                                                                          |  |                              |       |   |                               |   |        |  
|Net cash provided by (used in) financing activities                                       |  |                              | (25.8 | ) |                               |   | 135.7  |  
|Effect of changes in foreign exchange rates on cash and cash equivalents                  |  |                              | 0.9   |   |                               |   | (0.1   | )
|                                                                                          |  |                              |       |   |                               |   |        |  
|Change in cash and cash equivalents                                                       |  |                              | (29.4 | ) |                               |   | (32.1  | )
|Cash and cash equivalents  Beginning of period                                           |  |                              | 56.9  |   |                               |   | 58.3   |  
|                                                                                          |  |                              |       |   |                               |   |        |  
|Cash and cash equivalents  End of period                                                 |  | $                            | 27.5  |   |                               | $ | 26.2   |  
|                                                                                          |  |                              |       |   |                               |   |        |  

The accompanying notes are an integral part of these financial statements.



5



---

##### Table of Contents

Propex Inc.

Notes to the Condensed Consolidated Financial Statements

(Unaudited)

1. Description of the Business and
Summary of Significant Accounting Policies

Description of the Business

Propex Inc. (the Company), formerly Propex Fabrics Inc. until its name change on June 13, 2006, was, prior to November 30, 2004,
Amoco Fabrics and Fibers Company, which together with its affiliates were collectively known as the BP Fabrics and Fibers Business (the Business). Propex Inc. is the worlds largest independent producer of primary and secondary
carpet backing and a leading manufacturer and marketer of woven and nonwoven polypropylene fabrics and fibers used in geosynthetic applications and a variety of other industrial applications such as fabric bags/containers, fabric protective
coverings and concrete fiber reinforcement. We have been engaged in the textile industry since 1884 and were wholly-owned by our former parent company BP p.l.c. (BP p.l.c. together with BP Amoco Chemical holding Company, an indirect subsidiary of BP
p.l.c., and certain of its affiliates is collectively referred to as BP) until November 30, 2004.

On January 31,
2006, we acquired all the outstanding capital stock of SI Concrete Systems Corporation (now known as Propex Concrete Systems Corporation) and, SI Geosolutions Corporation (now known as Propex Geosolutions Corporation), collectively referred to as
SI, for approximately $232.6 million, comprised of the $227.6 million cash price, net of cash accounts included in the purchased assets and including adjustments, and $5.0 million of direct acquisition and other related costs (the SI
acquisition). We financed the purchase price with borrowings under a refinanced senior credit facility and approximately $28.1 million of cash on-hand. The details of the SI acquisition are discussed further in Note 2.

Basis of Presentation

The unaudited interim
condensed consolidated financial statements of the Company, including its wholly owned subsidiaries, are prepared in conformity with U.S. generally accepted accounting principles and, in the opinion of management, include all adjustments, consisting
of normal recurring adjustments, necessary for a fair presentation of the financial position and results of operations of the Company. The unaudited interim condensed consolidated financial statements exclude the accounts of Propex Holdings Inc.,
the Companys parent. The operating results for the interim periods are not necessarily indicative of the operating results to be expected for a full year or for other interim periods. Certain information and footnote disclosures normally
included in annual financial statements prepared in accordance with U.S. generally accepted accounting principles (GAAP) have been condensed or omitted pursuant to instructions, rules and regulations prescribed by the Securities and
Exchange Commission (SEC). Although management believes that the disclosures provided herein are adequate to make the information presented not misleading, these unaudited condensed consolidated financial statements should be read in
conjunction with the audited consolidated financial statements and the related footnotes included in the Companys Form 10-K filing for the period ended December 31, 2006. All significant intercompany accounts and transactions have been
eliminated.



6



---

##### Table of Contents

Change of Fiscal Year

On January 3, 2007, the Board of Propex Holdings Inc. (Propex Holdings) changed the accounting period of Propex Holdings and its wholly-owned subsidiaries, including Propex Inc., effective
January 1, 2007. The fiscal quarters of Propex Holdings and its subsidiaries were changed from calendar quarters to successive 13-week periods, as a result of which the fiscal quarters of Propex Holdings and its subsidiaries will close at the
end of each successive 13-week period (each such 13-week period to begin on a Monday and end on a Sunday). The 2007 quarters will end on April 1, July 1, September 30 and December 30.

Earnings Per Share Data

Because Propex Inc. is a
wholly owned subsidiary of Propex Holdings (formerly known as Propex Fabrics Holdings Inc.) and its stock is not publicly traded, we have not presented earnings per common share data as it is not meaningful.

Use of Estimates

The preparation of financial
statements in conformity with GAAP requires management to make estimates and assumptions that may affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements as
well as the reported amounts of revenues and expenses during the reported period. Although these estimates and assumptions are based on our knowledge of current events and actions we may take in the future, actual results could ultimately differ
from those estimates and assumptions and the differences could be material.

Reclassifications

Certain prior period financial statement amounts have been reclassified to conform to the current year presentation.

Recent Accounting Standards

In February 2007, the
Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards No. 159, The Fair Value Option for Financial Assets and Financial LiabilitiesIncluding an Amendment of FASB Statement
No. 115 (SFAS No. 159). This standard permits an entity to choose to measure many financial instruments and certain other items at fair value. This option is available to all entities, including not-for-profit
organizations. Most of the provisions in SFAS No. 159 are elective; however, the amendment to SFAS No. 115, Accounting for Certain Investments in Debt and Equity Securities, applies to all entities with available-for-sale and trading
securities. The fair value option established by SFAS No. 159 permits all entities to choose to measure eligible items at fair value at specified election dates. A business entity will report unrealized gains and losses on items for which the
fair value option has been elected in earnings at each subsequent reporting date. SFAS No. 159 is effective as of the beginning of an entity's first fiscal year that begins after November 15, 2007. Early adoption is permitted as of
the beginning of the previous fiscal year provided that the entity makes that choice in the first 120 days of that fiscal year and also elects to apply the provisions



7



---

##### Table of Contents

of Statement of Financial Accounting Standards Statement No. 157, Fair Value Measurements (SFAS No. 157). We have not
elected early adoption and are currently evaluating the potential impact, if any, of the adoption of SFAS No. 159 on our consolidated financial position, results of operations and cash flows. The impact of the adoption of SFAS No. 159 will
be dependent on the extent to which the Company elects to measure eligible items at fair value.

In September 2006, the FASB issued
Statement of Financial Accounting Standards Statement No. 158, Employers Accounting for Defined Benefit Pension and Other Postretirement Plans-an amendment of FASB Statements No. 87, 88, 106 and 132(R) (SFAS
No. 158). SFAS No. 158 requires an employer to recognize the overfunded or underfunded status of a defined benefit postretirement plan (other than a multiemployer plan) as an asset or liability in its balance sheet and to recognize
changes in that funded status in the year in which the changes occur through comprehensive income of a business entity. In addition, the Statement requires an employer to measure the funded status of a plan as of the date of its year-end balance
sheet, with limited exceptions. For employers without publicly traded equity securities, as is the case of Propex, the recognition of the funded status and presentation of required disclosures will be as of December 31, 2007. The Statement
encourages early adoption. We are currently evaluating the potential impact that adoption of SFAS No. 158 will have on our consolidated financial position. As of the date of this report, the Companys postretirement plans are underfunded.

In September 2006, the FASB issued Statement of Financial Accounting Standards Statement No. 157, Fair Value Measurements. The
Statement defines fair value, establishes a framework for measuring fair value in U.S. generally accepted accounting principles, and expands disclosures about fair value measurements. The changes to current practice as a result of the application of
this Statement relate to the definition of fair value, the methods used to measure fair value, and the expanded disclosure about fair value measurements. The Statement is effective for financial statements issued for fiscal years beginning after
November 15, 2007, and interim periods within those fiscal years, although early application is encouraged. We are currently evaluating the potential impact, if any, of the adoption of SFAS No. 157 on our consolidated financial
position, results of operations and cash flows.

2. SI Acquisition

On January 31, 2006, we acquired all the outstanding capital stock of SI for approximately $232.6 million, comprised of the $227.6 million cash price, net of cash accounts included in the purchased assets and
including adjustments, and $5.0 million of direct acquisition and other related costs. We financed the total purchase price with borrowings under a refinanced senior credit facility as described more fully in Note 10 and approximately $28.1 million
of cash on-hand. The results of SI have been included in the North America furnishing, geosynthetics, industrial and concrete fiber segments since the acquisition date.

In accordance with SFAS No. 141, we allocated the total purchase price of the SI acquisition to the tangible assets, liabilities and identifiable intangible assets acquired based on their estimated fair values.
The excess purchase price over those fair values is recorded as goodwill. The fair value assigned to intangible assets acquired is based on valuations prepared by independent third party appraisal firms using estimates and assumptions provided by
management. The goodwill recorded as a result of the SI Acquisition is expected to be deductible for tax purposes. Purchased intangible assets with finite lives are amortized on a straight-line basis over their respective useful lives.



8



---

##### Table of Contents

Purchase Price Allocation

The allocation of the total purchase price of SIs net tangible and intangible assets was based on their estimated fair values as of January 31, 2006. These initial estimates were based on a preliminary
valuation and were subject to change during 2006 as the valuation was finalized and the final allocation of the purchase price was determined. The final allocation of purchase price did not materially differ from the preliminary estimates. The
excess of the purchase price over the net tangible and identifiable intangible assets was allocated to goodwill. Goodwill was allocated among the reporting units in the final purchase price allocation as follows:



|                    |  |               |     
|------------------- |  | ------------- | ----
|                    |  | (in millions)
|Furnishings         |  | $             | 13.7
|Geosynthetics       |  |               | 10.9
|Concrete            |  |               | 5.0 
|Industrial products |  |               | 7.5 
|                    |  |               |     
|Total               |  | $             | 37.1
|                    |  |               |     

We finalized the purchase price allocation under the purchase method of accounting in accordance
with the provision of SFAS No. 141. Management allocated the purchase price to the assets acquired and liabilities assumed based on their fair values. The fair value calculations were prepared with the assistance of an independent third party
valuation specialist. The following table summarizes the final allocation of the purchase price to the assets and liabilities at January 31, 2006 (in millions):



|                                                  |  |               |       |  
|------------------------------------------------- |  | ------------- | ----- | -
|                                                  |  | (in millions) |      
|Tangible assets acquired and liabilities assumed: |  |               |       |  
|Cash                                              |  | $             | 3.0   |  
|Accounts receivable                               |  |               | 26.5  |  
|Inventory                                         |  |               | 46.7  |  
|Deferred income tax assets                        |  |               | 4.9   |  
|Other current assets                              |  |               | 5.7   |  
|Property, plant and equipment                     |  |               | 99.9  |  
|Other non-current assets                          |  |               | 3.4   |  
|Goodwill                                          |  |               | 37.1  |  
|Other intangible assets                           |  |               | 32.7  |  
|In-process research and development               |  |               | 3.7   |  
|Current liabilities                               |  |               | (28.6 | )
|Deferred income tax liability                     |  |               | (2.4  | )
|                                                  |  |               |       |  
|Total purchase price                              |  | $             | 232.6 |  
|                                                  |  |               |       |  

Approximately $3.7 million was allocated to in-process research and product development and
charged to expense during the first quarter of 2006 and $7.7 million was allocated to inventory as a fair value adjustment related to purchase accounting and was charged to cost of sales during the first quarter of 2006 when the inventory was sold.



9



---

##### Table of Contents

Other Intangible Assets

The fair value of other intangible assets was estimated through the use of an independent third party valuation firm that used the discounted debt-free cash flow method to value these identifiable intangible assets,
which are subject to amortization. The following table sets forth the components of these other intangible assets resulting from the SI acquisition and their weighted average estimated useful lives at January 31, 2006:



|                           |  |                  |      |                             |   
|-------------------------- |  | ---------------- | ---- | --------------------------- | --
|                           |  | Final Fair Value |      | Weighted-AverageUseful Life
|                           |  | (in millions)    |      | (in years)                 
|Customer relationships     |  | $                | 24.2 |                             | 8 
|Trademarks and trade names |  |                  | 3.4  |                             | 20
|Patents                    |  |                  | 5.1  |                             | 15
|                           |  |                  |      |                             |   
|Other intangible assets    |  | $                | 32.7 |                             |   
|                           |  |                  |      |                             |   

The following is a brief description of the types of intangibles identified as a result of the SI
acquisition:



| |  |  | Customer relationships. SI has developed a number of long-standing customer relationships that have a probability of continuing into the future.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Trademarks and trade names. SI has established several leading trademarks and trade names primarily focused on
geosynthetic and concrete reinforced fibers applications. In the geosynthetic product area, SI has Geotex®, Landlok® and
Pyramat® fabrics which are designed to help drain, separate, and stabilize soils in civil engineering and environmental applications. In the concrete fiber product area, SI has
Fibermesh® polypropylene fibers for use as a secondary reinforcement for concrete and Novocon® steel fibers and Novomesh® blends of polypropylene and steel fibers for use in more demanding applications such as composite metal decks and industrial slabs.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Patents. SI has patented several of its fibers or products such as its X3® technology for use in Landlok® and Pyramat®. These patents have strengthened the market position
of SIs Geotex®, Landlok® and Pyramat® geosynthetic fabric
trademarks.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



10



---

##### Table of Contents

Tangible Assets Acquired

The following table summarizes the estimated fair value of the property, plant and equipment acquired in the SI acquisition and their estimated useful lives at January 31, 2006:



|                                |  |                  |      |                             |    
|------------------------------- |  | ---------------- | ---- | --------------------------- | ---
|                                |  | Final Fair Value |      | Weighted-AverageUseful Life
|                                |  | (in millions)    |      | (in years)                 
|Land                            |  | $                | 2.3  |                             | N/A
|Buildings and land improvements |  |                  | 22.9 |                             | 35 
|Machinery, equipment and other  |  |                  | 73.9 |                             | 6  
|Construction in progress        |  |                  | 0.8  |                             | N/A
|                                |  |                  |      |                             |    
|Total tangible assets           |  | $                | 99.9 |                             |    
|                                |  |                  |      |                             |    

Pro Forma Results

The following unaudited pro forma financial information presents the results of operations of the Company as if the SI Acquisition had occurred as of the beginning of the 2006 fiscal year. Pro forma adjustments
decreasing net income by zero and $0.9 million for the three months and six months ended June 30, 2006, respectively, have been reflected in the combined unaudited pro forma results presented below. The unaudited pro forma financial information
is not intended to represent or be indicative of the results of operations or financial condition of the Company that would have been reported had the SI Acquisition been completed as of the dates presented, and should not be taken as representative
of the future consolidated results of operations or financial condition of the Company.

Pro forma results were as follows for the three
and six months ended June 30, 2006:



|                  |  |                                 |       |                              |   |       |  
|----------------- |  | ------------------------------- | ----- | ---------------------------- | - | ----- | -
|                  |  | Three monthsended June 30, 2006 |       | Six monthsendedJune 30, 2006 |  
|                  |  | (in millions)                   |      
|Net revenue       |  | $                               | 205.5 |                              | $ | 411.7 |  
|                  |  |                                
|Net income (loss) |  | $                               | 29.7  |                              | $ | (10.3 | )



11



---

##### Table of Contents

3. Inventories

Inventories consisted of the following:



|                           |  |               |       |                  |   |      
|-------------------------- |  | ------------- | ----- | ---------------- | - | -----
|                           |  | July 1, 2007  |       | December 31,2006
|                           |  | (in millions)
|Raw materials              |  | $             | 17.2  |                  | $ | 21.0 
|Work in progress           |  |               | 18.5  |                  |   | 18.9 
|Finished goods             |  |               | 68.5  |                  |   | 53.9 
|                           |  |               |       |                  |   |      
|                           |  |               | 104.2 |                  |   | 93.8 
|Storehouse stock and other |  |               | 9.1   |                  |   | 8.7  
|                           |  |               |       |                  |   |      
|Total inventories, net     |  | $             | 113.3 |                  | $ | 102.5
|                           |  |               |       |                  |   |      

4. Goodwill and Other Intangible Assets

Intangibles consisted of the following:



|                                                |  |               |      |                          |   |       |       |  |      |      |                          |   |      |       |   |      |   |  |   |     
|----------------------------------------------- |  | ------------- | ---- | ------------------------ | - | ----- | ----- |  | ---- | ---- | ------------------------ | - | ---- | ----- | - | ---- | - |  | - | ----
|                                                |  | July 1, 2007  |      | December 31, 2006       
|                                                |  | Cost          |      | Accumulated Amortization |   |       | Total |  | Cost |      | Accumulated Amortization |   |      | Total
|                                                |  | (in millions)
|Intangible assets not subject to amortization:  |  |               |      |                          |   |       |       |  |      |      |                          |   |      |       |   |      |   |  |   |     
|Goodwill                                        |  | $             | 37.1 |                          | $ |      |       |  | $    | 37.1 |                          | $ | 37.1 |       | $ |     |   |  | $ | 37.1
|                                                |  |               |      |                          |   |       |       |  |      |      |                          |   |      |       |   |      |   |  |   |     
|Intangible assets subject to amortization:      |  |               |      |                          |   |       |       |  |      |      |                          |   |      |       |   |      |   |  |   |     
|Customer relationships                          |  |               | 26.8 |                          |   | (7.0  | )     |  |      | 19.8 |                          |   | 27.2 |       |   | (5.1 | ) |  |   | 22.1
|Software licenses                               |  |               | 0.9  |                          |   | (0.4  | )     |  |      | 0.5  |                          |   | 0.9  |       |   | (0.3 | ) |  |   | 0.6 
|Patents                                         |  |               | 5.3  |                          |   | (0.5  | )     |  |      | 4.8  |                          |   | 5.4  |       |   | (0.4 | ) |  |   | 5.0 
|BP non-compete agreement                        |  |               | 5.8  |                          |   | (4.0  | )     |  |      | 1.8  |                          |   | 7.0  |       |   | (3.4 | ) |  |   | 3.6 
|Trademarks and trade names                      |  |               | 3.4  |                          |   | (0.3  | )     |  |      | 3.1  |                          |   | 3.4  |       |   | (0.2 | ) |  |   | 3.2 
|                                                |  |               |      |                          |   |       |       |  |      |      |                          |   |      |       |   |      |   |  |   |     
|Total Intangible assets subject to amortization |  | $             | 42.2 |                          | $ | (12.2 | )     |  | $    | 30.0 |                          | $ | 43.9 |       | $ | (9.4 | ) |  | $ | 34.5
|                                                |  |               |      |                          |   |       |       |  |      |      |                          |   |      |       |   |      |   |  |   |     

The Goodwill relates to our acquisition of SI on January 31, 2006.

Amortization of intangibles totaled $1.3 million and $2.8 million in the three and six months ended July 1, 2007, respectively, and $1.0
million and $2.5 million in the three and six months ended June 30, 2006, respectively. The following presents the estimated amortization expense for intangible assets for each of the next five years and thereafter:



|               |  |               |     
|-------------- |  | ------------- | ----
|               |  | (in millions)
|Remainder 2007 |  | $             | 2.7 
|2008           |  |               | 5.4 
|2009           |  |               | 4.2 
|2010           |  |               | 4.1 
|2011           |  |               | 4.0 
|Thereafter     |  |               | 9.6 
|               |  |               |     
|               |  | $             | 30.0
|               |  |               |     



12



---

##### Table of Contents

5. Restructuring and Other Similar Costs

For the three and six months ended July 1, 2007, we recognized $0.4 million and $0.9 million, respectively, in S,G & A redundancies and
restructuring expense related to the North America plant consolidation.

Restructuring reserves as of July 1, 2007 are summarized as
follows:



|                                            |  |               |      |  
|------------------------------------------- |  | ------------- | ---- | -
|                                            |  | July 1, 2007  |     
|                                            |  | (in millions) |     
|Balance at December 31, 2006                |  | $             | 2.1  |  
|Cash payments                               |  |               | (0.8 | )
|Accrual for new committed/announced program |  |               | 0.5  |  
|                                            |  |               |      |  
|Balance at April 1, 2007                    |  |               | 1.8  |  
|Cash payments                               |  |               | (0.7 | )
|Accrual for new committed/announced program |  |               | 0.4  |  
|                                            |  |               |      |  
|Balance at July 1, 2007                     |  | $             | 1.5  |  
|                                            |  |               |      |  

Restructuring reserves by program:



|                                                 |  |                                             |      |   |                    |   |      |                                  |  |   |                                 |   |  |       |      |   |  |   |      |  
|------------------------------------------------ |  | ------------------------------------------- | ---- | - | ------------------ | - | ---- | -------------------------------- |  | - | ------------------------------- | - |  | ----- | ---- | - |  | - | ---- | -
|                                                 |  | RestructuringLiabilities FromSI Acquisition |      |   | SG & ARedundancies |   |      | EarlyRetirementProgram inGermany |  |   | North AmericaPlantConsolidation |   |  | Total |     
|                                                 |  | (in millions)                               |     
|Balance at December 31, 2006                     |  | $                                           | 0.6  |   |                    | $ | 1.1  |                                  |  | $ | 0.4                             |   |  | $     |     |   |  | $ | 2.1  |  
|Severance, relocation and restructuring accruals |  |                                             |     |   |                    |   | 0.1  |                                  |  |   |                                |   |  |       | 0.8  |   |  |   | 0.9  |  
|Severance, relocation and restructuring payments |  |                                             | (0.2 | ) |                    |   | (0.4 | )                                |  |   | (0.1                            | ) |  |       | (0.8 | ) |  |   | (1.5 | )
|                                                 |  |                                             |      |   |                    |   |      |                                  |  |   |                                 |   |  |       |      |   |  |   |      |  
|Balance at July 1, 2007                          |  | $                                           | 0.4  |   |                    | $ | 0.8  |                                  |  | $ | 0.3                             |   |  | $     |     |   |  | $ | 1.5  |  
|                                                 |  |                                             |      |   |                    |   |      |                                  |  |   |                                 |   |  |       |      |   |  |   |      |  

Restructuring Liabilities from SI Acquisition

With the SI acquisition, $1.7 million in restructuring liabilities were included on the January 31, 2006 opening balance sheet related to the former
SI restructuring activities. The majority of the related severance payments were completed during 2006, with the final payments expected to be paid during 2010.



13



---

##### Table of Contents

Selling, General and Administrative Redundancy

Beginning in the first quarter of 2006, as part of integrating the newly acquired SI with the Company and as part of relocating our headquarters to
Chattanooga, Tennessee, most of the Austell, Georgia employees were made redundant, including our former chief executive officer and former chief financial officer. At December 31, 2006, we had accrued $1.1 million related to severance for
redundancies primarily for selling, general and administrative positions, including approximately $0.9 million related to future payments due to the former chief executive and chief financial officers. For the first half of 2007, we made payments of
$0.4 million related to the former chief executive officer, former chief financial officer and other redundancies. Payments of $0.4 million are expected to be paid during the remaining quarters of 2007 and $0.4 million is expected to be paid in
2008.

Early Retirement Program in Germany

At July 1, 2007 the reserve of $0.3 million relates primarily to liabilities under a government regulated early-retirement program for certain qualifying employees in our Germany location. The amounts will be
paid over several years, dependent upon the retirement dates of the applicable employees.

North America Plant Consolidation

During the first quarter of 2006, we developed a plan to restructure our North America operations. Restructuring charges recorded during the first half of
2007 relate to severance payments in connection with facility optimization efforts.

The following table represents, by reportable segment,
restructuring reserves at July 1, 2007 and payments for the six months ended July 1, 2007:



|                                                 |  |               |      |   |             |   |      |               |  |   |                    |   |  |        |      |   |       |   |      |   |  |   |      |  
|------------------------------------------------ |  | ------------- | ---- | - | ----------- | - | ---- | ------------- |  | - | ------------------ | - |  | ------ | ---- | - | ----- | - | ---- | - |  | - | ---- | -
|                                                 |  | ConcreteFiber |      |   | Furnishings |   |      | Geosynthetics |  |   | IndustrialProducts |   |  | Europe |      |   | Total |  
|                                                 |  | (in millions) |     
|Balance at December 31, 2006                     |  | $             | 0.1  |   |             | $ | 0.9  |               |  | $ | 0.5                |   |  | $      | 0.2  |   |       | $ | 0.4  |   |  | $ | 2.1  |  
|Severance, relocation and restructuring accruals |  |               |     |   |             |   | 0.5  |               |  |   | 0.4                |   |  |        |     |   |       |   |     |   |  |   | 0.9  |  
|Severance, relocation and restructuring payments |  |               | (0.1 | ) |             |   | (0.6 | )             |  |   | (0.6               | ) |  |        | (0.1 | ) |       |   | (0.1 | ) |  |   | (1.5 | )
|                                                 |  |               |      |   |             |   |      |               |  |   |                    |   |  |        |      |   |       |   |      |   |  |   |      |  
|Balance at July 1, 2007                          |  | $             |     |   |             | $ | 0.8  |               |  | $ | 0.3                |   |  | $      | 0.1  |   |       | $ | 0.3  |   |  | $ | 1.5  |  
|                                                 |  |               |      |   |             |   |      |               |  |   |                    |   |  |        |      |   |       |   |      |   |  |   |      |  



14



---

##### Table of Contents

6. Comprehensive Income

The following table sets forth the reconciliation of net income (loss) to comprehensive income:



|                                         |  |                                |     |                                |   |      |                               |  |   |                                |   |  |   |     
|---------------------------------------- |  | ------------------------------ | --- | ------------------------------ | - | ---- | ----------------------------- |  | - | ------------------------------ | - |  | - | ----
|                                         |  | Three monthsended July 1, 2007 |     | Three monthsendedJune 30, 2006 |   |      | Six months ended July 1, 2007 |  |   | Six months ended June 30, 2006
|                                         |  | (in millions)                 
|Net income (loss)                        |  | $                              | 1.0 |                                | $ | 29.7 |                               |  | $ | (3.1                           | ) |  | $ | 16.2
|Foreign currency translation gain (loss) |  |                                | 3.5 |                                |   | (1.2 | )                             |  |   | 5.9                            |   |  |   | 2.1 
|                                         |  |                                |     |                                |   |      |                               |  |   |                                |   |  |   |     
|Comprehensive income                     |  | $                              | 4.5 |                                | $ | 28.5 |                               |  | $ | 2.8                            |   |  | $ | 18.3
|                                         |  |                                |     |                                |   |      |                               |  |   |                                |   |  |   |     

7. Pension Benefits

We sponsor two defined benefit pension plans in the U.S. for salaried and hourly employees who have completed a qualifying length of service. However, there is no defined benefit pension plan applicable to employees
of SI. We operate an unfunded defined benefit pension plan in Germany and a funded defined benefit plan in Brazil, which are available to all employees after meeting certain service levels. Benefits for all plans are generally based on
employees years of service and salary levels. For the U.S. plans, contribution amounts are determined by independent actuaries using an actuarial method that has an objective of providing an adequate fund to meet pension obligations as they
mature.

Components of net periodic pension costs (benefits) were as follows:



|                                            |  |                                |      |   |                                 |   |      |                              |  |   |                                |   |  |   |      |  
|------------------------------------------- |  | ------------------------------ | ---- | - | ------------------------------- | - | ---- | ---------------------------- |  | - | ------------------------------ | - |  | - | ---- | -
|                                            |  | Three monthsended July 1, 2007 |      |   | Three monthsended June 30, 2006 |   |      | Six months endedJuly 1, 2007 |  |   | Six months ended June 30, 2006 |  
|                                            |  | (in millions)                  |     
|Components of net periodic pension cost     |  |                                |      |   |                                 |   |      |                              |  |   |                                |   |  |   |      |  
|Service cost                                |  | $                              | 0.3  |   |                                 | $ | 0.5  |                              |  | $ | 0.5                            |   |  | $ | 1.1  |  
|Interest cost                               |  |                                | 1.4  |   |                                 |   | 1.5  |                              |  |   | 2.7                            |   |  |   | 3.0  |  
|Expected return on plan assets              |  |                                | (1.1 | ) |                                 |   | (1.3 | )                            |  |   | (2.1                           | ) |  |   | (2.6 | )
|Amortization of unrecognized actuarial loss |  |                                |     |   |                                 |   | 0.1  |                              |  |   |                               |   |  |   | 0.1  |  
|                                            |  |                                |      |   |                                 |   |      |                              |  |   |                                |   |  |   |      |  
|Periodic pension cost before curtailment    |  |                                | 0.6  |   |                                 |   | 0.8  |                              |  |   | 1.1                            |   |  |   | 1.6  |  
|Curtailment gain, net                       |  |                                |     |   |                                 |   | (0.4 | )                            |  |   |                               |   |  |   | (0.4 | )
|                                            |  |                                |      |   |                                 |   |      |                              |  |   |                                |   |  |   |      |  
|Net periodic pension cost                   |  | $                              | 0.6  |   |                                 | $ | 0.4  |                              |  | $ | 1.1                            |   |  | $ | 1.2  |  
|                                            |  |                                |      |   |                                 |   |      |                              |  |   |                                |   |  |   |      |  



15



---

##### Table of Contents

During the three and six month periods ended July 1, 2007, the Company contributed $1.4 million and
$2.7 million, respectively, to the U.S. pension plans. During the three and six months ended June 30, 2006, the Company contributed $2.2 million and $3.5 million, respectively, to the U.S. pension plans.

Beginning in the second quarter of 2006, we increased matching contributions for salaried employees to 100% of employee contributions up to 6% of pay, as
pay is defined in the 401(k) plan. In addition, we match 50% of hourly employee contributions up to 6% of eligible pay, as pay is defined in the 401(k) plan. We paid $0.6 million and $ 1.0 million in matching 401(k) contributions in the three
and six months ended July 1, 2007, respectively. We paid $1.1 million and $2.3 million in matching 401(k) contributions in the three and six months ended June 30, 2006, respectively.

8. Other Postretirement Benefits

The Company
provides certain health care and life insurance benefits for retired Propex Inc. employees in the United States. Costs borne by the Company for retirees are based on age and length of service at retirement. The health care benefits are provided
through the Companys medical benefit plan and a group term life insurance plan. For U.S. employees of SI, there are no postretirement benefits.

Components of net periodic benefit cost were as follows:



|                                        |  |                                |     |                                 |   |                             |  |                                |     |  |   |    
|--------------------------------------- |  | ------------------------------ | --- | ------------------------------- | - | --------------------------- |  | ------------------------------ | --- |  | - | ---
|                                        |  | Three monthsended July 1, 2007 |     | Three monthsended June 30, 2006 |   | Six monthsendedJuly 1, 2007 |  | Six months ended June 30, 2006
|                                        |  | (in millions)                 
|Components of net periodic benefit cost |  |                                |     |                                 |   |                             |  |                                |     |  |   |    
|Service cost                            |  | $                              | 0.1 |                                 | $ | 0.1                         |  | $                              | 0.1 |  | $ | 0.1
|Interest cost                           |  |                                |    |                                 |   |                            |  |                                | 0.1 |  |   | 0.1
|                                        |  |                                |     |                                 |   |                             |  |                                |     |  |   |    
|Net periodic benefit cost               |  | $                              | 0.1 |                                 | $ | 0.1                         |  | $                              | 0.2 |  | $ | 0.2
|                                        |  |                                |     |                                 |   |                             |  |                                |     |  |   |    

9. Income Taxes

For the three months ended July 1, 2007, the income tax benefit was $0.2 million compared to income tax expense of $18.4 million in the corresponding period of the prior year. For the six months ended
July 1, 2007, the income tax benefit was $1.3 million compared to income tax expense of $10.3 million in the corresponding period of the prior year. The effective tax rate was 30.9% for the six months ended July 1, 2007 compared to 38.9%
for the six months ended June 30, 2006. The change in the effective tax rate from the corresponding period in the prior year reflects changes in the relative contributions to consolidated pre-tax income of certain foreign locations. We do not
expect the full year effective tax rate to change significantly due to the relative contributions of taxable income and loss of our foreign and domestic locations.

The Company adopted the provisions of Financial Accounting Standards Board ("FASB") Interpretation ("FIN") No. 48, Accounting for Uncertainty in Income Taxes, on January 1, 2007. FIN 48 prescribes a
recognition threshold that a tax position is required to meet before being recognized in the financial statements and provides guidance on derecognition,



16



---

##### Table of Contents

measurement, classification, interest and penalties, accounting in interim periods, disclosure and transition issues. As a result of the adoption of FIN 48,
the Company reclassified approximately $2.4 million from deferred tax liabilities to reserves for uncertain tax positions predominately related to federal timing items. As of July 1, 2007, the total amount of reserves related to uncertain tax
positions is $2.8 million. Of this total $0.6 million represents the amounts of unrecognized tax benefits that, if recognized, would favorably impact the effective tax rate. The Company's policy is to recognize interest and penalties accrued on any
unrecognized tax benefits as a component of income tax expense. As of July 1, 2007, the Company has not accrued any interest nor penalties on the uncertain positions since there are net operating losses which would offset penalties and
interest.

The Company files numerous consolidated and separate income tax returns in the United States and in several state and foreign
jurisdictions. The Company is no longer subject to United States federal and state income tax examinations for the years prior to 2004 and, with few exceptions, is not subject to foreign income tax examinations by tax authorities prior to 2002. The
Company does not currently anticipate that the total amount of unrecognized tax benefits will significantly change over the next twelve months.

10.
Long-Term Debt

Total long-term debt at July 1, 2007 and December 31, 2006, consisted of the following:



|                                                     |  |               |       |   |                  |   |       |  
|---------------------------------------------------- |  | ------------- | ----- | - | ---------------- | - | ----- | -
|                                                     |  | July 1, 2007  |       |   | December 31,2006 |  
|                                                     |  | (in millions) |      
|10% senior notes due 2012                            |  | $             | 150.0 |   |                  | $ | 150.0 |  
|Senior secured term loan                             |  |               | 213.5 |   |                  |   | 239.2 |  
|                                                     |  |               |       |   |                  |   |       |  
|Total                                                |  |               | 363.5 |   |                  |   | 389.2 |  
|Less: current maturities of senior secured term loan |  |               | (11.4 | ) |                  |   | (31.4 | )
|                                                     |  |               |       |   |                  |   |       |  
|Total long-term debt                                 |  | $             | 352.1 |   |                  | $ | 357.8 |  
|                                                     |  |               |       |   |                  |   |       |  

10% Senior Notes due 2012

On December 1, 2004, we issued an aggregate of $150.0 million of 10% Senior Notes pursuant to an indenture among us, our subsidiary guarantors and Wells Fargo Bank, N.A., as trustee. These notes will mature on
December 1, 2012. Interest on these notes accrues at 10% per annum and is payable on June 1 and December 1 of each year. All of our domestic subsidiaries jointly and severally guarantee the 10% Senior Notes. We used the proceeds
from the issuance of the 10% Senior Notes to finance a portion of the acquisition of the Business from BP on December 1, 2004.

Senior Secured Term
Loan

On January 31, 2006, we entered into a new Credit Agreement by and among the Company, as borrower, the lenders named in the
agreement and BNP Paribas, as Administrative Agent, to refinance our credit facility and to raise additional funds for the SI acquisition. The new Credit Agreement, which matures on July 31, 2012, provides for a $360.0 million senior credit
facility, comprised of a $260.0 million term loan facility, a $50 million revolving credit



17



---

##### Table of Contents

facility and a $50 million bridge loan facility. This Credit Agreement replaced the credit agreement dated as of December 1, 2004, among the Company,
Amoco Fabrics and Fibers Company, the lenders named therein and BNP Paribas, as Administrative Agent. Similar to the prior credit facility, the new credit facility is guaranteed by Propex Holdings, and our domestic subsidiaries. It is also secured
by a first priority lien on our domestic subsidiaries real and personal property including a pledge of all the capital stock of our domestic subsidiaries and 66.0% of the capital stock of our foreign subsidiaries.

On January 26, 2007, we entered into the Second Amendment to Credit Agreement and Limited Waiver with the lenders, BNP Paribas, as Administrative
Agent, and Propex Holdings and certain of its subsidiaries, as Credit Support Parties. The Second Amendment waived our compliance with the financial covenants contained in the Credit Agreement for the fourth quarter of 2006, adjusted the financial
covenants for the following five quarters ending March 31, 2008, increased the interest rate by 0.75% to, at managements discretion, LIBOR plus 3% or a base rate plus 2%, where the base rate equals the higher of the prime rate or the
Federal Funds interest rate, and we voluntarily prepaid $20 million of debt outstanding under the credit facility from cash on hand. At July 1, 2007, we were in compliance with our financial covenants. However, based upon our most recent
financial projections, we believe that we may not be in compliance with one or more of the financial covenants contained in the Credit Agreement as early as June 29, 2008. We intend to engage in negotiations with our lenders in order to seek a
possible waiver or amendment to the credit agreement. Failure to comply with such covenants, without a waiver or amendment, would result in an event of default under the agreement. Under an event of default, the lender may, (a) reduce the
aggregate amount of the obligations, (b) declare all or any portion of the obligations immediately due and payable, or (c) terminate future advances. Any default under the Companys Credit Agreement, particularly any default that
results in the acceleration of indebtedness or foreclosure on collateral, would have a material adverse effect on the Company.

Under the
credit agreement, mandatory prepayments are required under certain conditions and voluntary prepayments are allowed at no premium. The Credit Agreement contains affirmative and negative covenants customary for this type of financing, including but
not limited to, financial covenants related to a minimum interest coverage, maximum capital expenditures, minimum fixed charge coverage, minimum EBITDA, and a maximum total leverage ratio. The Credit Agreement includes negative covenants that
restrict our ability to, among other things, incur additional indebtedness, incur liens, guarantee obligations, pay dividends or make redemption or make voluntary payments on subordinated debt, engage in mergers and make acquisitions, sell assets,
enter into sale leaseback transactions, and engage in certain types of transactions with affiliates.

As required by our new Credit
Agreement, on May 1, 2006, we entered into an interest rate swap agreement to lock in the interest rate on a portion of our bank term loan over the initial three years of the new Credit Agreement. The notional amount of the interest rate swap
equaled $49.3 million on May 1, 2006, and gradually declines consistent with the Credit Agreement repayment schedule to the notional amount of $30.6 million in June 2009 when the swap contract expires. We have not applied hedge accounting
treatment to the interest rate swap under SFAS 133, Accounting for Derivative Instruments and Hedging Activities, but rather are recording all interest rate swap related income and expenses to interest expense in the Condensed



18



---

##### Table of Contents

Consolidated Statement of Operations as they occur. After taking into consideration our $61.5 million debt repayment on April 4, 2006, the $20 million
credit facility repayment on January 26, 2007, and the interest rate swap principal as of July 1, 2007, $181.8 million of our total $363.5 million indebtedness, or 50%, is subject to a variable interest rate. The fair value of the interest
rate swap is included in current liabilities on the balance sheet.

Revolving loan agreement

The Credit Agreement provides a revolving line of credit of $50 million subject to a monthly borrowing base calculation based on inventories and
receivables. Interest accrues and is payable under the same terms as the senior secured term loan. Commitment fees, assessed at 0.5% of the unused borrowings less open letters of credit, are payable quarterly. The credit facility also includes a
sublimit of $20.0 million for the issuance of letters of credit, subject to the limits of the borrowing base. As of July 1, 2007, there were no amounts drawn on the revolver and there were $7.5 million of letters of credit outstanding. In
accordance with our monthly borrowing base calculation, we had $42.5 million of availability as of July 1, 2007 under our $50 million revolving line of credit.

11. Commitments and Contingencies

From time to time, the Company is subject to lawsuits, claims,
investigations and proceedings, including product liability, personal injury, patent and intellectual property, commercial, contract, environmental, health and safety, and employment matters. Such litigation, claims, investigations and proceedings
are handled and defended in the ordinary course of business. While no assurance can be given, the Company believes that, taking into account the indemnification by BP Amoco Chemical Holding Company under the BP Acquisition purchase agreement for
certain potential pre-closing liabilities, and the Companys current insurance coverage, none of the litigation or legal proceedings in which the Company is currently involved could reasonably be expected to have a material adverse effect on
its business, financial condition or results of operations. As a part of its litigation management program, the Company maintains general liability insurance coverage for product liability and other similar claims in amounts the Company believes are
adequate.

The Company is subject to potential loss contingencies pursuant to various federal, state, and local environmental laws and
regulations. These include possible obligations to remove or mitigate the effects on the environment of the placement, storage, disposal, or release of certain chemical or petroleum substances by the Company or other parties.

In connection with the BP Acquisition, BP retained responsibility and has indemnified the Company for certain identified environmental liabilities upon
selling the Business on December 1, 2004. These indemnified liabilities were estimated at $0.6 million at July 1, 2007 and December 31, 2006. This estimate may change as future events become realized. A long-term liability and
corresponding receivable from BP is recorded on the balance sheet as of July 1, 2007 and December 31, 2006 to reflect both the liability and the indemnity. BP also retained limited responsibility for future remediation costs associated
with other environmental conditions existing at the Company's facilities at December 1, 2004. Environmental liabilities related to events originating subsequent to December 1, 2004 are generally the responsibility of the Company. At
July 1, 2007, the Company is not aware of any material environmental liabilities beyond the above-indemnified liabilities.



19



---

##### Table of Contents

SI Concrete Systems, Inc., a subsidiary of the
Company, is a named defendant in a lawsuit filed in southern California relating to Fibermesh® polypropylene fibers, one of the fiber product lines. The case alleged that Fibermesh® polypropylene fibers were defective when used as a substitute for steel wire mesh as reinforcement in concrete, and that SI Concrete Systems, Inc. falsely represented its suitability for that
use. On March 19, 2007, the presiding judge entered an order that approved a settlement on the claim and directed that all cross-complaints pending against Propex, whether actually filed or deemed to be filed, were dismissed with prejudice. The
settlement approved by the court provided that Propex is to deliver data and test results which Propex had obtained in connection with the case. We are not required to pay any money to any party in connection with the settlement of this claim. The
order is subject to certain appeal rights by parties who were adversely affected by the order.

If management believes that a loss arising
from such claims and legal proceedings is probable and can reasonably be estimated, the Company records the amount of the loss (including estimated legal costs), or the minimum estimated liability when the loss is estimated using a range. As
management becomes aware of additional information concerning such contingencies, any potential liability related to these matters is assessed and the estimates are revised, if necessary. If management believes that a loss arising from such claims
and legal proceedings is either (i) probable but cannot be reasonably estimated or (ii) reasonably possible but not probable, the Company does not record the amount of the loss, but does make specific disclosure of such matter. Based upon
currently available information and with the advice of counsel, management believes that the ultimate outcome of its current claims and legal proceedings, individually and in the aggregate, will not have a material adverse effect on the Company's
financial position, cash flows or results of operations. However, claims and legal proceedings are subject to inherent uncertainties and rulings unfavorable to the Company could occur. If an unfavorable ruling were to occur, there exists the
possibility of a material adverse effect on the Company's financial position, cash flows or results of operations.

12. Business Segment and Geographic
Area Information

The Company operates as a collection of regional businesses, and within the North America region, further breaks down
its operations into several reportable segments. Due to the SI acquisition, in the first quarter of 2006, the Company reevaluated and revised its North American reportable segments.

Within North America, the business operates with four segments: furnishings, geosynthetics, industrial products and concrete fiber. The Furnishings
segment includes the manufacture and sale of various woven and non-woven fabrics to primarily carpet and furniture and bedding manufacturers for incorporation into their various manufactured furnishing products. The Geosynthetics segment includes
the manufacture and sale of woven and non-woven fabrics into various geosynthetic end-uses. The Industrial Products segment includes the manufacture and sale of woven and non-woven fabrics and fibers into a broad range of industrial applications
such as fabric bags/containers, protective coverings, filtration products, and intermediate fibers for use by other manufacturers to produce similar products. Prior to 2007,



20



---

##### Table of Contents

the Industrial Products segment included all of our Mexico manufacturing and selling activities because the majority of its activities related to industrial
products. Beginning in 2007, manufacturing and selling activity for Mexico is attributable to the furnishings and industrial segments. We have revised the industrial products and furnishings segments for 2006 to make them comparable to the current
year presentation. The Concrete Fiber segment includes the manufacture and outsourced supply and sale of fibers for use as a crack-reduction reinforcing material in concrete applications.

The Europe regional segment primarily sells furnishing carpet backing products, which account for more than 85% of its revenues, along with some
industrial fabric geosynthetic products and minor revenues related to a new developmental product.

The Brazil regional segment primarily
sells industrial fabrics products, which account for more than 80% of its revenues, along with some furnishing carpet backing products.

Segment sales are based on the location of the selling entity rather than the location of the customer. For example, European export sales to customers in Egypt or other non-European locations are included in the Europe regional segment
results.

Measure of Segment Profit or Loss and Segment Assets

Segment profitability is measured by pre-tax earnings from continuing operations excluding net interest expense. Intersegment sales and transfers are recorded at cost plus an agreed upon intercompany profit on
intersegment sales or transfers. There were no material intersegment sales in the three and six months ended July 1, 2007.

The
Companys assets, which are recorded by country, are not allocated to product segments within the North America regional segment because many of the Companys productive assets are used to produce products in multiple segments and the
utilization of many assets can be shifted among segments depending on the market demand for different products.



|                                                  |  |                                |       |                                |   |                             |  |                              |       |  |   |      
|------------------------------------------------- |  | ------------------------------ | ----- | ------------------------------ | - | --------------------------- |  | ---------------------------- | ----- |  | - | -----
|                                                  |  | Three monthsended July 1, 2007 |       | Three monthsendedJune 30, 2006 |   | Six monthsendedJuly 1, 2007 |  | Six monthsendedJune 30, 2006
|                                                  |  | (in millions)                 
|Net revenue:                                      |  |                                |      
|                                                  |  |                                |       |                               
|North America (including U.K. for concrete fiber) |  |                                |       |                                |   |                             |  |                              |       |  |   |      
|Furnishings                                       |  | $                              | 60.8  |                                | $ | 89.3                        |  | $                            | 122.8 |  | $ | 189.5
|Geosynthetics                                     |  |                                | 45.3  |                                |   | 45.5                        |  |                              | 69.1  |  |   | 71.0 
|Industrial Products                               |  |                                | 15.7  |                                |   | 15.9                        |  |                              | 30.8  |  |   | 37.9 
|Concrete Fiber                                    |  |                                | 21.9  |                                |   | 19.4                        |  |                              | 37.1  |  |   | 29.7 
|Europe (excluding U.K. for concrete fiber)        |  |                                | 26.5  |                                |   | 26.3                        |  |                              | 53.7  |  |   | 50.8 
|Brazil                                            |  |                                | 14.1  |                                |   | 9.1                         |  |                              | 24.9  |  |   | 17.7 
|                                                  |  |                                |       |                                |   |                             |  |                              |       |  |   |      
|Total net revenue                                 |  | $                              | 184.3 |                                | $ | 205.5                       |  | $                            | 338.4 |  | $ | 396.6
|                                                  |  |                                |       |                                |   |                             |  |                              |       |  |   |      



21



---

##### Table of Contents

|                                                  |  |                                |     |                                |   |                             |  |                              |      |  |   |     
|------------------------------------------------- |  | ------------------------------ | --- | ------------------------------ | - | --------------------------- |  | ---------------------------- | ---- |  | - | ----
|                                                  |  | Three monthsended July 1, 2007 |     | Three monthsendedJune 30, 2006 |   | Six monthsendedJuly 1, 2007 |  | Six monthsendedJune 30, 2006
|                                                  |  | (in millions)                 
|Depreciation and amortization expense:            |  |                                |    
|North America (including U.K. for concrete fiber) |  |                                |     |                                |   |                             |  |                              |      |  |   |     
|Furnishings                                       |  | $                              | 3.0 |                                | $ | 3.8                         |  | $                            | 6.0  |  | $ | 6.9 
|Geosynthetics                                     |  |                                | 2.2 |                                |   | 1.5                         |  |                              | 4.5  |  |   | 2.6 
|Industrial Products                               |  |                                | 0.9 |                                |   | 1.0                         |  |                              | 1.6  |  |   | 2.6 
|Concrete Fiber                                    |  |                                | 0.7 |                                |   | 0.6                         |  |                              | 1.4  |  |   | 0.9 
|Europe (excluding U.K. for concrete fiber)        |  |                                | 0.4 |                                |   | 0.5                         |  |                              | 0.8  |  |   | 0.7 
|Brazil                                            |  |                                | 0.6 |                                |   | 0.5                         |  |                              | 0.9  |  |   | 0.8 
|                                                  |  |                                |     |                                |   |                             |  |                              |      |  |   |     
|Total depreciation and amortization               |  | $                              | 7.8 |                                | $ | 7.9                         |  | $                            | 15.2 |  | $ | 14.5
|                                                  |  |                                |     |                                |   |                             |  |                              |      |  |   |     



|                                                                |  |                                |       |   |                                |   |       |                             |  |   |                              |   |  |   |       |  
|--------------------------------------------------------------- |  | ------------------------------ | ----- | - | ------------------------------ | - | ----- | --------------------------- |  | - | ---------------------------- | - |  | - | ----- | -
|                                                                |  | Three monthsended July 1, 2007 |       |   | Three monthsendedJune 30, 2006 |   |       | Six monthsendedJuly 1, 2007 |  |   | Six monthsendedJune 30, 2006 |  
|                                                                |  | (in millions)                  |      
|Segment income:                                                 |  |                                |       |  
|North America (including U.K. for concrete fiber)               |  |                                |       |   |                                |   |       |                             |  |   |                              |   |  |   |       |  
|Furnishings                                                     |  | $                              | 9.4   |   |                                | $ | 11.5  |                             |  | $ | 15.9                         |   |  | $ | 15.0  |  
|Geosynthetics                                                   |  |                                | (1.4  | ) |                                |   | 0.7   |                             |  |   | (3.4                         | ) |  |   | (4.6  | )
|Industrial Products                                             |  |                                | (0.4  | ) |                                |   | (1.3  | )                           |  |   | (2.5                         | ) |  |   | (2.5  | )
|Concrete Fiber                                                  |  |                                | (1.5  | ) |                                |   | (1.2  | )                           |  |   | (3.1                         | ) |  |   | (10.1 | )
|Europe (excluding U.K. for concrete fiber)                      |  |                                | 1.9   |   |                                |   | 2.1   |                             |  |   | 3.7                          |   |  |   | 3.7   |  
|Brazil                                                          |  |                                | 0.8   |   |                                |   | 0.3   |                             |  |   | 1.4                          |   |  |   | 1.0   |  
|                                                                |  |                                |       |   |                                |   |       |                             |  |   |                              |   |  |   |       |  
|Total segment income                                            |  |                                | 8.8   |   |                                |   | 12.1  |                             |  |   | 12.0                         |   |  |   | 2.5   |  
|Reconciling items:                                              |  |                                |       |   |                                |   |       |                             |  |   |                              |   |  |   |       |  
|Gain from Roanoke plant sale                                    |  |                                |      |   |                                |   | (44.5 | )                           |  |   |                             |   |  |   | (44.5 | )
|                                                                |  |                                |       |   |                                |   |       |                             |  |   |                              |   |  |   |       |  
|Interest expense, net                                           |  |                                | 8.0   |   |                                |   | 8.5   |                             |  |   | 16.4                         |   |  |   | 20.5  |  
|                                                                |  |                                |       |   |                                |   |       |                             |  |   |                              |   |  |   |       |  
|Total consolidated income (loss) before income taxes            |  | $                              | 0.8   |   |                                | $ | 48.1  |                             |  | $ | (4.4                         | ) |  | $ | 26.5  |  
|                                                                |  |                                |       |   |                                |   |       |                             |  |   |                              |   |  |   |       |  
|Other data:                                                     |  |                                |       |   |                                |   |       |                             |  |   |                              |   |  |   |       |  
|Worldwide sales volumes (million square yards for fabric sales) |  |                                | 478   |   |                                |   | 573   |                             |  |   | 912                          |   |  |   | 1,206 |  
|Worldwide sales volumes (million lbs for fiber sales)           |  |                                | 12    |   |                                |   | 27    |                             |  |   | 23                           |   |  |   | 41    |  
|Unit net spread, $ per square yard (1)                          |  | $                              | 0.191 |   |                                | $ | 0.201 |                             |  | $ | 0.191                        |   |  | $ | 0.185 |  
|Unit net spread, $ per lb (1)                                   |  | $                              | 0.698 |   |                                | $ | 0.672 |                             |  | $ | 0.612                        |   |  | $ | 0.657 |  

---

|(1) |  Unit net spread is defined as revenue less raw material cost on a per square yard basis for predominately polypropylene based fabric sales and a per pound basis for
polypropylene based fiber sales.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



22



---

##### Table of Contents

Enterprise Wide Information

Net revenue is attributed to countries and regions based on the Companys selling location rather than the customers buying location. However, given the small magnitude of exports, the following table also
provides a close approximation of net revenue by customers locations.



|                           |  |                                |       |                                |   |                             |  |                              |       |  |   |      
|-------------------------- |  | ------------------------------ | ----- | ------------------------------ | - | --------------------------- |  | ---------------------------- | ----- |  | - | -----
|                           |  | Three monthsended July 1, 2007 |       | Three monthsendedJune 30, 2006 |   | Six monthsendedJuly 1, 2007 |  | Six monthsendedJune 30, 2006
|                           |  | (in millions)                 
|Revenues:                  |  |                                |      
|Net revenues by geography: |  |                                |       |                                |   |                             |  |                              |       |  |   |      
|United States              |  | $                              | 127.4 |                                | $ | 149.2                       |  | $                            | 231.1 |  | $ | 294.8
|Other North America        |  |                                | 16.3  |                                |   | 13.3                        |  |                              | 28.7  |  |   | 25.7 
|                           |  |                                |       |                                |   |                             |  |                              |       |  |   |      
|Total North America        |  |                                | 143.7 |                                |   | 162.5                       |  |                              | 259.8 |  |   | 320.5
|Europe                     |  |                                | 26.5  |                                |   | 33.9                        |  |                              | 53.7  |  |   | 58.4 
|Brazil                     |  |                                | 14.1  |                                |   | 9.1                         |  |                              | 24.9  |  |   | 17.7 
|                           |  |                                |       |                                |   |                             |  |                              |       |  |   |      
|Total net revenues         |  | $                              | 184.3 |                                | $ | 205.5                       |  | $                            | 338.4 |  | $ | 396.6
|                           |  |                                |       |                                |   |                             |  |                              |       |  |   |      

Total assets by country are listed as follows:



|                         |  |               |        |   |                  |   |        |  
|------------------------ |  | ------------- | ------ | - | ---------------- | - | ------ | -
|                         |  | July 1,2007   |        |   | December 31,2006 |  
|                         |  | (in millions) |       
|Total assets by country: |  |               |        |  
|North America            |  |               |        |   |                  |   |        |  
|United States            |  | $             | 818.9  |   |                  | $ | 825.4  |  
|Other North America      |  |               | 34.6   |   |                  |   | 19.7   |  
|                         |  |               |        |   |                  |   |        |  
|Total North America      |  |               | 853.5  |   |                  |   | 845.1  |  
|Europe                   |  |               | 97.3   |   |                  |   | 76.1   |  
|Brazil                   |  |               | 46.6   |   |                  |   | 37.8   |  
|Eliminations             |  |               | (373.8 | ) |                  |   | (348.7 | )
|                         |  |               |        |   |                  |   |        |  
|Total assets             |  | $             | 623.6  |   |                  | $ | 610.3  |  
|                         |  |               |        |   |                  |   |        |  

13. Condensed Consolidating Financial Information

The Company operates under the name of Propex Inc. The Companys corporate structure includes two domestic subsidiary holding companies (Propex
Fabrics International Holdings I Inc. and Propex Fabrics International Holdings II Inc.), which own a portion of the capital stock of its foreign subsidiaries. With the SI acquisition, the Company added the SI companies as subsidiaries. The
Companys domestic subsidiaries (Propex Fabrics International Holdings I Inc., Propex Fabrics International Holdings II Inc. and the SI domestic subsidiaries, collectively the Guarantors) guarantee the Companys 10% Senior
Notes due 2012 (the Notes) on a joint and several basis. The Companys foreign subsidiaries, including the newly acquired SI foreign subsidiaries, do not guarantee the Notes, and these subsidiaries are included in the following on a
consolidated basis as the Non-guarantor subsidiaries.



23



---

##### Table of Contents

The following tables set forth the condensed consolidating balance sheets as of July 1, 2007 and
December 31, 2006, the condensed consolidating statements of operations for the three and six months ended July 1, 2007 and June 30, 2006, and the condensed consolidating statements of cash flows for six months ended July 1, 2007
and June 30, 2006. Amounts are shown separately for the Companys parent company, Propex Holdings Inc., the Company (Issuer), the collective Guarantor domestic subsidiaries, and the collective Non-guarantor subsidiaries of the
Company. Intercompany eliminating amounts have been presented to derive the condensed consolidated financial information for the Issuer for all periods presented.

Separate financial statements of the Companys parent or the Guarantors are not presented because the Guarantors guarantees are full and unconditional and joint and several, and the Company believes
separate financial statements and other disclosures regarding the parent and Guarantors are not meaningful to investors.



24



---

##### Table of Contents

Condensed Consolidating Balance Sheet

July 1, 2007

(Unaudited)

(In Millions)



|                                                                           |  |        |       |        |   |            |  |   |                            |   |              |   |       |              |   |        |   |  |   |      
|-------------------------------------------------------------------------- |  | ------ | ----- | ------ | - | ---------- |  | - | -------------------------- | - | ------------ | - | ----- | ------------ | - | ------ | - |  | - | -----
|                                                                           |  | Parent |       | Issuer |   | Guarantors |  |   | Non- GuarantorSubsidiaries |   | Eliminations |   |       | Consolidated
|Assets:                                                                    |  |        |       |        |   |            |  |   |                            |   |              |   |       |              |   |        |   |  |   |      
|Current assets:                                                            |  |        |       |        |   |            |  |   |                            |   |              |   |       |              |   |        |   |  |   |      
|Cash and cash equivalents                                                  |  | $      | 1.5   |        | $ | 8.4        |  | $ |                           |   |              | $ | 19.1  |              | $ | (1.5   | ) |  | $ | 27.5 
|Restricted cash                                                            |  |        |      |        |   |           |  |   |                           |   |              |   | 0.9   |              |   |       |   |  |   | 0.9  
|Accounts receivable, net                                                   |  |        |      |        |   | 70.7       |  |   | 33.7                       |   |              |   | 45.2  |              |   | (29.0  | ) |  |   | 120.6
|Inventories, net                                                           |  |        |      |        |   | 70.2       |  |   | 8.4                        |   |              |   | 34.7  |              |   |       |   |  |   | 113.3
|Deferred income taxes                                                      |  |        |      |        |   | 8.2        |  |   | 0.4                        |   |              |   | 1.0   |              |   |       |   |  |   | 9.6  
|Prepaid expenses and other current assets                                  |  |        |      |        |   | 5.9        |  |   | (0.7                       | ) |              |   | 4.6   |              |   |       |   |  |   | 9.8  
|Assets held for sale                                                       |  |        |      |        |   | 12.6       |  |   |                           |   |              |   |      |              |   |       |   |  |   | 12.6 
|                                                                           |  |        |       |        |   |            |  |   |                            |   |              |   |       |              |   |        |   |  |   |      
|Total current assets                                                       |  |        | 1.5   |        |   | 176.0      |  |   | 41.8                       |   |              |   | 105.5 |              |   | (30.5  | ) |  |   | 294.3
|                                                                           |  |        |       |        |   |           
|Other assets:                                                              |  |        |       |        |   |            |  |   |                            |   |              |   |       |              |   |        |   |  |   |      
|Goodwill                                                                   |  |        |      |        |   |           |  |   | 37.1                       |   |              |   |      |              |   |       |   |  |   | 37.1 
|Intangible assets, net                                                     |  |        |      |        |   | 2.0        |  |   | 27.1                       |   |              |   | 0.9   |              |   |       |   |  |   | 30.0 
|Deferred income taxes                                                      |  |        | 1.5   |        |   | 8.0        |  |   | 5.6                        |   |              |   |      |              |   | (1.5   | ) |  |   | 13.6 
|Intercompany loan receivable                                               |  |        |      |        |   |           |  |   | 35.1                       |   |              |   |      |              |   | (35.1  | ) |  |   |     
|Investment in subsidiaries                                                 |  |        | 114.3 |        |   | 323.4      |  |   | 54.1                       |   |              |   |      |              |   | (491.8 | ) |  |   |     
|Other assets                                                               |  |        |      |        |   | 10.3       |  |   | 0.1                        |   |              |   | 4.2   |              |   |       |   |  |   | 14.6 
|                                                                           |  |        |       |        |   |            |  |   |                            |   |              |   |       |              |   |        |   |  |   |      
|                                                                           |  |        | 115.8 |        |   | 343.7      |  |   | 159.1                      |   |              |   | 5.1   |              |   | (528.4 | ) |  |   | 95.3 
|Property, plant and equipment, net                                         |  |        |      |        |   | 89.3       |  |   | 87.4                       |   |              |   | 57.3  |              |   |       |   |  |   | 234.0
|                                                                           |  |        |       |        |   |            |  |   |                            |   |              |   |       |              |   |        |   |  |   |      
|Total assets                                                               |  | $      | 117.3 |        | $ | 609.0      |  | $ | 288.3                      |   |              | $ | 167.9 |              | $ | (558.9 | ) |  | $ | 623.6
|                                                                           |  |        |       |        |   |            |  |   |                            |   |              |   |       |              |   |        |   |  |   |      
|Liabilities and stockholders equity:                                      |  |        |       |        |   |            |  |   |                            |   |              |   |       |              |   |        |   |  |   |      
|Current liabilities:                                                       |  |        |       |        |   |            |  |   |                            |   |              |   |       |              |   |        |   |  |   |      
|Accounts payable                                                           |  | $      |      |        | $ | 62.0       |  | $ | 5.1                        |   |              | $ | 17.7  |              | $ | (28.4  | ) |  | $ | 56.4 
|Accrued liabilities                                                        |  |        |      |        |   | 11.8       |  |   | 1.1                        |   |              |   | 14.7  |              |   | (0.6   | ) |  |   | 27.0 
|Current portion of debt and accrued interest, including intercompany loans |  |        | 0.8   |        |   | 15.1       |  |   |                           |   |              |   |      |              |   | (0.8   | ) |  |   | 15.1 
|Restructuring and other similar costs                                      |  |        |      |        |   | 1.1        |  |   |                           |   |              |   | 0.4   |              |   |       |   |  |   | 1.5  
|Other current liabilities                                                  |  |        |      |        |   | 1.4        |  |   |                           |   |              |   |      |              |   |       |   |  |   | 1.4  
|                                                                           |  |        |       |        |   |            |  |   |                            |   |              |   |       |              |   |        |   |  |   |      
|Total current liabilities                                                  |  |        | 0.8   |        |   | 91.4       |  |   | 6.2                        |   |              |   | 32.8  |              |   | (29.8  | ) |  |   | 101.4
|                                                                           |  |        |       |        |   |           
|Debt                                                                       |  |        | 31.3  |        |   | 352.1      |  |   |                           |   |              |   |      |              |   | (31.3  | ) |  |   | 352.1
|Intercompany loan payable                                                  |  |        |      |        |   | 24.2       |  |   |                           |   |              |   | 10.9  |              |   | (35.1  | ) |  |   |     
|Deferred income taxes                                                      |  |        |      |        |   |           |  |   |                           |   |              |   | 3.3   |              |   |       |   |  |   | 3.3  
|Accrued pension and other postretirement benefit liabilities               |  |        |      |        |   | 24.2       |  |   |                           |   |              |   | 24.7  |              |   |       |   |  |   | 48.9 
|Other non-current liabilities                                              |  |        |      |        |   | 2.7        |  |   |                           |   |              |   | 0.8   |              |   |       |   |  |   | 3.5  
|                                                                           |  |        |       |        |   |            |  |   |                            |   |              |   |       |              |   |        |   |  |   |      
|                                                                           |  |        | 31.3  |        |   | 403.2      |  |   |                           |   |              |   | 39.7  |              |   | (66.4  | ) |  |   | 407.8
|Total stockholders equity                                                 |  |        | 85.2  |        |   | 114.4      |  |   | 282.1                      |   |              |   | 95.4  |              |   | (462.7 | ) |  |   | 114.4
|                                                                           |  |        |       |        |   |            |  |   |                            |   |              |   |       |              |   |        |   |  |   |      
|Total liabilities and stockholders equity                                 |  | $      | 117.3 |        | $ | 609.0      |  | $ | 288.3                      |   |              | $ | 167.9 |              | $ | (558.9 | ) |  | $ | 623.6
|                                                                           |  |        |       |        |   |            |  |   |                            |   |              |   |       |              |   |        |   |  |   |      



25



---

##### Table of Contents

Condensed Consolidating Balance Sheet

December 31, 2006

(In Millions)



|                                                             |  |        |       |        |   |           |  |                             |       |  |              |       |   |              |   |        |   |  |   |      
|------------------------------------------------------------ |  | ------ | ----- | ------ | - | --------- |  | --------------------------- | ----- |  | ------------ | ----- | - | ------------ | - | ------ | - |  | - | -----
|                                                             |  | Parent |       | Issuer |   | Guarantor |  | Non- Guarantor Subsidiaries |       |  | Eliminations |       |   | Consolidated
|Assets                                                       |  |        |       |        |   |           |  |                             |       |  |              |       |   |              |   |        |   |  |   |      
|Current assets:                                              |  |        |       |        |   |           |  |                             |       |  |              |       |   |              |   |        |   |  |   |      
|Cash and cash equivalents                                    |  | $      | 1.5   |        | $ | 44.4      |  | $                           |      |  | $            | 12.5  |   |              | $ | (1.5   | ) |  | $ | 56.9 
|Restricted cash                                              |  |        |      |        |   |          |  |                             |      |  |              | 0.9   |   |              |   |       |   |  |   | 0.9  
|Accounts receivable, net                                     |  |        |      |        |   | 48.3      |  |                             | 19.4  |  |              | 34.5  |   |              |   | (15.8  | ) |  |   | 86.4 
|Inventories, net                                             |  |        |      |        |   | 65.8      |  |                             | 6.5   |  |              | 30.2  |   |              |   |       |   |  |   | 102.5
|Deferred income taxes                                        |  |        |      |        |   | 8.2       |  |                             | 0.4   |  |              | 1.0   |   |              |   |       |   |  |   | 9.6  
|Intercompany loan receivable                                 |  |        |      |        |   |          |  |                             |      |  |              |      |   |              |   |       |   |  |   |     
|Prepaid expenses and other current assets                    |  |        |      |        |   | 2.9       |  |                             | 0.2   |  |              | 5.1   |   |              |   |       |   |  |   | 8.2  
|Assets held for sale                                         |  |        |      |        |   | 12.6      |  |                             |      |  |              |      |   |              |   |       |   |  |   | 12.6 
|                                                             |  |        |       |        |   |           |  |                             |       |  |              |       |   |              |   |        |   |  |   |      
|Total current assets                                         |  | $      | 1.5   |        |   | 182.2     |  |                             | 26.5  |  |              | 84.2  |   |              |   | (17.3  | ) |  |   | 277.1
|Other assets:                                                |  |        |       |        |   |           |  |                             |       |  |              |       |   |              |   |        |   |  |   |      
|Goodwill                                                     |  |        |      |        |   |          |  |                             | 37.1  |  |              |      |   |              |   |       |   |  |   | 37.1 
|Intangible assets, net                                       |  |        |      |        |   | 4.2       |  |                             | 29.1  |  |              | 1.2   |   |              |   |       |   |  |   | 34.5 
|Deferred income taxes                                        |  |        | 1.1   |        |   | 2.1       |  |                             | 4.9   |  |              | (0.8  | ) |              |   | (1.1   | ) |  |   | 6.2  
|Intercompany loan receivable                                 |  |        |      |        |   |          |  |                             | 41.0  |  |              |      |   |              |   | (41.0  | ) |  |   |     
|Investment in subsidiaries                                   |  |        | 111.2 |        |   | 315.5     |  |                             | 50.8  |  |              |      |   |              |   | (477.5 | ) |  |   |     
|Other non-current assets                                     |  |        |      |        |   | 11.8      |  |                             |      |  |              | 3.6   |   |              |   |       |   |  |   | 15.4 
|                                                             |  |        |       |        |   |           |  |                             |       |  |              |       |   |              |   |        |   |  |   |      
|                                                             |  |        | 112.3 |        |   | 333.6     |  |                             | 162.9 |  |              | 4.0   |   |              |   | (519.6 | ) |  |   | 93.2 
|Property, plant and equipment, net                           |  |        |      |        |   | 90.9      |  |                             | 93.7  |  |              | 55.4  |   |              |   |       |   |  |   | 240.0
|                                                             |  |        |       |        |   |           |  |                             |       |  |              |       |   |              |   |        |   |  |   |      
|Total assets                                                 |  | $      | 113.8 |        | $ | 606.7     |  | $                           | 283.1 |  | $            | 143.6 |   |              | $ | (536.9 | ) |  | $ | 610.3
|                                                             |  |        |       |        |   |           |  |                             |       |  |              |       |   |              |   |        |   |  |   |      
|Liabilities and stockholders equity                         |  |        |       |        |   |           |  |                             |       |  |              |       |   |              |   |        |   |  |   |      
|Current liabilities:                                         |  |        |       |        |   |           |  |                             |       |  |              |       |   |              |   |        |   |  |   |      
|Accounts payable                                             |  | $      |      |        | $ | 27.3      |  | $                           | 2.3   |  | $            | 11.4  |   |              | $ | (15.8  | ) |  | $ | 25.2 
|Accrued liabilities                                          |  |        | 2.2   |        |   | 13.6      |  |                             | 1.4   |  |              | 6.0   |   |              |   | (2.2   | ) |  |   | 21.0 
|Current portion of debt and accrued interest                 |  |        |      |        |   | 37.0      |  |                             |      |  |              |      |   |              |   |       |   |  |   | 37.0 
|Intercompany loan payable                                    |  |        |      |        |   |          |  |                             |      |  |              |      |   |              |   |       |   |  |   |     
|Restructuring and other similar costs                        |  |        |      |        |   | 1.7       |  |                             |      |  |              | 0.4   |   |              |   |       |   |  |   | 2.1  
|Other current liabilities                                    |  |        |      |        |   | 2.6       |  |                             |      |  |              |      |   |              |   |       |   |  |   | 2.6  
|                                                             |  |        |       |        |   |           |  |                             |       |  |              |       |   |              |   |        |   |  |   |      
|Total current liabilities                                    |  |        | 2.2   |        |   | 82.2      |  |                             | 3.7   |  |              | 17.8  |   |              |   | (18.0  | ) |  |   | 87.9 
|Debt, less current portion                                   |  |        | 28.4  |        |   | 357.8     |  |                             |      |  |              |      |   |              |   | (28.4  | ) |  |   | 357.8
|Deferred income taxes                                        |  |        |      |        |   |          |  |                             |      |  |              | 2.5   |   |              |   |       |   |  |   | 2.5  
|Intercompany loan payable                                    |  |        |      |        |   | 27.8      |  |                             |      |  |              | 13.3  |   |              |   | (41.1  | ) |  |   |     
|Accrued pension and other postretirement benefit liabilities |  |        |      |        |   | 26.6      |  |                             |      |  |              | 23.2  |   |              |   |       |   |  |   | 49.8 
|Other non-current liabilities                                |  |        |      |        |   | 1.1       |  |                             |      |  |              |      |   |              |   |       |   |  |   | 1.1  
|                                                             |  |        |       |        |   |           |  |                             |       |  |              |       |   |              |   |        |   |  |   |      
|                                                             |  |        | 28.4  |        |   | 413.3     |  |                             |      |  |              | 39.0  |   |              |   | (69.5  | ) |  |   | 411.2
|Total stockholders equity                                   |  |        | 83.2  |        |   | 111.2     |  |                             | 279.4 |  |              | 86.8  |   |              |   | (449.4 | ) |  |   | 111.2
|                                                             |  |        |       |        |   |           |  |                             |       |  |              |       |   |              |   |        |   |  |   |      
|Total liabilities and stockholders equity                   |  | $      | 113.8 |        | $ | 606.7     |  | $                           | 283.1 |  | $            | 143.6 |   |              | $ | (536.9 | ) |  | $ | 610.3
|                                                             |  |        |       |        |   |           |  |                             |       |  |              |       |   |              |   |        |   |  |   |      



26



---

##### Table of Contents

Condensed Consolidating Statement of Operations

For the Three Months ended July 1, 2007

(Unaudited)

(In Millions)



|                                                   |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |       |  
|-------------------------------------------------- |  | ------ | ---- | - | ------ | - | ----- | ---------- |  | - | -------------------------- | - |  | ------------ | ---- | - | ------------ | - | ----- | - |  | - | ----- | -
|                                                   |  | Parent |      |   | Issuer |   |       | Guarantors |  |   | Non- GuarantorSubsidiaries |   |  | Eliminations |      |   | Consolidated |  
|Net revenue                                        |  | $      |     |   |        | $ | 116.3 |            |  | $ | 17.3                       |   |  | $            | 63.8 |   |              | $ | (13.1 | ) |  | $ | 184.3 |  
|Cost of sales                                      |  |        |     |   |        |   | 95.2  |            |  |   | 12.4                       |   |  |              | 55.5 |   |              |   | (12.6 | ) |  |   | 150.5 |  
|                                                   |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |       |  
|Gross profit                                       |  |        |     |   |        |   | 21.1  |            |  |   | 4.9                        |   |  |              | 8.3  |   |              |   | (0.5  | ) |  |   | 33.8  |  
|                                                   |  |        |      |   |        |  
|Operating expenses:                                |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |       |  
|Selling, general and administrative                |  |        |     |   |        |   | 13.3  |            |  |   | 7.4                        |   |  |              | 4.5  |   |              |   | (0.5  | ) |  |   | 24.7  |  
|Pension curtailment gain and settlement loss       |  |        |     |   |        |   |      |            |  |   |                           |   |  |              |     |   |              |   |      |   |  |   |      |  
|Restructuring and similar costs                    |  |        |     |   |        |   | 0.4   |            |  |   |                           |   |  |              |     |   |              |   |      |   |  |   | 0.4   |  
|Impairment of long-lived assets                    |  |        |     |   |        |   |      |            |  |   |                           |   |  |              |     |   |              |   |      |   |  |   |      |  
|                                                   |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |       |  
|Operating income (loss)                            |  |        |     |   |        |   | 7.4   |            |  |   | (2.5                       | ) |  |              | 3.8  |   |              |   |      |   |  |   | 8.7   |  
|                                                   |  |        |      |   |        |  
|Other (income) expense:                            |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |       |  
|Other (income) expense, net                        |  |        |     |   |        |   |      |            |  |   | (0.1                       | ) |  |              |     |   |              |   |      |   |  |   | (0.1  | )
|Interest expense, net                              |  |        | 0.8  |   |        |   | 8.3   |            |  |   |                           |   |  |              | (0.3 | ) |              |   | (0.8  | ) |  |   | 8.0   |  
|Equity (income) loss from earnings of subsidiaries |  |        | (1.0 | ) |        |   | (0.7  | )          |  |   | (1.9                       | ) |  |              |     |   |              |   | 3.6   |   |  |   |      |  
|                                                   |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |       |  
|Income (loss) before income taxes                  |  |        | 0.2  |   |        |   | (0.2  | )          |  |   | (0.5                       | ) |  |              | 4.1  |   |              |   | (2.8  | ) |  |   | 0.8   |  
|Income tax provision (benefit)                     |  |        | (0.3 | ) |        |   | (1.2  | )          |  |   | (0.6                       | ) |  |              | 1.6  |   |              |   | 0.3   |   |  |   | (0.2  | )
|                                                   |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |       |  
|Net income (loss)                                  |  | $      | 0.5  |   |        | $ | 1.0   |            |  | $ | 0.1                        |   |  | $            | 2.5  |   |              | $ | (3.1  | ) |  | $ | 1.0   |  
|                                                   |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |       |  



27



---

##### Table of Contents

Condensed Consolidating Statement of Operations

For the Six Months ended July 1, 2007

(Unaudited)

(In Millions)



|                                                   |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |       |   |              |   |       |   |  |   |       |  
|-------------------------------------------------- |  | ------ | ---- | - | ------ | - | ----- | ---------- |  | - | -------------------------- | - |  | ------------ | ----- | - | ------------ | - | ----- | - |  | - | ----- | -
|                                                   |  | Parent |      |   | Issuer |   |       | Guarantors |  |   | Non- GuarantorSubsidiaries |   |  | Eliminations |       |   | Consolidated |  
|Net revenue                                        |  | $      |     |   |        | $ | 212.4 |            |  | $ | 30.2                       |   |  | $            | 121.2 |   |              | $ | (25.4 | ) |  | $ | 338.4 |  
|Cost of sales                                      |  |        |     |   |        |   | 173.5 |            |  |   | 22.1                       |   |  |              | 106.0 |   |              |   | (24.6 | ) |  |   | 277.0 |  
|Gross profit                                       |  |        |     |   |        |   | 38.9  |            |  |   | 8.1                        |   |  |              | 15.2  |   |              |   | (0.8  | ) |  |   | 61.4  |  
|                                                   |  |        |      |   |        |  
|Operating expenses:                                |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |       |   |              |   |       |   |  |   |       |  
|Selling, general and administrative                |  |        |     |   |        |   | 28.1  |            |  |   | 12.9                       |   |  |              | 8.3   |   |              |   | (0.8  | ) |  |   | 48.5  |  
|Pension curtailment gain and settlement loss       |  |        |     |   |        |   |      |            |  |   |                           |   |  |              |      |   |              |   |      |   |  |   |      |  
|Restructuring and similar costs                    |  |        |     |   |        |   | 0.9   |            |  |   |                           |   |  |              |      |   |              |   |      |   |  |   | 0.9   |  
|Impairment of long-lived assets                    |  |        |     |   |        |   |      |            |  |   |                           |   |  |              |      |   |              |   |      |   |  |   |      |  
|                                                   |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |       |   |              |   |       |   |  |   |       |  
|Operating income (loss)                            |  |        |     |   |        |   | 9.9   |            |  |   | (4.8                       | ) |  |              | 6.9   |   |              |   |      |   |  |   | 12.0  |  
|                                                   |  |        |      |   |        |  
|Other (income) expense:                            |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |       |   |              |   |       |   |  |   |       |  
|Other (income) expense, net                        |  |        |     |   |        |   |      |            |  |   |                           |   |  |              |      |   |              |   |      |   |  |   |      |  
|Interest expense, net                              |  |        | 1.4  |   |        |   | 17.0  |            |  |   | (0.1                       | ) |  |              | (0.5  | ) |              |   | (1.4  | ) |  |   | 16.4  |  
|Equity (income) loss from earnings of subsidiaries |  |        | 3.1  |   |        |   | (1.5  | )          |  |   | (3.7                       | ) |  |              |      |   |              |   | 2.1   |   |  |   |      |  
|                                                   |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |       |   |              |   |       |   |  |   |       |  
|Income (loss) before income taxes                  |  |        | (4.5 | ) |        |   | (5.6  | )          |  |   | (1.0                       | ) |  |              | 7.4   |   |              |   | (0.7  | ) |  |   | (4.4  | )
|Income tax provision (benefit)                     |  |        | (0.5 | ) |        |   | (2.5  | )          |  |   | (1.2                       | ) |  |              | 2.5   |   |              |   | 0.4   |   |  |   | (1.3  | )
|                                                   |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |       |   |              |   |       |   |  |   |       |  
|Net income (loss)                                  |  | $      | (4.0 | ) |        | $ | (3.1  | )          |  | $ | 0.2                        |   |  | $            | 4.9   |   |              | $ | (1.1  | ) |  | $ | (3.1  | )
|                                                   |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |       |   |              |   |       |   |  |   |       |  



28



---

##### Table of Contents

Condensed Consolidating Statement of Operations

For the Three Months ended June 30, 2006

(Unaudited)

(In Millions)



|                                                   |  |        |       |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |       |  
|-------------------------------------------------- |  | ------ | ----- | - | ------ | - | ----- | ---------- |  | - | -------------------------- | - |  | ------------ | ---- | - | ------------ | - | ----- | - |  | - | ----- | -
|                                                   |  | Parent |       |   | Issuer |   |       | Guarantors |  |   | Non- GuarantorSubsidiaries |   |  | Eliminations |      |   | Consolidated |  
|Net revenue                                        |  | $      |      |   |        | $ | 96.8  |            |  | $ | 62.7                       |   |  | $            | 53.6 |   |              | $ | (7.6  | ) |  | $ | 205.5 |  
|Cost of sales                                      |  |        |      |   |        |   | 76.6  |            |  |   | 49.3                       |   |  |              | 47.0 |   |              |   | (7.6  | ) |  |   | 165.3 |  
|                                                   |  |        |       |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |       |  
|Gross profit                                       |  |        |      |   |        |   | 20.2  |            |  |   | 13.4                       |   |  |              | 6.6  |   |              |   |      |   |  |   | 40.2  |  
|                                                   |  |        |       |   |        |  
|Operating expenses:                                |  |        |       |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |       |  
|Selling, general and administrative                |  |        |      |   |        |   | 6.7   |            |  |   | 15.3                       |   |  |              | 3.6  |   |              |   |      |   |  |   | 25.6  |  
|Pension curtailment gain and settlement loss       |  |        |      |   |        |   | (0.4  | )          |  |   |                           |   |  |              |     |   |              |   |      |   |  |   | (0.4  | )
|Restructuring and similar costs                    |  |        |      |   |        |   | 1.2   |            |  |   | 2.2                        |   |  |              |     |   |              |   |      |   |  |   | 3.4   |  
|Gain from sale of Roanoke plant                    |  |        |      |   |        |   | (44.5 | )          |  |   |                           |   |  |              |     |   |              |   |      |   |  |   | (44.5 | )
|                                                   |  |        |       |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |       |  
|Operating income (loss)                            |  |        |      |   |        |   | 57.2  |            |  |   | (4.1                       | ) |  |              | 3.0  |   |              |   |      |   |  |   | 56.1  |  
|                                                   |  |        |       |   |        |  
|Other (income) expense:                            |  |        |       |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |       |  
|Other (income) expense, net                        |  |        |      |   |        |   | (0.2  | )          |  |   |                           |   |  |              | (0.3 | ) |              |   |      |   |  |   | (0.5  | )
|Interest expense, net                              |  |        | 2.0   |   |        |   | 8.6   |            |  |   | (0.1                       | ) |  |              |     |   |              |   | (2.0  | ) |  |   | 8.5   |  
|Equity (income) loss from earnings of subsidiaries |  |        | (29.7 | ) |        |   | 0.2   |            |  |   | (2.5                       | ) |  |              |     |   |              |   | 32.0  |   |  |   |      |  
|                                                   |  |        |       |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |       |  
|                                                   |  |        | (27.7 | ) |        |   | 8.6   |            |  |   | (2.6                       | ) |  |              | (0.3 | ) |              |   | 30.0  |   |  |   | 8.0   |  
|Income (loss) before income taxes                  |  |        | 27.7  |   |        |   | 48.6  |            |  |   | (1.5                       | ) |  |              | 3.3  |   |              |   | (30.0 | ) |  |   | 48.1  |  
|Income tax provision (benefit)                     |  |        | (0.3  | ) |        |   | 18.9  |            |  |   | (1.7                       | ) |  |              | 1.2  |   |              |   | 0.3   |   |  |   | 18.4  |  
|                                                   |  |        |       |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |       |  
|Net income (loss)                                  |  | $      | 28.0  |   |        | $ | 29.7  |            |  | $ | 0.2                        |   |  | $            | 2.1  |   |              | $ | (30.3 | ) |  | $ | 29.7  |  
|                                                   |  |        |       |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |       |  



29



---

##### Table of Contents

Condensed Consolidating Statement of Operations

For the Six Months ended June 30, 2006

(Unaudited)

(In Millions)



|                                                   |  |        |       |   |        |   |       |            |  |   |                            |   |  |              |       |   |              |   |       |   |  |   |       |  
|-------------------------------------------------- |  | ------ | ----- | - | ------ | - | ----- | ---------- |  | - | -------------------------- | - |  | ------------ | ----- | - | ------------ | - | ----- | - |  | - | ----- | -
|                                                   |  | Parent |       |   | Issuer |   |       | Guarantors |  |   | Non- GuarantorSubsidiaries |   |  | Eliminations |       |   | Consolidated |  
|Net revenue                                        |  | $      |      |   |        | $ | 211.7 |            |  | $ | 97.8                       |   |  | $            | 101.8 |   |              | $ | (14.7 | ) |  | $ | 396.6 |  
|Cost of sales                                      |  |        |      |   |        |   | 168.7 |            |  |   | 85.3                       |   |  |              | 88.8  |   |              |   | (14.7 | ) |  |   | 328.1 |  
|                                                   |  |        |       |   |        |   |       |            |  |   |                            |   |  |              |       |   |              |   |       |   |  |   |       |  
|Gross profit                                       |  |        |      |   |        |   | 43.0  |            |  |   | 12.5                       |   |  |              | 13.0  |   |              |   |      |   |  |   | 68.5  |  
|                                                   |  |        |       |   |        |  
|Operating expenses:                                |  |        |       |   |        |   |       |            |  |   |                            |   |  |              |       |   |              |   |       |   |  |   |       |  
|Selling, general and administrative                |  |        |      |   |        |   | 18.6  |            |  |   | 25.6                       |   |  |              | 7.4   |   |              |   |      |   |  |   | 51.6  |  
|In-process research and development charges        |  |        |      |   |        |   |      |            |  |   | 3.7                        |   |  |              |      |   |              |   |      |   |  |   | 3.7   |  
|Pension curtailment gain and settlement loss       |  |        |      |   |        |   | (0.4  | )          |  |   |                           |   |  |              |      |   |              |   |      |   |  |   | (0.4  | )
|Restructuring and similar costs                    |  |        |      |   |        |   | 4.2   |            |  |   | 2.2                        |   |  |              |      |   |              |   |      |   |  |   | 6.4   |  
|Impairment of Long Lived Assets                    |  |        |       |   |        |   | 5.5   |            |  |   |                           |   |  |              |      |   |              |   |      |   |  |   | 5.5   |  
|Gain from sale of Roanoke plant                    |  |        |      |   |        |   | (44.5 | )          |  |   |                           |   |  |              |      |   |              |   |      |   |  |   | (44.5 | )
|                                                   |  |        |       |   |        |   |       |            |  |   |                            |   |  |              |       |   |              |   |       |   |  |   |       |  
|Operating income (loss)                            |  |        |      |   |        |   | 59.6  |            |  |   | (19.0                      | ) |  |              | 5.6   |   |              |   |      |   |  |   | 46.2  |  
|                                                   |  |        |       |   |        |  
|Other (income) expense:                            |  |        |       |   |        |   |       |            |  |   |                            |   |  |              |       |   |              |   |       |   |  |   |       |  
|Other (income) expense, net                        |  |        |      |   |        |   | (0.2  | )          |  |   |                           |   |  |              | (0.6  | ) |              |   |      |   |  |   | (0.8  | )
|Interest expense, net                              |  |        | 1.3   |   |        |   | 20.7  |            |  |   | (0.2                       | ) |  |              |      |   |              |   | (1.3  | ) |  |   | 20.5  |  
|Equity (income) loss from earnings of subsidiaries |  |        | (16.2 | ) |        |   | 7.4   |            |  |   | (3.6                       | ) |  |              |      |   |              |   | 12.4  |   |  |   |      |  
|                                                   |  |        |       |   |        |   |       |            |  |   |                            |   |  |              |       |   |              |   |       |   |  |   |       |  
|                                                   |  |        | (14.9 | ) |        |   | 27.9  |            |  |   | (3.8                       | ) |  |              | (0.6  | ) |              |   | 11.1  |   |  |   | 19.7  |  
|Income (loss) before income taxes                  |  |        | 14.9  |   |        |   | 31.7  |            |  |   | (15.2                      | ) |  |              | 6.2   |   |              |   | (11.1 | ) |  |   | 26.5  |  
|Income tax provision (benefit)                     |  |        | (0.5  | ) |        |   | 15.5  |            |  |   | (7.0                       | ) |  |              | 1.8   |   |              |   | 0.5   |   |  |   | 10.3  |  
|                                                   |  |        |       |   |        |   |       |            |  |   |                            |   |  |              |       |   |              |   |       |   |  |   |       |  
|Net income (loss)                                  |  | $      | 15.4  |   |        | $ | 16.2  |            |  | $ | (8.2                       | ) |  | $            | 4.4   |   |              | $ | (11.6 | ) |  | $ | 16.2  |  
|                                                   |  |        |       |   |        |   |       |            |  |   |                            |   |  |              |       |   |              |   |       |   |  |   |       |  



30



---

##### Table of Contents

Condensed Consolidating Statement of Cash Flows

For the Six Months ended July 1, 2007

(Unaudited)

(In Millions)



|                                                                                                   |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|-------------------------------------------------------------------------------------------------- |  | ------ | ---- | - | ------ | - | ----- | ---------- |  | - | -------------------------- | - |  | ------------ | ---- | - | ------------ | - | ---- | - |  | - | ----- | -
|                                                                                                   |  | Parent |      |   | Issuer |   |       | Guarantors |  |   | Non- GuarantorSubsidiaries |   |  | Eliminations |      |   | Consolidated |  
|Operating activities                                                                               |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Net income (loss)                                                                                  |  | $      | (4.0 | ) |        | $ | (3.1  | )          |  | $ | 0.2                        |   |  | $            | 4.9  |   |              | $ | (1.1 | ) |  | $ | (3.1  | )
|Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Depreciation and amortization                                                                      |  |        |     |   |        |   | 5.1   |            |  |   | 8.2                        |   |  |              | 1.9  |   |              |   |     |   |  |   | 15.2  |  
|Non-cash interest on debt                                                                          |  |        |     |   |        |   | 0.6   |            |  |   |                           |   |  |              |     |   |              |   |     |   |  |   | 0.6   |  
|Gain on sale of property and equipment                                                             |  |        |     |   |        |   |      |            |  |   |                           |   |  |              |     |   |              |   |     |   |  |   |      |  
|Impairment of long-lived assets                                                                    |  |        |     |   |        |   |      |            |  |   |                           |   |  |              |     |   |              |   |     |   |  |   |      |  
|Pension curtailment gain and settlement loss                                                       |  |        |     |   |        |   |      |            |  |   |                           |   |  |              |     |   |              |   |     |   |  |   |      |  
|Stock Based Compensation                                                                           |  |        | 0.6  |   |        |   | 0.4   |            |  |   |                           |   |  |              |     |   |              |   | (0.6 | ) |  |   | 0.4   |  
|Pension and postretirement benefit costs                                                           |  |        |     |   |        |   | 0.2   |            |  |   |                           |   |  |              | 1.0  |   |              |   |     |   |  |   | 1.2   |  
|Deferred income taxes                                                                              |  |        | (0.5 | ) |        |   | (6.8  | )          |  |   | (0.7                       | ) |  |              | 0.8  |   |              |   | 0.5  |   |  |   | (6.7  | )
|Undistributed earnings of subsidiaries                                                             |  |        | 3.1  |   |        |   | (1.5  | )          |  |   | (3.7                       | ) |  |              |     |   |              |   | 2.1  |   |  |   |      |  
|In-process research and development                                                                |  |        |     |   |        |   |      |            |  |   |                           |   |  |              |     |   |              |   |     |   |  |   |      |  
|Changes in operating assets and liabilities                                                        |  |        | (1.4 | ) |        |   | (9.8  | )          |  |   | (0.3                       | ) |  |              | 1.4  |   |              |   | 1.3  |   |  |   | (8.8  | )
|                                                                                                   |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Net cash provided by (used in) operating activities                                                |  |        | (2.2 | ) |        |   | (14.9 | )          |  |   | 3.7                        |   |  |              | 10.0 |   |              |   | 2.2  |   |  |   | (1.2  | )
|Investing activities                                                                               |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Capital expenditures                                                                               |  |        |     |   |        |   | (2.8  | )          |  |   |                           |   |  |              | (0.7 | ) |              |   |     |   |  |   | (3.5  | )
|Proceeds from sale of property, plant and equipment                                                |  |        |     |   |        |   |      |            |  |   |                           |   |  |              | 0.2  |   |              |   |     |   |  |   | 0.2   |  
|Acquisition of business (net of cash acquired)                                                     |  |        |     |   |        |   |      |            |  |   |                           |   |  |              |     |   |              |   |     |   |  |   |      |  
|                                                                                                   |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Net cash used in investing activities                                                              |  |        |     |   |        |   | (2.8  | )          |  |   |                           |   |  |              | (0.5 | ) |              |   |     |   |  |   | (3.3  | )
|                                                                                                   |  |        |      |   |        |  
|Financing activities                                                                               |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Net receipts from (payments to) issuer and subsidiaries                                            |  |        | (0.1 | ) |        |   | 7.5   |            |  |   | (3.7                       | ) |  |              | (3.8 | ) |              |   | 0.1  |   |  |   |      |  
|Payments of long-term debt                                                                         |  |        | 2.8  |   |        |   | (25.8 | )          |  |   |                           |   |  |              |     |   |              |   | (2.8 | ) |  |   | (25.8 | )
|Proceeds from issuance of debt                                                                     |  |        |     |   |        |   |      |            |  |   |                           |   |  |              |     |   |              |   |     |   |  |   |      |  
|Debt issuance costs                                                                                |  |        |     |   |        |   |      |            |  |   |                           |   |  |              |     |   |              |   |     |   |  |   |      |  
|Dividends                                                                                          |  |        | (0.5 | ) |        |   |      |            |  |   |                           |   |  |              |     |   |              |   | 0.5  |   |  |   |      |  
|Proceeds from sale of stock                                                                        |  |        |     |   |        |   |      |            |  |   |                           |   |  |              |     |   |              |   |     |   |  |   |      |  
|                                                                                                   |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Net cash provided by (used in) financing activities                                                |  |        | 2.2  |   |        |   | (18.3 | )          |  |   | (3.7                       | ) |  |              | (3.8 | ) |              |   | (2.2 | ) |  |   | (25.8 | )
|Effect of changes in foreign exchange rates on cash and cash equivalents                           |  |        |     |   |        |   |      |            |  |   |                           |   |  |              | 0.9  |   |              |   |     |   |  |   | 0.9   |  
|Change in cash and cash equivalents                                                                |  |        |     |   |        |   | (36.0 | )          |  |   |                           |   |  |              | 6.6  |   |              |   |     |   |  |   | (29.4 | )
|Cash and cash equivalents  Beginning of period                                                    |  |        | 1.5  |   |        |   | 44.4  |            |  |   |                           |   |  |              | 12.5 |   |              |   | (1.5 | ) |  |   | 56.9  |  
|                                                                                                   |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Cash and cash equivalents  End of period                                                          |  | $      | 1.5  |   |        | $ | 8.4   |            |  | $ |                           |   |  | $            | 19.1 |   |              | $ | (1.5 | ) |  | $ | 27.5  |  
|                                                                                                   |  |        |      |   |        |   |       |            |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  



31



---

##### Table of Contents

Condensed Consolidating Statement of Cash Flows

For the Six Months ended June 30, 2006

(Unaudited)

(In Millions)



|                                                                                         |  |        |       |   |        |   |        |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |        |  
|---------------------------------------------------------------------------------------- |  | ------ | ----- | - | ------ | - | ------ | ---------- |  | - | -------------------------- | - |  | ------------ | ---- | - | ------------ | - | ----- | - |  | - | ------ | -
|                                                                                         |  | Parent |       |   | Issuer |   |        | Guarantors |  |   | Non- GuarantorSubsidiaries |   |  | Eliminations |      |   | Consolidated |  
|Operating activities                                                                     |  |        |       |   |        |   |        |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |        |  
|Net income (loss)                                                                        |  | $      | 15.4  |   |        | $ | 16.2   |            |  | $ | (8.2                       | ) |  | $            | 4.4  |   |              | $ | (11.6 | ) |  | $ | 16.2   |  
|Adjustments to reconcile net income (loss) to net cash provided by operating activities: |  |        |       |   |        |   |        |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |        |  
|Depreciation and amortization                                                            |  |        |      |   |        |   | 5.7    |            |  |   | 7.3                        |   |  |              | 1.5  |   |              |   |      |   |  |   | 14.5   |  
|Non-cash interest on debt                                                                |  |        | 1.3   |   |        |   | 5.1    |            |  |   | 0.1                        |   |  |              | 0.1  |   |              |   | (1.3  | ) |  |   | 5.3    |  
|Gain on Sale of Roanoke plant                                                            |  |        |      |   |        |   | (44.5  | )          |  |   |                           |   |  |              |     |   |              |   |      |   |  |   | (44.5  | )
|Impairment of long-lived assets                                                          |  |        |      |   |        |   | 5.5    |            |  |   |                           |   |  |              |     |   |              |   |      |   |  |   | 5.5    |  
|Pension and postretirement benefit                                                       |  |        |      |   |        |   | (3.7   | )          |  |   |                           |   |  |              | 1.1  |   |              |   |      |   |  |   | (2.6   | )
|Deferred income taxes                                                                    |  |        | (0.5  | ) |        |   | (6.7   | )          |  |   | (7.0                       | ) |  |              | 1.0  |   |              |   | 0.5   |   |  |   | (12.7  | )
|Undistributed earnings of subsidiaries                                                   |  |        | (16.2 | ) |        |   | 7.4    |            |  |   | (3.6                       | ) |  |              |     |   |              |   | 12.4  |   |  |   |       |  
|In-process research and development                                                      |  |        |      |   |        |   |       |            |  |   | 3.7                        |   |  |              |     |   |              |   |      |   |  |   | 3.7    |  
|Changes in operating assets and liabilities                                              |  |        |      |   |        |   | 2.5    |            |  |   | 9.2                        |   |  |              | (5.8 | ) |              |   |      |   |  |   | 5.9    |  
|                                                                                         |  |        |       |   |        |   |        |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |        |  
|Net cash provided by (used in) operating activities                                      |  |        |      |   |        |   | (12.5  | )          |  |   | 1.5                        |   |  |              | 2.3  |   |              |   |      |   |  |   | (8.7   | )
|                                                                                         |  |        |       |   |        |  
|Investing activities                                                                     |  |        |       |   |        |   |        |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |        |  
|Capital expenditures                                                                     |  |        |      |   |        |   | (0.2   | )          |  |   | (1.6                       | ) |  |              | (0.5 | ) |              |   |      |   |  |   | (2.3   | )
|Proceeds from sale of property, plant and equipment                                      |  |        |      |   |        |   | 73.0   |            |  |   |                           |   |  |              |     |   |              |   |      |   |  |   | 73.0   |  
|Acquisition of business (net of cash acquired)                                           |  |        |      |   |        |   | (232.6 | )          |  |   | 2.2                        |   |  |              | 0.7  |   |              |   |      |   |  |   | (229.7 | )
|                                                                                         |  |        |       |   |        |   |        |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |        |  
|Net cash used in investing activities                                                    |  |        |      |   |        |   | (159.8 | )          |  |   | 0.6                        |   |  |              | 0.2  |   |              |   |      |   |  |   | (159.0 | )
|                                                                                         |  |        |       |   |        |  
|Financing activities                                                                     |  |        |       |   |        |   |        |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |        |  
|Net (payments to) receipts from parent company                                           |  |        |      |   |        |   | 1.2    |            |  |   | 3.8                        |   |  |              | (5.0 | ) |              |   |      |   |  |   |       |  
|Payments of long-term debt                                                               |  |        |      |   |        |   | (169.1 | )          |  |   |                           |   |  |              |     |   |              |   |      |   |  |   | (169.1 | )
|Debt issuance costs                                                                      |  |        |      |   |        |   | (5.3   | )          |  |   |                           |   |  |              |     |   |              |   |      |   |  |   | (5.3   | )
|Dividends                                                                                |  |        | 0.4   |   |        |   | (0.4   | )          |  |   |                           |   |  |              |     |   |              |   | (0.4  | ) |  |   | (0.4   | )
|Proceeds from issuance of debt                                                           |  |        |      |   |        |   | 310.0  |            |  |   |                           |   |  |              | 0.5  |   |              |   |      |   |  |   | 310.5  |  
|Proceeds from sale of stock                                                              |  |        | (0.4  | ) |        |   |       |            |  |   |                           |   |  |              |     |   |              |   | 0.4   |   |  |   |       |  
|                                                                                         |  |        |       |   |        |   |        |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |        |  
|Net cash provided by (used in) financing activities                                      |  |        |      |   |        |   | 136.4  |            |  |   | 3.8                        |   |  |              | (4.5 | ) |              |   |      |   |  |   | 135.7  |  
|Effect of changes in foreign exchange rates on cash                                      |  |        |      |   |        |   |       |            |  |   |                           |   |  |              | (0.1 | ) |              |   |      |   |  |   | (0.1   | )
|Change in cash and cash equivalents                                                      |  |        |      |   |        |   | (35.9  | )          |  |   | 5.9                        |   |  |              | (2.1 | ) |              |   |      |   |  |   | (32.1  | )
|Cash and cash equivalents  Beginning of period                                          |  |        | 1.5   |   |        |   | 44.8   |            |  |   |                           |   |  |              | 13.5 |   |              |   | (1.5  | ) |  |   | 58.3   |  
|                                                                                         |  |        |       |   |        |   |        |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |        |  
|Cash and cash equivalents  End of period                                                |  | $      | 1.5   |   |        | $ | 8.9    |            |  | $ | 5.9                        |   |  | $            | 11.4 |   |              | $ | (1.5  | ) |  | $ | 26.2   |  
|                                                                                         |  |        |       |   |        |   |        |            |  |   |                            |   |  |              |      |   |              |   |       |   |  |   |        |  



32



---

##### Table of Contents

14. Stock Compensation Plan

Propex Holdings has a stock-based compensation plan for the benefit of the directors, officers and certain employees and consultants of Propex Inc., the 2005 Stock Awards Plan (the 2005 Plan). The plan is
designed to attract able persons to the Company and its affiliates and to provide a means whereby those employees can acquire and maintain stock ownership, thereby strengthening their concern for the welfare of the Company and their desire to remain
in its employ or service. The 2005 Plan provides for granting incentive stock options, options which do not constitute incentive stock options, stock appreciation rights, non-vested (restricted) stock awards, performance awards, phantom stock
awards, or any combination thereof. The terms and conditions of awards under the 2005 Plan are determined by the Compensation Committee for each grant. The 2005 Plan limits the aggregate number of shares of stock (irrespective of class) that may be
issued to an individual under the 2005 Plan not to exceed 57,750 shares. The grant date of options is determined in accordance with Statement of Financial Accounting Standards No. 123(R), Share-Based Payment (SFAS
No. 123(R)), and our policy is to consider the date of communication of the grant to the grantee, which is within a reasonable time following the approval of the grant by the Board, as the grant date.

Options granted during 2006 and 2007 under the 2005 Plan vest in increments of 25% per year. Both the stock options and the non-vested stock awards
granted in 2005 have 5-year vesting periods and the stock options under the 2005 Plan have 10-year maximum terms. Compensation expense is recognized straight-line over the vesting period. In February 2006, the board of directors increased the number
of shares available for issuance under the 2005 Plan to 105,000.

For purposes of determining estimated fair value under SFAS 123(R),
we have computed the estimated fair values of stock options using the Black-Scholes-Merton pricing model. For options granted in 2006, we chose the Uniform method to evaluate any partial life cycle adjustment to be made to the historical expected
term estimate. The Uniform method assumes that any outstanding and unexercised share-based payment awards will be exercised evenly over the remaining life cycle years for each years grant. For options granted in 2007, we used the simplified
method to calculate the expected life of the option. Expected volatility for awards granted in fiscal 2006 and 2007 was based on the daily historical trading data of similar companies for a period equivalent to the expected term of the award. Our
risk-free interest rate assumption is based on implied yields of U.S. Treasury zero-coupon bonds having a remaining term equal to the expected term of the stock awards. Our credit agreements preclude us from declaring shareholder dividends,
resulting in a zero expected dividend yield in our valuation model. The fair value of each option grant was estimated on the date of grant using the following weighted average assumptions:



|                                |  |             |  |  |            
|------------------------------- |  | ----------- |  |  | -----------
|                                |  | 2007 Grants |  |  | 2006 Grants
|Risk-free interest rate         |  | 4.7%-4.8%   |  |  | 4.52%      
|Expected dividend yield         |  | 0%          |  |  | 0%         
|Expected volatility factor      |  | 57.1%-58.4% |  |  | 54.9%      
|Expected option term (in years) |  | 7.0         |  |  | 5.5        



33



---

##### Table of Contents

The following table summarizes the activity of nonqualified stock options awarded under the Plan:



|                                               |  |        |   |  |                                 |     |                         |   |         |  
|---------------------------------------------- |  | ------ | - |  | ------------------------------- | --- | ----------------------- | - | ------- | -
|                                               |  | Shares |   |  | Weighted Average Exercise Price |     | AggregateIntrinsicValue |  
|Outstanding, January 1, 2007                   |  | 96,350 |   |  | $                               | 105 |                         | $ | 307,600 |  
|Granted at fair market value on dates of grant |  | 1,500  |   |  | $                               | 108 |                         |   |        |  
|Forfeited                                      |  | (2,350 | ) |  | $                               | 100 |                         |   | (18,800 | )
|                                               |  |        |   |  |                                 |     |                         |   |         |  
|Outstanding, July 1, 2007                      |  | 95,500 |   |  | $                               | 105 |                         | $ | 288,800 |  
|                                               |  |        |   |  |                                 |     |                         |   |         |  
|Exercisable, July 1, 2007                      |  | 25,063 |   |  | $                               | 105 |                         | $ | 84,700  |  
|                                               |  |        |   |  |                                 |     |                         |   |         |  

During the first half of 2007, we granted 1,500 options. Total compensation cost to be recognized
over the vesting period for options granted during 2006 and 2007 is $3.5 million, and $0.4 million of this amount was recorded in selling, general and administrative expense as compensation expense in the first half of 2007. Options granted during
2007 vest in four equal tranches over four years from the date of grant. The first 25% will vest on February 12, 2008 and will continue to vest 25% each year through 2011.

The following table summarizes the activity of non-vested stock awarded under the Plan:



|                             |  |        |   |  |                                      |    
|---------------------------- |  | ------ | - |  | ------------------------------------ | ---
|                             |  | Shares |   |  | WeightedAverage GrantDate Fair Value
|Outstanding, January 1, 2006 |  | 3,800  |   |  | $                                    | 100
|Granted                      |  |       |   |  |                                      |   
|Forfeited                    |  | (600   | ) |  | $                                    | 100
|Redeemed                     |  |       |   |  |                                      |   
|                             |  |        |   |  |                                      |    
|Outstanding, July 1, 2007    |  | 3,200  |   |  | $                                    | 100
|                             |  |        |   |  |                                      |    

The Company did not grant non-vested awards during 2006 or during the first quarter of 2007.



34



---

##### Table of Contents

|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

The following discussion should be read in conjunction with the financial statements and the notes to those statements included under Item 1.
Condensed Consolidated Financial Statements. References to we, us, our and the Company mean Propex Inc. and its consolidated subsidiaries.

Overview

We are the worlds largest independent
producer of primary and secondary carpet backing, and a leading manufacturer and marketer of woven and nonwoven polypropylene fabrics and fibers used in geosynthetic applications and a variety of other industrial applications such as fabric
bags/containers, fabric protective coverings and concrete fiber reinforcement. We operate globally in the three geographic regions of North America, Europe and Brazil, from which we market our products to over 40 countries. Within North America, we
divide our business among furnishings, geosynthetics, industrial products and concrete fiber. During the first quarter of 2006, in response to our product changes as a result of the SI acquisition, we subdivided our previous industrial fabrics
reporting segment into two reporting segments  geosynthetics and industrial products  and we added the concrete fiber reporting segment. In our furnishings segment, we are the largest independent producer of carpet backing in North
America and a leading supplier of furniture and bedding internal construction fabrics. In our geosynthetics segment, we are one of North Americas largest suppliers of geosynthetic products and have a leading position in certain erosion control
products. In our industrial products segment, we sell fabrics for various industrial applications such as bags/packaging for carrying chemicals, commodities and protective membrane for home construction, filtration, trampoline fabrics and with the
SI acquisition, now sell intermediate fibers to other manufacturers to make similar products. In our concrete fiber segment, we are the largest supplier of synthetic concrete reinforcement products in North America and we also sell these products in
Europe.

In Europe and Brazil, we primarily market carpet backing and industrial products, respectively, and we are a leading supplier of
those products in those regions. Although primarily a regional business in terms of differing customers, competitive issues, and economic and other drivers, we have significant overlap of product offerings across all regions.

Demand for our furnishings products is driven by factors that influence the broader market for floor coverings and furniture and bedding applications.
Floor covering demand is driven largely by home remodeling expenditures, frequently related to existing home sales, new housing starts and commercial property construction. The principal macroeconomic factors influencing furniture and bedding sales
are housing turnover, the directional movement of consumer confidence expectations and personal income levels.

Demand for our geosynthetic
and concrete fiber products is driven primarily by civil construction activity, including civil engineering projects and road construction, commercial and industrial construction and single-family and multi-family residential construction as well as
general economic conditions.

Demand for our industrial products is driven by general economic conditions which influence housing
construction in which our housewrap products are used, and chemical and agricultural activity, in which our bag fabrics are used.



35



---

##### Table of Contents

Our primary raw material is polypropylene resin and resin costs comprise approximately 65% percent of our
cost of goods sold. We are one of the worlds largest consumers of polypropylene, buying over 400 million pounds annually. We believe our scale affords us attractive pricing on these raw materials relative to our competitors.

Polypropylene prices fluctuate based on the industry supply and demand balance, the price of crude oil and other factors beyond our control. As of
July 1, 2007, general polypropylene resin prices in the U.S. increased approximately 11% compared to the average price for the twelve months of 2006, but increased by approximately 2.0% when compared to the six months ended June 30, 2006.
Generally, we have been able to pass through raw material price increases and decreases to our furnishings customers, and in 2006 we were successful in passing through resin increases to our geosynthetic customers. However, it has been more
difficult to pass through raw material price fluctuations to customers for certain of our industrial products and concrete fiber products. Our earnings are affected by the timing and the extent to which we are able to pass through higher
polypropylene raw material pricing costs to our customers.

In order to remain competitive, we maintain a comparatively low manufacturing
cost structure. Our management team has developed a culture of continuous cost improvement aimed at monitoring and controlling our conversion and administrative expenses.

Acquisition of SI

On January 31, 2006, the Company acquired 100% of the outstanding stock of SI
(hereafter referred to as the SI acquisition), which previously was our largest competitor and a leader in providing woven and nonwoven polypropylene fabrics and fiber products for various geosynthetic, industrial products and concrete
fiber reinforcement end-uses. The Company retains its position as the worlds leading independent producer of carpet backing and continues to have significant woven polypropylene operations in Europe and Brazil. As a result of the SI
acquisition, it positions itself as the leading North American producer of needle-punch nonwoven fabrics for furniture and bedding applications. The SI acquisition also enhances the Companys position in geosynthetic fabrics and provides the
Company with a leading sales position in the concrete fiber reinforcement business. Further, the Companys strength in woven fabrics manufacturing is complemented by SIs strength in non-woven fabric manufacturing.

The historical results section below presents a discussion of our consolidated operating results using the historical results of the Company prepared in
accordance with GAAP for the six months ended July 1, 2007 and June 30, 2006, including SIs results of operations from January 31, 2006.



36



---

##### Table of Contents

Results of Operations for the Three and Six Months ended July 1, 2007 Compared to the Three and Six Months Ended
June 30, 2006



|                                        |  |                                |       |   |                                 |   |       |                             |  |   |                               |   |  |   |       |  
|--------------------------------------- |  | ------------------------------ | ----- | - | ------------------------------- | - | ----- | --------------------------- |  | - | ----------------------------- | - |  | - | ----- | -
|                                        |  | Three monthsended July 1, 2007 |       |   | Three monthsended June 30, 2006 |   |       | Six monthsendedJuly 1, 2007 |  |   | Six month ended June 30, 2006 |  
|                                        |  | (in millions)                  |       |   |                                 |   |       |                             | 
|Net revenue (1)                         |  | $                              | 184.3 |   |                                 | $ | 205.5 |                             |  | $ | 338.4                         |   |  | $ | 396.6 |  
|Cost of sales                           |  |                                | 150.5 |   |                                 |   | 165.3 |                             |  |   | 277.0                         |   |  |   | 328.1 |  
|                                        |  |                                |       |   |                                 |   |       |                             |  |   |                               |   |  |   |       |  
|Gross profit                            |  |                                | 33.8  |   |                                 |   | 40.2  |                             |  |   | 61.4                          |   |  |   | 68.5  |  
|Operating expenses:                     |  |                                |       |   |                                 |   |       |                             |  |   |                               |   |  |   |       |  
|Selling, general and administrative     |  |                                | 24.7  |   |                                 |   | 25.6  |                             |  |   | 48.5                          |   |  |   | 51.6  |  
|In-process research and development     |  |                                |      |   |                                 |   |      |                             |  |   |                              |   |  |   | 3.7   |  
|Pension curtailment gain                |  |                                |      |   |                                 |   | (0.4  | )                           |  |   |                              |   |  |   | (0.4  | )
|Restructuring and similar costs         |  |                                | 0.4   |   |                                 |   | 3.4   |                             |  |   | 0.9                           |   |  |   | 6.4   |  
|Impairment of long-lived assets         |  |                                |      |   |                                 |   |      |                             |  |   |                              |   |  |   | 5.5   |  
|Gain from sale of Roanoke plant         |  |                                |      |   |                                 |   | (44.5 | )                           |  |   |                              |   |  |   | (44.5 | )
|                                        |  |                                |       |   |                                 |   |       |                             |  |   |                               |   |  |   |       |  
|Operating income                        |  |                                | 8.7   |   |                                 |   | 56.1  |                             |  |   | 12.0                          |   |  |   | 46.2  |  
|Other (income) expense, net             |  |                                | (0.1  | ) |                                 |   | (0.5  | )                           |  |   |                              |   |  |   | (0.8  | )
|                                        |  |                                |       |   |                                 |   |       |                             |  |   |                               |   |  |   |       |  
|Income before interest and income taxes |  |                                | 8.8   |   |                                 |   | 56.6  |                             |  |   | 12.0                          |   |  |   | 47.0  |  
|Interest expense, net                   |  |                                | 8.0   |   |                                 |   | 8.5   |                             |  |   | 16.4                          |   |  |   | 20.5  |  
|                                        |  |                                |       |   |                                 |   |       |                             |  |   |                               |   |  |   |       |  
|Income (loss) before income taxes       |  |                                | 0.8   |   |                                 |   | 48.1  |                             |  |   | (4.4                          | ) |  |   | 26.5  |  
|Income tax provision (benefit)          |  |                                | (0.2  | ) |                                 |   | 18.4  |                             |  |   | (1.3                          | ) |  |   | 10.3  |  
|                                        |  |                                |       |   |                                 |   |       |                             |  |   |                               |   |  |   |       |  
|Net income (loss)                       |  | $                              | 1.0   |   |                                 | $ | 29.7  |                             |  | $ | (3.1                          | ) |  | $ | 16.2  |  
|                                        |  |                                |       |   |                                 |   |       |                             |  |   |                               |   |  |   |       |  

---

|(1) | Net revenue represents gross sales less product returns, customer allowances and discounts, all generated in the ordinary course of business.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------

Net Revenue

For the three months ended July 1,
2007, total net revenue decreased $21.2 million, or 10.3%, to $184.3 million from $205.5 million in the corresponding period of the prior year. The net revenue decrease is due to a decrease in North America furnishings net revenue of $28.5 million,
a decrease in North America industrial products net revenue of $0.2 million, and a decrease in North America geosynthetics net revenue of $0.2 million. The segment decreases were partially offset by an increase in concrete fiber net revenue of $2.5
million, an increase in Europe net revenue of $0.2 million and an increase in Brazil net revenue of $5.0 million from the corresponding period in the prior year.

For the six months ended July 1, 2007, total net revenue decreased $58.2 million, or 14.7%, to $338.4 million from $396.6 million in the corresponding period of the prior year. This net revenue decrease is due to
a decrease in North America furnishings net revenue of $66.7 million, a decrease in North America industrial products net revenue of $7.1 million, and a decrease in North America geosynthetics net revenue of $1.9 million. The segment decreases were
partially offset by an increase in concrete fiber net revenue of $7.4 million, an increase in Europe net revenue of $2.9 million and an increase in Brazil net revenue of $7.2 million from the corresponding period in the prior year.



37



---

##### Table of Contents

For the three months ended July 1, 2007, North America furnishings net revenue decreased $28.5
million, or 31.9%, to $60.8 million from $89.3 million in the corresponding period of the prior year. For the six months ended July 1, 2007, North America furnishings net revenue decreased $66.7 million, or 35.2%, to $122.8 million from $189.5
million in the corresponding period of the prior year. The net revenue decrease for the quarter and six months ended July 1, 2007 was primarily due to volume decreases in carpet backing resulting primarily from the backward integration efforts
of Shaw Industries and Mohawk Industries, Inc., which began in 2005, and have impacted revenues since that time. Previous to the backward integration, these companies were two of our largest customers and the backward integration efforts reduced the
potential merchant market demand for our furnishings products. In addition, the furnishings segment has experienced a general market decline in line with the downturn in housing construction, negatively impacting revenues for the first half of 2007.
Partially offsetting these effects was the successful partial pass-through of higher raw material costs during the first half of 2007, and the inclusion of SIs furniture and bedding and carpet backing revenues for the six months of 2007 versus
the five months of 2006 as a result of the January 31, 2006 SI acquisition.

For the three months ended July 1, 2007, North
America geosynthetics net revenue decreased $0.2 million to $45.3 million from $45.5 million in the corresponding period of the prior year. For the six months ended July 1, 2007, North America geosynthetics net revenue decreased $1.9 million,
or 2.7%, to $69.1 million from $71.0 million in the corresponding period of the prior year. The net revenue decrease for the three and the six months ended July 1, 2007 compared to the same prior year period was due primarily to a volume
decrease in certain of our existing geotextile products due to two large customers being acquired and subsequently realigning their suppliers. Also, this segment was negatively impacted by a reduction in demand in line with the decline in the
segments general economic climate, driven primarily by the decline in the housing market. Partially offsetting these effects was the inclusion of SIs geosynthetics revenues for the six months of 2007 versus the five months of 2006 as a
result of the January 31, 2006 SI acquisition.

For the three months ended July 1, 2007, North America industrial products net
revenue decreased $0.2 million, or 1.3%, to $15.7 million from $15.9 million in the corresponding period of the prior year. For the six months ended July 1, 2007, North America industrial products net revenue decreased $7.1 million, or 18.7%,
to $30.8 million from $37.9 million in the corresponding period of the prior year. The decrease in net revenue for the three and six months ended July 1, 2007 was due to lower demand of certain industrial packaging and recreation products
because of imports and the decline in the segments general economic climate. This decrease was partially offset by the inclusion of SIs industrial products revenues for the six months of 2007 versus the five months of 2006 as a result of
the January 31, 2006 SI acquisition.

For the three months ended July 1, 2007, North America concrete fiber net revenue increased
$2.5 million, or 12.9%, to $21.9 million from $19.4 million in the corresponding period of the prior year. For the six months ended July 1, 2007, North America concrete fiber net revenue increased $7.4 million, or 24.9%, to $37.1 million from
$29.7 million in the corresponding period of the prior year. For the three and six months ended July 1, 2007, the increase in concrete fiber sales over the same prior year periods related primarily to higher sales volumes outside of North
America where we have not experienced the negative impact of the slowdown in the housing sector. In addition, the net revenue increase relates to the inclusion of



38



---

##### Table of Contents

six months of revenues for the first half of 2007 versus the five months of 2006 as a result of the January 31, 2006 SI acquisition. Partially
offsetting the revenue increase is the negative impact of lower overall market demand in line with general economic conditions for the concrete segment in the United States driven primarily by the decline in the housing market.

For the three months ended July 1, 2007, Europe net revenue increased $0.2 million to $26.5 million from $26.3 million in the corresponding period
of the prior year. For the six months ended July 1, 2007, Europe net revenue increased $2.9 million, or 5.7% to $53.7 million from $50.8 million in the corresponding period of the prior year. Europe continues to experience favorable product mix
changes, a favorable economic climate, and the partial pass-through to customers of higher raw material costs. To a lesser extent, the increase in net revenue for the three and six months ended July 1, 2007 compared to the same prior year
periods was related to currency fluctuation.

For the three months ended July 1, 2007, Brazil net revenue increased $5.0 million, or
54.9%, to $14.1 million from $9.1 million in the corresponding period of the prior year. For the six months ended July 1, 2007, Brazil net revenue increased $7.2 million, or 40.7%, to $24.9 million from $17.7 million in the corresponding period
of the prior year. The increase in net revenue for the three and six months ended July 1, 2007 compared to the same prior year periods related primarily to improved general commercial activity, which positively impacted revenues, specifically
the agricultural sector into which many of our products are sold. Due to the improvement in the economic environment, we were able to successfully pass through increased raw material costs to increase average selling prices compared to the end of
the prior year. To a lesser extent, the net revenue increase for the quarter was positively impacted by the effect of exchange rates on net revenues.

Cost of Sales

For the three months ended July 1, 2007, cost of sales decreased $14.8 million, or 9.0% to $150.5
million from $165.3 million in the corresponding period of the prior year. For the six months ended July 1, 2007, cost of sales decreased $51.1 million, or 15.6% to $277.0 million from $328.1 million in the corresponding period of the prior
year. The decrease in cost of sales primarily reflects volume decreases in carpet backing resulting from the backward integration efforts of Shaw Industries and Mohawk Industries, Inc., formerly two of our largest customers and the absence in 2007
of the $7.7 million inventory fair value adjustment associated with the 2006 SI acquisition. Partially offsetting the decrease is the inclusion of SI operations for the six months of 2007 versus the five months of 2006 related to the SI acquisition
on January 31, 2006.

As a percentage of net revenue, cost of sales increased to 81.7% for the three months ended July 1, 2007
from 80.4% in the corresponding period of the prior year due primarily to changes in product mix. As a percentage of net revenue, cost of sales decreased to 81.9% for the six months ended July 1, 2007 from 82.7% in the corresponding period of
the prior year due primarily to the change in our product mix following the backward integration efforts, the partial pass through of raw material costs, the elimination of the $7.7 million fair value adjustment related to the 2006 SI acquisition,
and the inclusion of SI results for the six months of 2007 versus the five months of 2006 related to the SI acquisition on January 31, 2006.



39



---

##### Table of Contents

Selling, General and Administrative

For the three months ended July 1, 2007, selling, general and administrative expenses decreased to $24.7 million from $25.6 million for the three months ended June 30, 2006. As a percentage of net revenue,
selling, general and administrative expenses for the three months ended July 1, 2007 increased to 13.4% from 12.5% in the same prior year period.

For the six months ended July 1, 2007, selling, general and administrative expenses decreased to $48.5 million from $51.6 million for the six months ended June 30, 2006. As a percentage of net revenue,
selling, general and administrative expenses increased to 14.3% in the six months ended July 1, 2007 from 13.0% in the prior year.

For the three and the six months ended July 1, 2007, the decrease in selling, general and administrative expenses, in dollars reflect the lower costs due to the elimination of redundant selling, general and administrative costs as a
result of the integration of SI and reduction in workforce associated with the sale of the Roanoke facility. Partially offsetting the decrease is the inclusion of the concrete segment expense, with its higher selling expense, for the six months
ended July 1, 2007 as compared to five months for the first half of the year ended June 30, 2006.

In-Process Research and Development

For the six months ended July 1, 2007, there was not an in-process research and development charge. For the six months ended
June 30, 2006, as part of the SI acquisition, there was an in-process research and development charge of $3.7 million.

Pension curtailment gain

For the three and six months ended July 1, 2007, there were no pension curtailment gains. For the three months and six months
ended June 30, 2006, the Company recorded a $0.4 million curtailment gain for the reduction in the projected benefit obligation related to the U.S. pension plan for hourly employees.

Restructuring and Other Similar Costs

For the three
months ended July 1, 2007, restructuring and other similar costs were $0.4 million and for the six months ended July 1, 2007, restructuring and other similar costs were $0.9 million related to ongoing facility optimization plans for North
America. The restructuring costs for the quarter ended July 1, 2007 are attributable to the furnishings and geosynthetics segments related primarily to North America plant consolidation. Comparatively, restructuring and similar costs totaled
$3.4 million and $6.4 million for the three and six months ended June 30, 2006 related primarily to severance costs to eliminate redundant selling, general and administrative overhead costs created by the SI acquisition.



40



---

##### Table of Contents

Impairment of Long-Lived Assets

For the three and six months ended July 1, 2007, there were no impairments of long-lived assets. Impairment of long-lived assets were $5.5 million in the six months ended June 30, 2006 related to the Seneca,
South Carolina facility closure and impairment of equipment, which will not be relocated to another plant.

Income (loss) Before Interest and Income
Taxes

For the three months ended July 1, 2007, income before interest and taxes decreased $47.8 million to $8.8 million from $56.6
million for the three months ended June 30, 2006. The decrease in income before interest and income taxes for the second quarter of 2007 compared to the second quarter of the prior year relates primarily to a gain from the sale of the Roanoke
facility, during 2006, of $44.5 million. In addition, for the three months ended July 1, 2007, North America furnishings had segment income of $9.4 million and Europe and Brazil had segment incomes of $1.9 million and $0.8 million,
respectively. The segment incomes were partially offset by segment losses for North America industrial products of $0.4 million, North America concrete fiber of $1.5 million and for North America geosynthetics of $1.4 million. The segment results
for the three months ended July 1, 2007 included restructuring charges of $0.4 million compared to restructuring and integration charges totaling $5.6 million for the three months ended June 30, 2006.

For the six months ended July 1, 2007, income before interest and taxes decreased $35.0 million to income before interest and taxes of $12.0 million
from $47.0 million for the six months ended June 30, 2006. The decrease in income before interest and income taxes for the six months ended July 1, 2007 compared to the prior year related primarily to the 2006 gain from the sale of the
Roanoke facility. In addition, for the six months ended July 1, 2007, North America furnishings had segment income of $15.9 million, and Europe and Brazil had segment incomes of $3.7 million and $1.4 million, respectively. The segment incomes
were partially offset by segment losses for North America industrial products of $2.5 million, North America concrete fiber of $3.1 million and for North America geosynthetics of $3.4 million. The segment results for the six months ended
July 1, 2007 included restructuring charges of $0.9 million compared to restructuring charges, integration charges, asset impairments, and a fair value inventory adjustment related to the SI acquisition totaling $25.5 million for the six months
ended June 30, 2006. The $25.5 million in adjustments for the six months ended June 30, 2006 reflect $6.4 million in restructuring charges, $2.2 million of business integration charges, $3.7 million of in-process research and development
charges and $5.5 million of asset impairment recognized in operations and by amortization of $7.7 million related to inventory fair value adjustments recorded in cost of sales, all related to the SI acquisition on January 31, 2006.

For the three months ended July 1, 2007, North America furnishings segment income decreased $2.1 million, or 18.3%, to $9.4 million from $11.5
million for the three months ended June 30, 2006. For the six months ended July 1, 2007, North America furnishings segment income increased $0.9 million, or 6.0%, to $15.9 million from $15.0 million for the six months ended June 30,
2006. Restructuring costs recorded as operating expense for the three and six months ended July 1, 2007 totaled $0.2 million and $0.5 million, respectively. Comparatively, the three and six months ended June 30, 2006 were negatively
impacted by $3.1 and $10.5 million, respectively, in allocations of acquisition integration and restructuring charges recorded in cost of sales and as operating expense.



41



---

##### Table of Contents

Excluding acquisition integration and restructuring charges, North America furnishings segment income
would have totaled $14.6 million and $25.5 million, respectively, for the three and six months ended June 30, 2006 compared to segment income of $9.6 million and $16.4 million for the three and six months ended July 1, 2007. Excluding
acquisition integration and restructuring charges, the segment income decrease for 2007 compared to 2006 was due to lower volumes resulting from the sale of our Roanoke facility as part of the North America carpet industry restructuring, which began
in 2005, wherein the two largest carpet manufacturers back-integrated significantly into carpet backing manufacturing. In addition, the furnishings segment continues to experience a decline in the general economic environment related to the
declining new housing starts and home remodeling, which impact its market. The change in segment results was partially offset by the inclusion of SI operations in the post January 31, 2006 period.

For the three months ended July 1, 2007, North America geosynthetics segment incurred a loss of $1.4 million compared to segment income of $0.7
million for the three months ended June 30, 2006. For the six months ended July 1, 2007, North America geosynthetics segment loss was $3.4 million, compared to segment loss of $4.6 million for the six months ended June 30, 2006.
Restructuring costs recorded as operating expense for the three and six months ended July 1, 2007 totaled $0.2 million and $0.4 million, respectively. Comparatively, the three and six months ended June 30, 2006 were negatively impacted by
$1.4 million and $7.1 million in allocations of acquisition integration and restructuring charges recorded in cost of sales and as operating expense.

Excluding acquisition integration and restructuring charges, North America geosynthetics would have had segment income of $2.1 million and $2.5 million for the three and six months ended June 30, 2006 compared to
segment loss of $1.2 million and segment loss of $3.0 million for the three and six months ended July 1, 2007. Excluding acquisition integration and restructuring charges, the geosynthetics segment income for 2006 compared to segment loss for
2007 was due to the current general weakness in demand and volume losses after two large customers were acquired and subsequently realigned their suppliers, and our inability to maintain spreads in this time of intense competition, both
domestically, from local manufacturers, and from imports (the term spread is defined in Note 12 of the accompanying Notes to Condensed Consolidated Financial Statements).

For the three months ended July 1, 2007, North America industrial products segment loss decreased to $0.4 million from a segment loss of $1.3
million for the three months ended June 30, 2006. For the six months ended July 1, 2007 and June 30, 2006, North America industrial products segment loss was $2.5 million. The North America industrial products segment was not impacted
by restructuring expenses in 2007. The three and six months ended June 30, 2006 were negatively impacted by $0.4 million and $2.4 million, respectively, in allocations of acquisition integration and restructuring charges recorded in cost of
sales and as operating expense.

Excluding acquisition integration and restructuring charges for the three and six months ended
June 30, 2006, the North America industrial products segment would have had segment loss of $0.9 million and segment loss of $0.1 million, respectively. For the three and six months ended July 1, 2007, the segment loss was due to decreases
in certain packaging and recreation volumes as a result of loss of market share to imports, the decline in the segments general economic climate, driven primarily by the decline in the housing market, partially offset by the inclusion of
SIs industrial products operations for the post January 31, 2006 period.



42



---

##### Table of Contents

For the three months ended July 1, 2007 North America concrete fiber segment loss was $1.5 million,
compared to a loss of $1.2 million for the three months ended June 30, 2006. For the six months ended July 1, 2007 North America concrete fiber segment loss was $3.1 million, compared to a loss of $10.1 million for the six months ended
June 30, 2006. The concrete fiber segment was acquired on January 31, 2006 as part of the SI acquisition. The three and the six months ended June 30, 2006 were negatively impacted by $0.7 million and $5.5 million, respectively, in
allocations of acquisition integration and restructuring charges recorded in cost of sales and as operating expense. The North America concrete fiber segment was not impacted by restructuring expenses during 2007.

Excluding acquisition integration and restructuring charges for the three and six months ended June 30, 2006 the North America concrete fiber
segment would have had segment loss of $0.5 million and $4.6 million, respectively. The increase in the North America concrete segment loss for the current quarter compared to the corresponding prior year quarter was due primarily to the decline in
the segments general economic climate, partly offset by improved volumes outside of the United States. The decrease in the segment loss for the six months ended July 1, 2007 was due to improved volumes outside of the United States partly
offset by lower domestic volumes in line with the segments general economic climate.

For the three months ended July 1, 2007,
Europe segment income decreased $0.2 million to $1.9 million from $2.1 million in the corresponding period of the prior year. For the six months ended July 1, 2007 and the six months ended June 30, 2006, Europe segment income was $3.7
million. The segment income for the six months ended July 1, 2007 increased as we continued to benefit from previous restructuring and efficiency initiatives and the partial pass through of higher raw material costs which resulted in increased
margins.

For the three months ended July 1, 2007, Brazil segment income increased $0.5 million to a segment income of $0.8 million
from income of $0.3 million in the corresponding period of the prior year. For the six months ended July 1, 2007, Brazil segment income increased $0.4 million to a segment income of $1.4 million from income of $1.0 million in the corresponding
period of the prior year. The segment income increased for both the three and six months ended July 1, 2007 from the same prior year periods primarily due to a general improvement in the overall agricultural demand in line with a more robust
economic environment, the partial pass through of higher raw material costs, and the effect of exchange rates.

Interest Expense, Net

For the three months ended July 1, 2007, interest expense, net of interest income decreased to $8.0 million from $8.5 million in the corresponding
period of the prior year. For the six months ended July 1, 2007, interest expense, net of interest income decreased to $16.4 million from $20.5 million in the corresponding period of the prior year. In April 2006, we used the after-tax proceeds
from the sale of the Roanoke, Alabama facility to repay the entire $50 million bridge loan and to repay $11.5 million of the $260 million credit facility, both of which were outstanding during the first quarter of 2006. In addition, in January of
2007, we voluntarily paid an additional $20 million of the credit facility.



43



---

##### Table of Contents

Income Tax Benefit and Expense

For the three months ended July 1, 2007, the income tax benefit was $0.2 million compared to income tax expense of $18.4 million in the corresponding period of the prior year. For the six months ended
July 1, 2007, the income tax benefit was $1.3 million compared to income tax expense of $10.3 million in the corresponding period of the prior year. The effective tax rate was 30.9% for the six months ended July 1, 2007 compared to 38.9%
for the six months ended June 30, 2006. The change in the effective tax rate from the corresponding period in the prior year reflects changes in the relative contributions to consolidated pre-tax income of certain foreign locations. We do not
expect the full year effective tax rate to change significantly due to the relative contributions of taxable income and loss of our foreign and domestic locations.

Liquidity and Capital Resources

Our primary cash needs are for working capital, capital expenditures, tax payments, debt
payments or debt retirement. Our forecasted capital spending for 2007 is approximately $9 million. We believe that our current working capital, cash flows generated from future operations and available capacity under our revolving credit facility,
as could become necessary in the future, will be sufficient to meet our working capital and capital spending requirements through December 2007. We may use excess cash balances to repay or retire debt. We finance these cash requirements through cash
generated from operations and as could become necessary in the future, with funds from our revolving credit facility. As of July 1, 2007, we had no borrowings from our revolving credit facility.

Net working capital is comprised of current assets less restricted cash, minus current liabilities, excluding current maturities of long-term debt and
accrued interest. We had net working capital of $207.1 million at July 1, 2007, and $225.3 million at December 31, 2006. Working capital decreased $18.2 million from December 31, 2006 due primarily to increased trade payables at
July 1, 2007 compared to December 31, 2006.

At July 1, 2007, we had $27.5 million of cash and cash equivalents.

We used cash from operations of $1.2 million for the six months ended July 1, 2007 compared to cash used by operations of $8.7 million in the six
months ended June 30, 2006. For the six months ended June 30, 2006, excluding the gain on the sale of the Roanoke facility, cash flow from operating activities would have totaled $35.8 million, attributable primarily to net income, the
depreciation and amortization adjustment to income and the change in operating assets and liabilities. The use of cash for the six months ended July1, 2007 related primarily to net operating loss and the change in operating assets and liabilities.

Cash used in investing activities was $3.3 million in the six months ended July 1, 2007 compared to cash used in investing activities
of $159.0 million in the six months ended June 30, 2006. Capital expenditures increased to $3.5 million in the six months ended July 1, 2007 from $2.3 million in the six months ended June 30, 2006. For the six months ended
July 1, 2007 compared to the comparable prior year period, the decrease in cash used for investing activities relates primarily to the cash used in investing for the acquisition of SI in January 2006.



44



---

##### Table of Contents

Cash used by financing activities was $25.8 million in the six months ended July 1, 2007 related
primarily to repayment of our credit facility, compared to cash provided by financing activities of $135.7 million for the six months ended June 30, 2006. In 2006, the cash generated relates to additional indebtedness to fund the SI
acquisition.

10% Senior Notes due 2012

On December 1, 2004, we issued an aggregate of $150.0 million of 10% Senior Notes pursuant to an indenture among us, our subsidiary guarantors and Wells Fargo Bank, N.A., as trustee. These notes will mature on December 1, 2012.
Interest on these notes accrues at 10% per annum and is payable on June 1 and December 1 of each year. All of our domestic subsidiaries jointly and severally guarantee the 10% Senior Notes. We used the proceeds from the issuance of
the 10% Senior Notes to finance a portion of our acquisition of the Business from BP p.l.c.

Senior Secured Credit Facility

On January 31, 2006, we entered into a new Credit Agreement to refinance our prior credit facility and to raise additional funds for the SI
acquisition. The new Credit Agreement, which matures on July 31, 2012, provides for a $360.0 million senior credit facility, comprised of a $260.0 million term loan facility, a $50.0 million revolving credit facility and a $50.0 million bridge
loan facility. The availability under the credit facility is subject to a monthly borrowing base calculation based upon inventories and accounts receivable. The credit facility is guaranteed by Propex Holdings Inc., our parent corporation, and our
domestic subsidiaries. It is also secured by a first priority lien on our domestic subsidiaries real and personal property including a pledge of all the capital stock of our domestic subsidiaries and 66.0% of the capital stock of our foreign
subsidiaries.

On January 26, 2007, we entered into the Second Amendment to Credit Agreement and Limited Waiver with the lenders, BNP
Paribas, as Administrative Agent, and the Companys parent corporation and certain of its subsidiaries, as Credit Support Parties. The Second Amendment waived our compliance with the financial covenants contained in the Credit Agreement for the
fourth quarter of 2006, adjusted the financial covenants for the following five quarters ending March 31, 2008, increased the interest rate by 0.75% to LIBOR plus 3% or a base rate plus 2%, and at our option, we repaid $20 million of debt
outstanding under the credit facility from cash on hand.

As of July 1, 2007, at managements discretion, the loan bears interest
at either LIBOR plus 3.0% or a base rate plus 2.0%, where the base rate equals the higher of the prime rate or the Federal Funds interest rate. Mandatory prepayments are required under certain conditions and voluntary prepayments are allowed at no
premium. The Credit Agreement contains affirmative and negative covenants customary for this type of financing, including but not limited to, financial covenants related to a minimum interest coverage, maximum capital expenditures, minimum fixed
charge coverage, minimum EBITDA, as defined in the credit agreement, and a maximum total leverage ratio. The Credit Agreement includes negative covenants that restrict our ability to, among other things, incur additional indebtedness, incur liens,
guarantee



45



---

##### Table of Contents

obligations, pay dividends or make redemption or make voluntary payments on subordinated debt, engage in mergers and make acquisitions, sell assets, enter
into sale leaseback transactions, and engage in certain types of transactions with affiliates. We were in compliance with the financial covenants under the Second Amendment as of July 1, 2007 and through the date of this filing. However, based
upon our most recent financial projections, we believe that we may not be in compliance with one or more of the financial covenants contained in the Credit Agreement as early as June 29, 2008. We intend to proactively engage our lenders to
remedy the potential covenant non-compliance under the credit agreement. Failure to comply with such covenants would result in an event of default under the agreement, which in turn would lead to a default under the indenture. Under an event of
default, the lender may, (a) reduce the aggregate amount of the obligations, (b) declare all or any portion of the obligations immediately due and payable, or (c) terminate future advances. Any default under the Companys Credit
Agreement, particularly any default that results in the acceleration of indebtedness or foreclosure on collateral, would have a material adverse effect on the Company.

The $50.0 million revolving line of credit accrues interest and is payable under the same terms as the senior secured term loan. Commitment fees, assessed at 0.5% of the unused borrowings, less open letters of credit,
are payable quarterly. The credit facility also includes a sublimit of $20.0 million for the issuance of letters of credit. As of July 1, 2007, there were no amounts drawn on the revolver and there were $7.5 million of letters of credit
outstanding. The amounts available under our revolving credit facility are subject to a monthly borrowing base calculation, which is based on a portion of outstanding inventory and accounts receivable. As of July 1, 2007, in consideration of
our borrowing base calculation and outstanding letters of credit, we had $42.5 million of available borrowings under our $50 million revolving credit line.

As required by our new Credit Agreement, on May 1, 2006, we entered into an interest rate swap agreement to lock in the interest rate on a portion of our bank term loan over the initial three years of the new
Credit Agreement. The notional amount of the interest rate swap equaled $49.3 million on May 1, 2006, and gradually declines consistent with the Credit Agreement repayment schedule to the notional amount of $30.6 million in June 2009 when the
swap contract expires. We have not applied hedge accounting treatment to the interest rate swap under SFAS 133, Accounting for Derivative Instruments and Hedging Activities, but rather are recording all interest rate swap related income and
expenses to interest expense in the Condensed Consolidated Statement of Operations as they occur. After taking into consideration our $61.5 million debt repayment on April 4, 2006, the $20 million credit facility repayment on January 26,
2007, and the interest rate swap principal as of July 1, 2007, $181.8 million of our total $363.5 million indebtedness, or 50%, is subject to a variable interest rate. The fair value of the interest rate swap is included in current liabilities
on the balance sheet.

Critical Accounting Policies

In preparing our financial statements in conformity with GAAP, management must make decisions that impact the reported amounts and related disclosures. Such decisions include the selection of the appropriate
accounting principles to be applied and the assumptions on which to base estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses and related disclosure of contingent assets and liabilities. On an
on-going basis, our management evaluates its estimates, including those related to retirement benefits, allowance for doubtful accounts, impairment of long-lived assets, impairment of intangibles, income taxes,



46



---

##### Table of Contents

litigation and contingencies. Management bases its estimates on historical experience and on various other assumptions that it believes to be reasonable
under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different
assumptions or conditions and such differences may be material. Management believes monitoring changes in critical accounting policies is important to the fair presentation of our financial condition and results of operations because they can
require managements more significant judgments and estimates in the preparation of our consolidated financial statements. Information regarding our accounting policies and estimates that we consider to be critical can be found in
our annual report on Form 10-K for the year ended December 31, 2006. There have not been any significant changes in these policies or estimates since December 31, 2006.



|Item 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES REGARDING MARKET RISK
|------- | --------------------------------------------------------------

We are exposed to various market risks such as fluctuating raw material costs, fluctuating interest rates and changes in foreign currency exchange rates. As of July 1, 2007, we did not utilize any derivative
instruments to manage these raw material pricing or foreign exchange risks. However, as discussed in greater detail below, we entered into an interest rate swap agreement to lock in the interest rate on at least 50% of our bank term loan and 10%
Senior Notes due 2012 over the initial three years of the Credit Agreement.

Raw Material Risk. The cost of our commodity raw
materials is volatile and could have a significant impact on our profitability. In particular, our business requires the purchase of large volumes of polypropylene, a petroleum derivative. Increases in the cost of this raw material could materially
adversely affect our business, results of operations and financial condition if we are unable to pass these increases through to our customers. We believe we will be successful in increasing prices to pass along much of this increase in
polypropylene costs consistent with historical experience; however, we may not be able to successfully recover all or part of such increased cost.

Our polypropylene is purchased from multiple suppliers. We believe there are generally adequate sources of polypropylene; however, unanticipated termination or interruption of our arrangements with third-party suppliers of polypropylene
could have a material adverse effect on us. Extreme weather conditions such as the 2005 hurricanes affecting the U.S. Gulf Coast can adversely affect our ability to supply products to our customers and negatively impact the availability of
polypropylene for certain time periods. In the past, our long-term relationships with a broad base of suppliers has enabled us to obtain all our needed polypropylene supply, even during the aftermath of the 2005 U.S. Gulf Coast hurricanes; however
there may be future situations when we may not be able to do so. We currently have established relationships with multiple polypropylene suppliers for all our expected raw material needs, where most pricing is determined by monthly negotiations on
market pricing.

Currency Translation. The results of operations of our foreign companies are translated into U.S. dollars at the
average exchange rates for each period concerned. This translation has no impact on cash flow. After re-measuring any non-local currency balances into the local



47



---

##### Table of Contents

functional currency, the balance sheets of our foreign companies are translated into U.S. dollars at the closing exchange rates. Remeasured or transactional
foreign exchange gains or losses are recorded to other income and expense and balance sheet translation adjustments are recorded as other comprehensive income or loss.

Currency Transaction Exposure. Currency transaction exposure arises where sales and purchases are made by a company in a currency other than its own functional currency. The majority of our companies source raw
materials and sell their products within their local markets in their functional currencies and therefore have limited currency transaction exposure. Hungary sells most of its products in euros to the European market through its German affiliate. As
a result, we incur limited currency transaction exposure between the euro and the Hungarian forint.

Our United Kingdom concrete fiber
operations purchase raw materials from our North America concrete fiber operations, while our North America concrete fiber operations purchase steel from our concrete fiber operations in the United Kingdom. These transactions are not settled in
cash.

Interest Rate Risk. A significant amount of our debt bears interest at variable rates. As required by our new Credit
Agreement, on May 1, 2006, we entered into an interest rate swap agreement to lock in the interest rate on a portion of our bank term loan over the initial three years of the new Credit Agreement. The notional amount of the interest rate swap
equaled $49.3 million on May 1 and gradually declines consistent with the Credit Agreement repayment schedule to the notional amount of $30.6 million in June 2009 when the swap contract expires. We have not applied hedge accounting treatment to
the interest rate swap under SFAS 133, Accounting for Derivative Instruments and Hedging Activities, but rather are recording all interest rate swap related income and expenses to interest expense in the Condensed Consolidated Statement
of Operations as they occur. After taking into consideration our $61.5 million debt repayment on April 4, 2006, the $20 million credit facility repayment on January 26, 2007, and the interest rate swap principal as of July 1, 2007,
$181.8 million of our total $363.5 million indebtedness, or 50%, is subject to a variable interest rate. The fair value of the interest rate swap is included in current liabilities on the balance sheet.

A hypothetical 10.0% increase or decrease in the applicable interest rates as of July 1, 2007 would change the quarterly cost of financing on our
variable rate debt by $0.4 million.

Seasonality.We have historically experienced, and expect to continue to experience, seasonal
and quarterly fluctuations in net revenue and operating income. Homebuilding, civil engineering projects and the agricultural cycle all are subject to seasonal influences, characterized by strong sales for the spring and summer months. Pre-season
inventory builds along with strong sales during this period combine to favorably impact the first and second quarter results. In addition, our European operations typically experience lower third quarter revenues due to the traditional late-summer
holiday.

Taxes.We are subject to taxation in multiple jurisdictions throughout the world. Our effective tax rate and tax liability
will be affected by a number of factors, such as the amount of taxable income in particular jurisdictions, the tax rates in such jurisdictions, tax treaties between jurisdictions, the extent to which we transfer funds between jurisdictions and
repatriate income, changes in law and the potential challenge of tax positions taken in our various tax filings.



48



---

##### Table of Contents

Inflation.Inflation can affect the costs of goods and services we use. In the more mature
economies in which we operate, from either a manufacturing or sales viewpoint, we have experienced relatively low price inflation in recent years. In more emerging economies, such as Hungary, we experience more moderate inflation, but in a lower
cost environment.



|Item 4. | CONTROLS AND PROCEDURES
|------- | -----------------------

An evaluation was
performed under the supervision and with the participation of the Companys management, including the chief executive officer and the chief financial officer, of the effectiveness of the Companys disclosure controls and procedures (as
defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act) as of the end of the period covered by this report. Based on such evaluation, the Companys chief executive officer and chief financial officer concluded that the Companys
disclosure controls and procedures were effective as of the date of the evaluation.

There has been no change in our internal control over
financial reporting during the six months ended July 1, 2007 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Because of their inherent limitations, the Company's disclosure controls and procedures and its internal control over financial reporting may not prevent
or detect all misstatements. In designing and evaluating the Companys internal control over financial reporting, management recognizes that any such controls, no matter how well designed and operated, can provide only reasonable assurance of
achieving the desired control objectives; management necessarily is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures. Any evaluation of the effectiveness of the Company's disclosure
controls and procedures and internal control over financial reporting is subject to the risk that controls and procedures may become inadequate in the future as result of changes in the business environment in which we operate.

Note Regarding Forward-Looking Statements

This document contains forward-looking statements. These statements
are subject to risks and uncertainties and are based on the beliefs and assumptions of management, based on information currently available to management. Forward-looking statements are those that do not relate strictly to historical or current
facts, and can be identified by the use of the future tense or other forward-looking words such as believe, expect, anticipate, intend, plan, estimate, should,
may, objective, projection, forecast, management believes, continue, strategy, position or the negative of those terms or other variations of them or by
comparable terminology. In particular, statements express or implied, concerning future actions, conditions or events, future operating results or the ability to generate sales, income or cash flow are forward-looking statements. Forward-looking
statements include the information concerning possible or assumed future results of our operations set forth under Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations.



49



---

##### Table of Contents

Forward-looking statements are not guarantees of performance. They involve risks, uncertainties and
assumptions. Future actions, conditions or events and future results of operations may differ materially from those expressed in these forward-looking statements. Many of the factors that will determine these results are beyond managements
ability to control or predict. Specific factors that could cause actual results to vary from those in the forward-looking statements include:



| |  |  | changes in the price of polypropylene resin, our primary raw material;
| | - |  | ----------------------------------------------------------------------



| |  |  | changes in levels of building construction and remodeling that affect the demand for carpet;
| | - |  | --------------------------------------------------------------------------------------------



| |  |  | our reliance on a limited number of product lines;
| | - |  | --------------------------------------------------



| |  |  | changes in the structure of the North American carpet backing industry as a result of back integration and domestic and foreign competition;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | our ability to acquire new businesses and assets, and integrate those operations into our existing operations;
| | - |  | --------------------------------------------------------------------------------------------------------------



| |  |  | our ability to achieve cost savings and revenue growth in acquired and existing operations;
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | changes in laws or regulations, third party relations and approvals and decisions of courts, regulators and governmental bodies that may adversely affect our
business or the business of the customers we serve;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | our ability to retain a skilled labor force;
| | - |  | --------------------------------------------



| |  |  | economic, competitive and regulatory conditions and developments;
| | - |  | -----------------------------------------------------------------



| |  |  | technological developments;
| | - |  | ---------------------------



| |  |  | capital markets conditions;
| | - |  | ---------------------------



| |  |  | inflation;
| | - |  | ----------



| |  |  | foreign currency exchange rates;
| | - |  | --------------------------------



| |  |  | interest rates;
| | - |  | ---------------



| |  |  | supply of competitive fabrics and fibers from countries with lower cost structures;
| | - |  | -----------------------------------------------------------------------------------



| |  |  | other factors affecting business plans, including the timing and success of business development efforts;
| | - |  | ---------------------------------------------------------------------------------------------------------



50



---

##### Table of Contents

| |  |  | our ability to successfully integrate the SI acquisition, which occurred on January 31, 2006, and to realize the significant projected synergies related to the
acquisition.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------

There is no assurance that any of the actions, events or results of the forward-looking statements will
occur, or if any of them do, what impact they will have on our results of operations or financial condition. Because of these uncertainties, you are cautioned not to put undue reliance on any forward-looking statements. See Item 1A. Risk
Factors in our annual report on Form 10-K for the year ended December 31, 2006, and Part II, Item 1A. Risk Factors of this report for a more detailed description of these and other factors that may affect the forward-looking
statements. When considering forward-looking statements, one should keep in mind such risk factors, as they could cause our actual results to differ materially from those contained in any forward-looking statement. Other than as required by
applicable law, we undertake no obligation to update any forward-looking statements to reflect future events or developments.

PART II



|Item 1. | LEGAL PROCEEDINGS
|------- | -----------------

See Note 11 to our Condensed
Consolidated Financial Statements included elsewhere in this report.



|Item 1A. | 
|-------- | 

Risk Factors

There have been no material changes to the risk factors set forth in the Companys 2006 Annual Report on Form 10-K.



|Item 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|------- | -----------------------------------------------------------

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



51



---

##### Table of Contents

|Item 6. | EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
|------- | ------------------------------------------



|               |  |                                                                                                                                                                                                                                                                                                                                                                                                                      
|-------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description                                                                                                                                                                                                                                                                                                                                                                                                          
|10.1           |  | Form of Second Amendment to Credit Agreement and Limited Waiver dated as of January 26, 2007, by and among Propex Inc., the financial institutions listed on the signature pages thereto, BNP
Paribas, as administrative agent for the Lenders, and the Credit Support Parties. (filed as Exhibit 10.1 to Propex Inc.s Current Report on Form 8-K, filed on January 26, 2007, and incorporated herein by reference).
|               | 
|10.2           |  | Propex Inc. Supplemental Savings Plan (filed as Exhibit 10.1 to Propex Inc.s Current Report on Form 8-K, filed on April 18, 2007, and incorporated herein by reference).                                                                                                                                                                                                                                            
|               | 
|31.1           |  | Certification of Chief Executive Officer pursuant to Rule 15d-14(a) of the Securities Exchange Act of 1934.                                                                                                                                                                                                                                                                                                          
|               | 
|31.2           |  | Certification of Chief Financial Officer pursuant to Rule 15d-14(a) of the Securities Exchange Act of 1934.                                                                                                                                                                                                                                                                                                          
|               | 
|32.1           |  | Certification by the Chief Executive Officer and the Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of
2002.                                                                                                                                                                                                                               



52



---

##### Table of Contents

SIGNATURE

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.



|                     |  |  |  |             |  |                                                     
|-------------------- |  |  |  | ----------- |  | ----------------------------------------------------
|                     |  |  |  | PROPEX INC.
|                     |  |  | 
|Date: August 7, 2007 |  |  |  |             |  |                                                     
|                     |  |  | 
|                     |  |  |  | By:         |  | /s/ Lee McCarter                                    
|                     |  |  |  |             |  | Lee McCarter                                        
|                     |  |  |  |             |  | Executive Vice President and Chief Financial Officer



53