FALCON PRODUCTS INC /DE/
S-4/A, 1999-08-03
MISCELLANEOUS FURNITURE & FIXTURES
Previous: EMPLOYERS LIFE INSURANCE CO, 13F-HR, 1999-08-03
Next: FIRST WEST VIRGINIA BANCORP INC, 10-Q, 1999-08-03




      As filed with the Securities and Exchange Commission on August 3, 1999
                                                      Registration No. 333-83207
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


                                 AMENDMENT NO. 1
                                       TO
                                    FORM S-4
                             REGISTRATION STATEMENT
                                      Under
                           The Securities Act of 1933
                              FALCON PRODUCTS, INC.
             (Exact Name of Registrant as Specified in Its Charter)

    Delaware                        2599                        43-0730877
(State or Other                Primary Standard             (I.R.S.  Employer
Jurisdiction of           Industrial Classification       Identification Number)
Incorporation or                 Code Number
Organization)

            9387 Dielman Industrial Drive, St. Louis, Missouri 63132
                                 (314) 991-9200
    (Address, Including Zip Code, and Telephone Number, Including Area Code,
                  of Registrant's Principal Executive Offices)

                               Michael J. Dreller
                             Chief Financial Officer
            9387 Dielman Industrial Drive, St. Louis, Missouri 63132
                                 (314) 991-9200
                               Fax: (314) 991-9295
            (Name, Address, Including Zip Code, and Telephone Number,
                   Including Area Code, of Agent For Service)

                                   Copies to:
                             Robert H. Wexler, Esq.
                         Gallop, Johnson & Neuman, L.C.
                        101 South Hanley Road, 16th Floor
                            St. Louis, Missouri 63105
                                 (314) 862-1200
                               Fax (314) 862-1219
                           --------------------------

         Approximate  Date of Commencement  of Proposed Offer to the Public.  As
soon as practicable after this registration statement becomes effective.

         If the securities being registered are being offered in connection with
the  formation  of a  holding  company  and  there is  compliance  with  General
Instruction G, check the following box. |_|

         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the  Securities  Act,  check the following box and
list the Securities Act registration  statement number of the earlier  effective
registration statement for the same offering. |_|

         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(d) under the Securities Act, check the following box and list the Securities
Act  registration   statement  number  of  the  earlier  effective  registration
statement for the same offering. |_|

         The Registrant hereby amends this  Registration  Statement on such date
or dates as may be necessary to delay its  effective  date until the  Registrant
shall file a further amendment which specifically  states that this Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  Registration  Statement  shall become
effective on such date as the Commission  acting  pursuant to said Section 8(a),
may determine.

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


<PAGE>

================================================================================

                              Falcon Products, Inc.

                                Offer to Exchange

              11 3/8% Senior Subordinated Notes due 2009, Series B
                           for any or all outstanding
              11 3/8% Senior Subordinated Notes due 2009, Series A
                                       of
                              Falcon Products, Inc.
- --------------------------------------------------------------------------------

      The Exchange Offer will expire at 12:00 midnight, New York City time,
                      on August 30, 1999, unless extended.

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

The Company:

     -   We are a leading  supplier of  furniture  and related  products for the
         office,  food  service,  hospitality  (including  gaming) and  national
         accounts  (the 100  largest  restaurant  chains in the  United  States)
         segments of the commercial furniture market. We design, manufacture and
         market an extensive line of products,  including wood, metal and rattan
         chairs, banquet and conference tables, table tops, table bases, booths,
         casegoods and other related products.

The Offering:

     -   Offered  Securities:  the  securities  offered by this  prospectus  are
         senior  subordinated  notes,  which are being  issued in  exchange  for
         senior  subordinated  notes  sold  by  us  in  our  June  1999  private
         placement.  The New Notes are  substantially  identical to the Original
         Notes and are  governed by the same  indenture  governing  the Original
         Notes.

     -   Registration  Rights:  you will not have any  exchange or  registration
         rights in connection with the New Notes

     -   Expiration of Offering:  the exchange offer expires at 12:00  midnight,
         New York City time, on August 30, 1999, unless extended.

The Acquisition of Shelby Williams Industries, Inc.

     -   The  Stock  Tender  Offer:  on May 12,  1999,  Falcon  made an offer to
         purchase all of the outstanding shares of Shelby Williams common stock.
         At the  expiration  of the  stock  tender  offer,  shares  representing
         approximately  98%  of  the  Shelby  Williams  common  stock  had  been
         tendered. Shortly thereafter, Falcon accepted such shares for payment.

     -   The Merger: on June 18, 1999,  Falcon's  recently formed,  wholly owned
         subsidiary  merged into Shelby Williams.  As a result,  Shelby Williams
         became a wholly owned subsidiary of Falcon.

     -   The Purchase Price: the aggregate purchase price for the acquisition of
         Shelby Williams (including  transaction costs) was approximately $149.3
         million.

The New Notes:

     -   Interest  Payment  Dates:  each June 15 and December  15,  beginning on
         December 15, 1999.

     -   Redemption: the New Notes are not redeemable by us until June 15, 2004,
         except we may redeem up to 35% of the New Notes prior to June 15, 2002,
         with the  proceeds  of a public  equity  offering.  We are  required to
         redeem a  portion  of the New Notes at 101% of their  principal  amount
         under  certain   circumstances   that  are  described  in  the  section
         "Description of New Notes" under the heading  "Repurchase at the Option
         of Holders."

     -   Ranking  of  the  New  Notes:   except  as  described  in  the  section
         "Description of New Notes" under the heading  "Subordination,"  the New
         Notes will be general, unsecured obligations:

         -   subordinated to all of our existing and future senior debt;

         -   equal  in  right of  payment  with  our other  existing  and future
             senior subordinated debt; and

         -   effectively  junior to all existing and future debt of our subsidi-
             aries that are not guarantors of the New Notes.

     -   Guarantees:  substantially  simultaneous  with the  completion  of this
         offering,  all of our domestic subsidiaries  (including Shelby Williams
         and its domestic subsidiaries) have unconditionally  guaranteed the New
         Notes on a senior subordinated basis. Our foreign  subsidiaries and any
         subsidiaries we later designate as  "unrestricted"  under the Indenture
         will not guarantee the New Notes.


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

         See "Risk  Factors,"  beginning on page 18, for a discussion of certain
factors that should be considered  by holders in  connection  with a decision to
tender Original Notes in the exchange offer.

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

     THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED BY THE SECURITIES
     AND EXCHANGE  COMMISSION  OR ANY STATE  SECURITIES  COMMISSION  NOR HAS THE
     SECURITIES  AND  EXCHANGE  COMMISSION  OR ANY STATE  SECURITIES  COMMISSION
     PASSED ON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS.  ANY  REPRESENTATION
     TO THE CONTRARY IS A CRIMINAL OFFENSE.

                  The date of this prospectus is August 3, 1999



<PAGE>

                                TABLE OF CONTENTS
                                                                         Page
                                                                         ----

Notice to New Hampshire Residents..........................................ii

Special Note Regarding Forward-Looking Statements.........................iii

Prospectus Summary..........................................................1

Risk Factors...............................................................18

Use of Proceeds............................................................27

Capitalization.............................................................27

Selected Historical Consolidated Financial Data............................28

Unaudited Pro Forma Combined Financial Data................................30

Management's Discussion and Analysis of Financial
Condition and Results of Operations........................................38

The Exchange Offer.........................................................49

Business...................................................................58

Management.................................................................72

Security Ownership.........................................................74

Certain Transactions.......................................................76

Description of the Senior Secured Credit Facilities........................77

Description of New Notes...................................................80

Certain United States Federal Income Tax Consequences.....................118

Plan of Distribution......................................................122

Legal Matters.............................................................122

Experts...................................................................123

Where You Can Find More Information.......................................123

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

                        NOTICE TO NEW HAMPSHIRE RESIDENTS

         Neither the fact that a registration  statement or an application for a
license  has been  filed  with the  State of New  Hampshire  nor the fact that a
security is  effectively  registered or a person is licensed in the State of New
Hampshire  constitutes  a finding by the  Secretary  of State that any  document
filed under RSA 421-B is true,  complete  and not  misleading.  Neither any such
fact nor the fact that an exemption or exception is available  for a security or
a  transaction  means that the Secretary of State has passed in any way upon the
merits or  qualifications  of, or  recommended or given approval to, any person,
security or  transaction.  It is unlawful to make,  or cause to be made,  to any
prospective purchaser,  customer or client any representation  inconsistent with
the provisions of this paragraph.


<PAGE>

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

                SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

         This prospectus contains forward-looking  statements within the meaning
of Section 27A of the Securities Act and Section 21E of the Securities  Exchange
Act  of  1934,  as  amended.  The  words  "believe,"  "estimate,"  "anticipate,"
"project,"  "intend," "expect" and similar  expressions are intended to identify
forward-looking statements. All forward-looking statements involve certain risks
and  uncertainties.  Factors that may cause actual results to differ  materially
from those contemplated by such forward-looking  statements include, among other
things, the following possibilities:

      -  expected cost savings from our acquisition of Shelby Williams cannot be
         fully realized or realized within the expected time;

      -  revenues following the acquisition are lower than expected;

      -  competitive pressures in the industry increase significantly;

      -  costs or  difficulties  related to the integration of the businesses of
         Falcon and Shelby Williams are greater than expected;

      -  changes in the interest rate environment generally;

      -  general economic conditions,  either internationally,  nationally or in
         the states in which the combined  company will be doing  business,  are
         less favorable than expected; and

      -  conditions  in  the  securities  market  may  be  less  favorable  than
         expected.

         You are  cautioned  not to  place  undue  reliance  on  forward-looking
statements  as these  speak only as of the date of this  prospectus.  All future
written and oral forward-looking statements made by us or on our behalf are also
subject to these  factors.  We undertake  no  obligation  to publicly  update or
revise any forward-looking  statements,  whether as a result of new information,
future  events  or  otherwise.  In  light  of  these  risks,  uncertainties  and
assumptions,  the forward-looking  events discussed in or incorporated into this
prospectus  might not occur.  For a further  discussion of these and other risks
related to our business, see the section entitled "Risk Factors."


<PAGE>

                               PROSPECTUS SUMMARY

         This summary may not contain all the information  that may be important
to  you.  You  should  read  the  entire  prospectus,  including  the  financial
statements and other  financial  data,  before making an investment  decision to
tender Original Notes. Unless the context otherwise requires:

      -  "We," "our," "us" or the "Company" refers to Falcon Products,  Inc. and
         its  subsidiaries  on a pro forma combined basis after giving effect to
         the acquisition of Shelby Williams by Falcon;

      -  "Falcon" refers to Falcon Products,  Inc. and its subsidiaries prior to
         the acquisition of Shelby Williams by Falcon;

      -  "Shelby  Williams" refers to Shelby Williams  Industries,  Inc. and its
         subsidiaries prior to the acquisition of Shelby Williams by Falcon; and

      -  "New Notes" refers to the Company's 113/8 Senior Subordinated Notes due
         2009, Series B.

      -  "Original  Notes"  refers to the  Company's  113/8 Senior  Subordinated
         Notes due 2009, Series A.

         For purposes of the financial and other  information  set forth in this
prospectus,  references to a fiscal year relate to (1) the 52- or 53-week period
ending on the Saturday closest to October 31 for Falcon or (2) the calendar year
ending December 31 for Shelby  Williams.  The pro forma combined  financial data
included in this prospectus has been presented for the fiscal year ended October
31, 1998 and the twenty-six weeks ended May 1, 1999. The historical consolidated
statements of operations of Shelby  Williams for the year ended October 31, 1998
and the  twenty-six  weeks ended May 1, 1999 reflect  adjustments  to the fiscal
year  ended  December  31,  1998 and the fiscal  quarter  ended  March 31,  1999
historical  financial data of Shelby  Williams to conform such financial data to
the fiscal year end and most recent fiscal quarter of Falcon.


                                   THE COMPANY

Overview

         Falcon is a leading  supplier of furniture and related products for the
office, food service,  hospitality (including gaming) and national accounts (the
100 largest  restaurant  chains in the United States) segments of the commercial
furniture  market.  Founded  in  1959,  Falcon  believes  that it has  become  a
nationally recognized supplier in this market due to its:

      -  superior customer service;

      -  broad range of innovative products;

      -  vertically integrated manufacturing capabilities;

      -  strong relationships with its network of distributors and dealers; and

      -  high-quality products.

         Falcon  designs,  manufactures  and  distributes  an extensive  line of
products,  including table bases, table tops, metal and wood chairs,  booths and
interior  decor  systems,  all made to customer  specifications  in a variety of
styles and finishes.  Falcon's  products are marketed under its well-known brand
names, including Falcon(R),  Howe(R), Johnson Tables(R),  Charlotte(R) and Decor
Concepts(R).  Falcon  employs a  geographically  diverse  network  of direct and
independent  sales  representatives,  independent  office furniture  dealers and
distributors to distribute its products,  and markets its products to restaurant
supply dealers,  original equipment  manufacturers ("OEMs"), mass merchandisers,
chain restaurants, architectural and design firms and end-users. Major customers
of Falcon include McDonald's,  Sam's Club, Burger King,  Marriott  International
and Price Costco.

         On June 18, 1999,  Falcon's  recently  formed,  wholly owned subsidiary
merged into Shelby Williams.  As a result, Shelby Williams became a wholly owned
subsidiary of Falcon.  Shelby Williams is a leading supplier of seating products
for  the  hospitality  (including  gaming)  and  food  service  segments  of the
commercial   furniture  market.   Shelby  Williams  designs,   manufactures  and
distributes a broad range of seating products,  including wood, metal and rattan
chairs,  barstools,  sofas and sleeper sofas,  and stacking  chairs,  as well as
banquet-related  products,  including  folding  tables,  food service  carts and
portable  dance  floors.  Shelby  Williams'  products  are  marketed  under  its
well-recognized  brand names,  including  Shelby  Williams(R),  King  Arthur(R),
Thonet(R)  and  Phillocraft(R).   In  addition,   Shelby  Williams  designs  and
manufactures  vinyl  wall  coverings  for the  hospitality  and home  furnishing
segments under the Sellers & Josephson(R)  brand name. Shelby Williams primarily
utilizes  direct  sales  representatives  and, to a lesser  extent,  independent
distributors  to distribute its products and markets its products to hospitality
and food service chains,  interior  designers,  architectural  and design firms,
contract furniture,  food service and office furniture dealers.  Major customers
of Shelby Williams  include Bass Hotels (Holiday Inn),  Hilton Hotels,  Marriott
International,  Sheraton Hotels & Resorts, Mirage Resorts, Circus Circus and MGM
Grand.

         Falcon believes that its acquisition of Shelby Williams is advantageous
for many reasons, including:

     -   Shelby  Williams  is a leading  supplier of seating  products,  and the
         acquisition will solidify the combined  company's position as a premier
         producer of commercial furniture;

     -   Shelby  Williams  has  strengths  which are  complementary  to those of
         Falcon;

     -   Shelby Williams has many strong, well-recognized brand names;

     -   Falcon has  significantly  increased its size and geographic  presence,
         better enabling the combined  company to serve its customers across the
         United  States and  internationally  as its  customers  expand and grow
         their own operations;

     -   Shelby Williams has an experienced,  well-established  sales force with
         long-standing customer relationships;

     -   The  combined  company  has  an  opportunity  to  realize   significant
         manufacturing and operating efficiency gains; and

     -   The combined  company has  enhanced  growth  opportunities  through the
         potential  for  cross-selling  Falcon's  products  with those of Shelby
         Williams, and Falcon has gained access to new channels of distribution.

         On a pro forma basis after giving effect to the  acquisition  of Shelby
Williams,  our revenues for fiscal year 1998 and for the twenty-six  weeks ended
May 1, 1999 would have been $306.9 million and $157.0 million, respectively, and
EBITDA for fiscal year 1998 and for the twenty-six weeks ended May 1, 1999 would
have been $37.0 million and $18.0 million,  respectively.  Revenues from our top
ten customers  accounted for approximately 16.5% and 15.0% of pro forma revenues
in fiscal year 1998 and in the twenty-six weeks ended May 1, 1999, respectively.
In addition,  no single customer  accounted for greater than  approximately 2.8%
and 2.6% of pro forma revenues in fiscal year 1998 and in the  twenty-six  weeks
ended May 1, 1999, respectively.

         The combination of Falcon and Shelby Williams  strengthens our position
as a leading supplier of furniture and related products in the highly fragmented
commercial  furniture market. We are a stronger competitor in our markets due to
the  combination  of Shelby  Williams'  strong  brand  names  and  long-standing
customer   relationships  with  Falcon's  vertically  integrated   manufacturing
capabilities and reputation for reliability,  integrity and customer service. In
addition,  the acquisition of Shelby Williams gives us the size, market presence
and  reputation  to  make  us an  attractive  acquiror  to  many  of the  small,
privately-held companies in the commercial furniture market.

         As a result of the acquisition,  we have  significant  opportunities to
leverage and  strengthen  our  distribution  capabilities  to further  penetrate
targeted markets.  For example,  Shelby Williams' strong  relationships with the
architectural  and  design  community  and  its  hospitality  segment  customers
supplement  Falcon's  strong  relationships  with the  office  furniture  dealer
community.  We intend to utilize these  relationships to aggressively market our
products to increase revenues.

         The  acquisition  also  allows  us  to  leverage  excess  manufacturing
capacity  to  rationalize  the  combined   company's   facilities  and  increase
company-wide  efficiency.  We expect that by increasing capacity  utilization at
fewer  manufacturing  facilities  we will  benefit  from  reduced per unit costs
generated by spreading fixed manufacturing overhead costs over larger production
volumes.  In  addition,  we  will  use  our  excess  manufacturing  capacity  to
manufacture some components  which were previously  purchased by Shelby Williams
from  third-party  suppliers.  We anticipate that we will benefit from increased
margins due to savings from  eliminating  the mark-ups  currently  being paid to
these  third-party  suppliers,  as well as improving  operating  margins through
increased   production   volumes.   For  example,   Falcon  can  utilize  excess
manufacturing  capacity at its Mimon,  Czech  Republic  facility to produce wood
chairs  which Shelby  Williams  currently  imports from Europe from  third-party
suppliers.

Industry Overview

         We compete  primarily  in four  segments  of the  commercial  furniture
market,  which  represent  only a portion of the overall  retail and  commercial
furniture  market.  These four segments are office,  food  service,  hospitality
(including  gaming) and national accounts (the 100 largest  restaurant chains in
the United  States).  We  estimate  the market  size of these  segments  totaled
approximately $4.0 billion in 1998.

<PAGE>

         The  following  table  provides an overview of each of the four primary
market segments in which we compete.

                      Estimated Size
Segment               (In millions)                 Description
- -------               --------------                -----------

Office.............     $ 1,400       Tables and seating  products  with primary
                                      end  use  markets,   including   corporate
                                      offices,  education,  and  conference  and
                                      training centers.  Excludes panel systems,
                                      filing   systems  and   executive   desks/
                                      credenzas, which we do not produce.

Food service.......       1,400       Table tops and table bases, metal and wood
                                      chairs, booths,  barstools and benches for
                                      use by traditional "mom & pop" restaurants
                                      to institutions serving food as an adjunct
                                      to other core activities (e.g., school and
                                      office cafeterias, prisons, nursing homes,
                                      etc.).

Hospitality........         700       Focuses   on  the   furniture   needs   of
                                      independent  and  chain  hotels,   motels,
                                      conference  resorts and casinos.  Products
                                      we  manufacture  for this segment  include
                                      table tops,  table  bases,  metal and wood
                                      chairs,  millwork,  folding tables,  metal
                                      and wood  barstools,  benches  and booths.
                                      These  products can be found  throughout a
                                      customer's  establishment  (e.g.,  lounge,
                                      bar  area, restaurant, banquet/conference/
                                      guest rooms).

National accounts..         450       We define the national accounts segment as
                                      the 100 largest  restaurant  chains in the
                                      United  States.   The  national   accounts
                                      segment includes quick service (i.e., fast
                                      food) chains (e.g.,  McDonald's and Burger
                                      King),  casual dining  restaurants  (e.g.,
                                      T.G.I. Friday's and Red Lobster) and quick
                                      service lite  restaurants  (e.g.,  airport
                                      Pizza Huts and Dunkin' Donuts).

Total..............     $ 3,950
                        =======

         In addition to the four market segments above,  approximately 21.5% and
18.0% of our pro forma revenues in fiscal year 1998 and in the twenty-six  weeks
ended May 1, 1999, respectively,  were derived from the healthcare,  university,
OEM and retail segments, as well as vinyl wall covering sales.

Competitive Strengths

         We believe that we have the following competitive strengths:

         Market Leader.  We are a leading supplier of seating and  table-related
products  in the  office,  food  service,  hospitality  (including  gaming)  and
national accounts segments of the commercial  furniture market. We believe that,
as a result of  consolidation  within  the  segments  in which we  compete,  our
customers  and potential  new  customers  want to deal with a smaller  number of
larger,  established  suppliers  with the  ability to serve them at all of their
locations.  Our leading  market  position  will be a  competitive  advantage  in
attracting and retaining these customers.

         Diverse Product Lines with Strong Brand Names. We offer a diverse range
of products,  including both standard and customized seating and table products,
thereby  allowing  customers to select the specific  products which best fulfill
their  needs  and  can  be  produced  and   distributed  to  meet  their  timing
requirements. We also enjoy strong name recognition through our well-established
brands,  including Falcon(R),  Howe(R), Johnson Tables(R),  Charlotte(R),  Decor
Concepts(R),   Shelby  Williams(R),   King  Arthur(R),   Thonet(R),   Sellers  &
Josephson(R)  and  Phillocrafts(R).  We  believe that our broad product line, as
well as the  strength  of our  brands,  are  important  factors  in  maintaining
existing customers and attracting new customers.

         Vertically  Integrated  Manufacturing  Capabilities.  We are vertically
integrated,  which means that we control all aspects of our  production  process
from design to manufacture to distribution.  By being vertically integrated,  we
are able to lower our costs by manufacturing the products we sell as compared to
those  competitors who may only be resellers or assemblers of products and, as a
result,  must purchase certain of their  components from third-party  suppliers,
incurring a mark-up cost which we do not incur. By being vertically  integrated,
we are also able to  manufacture  certain key  materials  that are  specifically
designed to meet our  customer's  specifications.  In addition,  we believe that
being vertically integrated allows us to better serve our customers since we are
not  dependent  on   third-party   suppliers  to  provide   needed   components.
Accordingly,  we are better  equipped to respond  quickly to changes in customer
orders or to rush a particular order for a valued customer.

         Superior Customer Service.  Customer service is an essential element of
our  marketing  and operating  philosophy.  We are  committed to attracting  new
customers and retaining  existing customers by providing  consistently  superior
customer  service.   As  part  of  our  customer  service  program,   we  employ
approximately 130 dedicated customer service  representatives.  Using an on-line
computer system,  our customer service  representatives  are able to provide our
customers with up-to-date  information on the status of their orders.  We intend
to maintain  and enhance our high level of customer  service to  strengthen  our
relationships  with our  customers.  We believe  that  continued  high levels of
customer service will further  increase sales to existing  customers and attract
new ones. We believe that superior customer service is essential to competing in
our targeted market segments.

         Diverse and Established  Customer Base. Over the past four decades,  we
have built a reputation  for  high-quality  products,  reliability  and superior
customer service.  Our customers represent major companies in the various market
segments of the commercial  furniture  market,  including  McDonald's,  Marriott
International,  Sam's Club, Burger King and Hilton Hotels. Revenues from our top
ten customers  accounted for approximately 16.5% and 15.0% of pro forma revenues
in fiscal year 1998 and in the twenty-six weeks ended May 1, 1999, respectively.
In addition,  no single customer  accounted for greater than  approximately 2.8%
and 2.6% of pro forma revenues in fiscal year 1998 and in the  twenty-six  weeks
ended May 1, 1999, respectively.

         Strength of Distribution and Sales Network.  We distribute our products
through a  geographically  diverse  network  of  direct  and  independent  sales
representatives,  independent  office furniture  dealers and  distributors,  and
market our products to hospitality  and food service chains,  restaurant  supply
dealers, mass merchandisers, OEMs and chain restaurants. Shelby Williams' strong
relationships  with the  architectural  and design community and its hospitality
segment  customers  supplement  Falcon's  strong  relationships  with the office
furniture  dealer  community,  giving  us  strong  relationships  with the major
distribution  channels  within the  commercial  furniture  market.  In addition,
Shelby  Williams' sales force  complements  that of Falcon's as there is not any
significant  overlap between them. To ensure  stability and continuity in Shelby
Williams' sales force, we have entered into long-term  employment contracts with
Shelby Williams' national sales manager and regional vice presidents of sales as
part of our acquisition of Shelby  Williams.  We intend to maintain and leverage
the strengths of each company's  sales force following the acquisition of Shelby
Williams.  Our sales and marketing staff consists of approximately 260 full-time
employees,  of which 120 are field  sales  personnel.  In  addition,  we utilize
approximately 140 independent sales organizations.  We maintain 16 showrooms and
sales offices in the United States and have  approximately 40 distributors  that
market our products internationally.

         Diversified  Market  Segments  and  Revenue  Stability.  We market  our
products to the office, food service,  hospitality (including gaming),  national
accounts,  university,  healthcare  and  other  institutional  segments  of  the
commercial  furniture  market.  Our  revenues  are  balanced  among the  various
segments, with no segment accounting for a disproportionate  percentage of total
revenues.  This balance in our revenues provides  stability and helps protect us
against economic downturns.  In addition, we maintain relative revenue stability
and are not significantly subject to economic cycles due to our diverse customer
base and  because a  substantial  portion  of our  sales are from  refurbishment
projects rather than new construction sales. As a general matter,  refurbishment
sales tend to be less cyclical than new construction  sales, which are generally
more  affected by economic  downturns  because new  construction  projects  (and
accordingly  furniture  sales  for new  construction)  are  often put on hold or
delayed  in  economic  downturns,  as new  construction  expenditures  are often
considered discretionary by customers.

         Experienced Management Team with Significant Equity Ownership Interest.
We are led by Franklin A. Jacobs,  Chairman and CEO, who founded Falcon in 1959.
Our seasoned and respected  management team has built their professional careers
primarily in the commercial  furniture  industry.  These  individuals  possess a
detailed knowledge of each of our target market segments, and are well respected
in the industry for design,  quality and customer  service.  Their knowledge and
depth  of  experience   enables  us  to  continue  to  provide   innovative  and
high-quality products and services.

         Our  senior   management  team  also  has  a  strong  track  record  of
integrating acquisitions into the organization profitably and efficiently. Since
1992,  Falcon's  management team has  successfully  completed the acquisition of
four companies, including Charlotte Company in 1994, Decor Concepts in 1995, The
Chair Source in 1996 and most recently, Howe Furniture Corporation in 1998. Paul
N. Steinfeld,  Shelby Williams' Chairman and CEO, and Manfred Steinfeld, a board
member of Shelby Williams, will also help manage the integration of the combined
company. In addition,  certain key members of Shelby Williams' senior management
team have entered into long term employment  agreements or consulting agreements
with the Company to facilitate the integration of Falcon and Shelby Williams.

         Mr. Jacobs  beneficially  owns  approximately  22.0%  of  the Company's
outstanding  common  stock.   Including  Mr.  Jacobs'  ownership  interest,  the
Company's directors and executive officers  beneficially own approximately 35.6%
of the Company's  outstanding common stock.  Falcon's senior management team has
been  awarded,  and we intend to award  certain key members of Shelby  Williams'
management   team,   options  and  other  equity  rights,   subject  to  certain
performance-based and other vesting provisions.

<PAGE>

Shelby Williams Integration Plan

         We have adopted a plan to integrate the operations of Falcon and Shelby
Williams, the principal components of which are:

      -  eliminating redundant administrative costs and expenses, including such
         "public company" costs for Shelby Williams as board of directors' fees,
         annual report costs and New York Stock Exchange listing fees;

      -  realizing  cost savings on raw  materials  and freight from the greater
         purchasing power of the combined company;

      -  consolidating and improving certain  functions,  including  accounting,
         tax, information systems, human resources and legal;

      -  utilizing  Falcon's  production  capabilities  to  manufacture  certain
         Shelby  Williams   products   currently   purchased  from   third-party
         suppliers;

      -  improving   the   combined    sales,    marketing   and    distribution
         infrastructures of Falcon and Shelby Williams; and

      -  reducing excess  manufacturing  capacity by consolidating and improving
         the utilization of manufacturing facilities.

         As a result of the acquisition,  we have excess manufacturing capacity,
creating  opportunities  to rationalize  facilities  and increase  efficiencies.
Among other things,  we anticipate that we can improve  capacity  utilization by
manufacturing  several products which Shelby Williams previously  purchased from
third-party suppliers, such as wood chairs, table tops and booths. By increasing
capacity  utilization at fewer manufacturing  facilities,  we expect to decrease
per unit costs resulting from allocating our total fixed manufacturing  overhead
costs over greater  production  volumes.  In  addition,  since Falcon and Shelby
Williams  manufacture  similar  products,  opportunities  exist  to  share  best
manufacturing   practices   and   techniques  to  further   increase   operating
efficiencies.

Business Strategy

         We have adopted a  comprehensive  business  strategy which includes the
following:

         Capitalize  on the  Acquisition  of Shelby  Williams.  The  fundamental
strategy  underlying the Falcon-Shelby  Williams  combination is to leverage the
strengths of both  businesses by adopting the best  practices of each across the
Company  as a whole  and to  capitalize  on the  opportunities  inherent  in the
combination.  We believe that the Falcon-Shelby  Williams  combination  presents
numerous cost savings and revenue enhancement opportunities.

         Maintain Customer Service  Leadership.  Over the past four decades,  we
have built a reputation for superior customer service. We intend to aggressively
maintain  our  leadership  position in  customer  service.  We believe  that our
superior customer service, as well as our reliability and high-quality products,
are important  factors in  maintaining  existing  customers and  attracting  new
customers.

         Maximize Operating Efficiencies.  We intend to improve our productivity
through a number of  initiatives,  including  selective  upgrades to production,
plant and equipment and optimizing  manufacturing  capacity. We plan to leverage
our excess  manufacturing  capacity to improve  manufacturing  productivity  and
increase  company-wide  efficiency.  We expect to recognize significant economic
benefits as a result of savings from  eliminating  mark-ups paid to  third-party
suppliers  and  improving our operating  margins  through  increased  production
volumes.

         Grow Through Strategic  Acquisitions.  Our business strategy is to grow
through  strategic  acquisitions.   We  plan  to  regularly  evaluate  potential
acquisition  opportunities  to support and  strengthen  our business.  We have a
strategic  acquisition  plan which clearly  identifies  the criteria a potential
acquisition  candidate  must  generally  meet in order to be considered a viable
acquisition candidate.  Among other criteria, we look for acquisition candidates
that are in our own  industry,  are  profitable,  have  leading  brand names and
well-established  sales  forces,  and can be acquired  at  purchase  prices that
produce earnings accretion.  We anticipate  realizing cost savings by increasing
production  volumes  at our  existing  manufacturing  facilities  and  enhancing
revenues by increasing  cross-selling  opportunities.  We believe that our broad
product line,  extensive  distribution network and strong brand name recognition
make us an attractive acquiror to many of the small,  privately-held  commercial
furniture manufacturers in our industry.

         It is our  intention  to spend  the short to medium  term  focusing  on
successfully  integrating  the  operations of Falcon and Shelby  Williams.  As a
result, we do not currently anticipate making any additional  acquisitions for a
period of time, but will remain opportunistic as potential  acquisitions present
themselves.  We are not currently in discussions with any potential  acquisition
candidates.

<PAGE>
                                THE TRANSACTIONS

         This  exchange  offer is being  made in  conjunction  with a series  of
transactions,  consisting of Falcon's  issuance of the Original Notes,  Falcon's
entering into the Senior  Secured  Credit  Facilities (as defined below) and the
refinancing  of certain  existing  indebtedness  of Falcon  and Shelby  Williams
(collectively, the "Transactions") to finance its acquisition of Shelby Williams
(the "Acquisition").

The Acquisition

         Stock Tender  Offer.  Pursuant to an Agreement and Plan of Merger dated
May 5, 1999,  Falcon and its recently  formed,  wholly owned  subsidiary made an
offer to  purchase  all of the  outstanding  shares  of  common  stock of Shelby
Williams  at  $16.50  per  share in cash,  upon the  terms  and  subject  to the
conditions set forth in the offer to purchase (the "Stock Tender Offer"). At the
expiration of the Stock Tender Offer, which occurred at 12:00 midnight, New York
City time, on June 14, 1999,  shares  representing  approximately  98% of Shelby
Williams common stock had been tendered. Shortly thereafter, Falcon, through its
acquisition subsidiary, accepted for payment these tendered shares.

         Merger. On June 18, 1999, Falcon's  acquisition  subsidiary merged into
Shelby Williams. Shelby Williams remained the surviving company after the merger
as our wholly owned subsidiary.

         Purchase  Price.  The aggregate  purchase price for the  Acquisition of
Shelby Williams (including transaction costs) was approximately $149.3 million.

         In  connection  with  the  merger,  Paul  Steinfeld,  Shelby  Williams'
Chairman and Chief Executive Officer,  and Manfred  Steinfeld,  Shelby Williams'
founder, agreed to help manage the integration of Falcon and Shelby Williams. In
addition,  certain  key  members of Shelby  Williams'  senior  management  team,
including the chief operating officer,  national sales manager and regional vice
presidents of sales,  entered into long-term  employment contracts or consulting
agreements with Falcon.

The Financings

         In order to  finance  the  Acquisition  of Shelby  Williams  and to pay
related fees and expenses,  Falcon conducted a private placement of the Original
Notes and entered into certain other financing transactions, as described below:

         Senior Secured Credit Facilities.  Falcon and its subsidiaries  entered
into a credit agreement with DLJ Capital Funding,  Inc. and certain lenders. The
credit  agreement  provides  for an aggregate  of up to $70.0  million  under an
amortizing  term loan facility and up to $50.0 million under a revolving  credit
facility.  In  connection  with the  Transactions,  we  received  a total of $70
million  under  the term  loan  facility.  We did not draw any  funds  under the
revolving credit  facility.  The term loan and the revolving credit facility are
sometimes  referred to in this  prospectus  collectively  as the "Senior Secured
Credit Facilities." See "Description of the Senior Secured Credit Facilities."

         Repayment of Existing Indebtedness.  In connection with consummation of
the Acquisition of Shelby Williams,  certain existing  indebtedness of Falcon in
the aggregate principal amount of approximately $19.2 million,  plus accrued and
unpaid  interest,  and certain  existing  indebtedness of Shelby Williams in the
aggregate  principal  amount of  approximately  $1.0  million,  plus accrued and
unpaid  interest,  was refinanced with the proceeds of the Senior Secured Credit
Facilities.


<PAGE>

                               THE EXCHANGE OFFER


Expiration Date.....................  12:00  midnight,  New York City  time,  on
                                      August 30, 1999,  unless  we  extend   the
                                      exchange offer.

Exchange and Registration Rights....  Pursuant   to   a   registration    rights
                                      agreement dated June 14, 1999, the holders
                                      of the Original Notes were granted certain
                                      exchange  and  registration  rights.  This
                                      exchange  offer  is  intended  to  satisfy
                                      these  rights.   You  have  the  right  to
                                      exchange the Original  Notes that you hold
                                      for New Notes with substantially identical
                                      terms.   Once   the   exchange   offer  is
                                      complete,  you will no longer be  entitled
                                      to any  exchange  or  registration  rights
                                      with respect to your Original Notes.

Accrued Interest on the New Notes
  and Original Notes................  The New Notes will bear interest from June
                                      17, 1999.  Holders of Original Notes which
                                      are accepted  for exchange  will be deemed
                                      to have  waived the right to  receive  any
                                      payment  in respect  of  interest  on such
                                      Original  Notes  accrued  to the  date  of
                                      issuance of the New Notes.

Conditions to the Exchange Offer....  The  exchange  offer is  conditioned  upon
                                      certain customary  conditions which we may
                                      waive and upon  compliance with securities
                                      laws.

Procedures for Tendering Original
   Notes............................  Each holder of Original  Notes  wishing to
                                      accept the exchange offer must:

                                      - complete, sign and  date the  letter  of
                                        transmittal,  or  a   facsimile  of  the
                                        letter of transmittal; or

                                      - arrange for the Depository Trust Company
                                        to transmit certain required information
                                        to the exchange agent in connection with
                                        a book-entry transfer.

                                      You must mail or  otherwise  deliver  such
                                      documentation  together  with the Original
                                      Notes to the exchange agent.

Special Procedures for Beneficial
  Holders...........................  If you  beneficially  own  Original  Notes
                                      registered   in  the  name  of  a  broker,
                                      dealer,  commercial bank, trust company or
                                      other  nominee and you wish to tender your
                                      Original Notes in the exchange offer,  you
                                      should  contact  such  registered   holder
                                      promptly  and  instruct  them to tender on
                                      your behalf. If you wish to tender on your
                                      own behalf,  you must,  before  completing
                                      and  executing  the letter of  transmittal
                                      for the exchange offer and delivering your
                                      Original  Notes,  either  arrange  to have
                                      your  Original  Notes  registered  in your
                                      name or obtain a properly  completed  bond
                                      power  from  the  registered  holder.  The
                                      transfer of registered  ownership may take
                                      considerable time.

Guaranteed Delivery Procedures......  You  must  comply   with  the   applicable
                                      procedures  for  tendering  if you wish to
                                      tender your Original Notes and:

                                      - time  will not  permit   your   required
                                        documents to reach the exchange agent by
                                        the  expiration  date  of  the  exchange
                                        offer; or

                                      - you cannot complete  the  procedure  for
                                        book-entry transfer on time; or

                                      - your Original Notes are not  immediately
                                        available.

<PAGE>

Withdrawal Rights...................  You may  withdraw  your tender of Original
                                      Notes at  any  time up to 12:00  midnight,
                                      New  York  City  time,  on  the  date  the
                                      exchange offer expires.

Failure to Exchange Will Affect You
     Adversely......................  If you are eligible to  participate in the
                                      exchange  offer and you do not tender your
                                      Original Notes,  you will not have further
                                      exchange or  registration  rights and your
                                      Original Notes will continue to be subject
                                      to   some    restrictions   on   transfer.
                                      Accordingly, the liquidity of the Original
                                      Notes will be adversely affected.

Certain Federal Tax
     Considerations.................  We believe  that the  exchange of Original
                                      Notes  for  New  Notes   pursuant  to  the
                                      exchange offer will not be a taxable event
                                      for  United  States   federal  income  tax
                                      purposes.  A holder's  holding  period for
                                      New Notes will include the holding  period
                                      for Original  Notes.  See "Certain  United
                                      States Federal Income Tax Consequences."

Exchange Agent......................  IBJ  Whitehall  Bank &  Trust  Company  is
                                      serving as exchange agent. The Bank of New
                                      York,  trustee under the  Indenture  under
                                      which  the  New  Notes   will  be  issued,
                                      recently   announced   the  signing  of  a
                                      definitive  agreement  providing  for  its
                                      acquisition  of IBJ Whitehall Bank & Trust
                                      Company.

Use of Proceeds.....................  We will not receive any proceeds  from the
                                      exchange offer.


<PAGE>

                           SUMMARY TERMS OF NEW NOTES

Issuer..............................  Falcon Products, Inc.

Securities Offered..................  The form and terms of the New  Notes  will
                                      be the same as the  form and  terms of the
                                      Original Notes except that:

                                      - the  New  Notes  will  bear  a different
                                        CUSIP number from the Original Notes;

                                      - the New Notes will have been  registered
                                        under the Securities  Act of  1933  and,
                                        therefore,   will  not   bear    legends
                                        restricting their transfer; and

                                      - you will not be entitled to any exchange
                                        or  registrations rights with respect to
                                        the New Notes

                                      The New Notes will  evidence the same debt
                                      as  the  Original  Notes.   They  will  be
                                      entitled to the benefits of the  Indenture
                                      governing  the Original  Notes and will be
                                      treated  under the  Indenture  as a single
                                      class with the Original Notes.

Maturity............................  June 15, 2009.

Issue Price.........................  Par plus  accrued  interest  from June 17,
                                      1999.


Interest............................  Annual rate--11 3/8%.

                                      Payment  frequency--every  six  months  on
                                      June 15 and December 15.

                                      First payment--December 15, 1999.

Ranking.............................  The New Notes  will be  general  unsecured
                                      obligations of the Company and will rank:

                                      - equally with all  of our  future  senior
                                        subordinated indebtedness;

                                      - senior in  right of  payment  to  future
                                        obligations  expressly  subordinated  in
                                        right of payment to the New Notes; and

                                      - junior to all existing and future senior
                                        debt,  as   defined   in  the  indenture
                                        governing     the    New    Notes  (the
                                        "Indenture").   See "Description  of New
                                        Notes--Subordination."

Guarantees..........................  The  New  Notes  will  be  unconditionally
                                      guaranteed  by our  domestic  subsidiaries
                                      (collectively,   the  "Guarantors").   Our
                                      foreign subsidiaries, and any subsidiaries
                                      we later designate as "unrestricted" under
                                      the  Indenture  will  not  be  Guarantors.
                                      These    guarantees    will   be   general
                                      obligations   of   each   Guarantor   (the
                                      "Subsidiary   Guarantees")   and  will  be
                                      subordinate  in  right of  payment  to all
                                      existing and future senior indebtedness of
                                      the    Guarantors.     These    Subsidiary
                                      Guarantees   will  rank   equal  to  other
                                      existing  and future  senior  subordinated
                                      indebtedness  of the Guarantors and senior
                                      in right of payment to all of the existing
                                      and future  obligations  of the Guarantors
                                      that are expressly  subordinated  in right
                                      of payment to the Subsidiary Guarantees.

Optional Redemption.................  On or after June 15,  2004,  we may redeem
                                      some or all of the New  Notes  at any time
                                      at the  redemption  prices  listed  in the
                                      section  "Description  of New Notes" under
                                      the heading "Optional Redemption."

                                      Before June 15, 2002,  we may redeem up to
                                      35% of the New Notes with the  proceeds of
                                      certain  public  offerings of common stock
                                      in our Company at the price  listed in the
                                      section  "Description  of New Notes" under
                                      the heading "Optional Redemption."

<PAGE>

Mandatory Offer to Repurchase.......  If we sell  all,  or  almost  all,  of our
                                      assets  or  experience  specific  kinds of
                                      changes  of  control,  we  must  offer  to
                                      repurchase  the New  Notes  at the  prices
                                      listed in the section  "Description of New
                                      Notes"  under the heading  "Repurchase  at
                                      the Option of Holders."

Basic Covenants of Indenture........  We will  issue  the  New  Notes  under  an
                                      Indenture  with The Bank of New York.  The
                                      Indenture,  among other things,  restricts
                                      our   ability   and  the  ability  of  our
                                      subsidiaries to:

                                      - borrow money;

                                      - pay  dividends   on  stock  or  purchase
                                        stock;

                                      - allow   the   imposition   of   dividend
                                        restrictions on certain subsidiaries;

                                      - sell certain assets;

                                      - create certain liens;

                                      - use   assets  as   security   in   other
                                        transactions; and

                                      - sell all,  or almost  all, of our assets
                                        or merge with or into other companies.

                                      For   more   details,   see  the   section
                                      "Description   of  New  Notes"  under  the
                                      heading "Certain Covenants."

Exchange Offer; Registration
 Rights.............................  You  have  the  right  to   exchange   the
                                      Original     Notes    for    notes    with
                                      substantially    identical   terms.   This
                                      exchange offer is intended to satisfy that
                                      right.  The New Notes will not provide you
                                      with any further  exchange or registration
                                      rights.

 Resales Without Further
  Registration......................  We  believe  that  the  New  Notes  issued
                                      pursuant to the exchange offer in exchange
                                      for  Original  Notes  may be  offered  for
                                      resale,  resold and otherwise  transferred
                                      by  you   without   compliance   with  the
                                      registration   and   prospectus   delivery
                                      provisions of the  Securities Act of 1933,
                                      provided that:

                                      - you  are acquiring  the New Notes issued
                                        in  the exchange  offer in  the ordinary
                                        course of your business;

                                      - you  have not engaged  in, do not intend
                                        to engage in, and have no arrangement or
                                        understanding    with  any   person   to
                                        participate  in the distribution  of the
                                        New Notes issued  to you in the exchange
                                        offer; and

                                      - you are not our "affiliate," as  defined
                                        under Rule 405 of the Securities Act.

                                      Each of the  participating  broker-dealers
                                      that   receives  New  Notes  for  its  own
                                      account in  exchange  for  Original  Notes
                                      that  were  acquired  by  such  broker  or
                                      dealer  as a result  of  market-making  or
                                      other  activities must acknowledge that it
                                      will  deliver a prospectus  in  connection
                                      with the  resale of the New  Notes.  We do
                                      not  intend  to list  the New Notes on any
                                      securities exchange.

         Our principal  executive offices are located at 9387 Dielman Industrial
Drive, St. Louis, Missouri 63132, and our telephone number is (314) 991-9200.

<PAGE>

                                  RECENT EVENTS

         On Monday,  June 7, 1999,  we were advised of the death of Sam Ferrell,
the  Chief  Financial  Officer  of Shelby  Williams.  Because  of  circumstances
suggesting that Mr. Ferrell's death could have been self-inflicted, we undertook
a supplemental  due diligence  review of Shelby  Williams'  financial  books and
records,  which review was comprised  primarily of interviews  with employees of
Shelby  Williams  responsible  for  accounting  matters  and a review of certain
internal  accounting  controls and procedures.  Based on our review,  we did not
become aware of any  irregularities in the financial books and records of Shelby
Williams.

         We  recently   announced  that  we  will  be  closing  certain  of  our
manufacturing  facilities and transferring production from the closed facilities
into our other existing  facilities.  To account for the costs  associated  with
these actions,  we have recorded a pre-tax charge of approximately $14.0 million
in our fiscal third  quarter  ended July 31, 1999.  On an after-tax  basis,  the
charge is equivalent to approximately $8.5 million,  or $.97 per share. This one
time charge includes costs associated with asset  write-downs and  dispositions,
real estate exit costs,  employee severance,  and other related costs associated
with exiting the closed facilities. These actions mark the beginning of a series
of planned  strategic actions we intend to take to integrate the Shelby Williams
acquisition and fully realize the meaningful synergies that are expected.


                                  RISK FACTORS

         See the section  entitled  "Risk  Factors"  immediately  following this
Prospectus  Summary for a discussion of certain  factors you should  consider in
connection  with your decision to tender  Original Notes in exchange for the New
Notes.


<PAGE>


          SUMMARY PRO FORMA AND HISTORICAL CONSOLIDATED FINANCIAL DATA

         Below is summary unaudited pro forma financial data for the Company and
summary  historical  consolidated  financial  data for each of Falcon and Shelby
Williams.  The information in the following tables is qualified by reference to,
and  should be read in  conjunction  with,  the  sections  "Unaudited  Pro Forma
Combined  Financial Data," "Selected  Historical  Consolidated  Financial Data,"
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" and the respective  consolidated  financial statements of Falcon and
Shelby   Williams  and  the  related  notes  thereto,   included   elsewhere  or
incorporated by reference in this prospectus.

         EBITDA for any period is  calculated  as the sum of net income plus the
following  to the extent  deducted  in  calculating  net  income:  (1)  interest
expense,  (2) income tax expense,  (3)  depreciation  expense,  (4) amortization
expense and (5) special  one-time  charges.  See  "Management's  Discussion  and
Analysis of Financial  Condition and Results of Operations"  for a discussion of
such  special  one-time  charges.  We  consider  EBITDA to be a widely  accepted
financial  indicator  of a  company's  ability to  service  debt,  fund  capital
expenditures and expand its business;  however,  EBITDA is not calculated in the
same way by all companies and is neither a measurement required,  nor represents
cash  flow  from  operations  as  defined,   by  generally  accepted  accounting
principles.  EBITDA  should not be considered  by you as an  alternative  to net
income,  as an indicator of operating  performance  or as an alternative to cash
flow as a measure of liquidity.  The  calculation  of EBITDA for purposes of the
financial  information  presented  herein  is  calculated  differently  than for
purposes of the  covenants  under the Indenture  and the Senior  Secured  Credit
Facilities.  See  "--The  Transactions--The  Acquisition,"  "Description  of the
Senior Secured Credit Facilities" and "Description of New Notes."


The Company--Pro Forma

         The  summary  unaudited  pro forma  financial  data for the Company set
forth  below  has been  derived  from the  unaudited  pro forma  financial  data
included  elsewhere in this  prospectus  and gives  effect to the  Transactions,
including  the  Acquisition  of all of the  outstanding  common  stock of Shelby
Williams,  the issuance of the Original Notes and the initial  borrowings  under
the Senior  Secured  Credit  Facilities  and the other matters  described  under
"Unaudited  Pro Forma  Combined  Financial  Data."  The pro forma  statement  of
operations  data and other data give effect to the  Transactions  as if they had
occurred on November 2, 1997 and the pro forma balance sheet data give effect to
the Transactions as if they had occurred on May 1, 1999. The unaudited pro forma
financial  data does not purport to represent  what our  financial  position and
results of  operations  would have been if the  Transactions  had actually  been
completed as of the dates indicated and is not intended to project our financial
position or results of operations for any future period.

         The historical consolidated statements of operations of Shelby Williams
for the year ended October 31, 1998 and the  twenty-six  weeks ended May 1, 1999
reflect  adjustments  to the fiscal  year  ended  December  31,  1998 and fiscal
quarter ended March 31, 1999  historical  financial  data of Shelby  Williams to
conform  such  financial  data to the  fiscal  year end and most  recent  fiscal
quarter of Falcon.



<PAGE>
<TABLE>
<CAPTION>


The Company--Pro Forma (Continued)

                                                                                 Twenty-six
                                                               Fiscal year         weeks         Latest twelve
                                                                  ended            ended         months ended
                                                               October 31,         May 1,           May 1,
                                                                  1998              1999             1999
                                                               -----------        ---------       -----------
                                                                               (In thousands)
                                                                                (Unaudited)
<S>                                                         <C>              <C>             <C>

Statement of Operations Data:
     Net sales............................................     $  306,923        $  157,013       $  323,554
     Cost of sales........................................        227,812           116,865          237,011
                                                               -----------       -----------      ----------
     Gross margin.........................................         79,111            40,148           86,543
     Selling, general and administrative expenses.........         53,879            26,271           60,004
                                                               -----------       -----------      ----------
     Operating profit.....................................         25,232            13,877           26,539
     Interest income (expense), net.......................        (17,442)           (8,721)         (17,442)
     Minority interest in consolidated subsidiary.........             64                14               45
                                                               -----------       -----------      ----------
     Earnings before income taxes.........................          7,854             5,170            9,142
     Income tax expense...................................          3,506             2,220            3,885
                                                               ----------        ----------       ----------
     Earnings from continuing operations..................     $    4,348        $    2,950       $    5,257
                                                               ==========        ==========       ==========


                                                                                 Twenty-six
                                                               Fiscal year         weeks         Latest twelve
                                                                  ended            ended         months ended
                                                               October 31,         May 1,           May 1,
                                                                  1998              1999             1999
                                                               -----------       ----------      -------------
                                                                       (In thousands, except ratios)
                                                                                (Unaudited)
Other Data:
     EBITDA...............................................     $   36,972        $   17,978       $   38,728
     Depreciation and amortization........................          8,219             4,101            8,668
     Capital expenditures.................................         10,566             2,997            7,157


Selected Ratios:
     Ratio of EBITDA to interest expense..................................................             2.2x
     Ratio of senior debt to EBITDA.......................................................             1.8x
     Ratio of total debt to EBITDA........................................................             4.4x
     Ratio of earnings to fixed charges(1)................................................             1.5x

                                                                                                     As of
                                                                                                  May 1, 1999
                                                                                                -------------
                                                                                                (In thousands)
                                                                                                  (Unaudited)
Balance Sheet Data:
     Cash and cash equivalents...............................................................     $    3,906
     Working capital.........................................................................         70,236
     Total assets............................................................................        295,733
     Long-term debt (including current portion)..............................................        172,079
     Stockholders' equity....................................................................         72,426

<FN>

(1)  For purposes of computing the ratio of earnings to fixed charges,  earnings
     include net earnings plus fixed charges.  Fixed charges consist of interest
     expense,   a  portion  of  rental  expense  (deemed  by  management  to  be
     representative  of the interest factor of rental payments) and amortization
     of debt issuance costs.

</FN>


</TABLE>


<PAGE>


Falcon--Historical

         The following table sets forth certain summary historical  consolidated
financial  data of Falcon.  The statement of operations  data and other data for
the fiscal years ended  November 2, 1996,  November 1, 1997 and October 31, 1998
have been derived from the audited  consolidated  financial statements of Falcon
included  elsewhere in this  prospectus.  The statement of  operations  data and
other data for the  twenty-six  weeks  ended May 2, 1998 and May 1, 1999 and the
balance sheet data as of May 1, 1999 have been derived from  Falcon's  unaudited
consolidated  financial  statements that have been prepared on the same basis as
Falcon's  audited  consolidated  financial  statements  and,  in the  opinion of
Falcon's  management,  include  all  adjustments,   consisting  only  of  normal
recurring adjustments,  which Falcon considers necessary for a fair presentation
of its financial  position and results of operations for these interim  periods.
The results of  operations  for the  twenty-six  weeks ended May 1, 1999 are not
necessarily  indicative  of the results that may be expected for the entire year
ending October 30, 1999 or for any other interim period.

<TABLE>
<CAPTION>

                                                                                                   Twenty-six weeks
                                                              Fiscal year ended                         ended
                                                              -----------------                    ----------------
                                                    November 2,   November 1,    October 31,     May 2,        May 1,
                                                       1996           1997          1998          1998          1999
                                                    ----------------------------------------     ----------------------
                                                                 (In thousands)                       (Unaudited)
<S>                                              <C>            <C>            <C>           <C>           <C>
Statement of Operations Data:
     Net sales....................................   $  100,702    $  113,010     $ 143,426     $   61,711    $  71,064
     Cost of sales, including nonrecurring items..       69,125        79,507       103,067         44,052       50,490
     Special and nonrecurring items...............          --          3,700           271            --            --
                                                     ----------    ----------     ---------     ----------    ---------
     Gross margin.................................       31,577        29,803        40,088         17,659       20,574
     Selling, general and administrative expenses.       20,469        22,044        29,482         11,813       13,833
                                                     ----------    ----------     ---------     ----------    ---------
     Operating profit.............................       11,108         7,759        10,606          5,846        6,741
     Interest income (expense), net...............           95           139          (619)             7         (596)
     Minority interest in consolidated subsidiary.           89            47            64             34           14
                                                     ----------    ----------     ---------     ----------    ---------
     Earnings from continuing operations before
        income taxes..............................       11,292         7,945        10,051          5,887        6,159
     Income tax expense...........................        4,291         3,019         3,701          2,267        2,325
                                                     ----------    ----------     ---------     ----------    ---------
     Net earnings from continuing operations......        7,001         4,926         6,350          3,620        3,834
     Discontinued operations, net of tax..........        1,432           938            --            --            --
     Gain on sale of discontinued operations,
        net of tax................................          --          6,770            --            --            --
                                                     ----------    ----------     ----------    ----------    ---------

     Net earnings.................................   $    8,433    $   12,634     $   6,350     $    3,620    $   3,834
                                                     ==========    ==========     =========     ==========    =========
Other Data (Unaudited):
     EBITDA.......................................   $   14,924    $   15,689     $  17,880     $    7,669    $   8,462
     Depreciation and amortization................        3,816         4,230         3,753          1,823        1,721
     Capital expenditures.........................        4,449         3,807         6,594          3,931        1,503

Ratio of Earnings to Fixed Charges(1)                    236.1x        109.0x         14.4x         232.6x        10.9x

                                                                                                     As of
                                                                                                  May 1, 1999
                                                                                                -------------
                                                                                                (In thousands)
                                                                                                  (Unaudited)
Balance Sheet Data:
     Cash and cash equivalents...............................................................     $    1,162
     Working capital.........................................................................         35,286
     Total assets............................................................................        111,731
     Long-term debt (including current portion)..............................................         21,328
     Stockholders' equity....................................................................         72,426

<FN>

(1)  For purposes of computing the ratio of earnings to fixed charges,  earnings
     include net earnings plus fixed charges.  Fixed charges consist of interest
     expense,   a  portion  of  rental  expense  (deemed  by  management  to  be
     representative  of the interest factor of rental payments) and amortization
     of debt issuance costs.

</FN>

</TABLE>

<PAGE>


Shelby Williams--Historical

         The following table sets forth certain summary historical  consolidated
financial data of Shelby  Williams.  The statement of operations  data and other
data for the fiscal  years  ended  December  31,  1996,  1997 and 1998 have been
derived from the audited  consolidated  financial  statements of Shelby Williams
included  elsewhere in this  prospectus.  The statement of  operations  data and
other data for the three  months  ended  March 31, 1998 and 1999 and the balance
sheet  data as of March  31,  1999  have  been  derived  from  Shelby  Williams'
unaudited  consolidated financial statements that have been prepared on the same
basis as Shelby Williams' audited consolidated  financial statements and, in the
opinion  of  Shelby  Williams'  management  as  expressed  in  Shelby  Williams'
Quarterly Report on Form 10-Q for the period ending March 31, 1999,  include all
adjustments,  consisting  only of normal  recurring  adjustments,  which  Shelby
Williams  considers  necessary for a fair presentation of its financial position
and results of operations for these interim  periods.  The results of operations
for the three month period ended March 31, 1999 are not  necessarily  indicative
of the results that may be expected for the entire year ending December 31, 1999
or for any other interim period.

<TABLE>
<CAPTION>


                                                             Fiscal year end                     Three months ended
                                                   -----------------------------------------    -----------------------
                                                   December 31,   December 31,  December 31,    March 31,     March 31,
                                                       1996           1997          1998          1998          1999
                                                                 (In thousands)                       (Unaudited)
<S>                                               <C>          <C>             <C>          <C>           <C>

Statement of Operations Data:
     Net sales....................................   $ 149,481     $ 157,779      $ 165,937     $  38,484     $  43,128
     Cost of goods sold...........................     114,998       120,849        126,388        29,929        34,081
                                                     ---------     ---------      ---------     ---------     ---------
     Gross margin.................................      34,483        36,930         39,549         8,555         9,047
     Selling, general and administrative expenses.      22,100        22,268         22,994         5,302         5,548
                                                     ---------     ----------     ---------     ---------     ---------
     Operating profit.............................      12,383        14,662         16,555         3,253         3,499
     Interest income (expense), net...............        (951)           (8)           148            63            61
     Miscellaneous income (expense), net..........          44            89            102           (18)          (22)
                                                     ---------     ---------      ----------    ---------     ---------
     Income from continuing operations before
        income taxes..............................      11,476        14,743         16,805         3,298         3,538
     Income tax expense...........................       3,720         5,066          6,191         1,220         1,274
                                                     ---------     ---------      ---------     ---------     ---------
     Income from continuing operations............       7,756         9,677         10,614         2,078         2,264
     Income (loss) from discontinued operations,
        net of taxes..............................         661           915            (48)           36            --
     Loss on disposal of discontinued
        operations, net of taxes..................          --            --         (7,081)           --            --
                                                     ----------    ----------     ---------     ----------    ---------

     Net income...................................   $   8,417     $  10,592      $   3,485     $   2,114     $   2,264
                                                     =========     =========      =========     =========     =========
Other Data (Unaudited):
     EBITDA.......................................   $  14,840     $  16,960      $  19,033     $   3,864     $   4,180
     Depreciation and amortization................       2,457         2,298          2,478           611           681
     Capital expenditures.........................       1,189         3,557          3,919         1,608           623

Ratio of Earnings to Fixed Charges(1)                    11.8x         21.5x          35.6x         23.2x         51.5x

                                                                                                     As of
                                                                                                March 31, 1999
                                                                                                --------------
                                                                                                (In thousands)
                                                                                                  (Unaudited)
Balance Sheet Data:
     Cash and cash equivalents...............................................................     $    6,282
     Working capital.........................................................................         39,805
     Total assets............................................................................         88,645
     Long-term debt (including current portion)..............................................          2,000
     Stockholders' equity....................................................................         65,024

<FN>

(1)  For purposes of computing the ratio of earnings to fixed charges,  earnings
     include net earnings plus fixed charges.  Fixed charges consist of interest
     expense,   a  portion  of  rental  expense  (deemed  by  management  to  be
     representative  of the interest factor of rental payments) and amortization
     of debt issuance costs.

</FN>


</TABLE>


<PAGE>

                                  RISK FACTORS

         In  addition  to the other  information  set forth or  incorporated  by
reference  in this  prospectus,  you should  carefully  consider  the  following
factors before tendering Original Notes in exchange for the New Notes.


         The  Substantial  Amount of Debt Incurred to Finance Our Acquisition of
Shelby Williams could have a Material Adverse Effect on our Financial Health and
Prevent us from Fulfilling our Obligations under the New Notes

         We have a substantial  amount of debt. As of May 1, 1999,  after giving
pro forma effect to the Transactions:

         - our total debt would have been approximately $172.1 million;

         - our total stockholders' equity  would have been  approximately  $72.4
           million; and

         - the  sufficiency  of our  earnings  available to cover  fixed charges
           for the twenty-six weeks  ended May 1, 1999 would  have been approxi-
           mately 1.6 to 1.

         Our high level of debt could have  important  consequences  for you and
us. For example, it could:

         - make it more difficult for us to obtain  additional  financing in the
           future  for  working capital, capital  expenditures, acquisitions  or
           other purposes;

         - require  us to dedicate  a  large  portion of our  cash  flow  to pay
           principal and interest on our indebtedness,  including the New Notes,
           thereby reducing the amount of cash flow  available  to fund  working
           capital,  capital   investments,  acquisitions   and  other  business
           activities;

         - increase our  vulnerability to general  adverse economic and industry
           conditions, including increases in interest rates;

         - place  us at  a competitive  disadvantage compared to our competitors
           that have proportionately less debt; and

         - limit our flexibility in planning for, or reacting to, changes in our
           business and the commercial furniture industry generally.

         We  anticipate  that our  cash  flow  from  operations,  together  with
borrowings  under the Senior  Secured Credit  Facilities,  will be sufficient to
service  our debt  obligations  as they  become  due.  Our ability to meet these
requirements depends on our future financial performance, which will be affected
by financial,  business, economic, competitive and other factors. We will not be
able to  control  many of these  factors,  such as  economic  conditions  in the
markets  in  which  we  operate  and  competitive   initiatives   undertaken  by
competitors.  We cannot be certain  that our cash flow from  operations  will be
sufficient to allow us to pay principal and interest on our debt,  including the
New Notes, and meet our other obligations. If we cannot generate sufficient cash
flow  from  operations,  we may be  required  to adopt  one or more  alternative
financing  plans,  such  as  refinancing  or  restructuring  all or  part of our
existing debt,  including the New Notes,  selling  assets,  reducing or delaying
investments  in our  business  or  seeking  to raise  additional  debt or equity
capital.  We  cannot  assure  you  that we will be able to  effect  any of these
actions on commercially reasonable terms, or at all, or that these actions would
enable us to continue to satisfy our cash requirements.  In addition,  the terms
of existing or future  debt  agreements,  including  the Senior  Secured  Credit
Facilities  and the  Indenture,  may  restrict  us from  adopting  any of  these
alternatives.

Covenant Restrictions may Limit our Ability to Operate our Business

         The Senior Secured Credit  Facilities  and the Indenture  contain,  and
certain  of our  other  indebtedness  agreements  may  contain,  covenants  that
restrict our ability to make  distributions  or other  payments to our investors
and creditors unless certain financial tests or other criteria are satisfied. We
must also comply with  certain  specified  financial  ratios and tests.  In some
cases our  subsidiaries are subject to similar  restrictions  which may restrict
their  ability to make  distributions  to us. If we do not comply  with these or
other  covenants  and  restrictions  contained  in  the  Senior  Secured  Credit
Facilities or the  Indenture,  we could default under those  agreements  and the
debt, together with accrued interest, could then be declared immediately due and
payable.  Our  ability to comply  with these  provisions  of the Senior  Secured
Credit  Facilities  and the  Indenture may be affected by changes in economic or
business conditions or other events beyond our control.

         The  Senior  Secured  Credit  Facilities  contain,  and  certain  other
indebtedness  agreements  may  contain,   additional  affirmative  and  negative
covenants, including limitations on our ability to incur additional indebtedness
and to make acquisitions and capital expenditures which could affect our ability
to operate our business. The Indenture for the New Notes restricts,  among other
things, our ability to incur additional debt, sell assets, create liens or other
encumbrances,  make certain payments and dividends or merge or consolidate,  all
of which  could  affect our ability to operate  our  business  and may limit our
ability to take advantage of potential  business  opportunities as they arise. A
failure to comply with these covenants and restrictions could result in an event
of default under either the Senior  Secured  Credit  Facilities or the Indenture
which could lead to an acceleration of the related debt and the  acceleration of
debt  under  other  debt  instruments  that may  contain  cross-acceleration  or
cross-default provisions.

         Your Right to Receive  Payments  on the New Notes is Junior to our Bank
and other Unsubordinated Indebtedness and Possibly all of our Future Borrowings,
and the Guarantees of the New Notes are Junior to all the  Guarantors'  Existing
Senior Indebtedness and Possibly to all of their Future Borrowings

         The New Notes are subordinated to all of our existing and future senior
indebtedness, including indebtedness under the Senior Secured Credit Facilities,
other than trade payables and future  indebtedness that expressly  provides that
it is equal to or subordinated in right of payment to the New Notes.  Similarly,
payments  by a  Guarantor  on its  Subsidiary  Guarantee  of the New  Notes  are
subordinated to all of that Guarantor's existing and future senior indebtedness,
other than trade payables and future  indebtedness that expressly  provides that
it is equal to or  subordinated  in right of payment to its  guarantee.  The New
Notes  also are  effectively  subordinated  to all of our and our  subsidiaries'
secured indebtedness to the extent of the assets securing such indebtedness.  In
addition,  if a default occurs with respect to senior indebtedness,  such as the
Senior Secured Credit  Facilities,  the subordination  provisions of such senior
indebtedness  would likely restrict payments to the holders of the New Notes. If
the  indebtedness  under  the  Senior  Secured  Credit  Facilities  were  to  be
accelerated,  there can be no assurance  that our assets would be  sufficient to
repay in full such  indebtedness and our other  indebtedness,  including the New
Notes.

         After giving pro forma effect to the Transactions as of May 1, 1999, we
would  have had  approximately  $70.0  million  of senior  indebtedness  and our
Guarantors would have had no senior indebtedness (excluding guarantees under the
Senior  Secured Credit  Facilities).  In addition,  approximately  $50.0 million
would have been available for borrowing as additional senior  indebtedness under
the  Senior  Secured  Credit  Facilities.  The  Indenture  permits  us  and  the
Guarantors to borrow substantial additional indebtedness, including senior debt,
in the future.

         If we or the Guarantors are declared bankrupt or insolvent, or if there
is a payment default under any senior  indebtedness,  we are required to pay the
lenders under the Senior Secured Credit  Facilities and any other  creditors who
are holders of senior  indebtedness in full before we pay you.  Accordingly,  we
may not have enough assets  remaining  after  payments to holders of such senior
indebtedness to pay you. In addition,  under certain  circumstances,  we may not
pay any amount on the New Notes if certain senior  indebtedness,  including debt
under the Senior  Secured Credit  Facilities,  is not paid when due or any other
default on such senior indebtedness exists.

         In the event of a bankruptcy,  liquidation or reorganization or similar
proceeding  relating  to us or the  Guarantors,  holders  of the New Notes  will
participate  on an equal  basis with trade  creditors  and all other  holders of
senior subordinated  indebtedness of our Company and the Guarantors, as the case
may be. However,  because the Indenture  requires that amounts otherwise payable
to  holders  of the New Notes in a  bankruptcy  or  similar  proceeding  be paid
instead to holders  of senior  debt until they are paid in full,  holders of the
New Notes may receive less, ratably,  than holders of trade payables in any such
proceeding.  In addition,  any acceleration of the indebtedness under the Senior
Secured Credit Facilities will, and acceleration of our other  indebtedness may,
constitute  an event of  default  under the  Indenture.  If an event of  default
exists  under the Senior  Secured  Credit  Facilities  or certain  other  senior
indebtedness, the Indenture may restrict payments on the New Notes until holders
of such other  indebtedness  are paid in full or such default is cured or waived
or has otherwise  ceased to exist.  In any of these cases, we and the Guarantors
may not have sufficient funds to pay all of our creditors and holders of the New
Notes may receive less, ratably, than the holders of trade payables.

         Further,  the Senior  Secured  Credit  Facilities  limit our ability to
purchase New Notes prior to maturity,  even though the Indenture  requires us to
offer to repurchase New Notes in certain circumstances.  If we or the Guarantors
make certain asset sales or if a change of control occurs when we are prohibited
from  repurchasing  New Notes, we could ask the lenders under the Senior Secured
Credit  Facilities  if we may  repurchase  the New Notes or we could  attempt to
refinance the  borrowings  that contain such  prohibitions.  If we do not obtain
such a consent or repay such  borrowings,  we would be unable to repurchase  the
New Notes.  Our  failure to  repurchase  tendered  New Notes at a time when such
repurchase  is required by the  Indenture  would  constitute an event of default
under the Indenture  which, in turn, would constitute a default under the Senior
Secured Credit Facilities.  In such circumstances,  the subordination provisions
in the Indenture would restrict payments to you.

<PAGE>

Our Assets Are Encumbered to Secure the Senior Secured Credit Facilities

         The New Notes are not  secured by any of our  assets.  Our  obligations
under the Senior  Secured  Credit  Facilities,  however,  are secured by a first
priority  pledge of and  security  interest  in the stock of all our present and
future domestic  subsidiaries and 66% of the stock of all our present and future
foreign subsidiaries,  and substantially all of our assets and the assets of our
domestic  subsidiaries.  If we were to become  insolvent  or  liquidated,  or if
payment under the Senior Secured Credit Facilities were accelerated, the lenders
under the Senior  Secured  Credit  Facilities  would be entitled to exercise the
remedies  available to a secured lender under applicable law.  Accordingly,  all
secured lenders would be effectively senior to the holders of New Notes in right
of payment to the extent of the assets  securing  the  indebtedness  owed to the
secured lenders.


<PAGE>


Our Ability to Repay the New Notes and other Debt Depends on Cash Flow from our
Subsidiaries

         We  conduct  a   substantial   amount  of  our  business   through  our
subsidiaries.  As a result, we depend, in part, on dividends, loans or advances,
or payments from our subsidiaries to satisfy our financial  obligations and make
payments to our investors.

         The  ability  of our  subsidiaries  to pay  dividends  and  make  other
payments to us may be restricted by, among other things:

       -   their earnings;

       -   covenants contained in their debt agreements;

       -   covenants contained in other agreements to which our subsidiaries are
           or may become a party;

       -   business and tax considerations; and

       -   applicable corporate and other laws and regulations.

         Although the Indenture limits the ability of such subsidiaries to enter
into consensual  encumbrances and restrictions on their ability to pay dividends
and make other  payments,  this limitation is subject to a number of significant
exceptions and qualifications.


Not all Subsidiaries  are  Guarantors; Assets of the  Non-Guarantor Subsidiaries
may not be Available to make Payments on the New Notes

         Our present and future foreign  subsidiaries  will not be Guarantors of
the New Notes.  Payments on the New Notes are only required to be made by us and
the Guarantors.  As a result, no payments are required to be made from assets of
subsidiaries  which do not  guarantee  the New Notes  unless  those  assets  are
transferred, by dividend or otherwise, to us or a Guarantor.

         In the event of a bankruptcy,  liquidation or  reorganization of any of
the  non-guarantor  restricted  subsidiaries,  holders  of  their  indebtedness,
including their trade creditors,  will generally be entitled to payment of their
claims  from the  assets  of  those  subsidiaries  before  any  assets  are made
available  for  distribution  to  us.  After  giving  pro  forma  effect  to the
Transactions as of May 1, 1999, the total liabilities, including trade payables,
of our non-guarantor restricted subsidiaries would have been approximately $10.3
million.

         Our non-guarantor  restricted subsidiaries generated approximately 2.5%
of our pro forma  combined  revenues  in fiscal  year  1998.  Our  non-guarantor
restricted  subsidiaries generated  approximately 2.1% of our pro forma combined
revenues in the twenty-six weeks ended May 1, 1999, and held  approximately 6.1%
of our pro forma combined assets as of May 1, 1999.

We  may  not  be  able  to  Purchase the  New Notes upon a Change of Control  as
Required by the Indenture

         Upon the occurrence of specific  change of control events  described in
the  Indenture,  we will be required to offer to purchase  all  outstanding  New
Notes from the holders thereof at 101% of their principal  amount,  plus accrued
interest  to the date of  repurchase.  However,  a change of  control  will also
constitute an event of default under the Senior  Secured  Credit  Facilities.  A
default under the Senior Secured Credit  Facilities  would result in an event of
default under the Indenture if the lenders were to accelerate the debt under the
Senior Secured Credit Facilities,  in which case the subordination provisions of
the New  Notes  would  require  payment  in full of the  Senior  Secured  Credit
Facilities  before  repurchase of the New Notes. Any future credit agreements or
other agreements to which we become a party may contain similar restrictions and
provisions.  In the event a change of  control  occurs at a time when such other
agreements prohibit us from purchasing the New Notes, the terms of the New Notes
permit us to seek the  consent of our  lenders to  purchase  the New Notes or we
could attempt to refinance the borrowings that contain such  prohibition.  If we
do not obtain such a consent or repay such borrowings, we will remain prohibited
from  purchasing  the New Notes.  Our failure to purchase the tendered New Notes
would constitute an event of default under the Indenture,  which would result in
an event of default under the Senior Secured Credit Facilities.

         The  source of funds  for any  purchase  of the New Notes  would be our
available cash or cash generated from other sources, including borrowings, sales
of assets,  sales of equity or funds provided by an existing or new  controlling
person.  We cannot assure you that any of these sources will be available.  Upon
the  occurrence  of a change of  control  event,  we may seek to  refinance  the
indebtedness  outstanding under the Senior Secured Credit Facilities and the New
Notes.  However,  it is  possible  that we will  not be  able to  complete  such
refinancing on commercially  reasonable terms or at all. In such event, we would
not have the funds  necessary to finance the required  change of control  offer.
The  provisions  relating to a change of control  included in the  Indenture may
increase  the  difficulty  of a  potential  acquiror  obtaining  control  of the
Company.

<PAGE>

Risks Related to the Integration of Shelby Williams

         On June 18, 1999,  Falcon's  recently  formed,  wholly owned subsidiary
merged into Shelby Williams.  As a result, Shelby Williams became a wholly owned
subsidiary of Falcon. Prior to this merger,  Falcon and Shelby Williams operated
independently,  and our  success  as a  combined  company  will  depend in large
measure  on our  ability  to  successfully  integrate  the  operations  of these
companies.  The  combination  of Falcon  and  Shelby  Williams  will  entail the
reorganization  of certain  functions to achieve cost savings and to realize the
full potential of the business  opportunities  management believes are available
to us. We can give no assurance,  however,  that we will be able to successfully
integrate  Shelby  Williams  or  achieve  such cost  savings or that we will not
encounter delays or incur unanticipated costs in such integration.

We may not be Successful in Implementing our Business Strategy

         Our strategic  objectives are to steadily grow our business and improve
our operations and cost  structure.  In order to achieve these  objectives,  our
business strategy consists of the following key elements:

      -   capitalize on the Acquisition of Shelby Williams;

      -   maintain customer service leadership;

      -   maximize operating efficiencies; and

      -   grow through strategic acquisitions.

         We can  give no  assurance  that  the  implementation  of our  business
strategy will be successful or will improve operating results.  Other conditions
may exist, such as unforeseen costs and expenses or an economic  downturn,  that
may offset any improved operating results that are attributable to such business
strategy.  In addition,  after gaining  experience in implementing  our business
strategy, we may decide to alter or discontinue certain aspects of our strategy.
Any failure to implement our business  strategy may adversely affect our ability
to service our indebtedness, including the New Notes.

         Further,  in order to expand our markets and to complement  our product
portfolio, our business strategy includes making additional  acquisitions.  From
time to time we  investigate  opportunities  for  acquisitions.  We can  give no
assurance,  however,  that we will be  able  to  identify  suitable  acquisition
candidates,  that future  acquisitions can be consummated on acceptable terms or
that any acquired companies can be successfully  integrated into our operations.
Our ability to make future  acquisitions  may also be constrained by our ability
to obtain  financing  and the  restrictions  set forth in the  Indenture and the
Senior  Secured  Credit  Facilities.  We can give no assurance  that  businesses
acquired in the future will  achieve  sales and  profitability  that justify the
investment in such  businesses.  In addition,  to the extent that  consolidation
becomes more  prevalent in the  commercial  furniture  industry,  the prices for
attractive acquisition candidates may increase to unacceptable levels.

         Our operations and those of any new acquisitions may require additional
personnel,  assets and cash expenditures.  We can give no assurance that we will
be able to successfully expand and operate such acquisitions profitably.  We may
not be able to anticipate and respond effectively to all of the changing demands
that our  expanding  operations  will  have on our  management  information  and
operating  systems.  In addition,  we may  experience  delays,  disruptions  and
unanticipated expenses in connection with any acquisitions.  Our failure to meet
challenges of any such  expansion  could have a material  adverse  effect on our
business, financial condition and results of operations.


Risks Related to Pro  Forma Financial Data and  Limited Relevance of  Historical
Financial Data

         The  unaudited  pro  forma  combined  financial  data set forth in this
prospectus is based upon a number of assumptions and estimates related to, among
other things, the integration of Shelby Williams.  Any cost savings  anticipated
by management  are  inherently  subject to  significant  business,  economic and
competitive  uncertainties  and  contingencies,  any of  which  are  beyond  our
control,  and are  based  upon  assumptions  with  respect  to  future  business
decisions  that are  subject to change.  Such  uncertainties  and  contingencies
include the risks described herein including, among others, the risks related to
the  Acquisition  and integration of Shelby  Williams.  Any additional  costs or
expenses  which may result  from such  risks are not taken  into  account in the
presentation  of the  unaudited  pro forma  combined  financial  data. It can be
expected that some or all of the assumptions of the unaudited pro forma combined
financial  data,  and  some  or all  of the  assumptions  underlying  the  other
estimates, will not materialize.

         As a result of the  Acquisition  of  Shelby  Williams,  the  historical
consolidated  financial  data of Falcon and Shelby  Williams  presented  in this
prospectus  is of  limited  relevance  in  understanding  what  our  results  of
operations,  financial position or cash flows would have been for the historical
periods  presented had the  Acquisition of Shelby Williams been completed at the
beginning of the period.

Limitations of Market Share Information

         Within the commercial  furniture  market,  we compete  primarily in the
office,  food  service,  hospitality  (including  gaming) and national  accounts
segments.  Quantitative  industry data on these four market  segments is limited
because  the  commercial  furniture  market is highly  fragmented  and  includes
hundreds of producers.  We are not aware of any industry group that exists which
independently  monitors these relatively small market segments. The Business and
Institutional  Furniture  Manufacturer's  Association  ("BIFMA") does,  however,
provide  information for the United States office furniture market,  the largest
part of the commercial  furniture  market.  Of this market, we estimate that the
segments in which we compete  represent  approximately  10% of the total  United
States  office  furniture  market as  calculated  by BIFMA.  Although  the BIFMA
research  is  narrowly  focused,  we  believe it is the best  available  data to
evaluate general trends in the industry as a whole.

         Because each segment has  relatively few large  industry  leaders,  and
these  leaders  tend to  specialize  within  only one or two of the four  market
segments in which we compete,  we face  difficulty  providing  any more  precise
information  regarding our competitive  market share than that which is provided
in this  prospectus.  Moreover,  market data used  throughout  this  prospectus,
including  information  relating  to our  relative  position  in the  commercial
furniture industry, is based upon the good faith estimates of management,  which
estimates  are based  upon their  review  and  knowledge  of  internal  surveys,
independent  industry  publications  and other publicly  available  information.
Although  we  believe  that  these  sources  are  reliable,   the  accuracy  and
completeness   of  such   information   is  not  guaranteed  and  has  not  been
independently verified.

Competition

         The office,  food service,  hospitality  (including  gaming),  national
accounts,  university,  healthcare  and  other  institutional  segments  of  the
commercial furniture industry are fragmented and highly competitive with respect
to each of the  products  we  sell.  We  believe  that  the  principal  bases of
competition are design, quality,  customer service, product pricing and speed of
delivery.  We compete for sales of each of our products with  numerous  domestic
and foreign  manufacturers,  many of which have  financial  and other  resources
greater than we do. We can give no assurance that our competitors will not offer
a greater  range of  high-quality  products,  or that new entrants  with greater
financial  resources  than us will not  enter the  market,  or that  results  of
operations will not be adversely affected by increased competition.

We may be Adversely Impacted by Work Stoppages and other Labor Matters

         Approximately   2,300  of  our  employees  are  unionized.   Of  these,
approximately  1,100 unionized  employees are represented by separate bargaining
agreements with contracts expiring in November 1999 and November 2000.  Although
we have  experienced  only one work  stoppage  or labor  strike,  we can give no
assurance  that we will not  encounter  strikes,  slowdowns,  or other  types of
conflicts with labor unions or our other  employees in the future.  In the event
that we experience strikes or other types of conflicts with our employees,  such
strikes or other conflicts would adversely impact our business.

         In addition, on several occasions,  attempts were made to unionize more
of  our  manufacturing  facilities.  We  can  give  no  assurance  that  further
unionization  efforts will not be made at our  manufacturing  facilities  in the
future,  nor can we give  assurance  whether such  unionization  efforts will be
successful.  In the event that such  unionization  efforts are  successful,  our
business could be adversely effected.

Environmental Matters

         We are subject to numerous  environmental  laws and  regulations in the
various  jurisdictions  in which we operate that (1) govern  operations that may
have adverse  environmental  effects,  such as discharges into air and water, as
well as handling and disposal  practices for solid and hazardous wastes, and (2)
impose liability for response costs and certain damages  resulting from past and
current  spills,  disposals  or  other  releases  of  hazardous  materials.  Our
operations may result in noncompliance  with or liability for remediation  under
the environmental laws. Environmental laws have changed rapidly in recent years,
and we may be  subject  to more  stringent  environmental  laws  in the  future.
Although environmental matters have not to date had a material adverse effect on
the results of  operations  or financial  condition  of either  Falcon or Shelby
Williams,  we can give no  assurance  that such matters will not have a material
adverse effect on our results of operations or financial  condition or that more
stringent  environmental  laws will not be enacted  which  could have a material
adverse effect on our results of operations or financial condition.

We  may  be  Adversely Effected  if our Year 2000  Remediation Efforts  are  not
Successful

         Our business  could be  adversely  impacted by  information  technology
issues  related  to  the  year  2000.  We  use  software  and  related  computer
technologies essential to our operations that use two digits rather than four to
specify the year,  which could  result in a date  recognition  problem  with the
transition  to the  year  2000.  We  have  established  a plan to  identify  and
remediate  potential  year 2000  problems in our business  information  systems,
infrastructure  and production and  manufacturing  sites. We have  substantially
completed  an  inventory  of  potentially  date-sensitive  systems,  and  we are
currently  focused  on the  remediation  and  testing  phases  of our year  2000
program.  We have also begun  surveying our suppliers and service  providers for
year 2000 compliance.

         We  currently  believe  that  the most  reasonably  likely  worst  case
scenario is that there will be some  localized  disruptions of systems that will
affect individual business  processes,  facilities or suppliers for a short time
rather than systemic or long-term problems affecting our business  operations as
a whole. Our contingency  planning will continue to identify  systems,  or other
aspects of our business or that of our suppliers,  that we believe would be most
likely to experience year 2000 problems, as well as those business operations in
which a  localized  disruption  could  have the  potential  for  causing a wider
problem  by  interrupting  the  flow of  products,  materials  or data to  other
operations.  Because there is uncertainty as to which activities may be affected
and the exact nature of the problems that may arise,  our  contingency  planning
will focus on  minimizing  the scope and duration of any  disruptions  by having
sufficient  personnel,  inventory  and  other  resources  in place  to  permit a
flexible,  real-time  response  to  specific  problems  as  they  may  arise  at
individual locations around the world.

         There is still  uncertainty  about the  broader  scope of the year 2000
issue as it may  affect  us and  third  parties,  including  our  suppliers  and
customers,  that are critical to our operations.  For example, lack of readiness
by electrical and water utilities, financial institutions, governmental agencies
or other providers of general  infrastructure  could, in some geographic  areas,
pose significant impediments to our ability to carry on our normal operations in
the area or areas so  affected.  In the event that we are unable to complete our
remedial actions and are unable to implement  adequate  contingency plans in the
event that problems are encountered, there could be a material adverse effect on
our business, results of operations or financial condition. For more information
regarding our year 2000 program,  see  "Management's  Discussion and Analysis of
Financial Condition and Results of Operations--Year 2000 Readiness."

An Active Trading Market may not Develop for the New Notes

         There is not an established trading market for the New Notes. We do not
intend  to apply for  listing  of the New  Notes on any  United  States or other
securities  exchange  or  for  quotation  through  any  inter-dealer   automated
securities  market.  The  liquidity  of any market for the New Notes will depend
upon many factors including:

      -   the number of holders of the New Notes;

      -   our results of operations and financial condition;

      -   the market for similar securities; and

      -   the  interest  of  securities  dealers  in making a market  in the New
          Notes.

         There can be no  assurance  as to the  development  or liquidity of any
market which may develop for the New Notes. If a trading market does not develop
or is not maintained,  you may experience difficulty in reselling the New Notes,
or you may be unable to sell them at all.

         Historically, the market for non-investment grade debt has been subject
to disruptions  that have caused  volatility in prices.  It is possible that the
market for the New Notes will be subject to  disruptions.  Any such  disruptions
may have a negative effect on you as a holder of the New Notes regardless of our
prospects and financial performance.


If You  Fail to Exchange  Your Original Notes,  Your Original Notes  will Remain
subject to Restrictions on Transfer

         Holders of Original  Notes who do not exchange their Original Notes for
New Notes  pursuant  to the  exchange  offer will  continue to be subject to the
restrictions  on transfer of the Original Notes described in the legend on those
notes.  The  restrictions  result  from the  issuance of the  Original  Notes in
reliance on exemptions from registration under the Securities Act and applicable
state securities laws. In general,  the Original Notes may not be transferred or
resold  except in a transaction  registered in accordance  with, or exempt from,
these registration requirements. If we complete this exchange offer, we will not
be required to register the Original  Notes,  and we do not  anticipate  that we
will register the Original Notes, under the Securities Act. Additionally, to the
extent that Original Notes are tendered and accepted in the exchange offer,  the
aggregate principal amount of the Original Notes outstanding will decrease, with
a resulting decrease in the liquidity of the market for the Original Notes.

<PAGE>

                                 USE OF PROCEEDS


         This exchange offer is intended to satisfy  certain of our  obligations
under the exchange and registration rights agreement  entered into in connection
with the offering of the Original  Notes.  We will not receive any proceeds from
the exchange offer. In consideration  for issuing the New Notes, we will receive
Original  Notes with like original  principal  amount at maturity.  The form and
terms of the Original Notes are the same as the form and terms of the New Notes,
except as otherwise described in this prospectus. The Original Notes surrendered
in exchange  for New Notes will be retired and  canceled and cannot be reissued.
Accordingly,  the  issuance of the New Notes will not result in any  increase in
our outstanding debt.

         We received net proceeds totaling  approximately  96.0 million from the
private  placement of the Original  Notes.  Discounts and  commissions and other
expenses payable by us totaled  approximately 4.0 million. The net proceeds were
used to complete the Stock Tender Offer.


                                 CAPITALIZATION

         The  following  table  sets  forth  Falcon's  cash  position  and total
capitalization as of May 1, 1999 (1) on an actual,  historical basis; and (2) as
adjusted,  to give pro forma  effect to the  Transactions.  You should read this
information  in  conjunction  with the "Use of Proceeds,"  "Selected  Historical
Consolidated  Financial  Data,"  "Unaudited Pro Forma Combined  Financial Data,"
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations"  sections and the respective  consolidated  financial  statements of
Falcon and Shelby Williams and the related notes thereto,  included elsewhere or
incorporated by reference in this prospectus.

                                                         As of May 1, 1999
                                                         Actual    As Adjusted
                                                           (In thousands)
                                                            (Unaudited)
Cash and cash equivalents...........................    $   1,162    $   3,906
                                                        =========    =========
Long-term debt, including current portion:
     Existing revolving credit facility.............    $  19,249    $     --
     Existing notes payable to a foreign bank.......        1,806        1,806
     Capital lease obligations......................          273          273
     New Term Loan due 2005.........................          --        70,000
     New Revolving Credit Facility..................          --           --
     Original Notes.................................          --       100,000
                                                        ---------    ---------
     Total long-term debt...........................       21,328      172,079
                                                        ---------    ---------
Minority interest in consolidated subsidiary........          796          796
Total stockholders' equity..........................       72,426       72,426
                                                        ---------    ---------
     Total capitalization...........................    $  94,550    $ 245,301
                                                        =========    =========


<PAGE>

                 SELECTED HISTORICAL CONSOLIDATED FINANCIAL DATA

Falcon

         You should read Falcon's  selected  historical  consolidated  financial
data set forth below in conjunction with  "Management's  Discussion and Analysis
of Financial  Condition and Results of Operations," the  consolidated  financial
statements and the notes thereto,  and the other financial  information included
or  incorporated  by  reference  herein.  The selected  historical  consolidated
financial  data for the fiscal years ended  October 29, 1994,  October 28, 1995,
November 2, 1996,  November  1, 1997 and October 31, 1998 and have been  derived
from  Falcon's  audited   consolidated   financial   statements.   The  selected
consolidated  financial data for the twenty-six  weeks ended May 2, 1998 and May
1,  1999  have been  derived  from  Falcon's  unaudited  consolidated  financial
statements and, in the opinion of Falcon's  management,  include all adjustments
(consisting  of  only  normal  recurring   adjustments)  necessary  for  a  fair
presentation  of its  results  of  operations  for such  periods  and  financial
condition as for the dates presented.  The results of operations for any interim
period are not  necessarily  indicative of the results of operations  for a full
year.

<TABLE>
<CAPTION>
                                                                                                          Twenty-six
                                                               Fiscal year ended                             weeks
                                          ----------------------------------------------------------   -----------------
                                         October 29,  October 28, November 2, November 1, October 31,   May 2,     May 1,
                                            1994        1995        1996        1997         1998       1998       1999
                                                    (In thousands, except per share data)                (Unaudited)
<S>                                     <C>         <C>        <C>        <C>         <C>          <C>        <C>
Statement of Operations Data:
Net sales...............................   $ 67,957   $ 79,647    $100,702    $113,010    $143,426    $ 61,711  $ 71,064
Cost of sales, including nonrecurring        45,318     52,883      69,125      79,507     103,067      44,052    50,490
items...................................
Special and nonrecurring items..........        --         --          --        3,700         271         --        --
                                           --------   --------    --------    --------    --------    --------  --------
Gross margin............................     22,639     26,764      31,577      29,803      40,088      17,659    20,574
Selling, general and administrative
   expenses.............................     14,354     16,992      20,469      22,044      29,482      11,813    13,833
                                           --------   --------    --------    --------    --------    --------  --------
Operating profit........................      8,285      9,772      11,108       7,759      10,606       5,846     6,741
Interest income (expense), net..........        145        141          95         139        (619)          7      (596)
Minority interest in consolidated
   subsidiary...........................          4        (44)         89          47          64          34        14
                                           --------   ---------   --------    --------    --------    --------  --------
Earnings from continuing operations
   before income taxes..................      8,434      9,869      11,292       7,945      10,051       5,887     6,159
Income tax expense......................      3,121      3,693       4,291       3,019       3,701       2,267     2,325
                                           --------   --------    --------    --------    --------    --------  --------
Net earnings from continuing operations.      5,313      6,176       7,001       4,926       6,350       3,620     3,834
Discontinued operations, net of tax.....        864      1,281       1,432         938         --          --        --
Gain on sale of discontinued
operations, net of tax .................         --         --          --       6,770         --          --        --
                                           --------   --------    --------    --------    --------    --------  --------
Net earnings............................   $  6,177   $  7,457    $  8,433    $ 12,634    $  6,350    $  3,620  $  3,834
                                           ========   ========    ========    ========    ========    ========  ========

Ratio of earnings to fixed charges(1)...     287.2x     310.3x      236.1x      109.0x       14.4x      232.6x     10.9x

Earnings Per Share Data--Diluted(2):
Continuing operations...................    $  0.55    $  0.64     $  0.71     $  0.50     $  0.68     $  0.38   $  0.43
Discontinued operations.................       0.09       0.13        0.15        0.09          --          --        --
Gain on sale of discontinued operations.        --         --          --         0.69          --          --        --
                                            -------    -------     -------     -------     -------     -------   -------
Net earnings per share..................    $  0.64    $  0.77     $  0.86     $  1.28     $  0.68     $  0.38   $  0.43
                                           ========    =======     =======     =======     =======     =======   =======


                                                                  As of                                    As of
                                         -----------------------------------------------------------   -----------------
                                         October 29, October 28, November 2, November 1, October 31,   May 2,     May 1,
                                            1994        1995        1996        1997         1998       1998       1999
                                                               (In thousands)                            (Unaudited)
Balance Sheet Data:
Cash and cash equivalents...............   $  7,312   $  6,970    $  5,714    $ 16,294    $  5,186    $  2,057  $  1,162
Working capital.........................     25,658     29,927      34,531      38,691      35,756      33,109    35,286
Property, plant and equipment, net......     18,467     21,529      24,485      25,211      27,498      28,915    28,354
Total assets............................     64,905     74,884      84,388      99,357     111,974     108,769   111,731
Long-term debt (including current             1,787      1,889       1,405       1,794      18,815      19,189    21,328
portion)................................
Stockholders' equity....................     50,556     58,307      68,476      73,264      71,946      70,427    72,426

<PAGE>

<FN>

(1)  For purposes of computing the ratio of earnings to fixed charges,  earnings
     include net earnings plus fixed charges.  Fixed charges consist of interest
     expense,   a  portion  of  rental  expense  (deemed  by  management  to  be
     representative  of the interest factor of rental payments) and amortization
     of debt issuance costs.

(2)  Per share data reflects adjustments  related to the December 1995 10% stock
     dividend.

</FN>
</TABLE>

<PAGE>

Shelby Williams

         You should  read  Shelby  Williams'  selected  historical  consolidated
financial data set forth below in conjunction with "Management's  Discussion and
Analysis of Financial  Condition and Results of  Operations,"  the  consolidated
financial statements and the notes thereto, and the other financial  information
included  or  incorporated  by  reference   herein.   The  selected   historical
consolidated  financial data for the years ended December 31, 1994,  1995, 1996,
1997 and 1998 have been  derived  from  Shelby  Williams'  audited  consolidated
financial statements.  Shelby Williams' selected consolidated financial data for
the  quarters  ended  March  31,  1998 and 1999 have been  derived  from  Shelby
William's  unaudited  consolidated  financial  statements and, in the opinion of
Shelby Williams'  management,  as expressed in Shelby Williams' Quarterly Report
on Form 10-Q for the period  ending  March 31,  1999,  include  all  adjustments
(consisting  of  only  normal  recurring   adjustments)  necessary  for  a  fair
presentation  of its  results  of  operations  for such  periods  and  financial
condition as of the dates  presented.  The results of operations for any interim
period are not  necessarily  indicative of the results of operations  for a full
year.

<TABLE>
<CAPTION>

                                                                                                  Three months
                                                        Fiscal years ended December 31,          ended March 31,
                                                --------------------------------------------     ---------------
                                                1994      1995      1996      1997      1998       1998     1999
                                                    (In thousands, except per share data)          (Unaudited)
<S>                                        <C>       <C>       <C>       <C>       <C>        <C>        <C>
Statement of Operations Data:
Net sales..................................   $135,011  $144,525  $149,481  $157,779  $165,937   $38,484  $43,128
Cost of goods sold.........................    107,635   112,412   114,998   120,849   126,388    29,929   34,081
                                              --------  --------  --------  --------  --------   -------  -------
Gross margin...............................     27,376    32,113    34,483    36,930    39,549     8,555    9,047
Restructuring charge.......................      5,575       --        --        --        --        --       --
Selling, general and administrative expenses    21,683    22,301    22,100    22,268    22,994     5,302    5,548
                                              --------  --------  --------  --------  --------   -------  -------
Operating profit...........................        118     9,812    12,383    14,662    16,555     3,253    3,499
Interest expense...........................      1,207     1,257       969       622       391       125       46
Interest income............................        --         (9)      (18)     (614)     (539)     (188)    (107)
Miscellaneous expense (income).............        106        37       (44)      (89)     (102)       18       22
                                              --------  --------  --------  --------  --------   -------  -------
Income (loss) from continuing operations
before income taxes........................     (1,195)    8,527    11,476    14,743    16,805     3,298    3,538
Income tax (benefit).......................       (575)    2,330     3,720     5,066     6,191     1,220    1,274
                                              --------- --------  --------  --------  --------   -------  -------
Income (loss) from continuing operations...       (620)    6,197     7,756     9,677    10,614     2,078    2,264
Discontinued operations, net of tax........        985       583       661       915    (7,129)       36      --
                                              --------  --------  --------  --------  --------   -------  ------
Net income.................................   $    365  $  6,780  $  8,417  $ 10,592  $  3,485   $ 2,114  $ 2,264
                                              ========  ========  ========  ========  ========   =======  =======

Ratio of earnings to fixed charges(1)             0.1x      7.3x     11.8x     21.5x     35.6x     23.2x    51.5x

Per Share Data--Diluted:
Income (loss) from continuing operations...   $ (0.07)  $   0.69  $   0.88  $   1.05  $   1.17   $  0.22  $  0.26
Income (loss) from discontinued operations,
net of taxes...............................      0.11       0.06      0.07      0.10    (0.01)      0.01      --
Loss on disposal of discontinued
operations, net of taxes...................        --        --        --        --     (0.78)       --       --
                                              --------  --------  --------  --------  -------    -------  ------
Net income.................................   $   0.04  $   0.75  $   0.95  $   1.15  $   0.38   $  0.23  $  0.26
                                              ========  ========  ========  ========  ========   =======  =======


                                                             As of December 31,                  As of March 31,
                                                -------------------------------------------      ---------------
                                                1994      1995      1996     1997      1998      1998      1999
                                                              (In thousands)                      (Unaudited)
Balance Sheet Data:
Cash and cash equivalents..................    $ 1,633   $ 2,376   $1,039   $11,124   $ 6,355   $12,582   $ 6,282
Working capital............................     28,092    32,016   37,606    48,494    39,164    45,233    39,805
Property, plant and equipment, net.........     26,989    26,547   23,476    24,611    25,985    27,895    25,926
Total assets...............................     86,306    87,613   83,213    97,238    89,633   100,180    88,645
Long-term debt (including current portion).      8,944     8,895    8,000     7,000     3,000     6,000     2,000
Stockholders' equity.......................     48,658    51,724   55,970    71,772    64,695    70,505    65,024

<FN>

(1)  For purposes of computing the ratio of earnings to fixed charges,  earnings
     include net earnings plus fixed charges.  Fixed charges consist of interest
     expense,   a  portion  of  rental  expense  (deemed  by  management  to  be
     representative  of the interest factor of rental payments) and amortization
     of debt issuance costs.

</FN>


</TABLE>

<PAGE>

                   UNAUDITED PRO FORMA COMBINED FINANCIAL DATA

         The following  unaudited pro forma combined financial data presents the
pro forma  combined  balance  sheet of the  Company  as of May 1, 1999 as if the
Transactions  had occurred on May 1, 1999,  and presents the pro forma  combined
statements of operations data of the Company for the periods presented as if the
Transactions  had  occurred on November 2, 1997.  See  "Prospectus  Summary--The
Transactions."  The unaudited pro forma combined  financial data is based on the
historical   consolidated  financial  statements  of  Falcon  and  the  adjusted
historical  consolidated  financial  statements of Shelby  Williams,  and on the
assumptions and  adjustments  described in the notes to such unaudited pro forma
combined financial data, including assumptions relating to the allocation of the
consideration  paid for Shelby  Williams to the assets and liabilities of Shelby
Williams based on preliminary  estimates of their  respective  fair values.  The
actual  allocation of such  consideration  may differ from that reflected in the
unaudited pro forma combined  financial  data.  Amounts  allocated will be based
upon the estimated fair values at the time of the Acquisition of Shelby Williams
which  could vary  significantly  from the amounts  assumed.  In  addition,  the
interest rates on the borrowings under the Senior Secured Credit Facilities, and
the estimated transaction fees and expenses,  are assumed solely for the purpose
of presenting the unaudited pro forma  combined  financial data set forth below.
The actual interest rates on the borrowings  under the Senior Credit  Facilities
and actual  transaction  fees and expenses may differ from assumptions set forth
below.

         The  consolidated  statements of operations of Shelby  Williams for the
year ended October 31, 1998 and the  twenty-six  weeks ended May 1, 1999 reflect
adjustments  to the fiscal year ended  December 31, 1998 and the fiscal  quarter
ended March 31, 1999  historical  financial  data of Shelby  Williams to conform
such  financial  data to the fiscal year end and most recent  fiscal  quarter of
Falcon. As a result, the consolidated statement of operations of Shelby Williams
for the year ended  October 31, 1998 was derived by adding the monthly  activity
for November  and December  1997 to, and  subtracting  the monthly  activity for
November  and  December  1998  from,  the  audited  consolidated   statement  of
operations  of Shelby  Williams  for the fiscal year ended  December  31,  1998.
Likewise,  the  consolidated  statement of operations of Shelby Williams for the
twenty-six  weeks ended May 1, 1999 was  derived by adding the monthly  activity
for November  1998,  December 1998 and April 1999 to the unaudited  consolidated
statement of  operations of Shelby  Williams for the fiscal  quarter ended March
31, 1999. The consolidated  statement of operations for the latest twelve months
ended May 1, 1999 and the  consolidated  balance sheet of Shelby  Williams as of
May 1, 1999 were derived  from  unaudited  monthly  financial  statements.  Such
monthly  statements do not reflect all adjustments which are customarily made at
the end of each fiscal quarter.  We believe that the effect of such adjustments,
if made, would not be material.

         In  connection  with  the  Acquisition  of  Shelby  Williams,  we  have
identified  estimated  annual cost savings on a pro forma basis of approximately
$0.4 million related to duplicate  public company costs,  which cost savings are
reflected in the unaudited pro forma  financial  data as adjustments to selling,
general and  administrative  expenses.  Management expects that the Company will
begin to realize a portion of the benefit of the cost savings described above in
the  fiscal  quarter  after the  closing  of the  Acquisition.  Management  also
believes that the Company will be able to realize  additional  cost savings as a
result of the Acquisition which have not been included in the pro forma combined
financial data. A significant portion of the benefit of such cost savings is not
expected to be realized until the end of fiscal year 2003.  Such additional cost
savings do not qualify as pro forma adjustments under Regulation S-X promulgated
under the Securities Act.

         We completed the  Transactions  in the third fiscal quarter of 1999. We
do not expect to record any material  charges in connection with the refinancing
of existing indebtedness.

         The  unaudited  pro forma  combined  financial  data do not  purport to
represent what our financial  position and results of operations would have been
if the  Transactions  had actually been completed as of the dates  indicated and
are not intended to project our financial  position or results of operations for
any future period.

         The  unaudited  pro forma  combined  financial  data  should be read in
conjunction with  "Management's  Discussion and Analysis of Financial  Condition
and Results of Operations" and the respective historical  consolidated financial
statements of Falcon and Shelby Williams and the related notes thereto  included
elsewhere or incorporated by reference in this prospectus.

<PAGE>

<TABLE>
<CAPTION>

                   UNAUDITED PRO FORMA COMBINED BALANCE SHEET

                                As of May 1, 1999

                                                    Historical     Historical       Pro forma       Pro forma
                                                      Falcon     Shelby Williams   adjustments      combined
                                                    ----------   ---------------   -----------      ----------
                                                                         (In thousands)
                     ASSETS
<S>                                               <C>            <C>              <C>             <C>

Current Assets:
    Cash and cash equivalents..............          $    1,162     $    8,793      $   (6,049)(1)  $    3,906
    Accounts receivable....................              20,567         24,839             --           45,406
    Inventories............................              27,761         23,445          10,738(9)       61,944
    Prepayments and other current assets...               3,421          4,421             --            7,842
                                                     ----------     ----------      ----------      ----------
        Total current assets...............              52,911         61,498           4,689         119,098
Property, plant and equipment, net.........              28,354         25,918             --           54,272
Goodwill, net..............................              24,749            148          84,095(2)      108,992
Deferred financing fees....................                 --             --            6,500(4)        6,500
Other intangible assets, net...............               5,717          1,154             --            6,871
                                                     ----------     ----------      ----------      ----------
        Total assets.......................          $  111,731     $   88,718      $   95,284      $  295,733
                                                     ==========     ==========      ==========-     ==========
       LIABILITIES & STOCKHOLDERS' EQUITY
Current Liabilities:
    Accounts payable.......................          $    8,561     $    7,331      $      --       $   15,892
    Customer deposits on orders in process.               1,967          7,037             --            9,004
    Accrued liabilities....................               5,018          6,572          10,000(5)       21,887
                                                                                           297(3)
    Current maturities of long-term debt...               2,079          1,000          (1,000)(6)       2,079
                                                     ----------     ----------      ----------      ----------
        Total current liabilities..........              17,625         21,940           9,297          48,862
Deferred income taxes......................                 876          2,014             --            2,890
Minority interest in consolidated subsidiary                796            --              --              796

Long-term debt.............................              19,249            --          170,000(7)      170,000
                                                                                       (19,249)(6)
Other......................................                 759            --              --              759
                                                     ----------     ----------      ----------      ----------
        Total liabilities..................              39,305         23,954         160,048         223,307
                                                     ----------     ----------      ----------      ----------
Stockholders' Equity:
    Common stock...........................                 198            593            (593)(8)         198
    Additional paid-in-capital.............              47,376         10,135         (10,135)(8)      47,376
    Treasury stock, at cost................             (15,685)       (24,184)         24,184(8)      (15,685)
    Cumulative translation adjustments.....                (196)           --              --             (196)
    Retained earnings......................              40,733         78,220         (78,220)(8)      40,733
                                                     ----------     ----------      ----------      ----------
        Total stockholders' equity.........              72,426         64,764         (64,764)         72,426
                                                     ----------     ----------      ----------      ----------
        Total liabilities and stockholders'
          equity...........................          $  111,731     $   88,718      $   95,284      $  295,733
                                                     ==========      ==========      ==========     ==========

</TABLE>



The accompanying  notes are an integral part of the unaudited pro forma combined
financial statements.


<PAGE>


               NOTES TO UNAUDITED PRO FORMA COMBINED BALANCE SHEET
                                 (In thousands)

         The  unaudited pro forma  combined  balance sheet as of May 1, 1999 has
been  prepared  as if the  Transactions  had  occurred  as of May 1,  1999.  The
following adjustments were recorded:

         (1) The following  table sets forth the  estimated  sources and uses of
funds in connection with the Transactions:

  Sources of funds:

       Initial borrowings under the Senior Secured
         Credit Facilities:
          Revolving Credit Facility...................     $     --
          Term Loan...................................        70,000
       Original Notes.................................       100,000
       Cash on hand...................................         6,049
                                                           ---------
            Total sources of funds....................     $ 176,049
                                                           =========

  Uses of funds:
       Purchase price.................................     $ 149,300
       Refinancing of existing debt...................        20,249
       Debt issuance costs............................         6,500
                                                           ---------
            Total uses of funds.......................     $ 176,049
                                                           =========


         (2)  The  following  table  sets  forth  the  purchase  price  for  the
Acquisition of Shelby Williams and the preliminary allocation as of May 1, 1999:

Acquisition costs of Shelby Williams:

     Purchase price of 100% of outstanding
       common stock....................................     $ 144,563
     Purchase price to acquire outstanding options*....           737
     Plus: Transaction costs...........................         4,000
                                                            ---------
          Total purchase price.........................     $ 149,300
                                                            =========

Preliminary Allocation:
     Cash and cash equivalents.........................     $   8,793
     Accounts receivable, net..........................        24,839
     Inventories.......................................        34,183
     Prepaid and other current assets..................         4,421
     Property, plant and equipment.....................        25,918
     Other assets......................................         1,302
     Accounts payable and other current liabilities....       (32,237)
     Other long-term liabilities.......................        (2,014)
                                                            ----------
     Subtotal (fair value of net assets acquired)......        65,205
     Goodwill (excess of purchase price over fair
       value of net assets acquired)...................        84,095
                                                            ---------
          Total purchase price.........................     $ 149,300
                                                            =========
- -------------------------

         *All  outstanding  options were purchased by Shelby  Williams  directly
from the  optionees  at a price  equal to the  excess,  if any, of the per share
purchase  price offered in the Stock Tender Offer over the exercise price of the
option in question, multiplied by the number of shares covered by the option.

         We are currently in the process of allocating  the purchase price among
the tangible and  intangible  assets to be acquired  and the  liabilities  to be
assumed.  The  final  purchase  price  and  its  allocation  will  be  based  on
independent  appraisals,   discounted  cash  flows,  quoted  market  prices  and
estimates  by  management  which are  expected to be  completed  within one year
following the  Acquisition.  Upon  completion of the purchase  price  allocation
process,  to the extent the  purchase  price  exceeds  the fair value of the net
identifiable  tangible  and  intangible  assets  acquired,  such  excess will be
allocated to goodwill and amortized over approximately forty years.

<PAGE>

         (3) Represents the addition of deferred taxes, at an effective tax rate
of 38.0%,  at Shelby Williams due to the adjustment of assets and liabilities to
equal fair value.

         (4) Represents the portion of estimated  transaction  fees and expenses
attributable to the Senior Secured Credit Facilities, the Original Notes and the
New Notes which will be recorded as deferred  financing costs and amortized over
the life of the debt to be issued.

         (5) Represents the accrual of additional costs and expenses  associated
with  the  Acquisition  of  Shelby  Williams,   primarily  related  to  facility
rationalization and other integration costs.

         (6) Represents the repayment of revolving  credit  borrowings and other
debt under the existing credit facilities.

         (7)  Represents  the issuance of the Original  Notes and the  long-term
portion of the term loan under the Senior Secured Credit Facilities.

         (8) Represents the elimination of the historical  stockholders'  equity
of Shelby Williams as required by purchase accounting.

         (9) Represents the inventory  write-up at Shelby  Williams  relating to
inventory costing.  Shelby Williams'  inventory is stated at last-in,  first-out
(LIFO) cost. This  adjustment  costs  inventory at first-in,  first-out  (FIFO),
which approximates fair market value.


<PAGE>

<TABLE>
<CAPTION>

              UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS

                      Last twelve months ended May 1, 1999

                                                     Historical       Historical          Pro forma      Pro forma
                                                       Falcon     Shelby Williams (1)    adjustments      combined
                                                     ----------   -------------------    -----------     ---------
                                                            (In thousands, except per share data and ratios)
<S>                                                <C>            <C>               <C>              <C>

Net sales.......................................      $  152,814      $  171,788        $   (1,048)(8)  $  323,554
Cost of sales...................................         106,297         131,762            (1,048)(8)     237,011
                                                      ----------      ----------        ----------      ----------
Gross margin....................................          46,517          40,026               --           86,543
Selling, general and administrative expenses....          35,031          23,248             2,102(2)       60,004
                                                                                              (377)(7)
                                                      ----------      ----------        ----------      ----------
Operating profit................................          11,486          16,778            (1,725)         26,539
Interest income (expense).......................          (1,208)            155           (15,572)(3)     (17,442)
                                                                                              (817)(4)
Minority interest in consolidated subsidiary....              45             --                --               45
                                                      ----------      ----------        ----------      ----------
Earnings before income taxes....................          10,323          16,933           (18,114)          9,142
Income tax expense..............................           3,758           6,211            (6,084)(5)       3,885
                                                      ----------      ----------        ----------      ----------
Earnings from continuing operations.............      $    6,565      $   10,722        $  (12,030)     $    5,257
                                                      ==========      ==========        ==========      ==========

Earnings Per Share Data:
Earnings per share--Basic........................      $    0.73                                        $     0.58
                                                       =========                                        ==========
Earnings per share--Diluted......................      $    0.72                                        $     0.58
                                                       =========                                        ==========
Weighted average shares outstanding--Basic.......          9,032                                             9,032
                                                       =========                                        ==========
Weighted average shares outstanding--Diluted.....          9,144                                             9,144
                                                       =========                                        ==========

Other Data:
EBITDA(6).......................................      $   19,008      $   19,343        $      377      $   38,728
Depreciation and amortization...................           4,001           2,565             2,102           8,668
Capital expenditures............................           4,166           2,991               --            7,157

Selected Ratios:
Ratio of EBITDA to interest expense.............                                                             2.2x
Ratio of senior debt to EBITDA..................                                                             1.8x
Ratio of total debt to EBITDA...................                                                             4.4x
Ratio of earnings to fixed charges(9)...........                                                             1.5x

</TABLE>

The accompanying  notes are an integral part of the unaudited pro forma combined
financial statements.


<PAGE>

<TABLE>
<CAPTION>


              UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS

                       Twenty-six weeks ended May 1, 1999

                                                     Historical       Historical        Pro forma       Pro forma
                                                       Falcon     Shelby Williams(1)   adjustments       combined
                                                     ----------   ------------------   -----------      ---------
                                                          (In thousands, except per share data and ratios)
<S>                                                <C>           <C>                <C>             <C>

Net sales.......................................      $   71,064      $   86,447        $     (498)(8)  $  157,013
Cost of sales...................................          50,490          66,873              (498)(8)     116,865
                                                      ----------      ----------        ----------      ----------
Gross margin....................................          20,574          19,574               --           40,148
Selling, general and administrative expenses....          13,833          11,576             1,051(2)       26,271
                                                                                              (189)(7)
                                                      ----------      ----------        ----------      ----------
Operating profit................................           6,741           7,998              (862)         13,877
Interest income (expense).......................            (596)            101            (7,818)(3)      (8,721)
                                                                                              (408)(4)
Minority interest in consolidated subsidiary....              14             --                --               14
                                                      ----------      ----------        ----------      ----------
Earnings before income taxes....................           6,159           8,099            (9,088)          5,170
Income tax expense..............................           2,325           2,949            (3,054)(5)       2,220
                                                      ----------      ----------        ----------      ----------
Earnings from continuing operations.............      $    3,834      $    5,150        $   (6,034)     $    2,950
                                                      ==========      ==========        ==========      ==========
Earnings Per Share Data:
Earnings per share--Basic........................      $    0.43                                        $     0.33
                                                       =========                                        ==========
Earnings per share--Diluted......................      $    0.43                                        $     0.33
                                                       =========                                        ==========
Weighted average shares outstanding--Basic.......          8,951                                             8,951
                                                       =========                                        ==========
Weighted average shares outstanding--Diluted.....          9,000                                             9,000
                                                       =========                                        ==========

Other Data:
EBITDA(6).......................................      $    8,462      $    9,327        $     189       $   17,978
Depreciation and amortization...................           1,721           1,329            1,051            4,101
Capital expenditures............................           1,503           1,494               --            2,997

Selected Ratios:
Ratio of EBITDA to interest expense.............                                                             2.1x
Ratio of earnings to fixed charges(9)...........                                                             1.6x

</TABLE>


The accompanying  notes are an integral part of the unaudited pro forma combined
financial statements.


<PAGE>

<TABLE>
<CAPTION>

              UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS

                       Fiscal year ended October 31, 1998

                                                     Historical       Historical         Pro forma       Pro forma
                                                       Falcon     Shelby Williams(1)    adjustments       combined
                                                     ----------   ------------------    -----------      ---------
                                                          (In thousands, except per share data and ratios)
<S>                                                <C>             <C>              <C>             <C>
Net sales.......................................      $  143,426      $  164,513        $   (1,016)(8)  $  306,923
Cost of sales...................................         103,338         125,490            (1,016)(8)     227,812
                                                      ----------      ----------        ----------      ----------
Gross margin....................................          40,088          39,023               --           79,111
Selling, general and administrative expenses....          29,482          22,672             2,102(2)       53,879
                                                                                              (377)(7)
Operating profit................................          10,606          16,351            (1,725)         25,232
Interest income (expense).......................            (619)            195           (16,201)(3)     (17,442)
                                                                                              (817)(4)
Minority interest in consolidated subsidiary....              64             --                --               64
                                                      ----------      ----------        ----------      ----------
Earnings before income taxes....................          10,051          16,546           (18,743)          7,854
Income tax expense..............................           3,701           6,129            (6,324)(5)       3,506
                                                      ----------      ----------        ----------      ----------
Earnings from continuing operations.............      $    6,350      $   10,417        $  (12,419)     $    4,348
                                                      ==========      ==========        ==========      ==========
Earnings Per Share Data:
Earnings per share--Basic........................      $    0.69                                        $     0.48
                                                       =========                                        ==========
Earnings per share--Diluted......................      $    0.68                                        $     0.47
                                                       =========                                        ==========
Weighted average shares outstanding--Basic.......          9,156                                             9,156
                                                       =========                                        ==========
Weighted average shares outstanding--Diluted.....          9,282                                             9,282
                                                       =========                                        ==========

Other Data:
EBITDA(6).......................................      $   17,880      $   18,715        $     377       $   36,972
Depreciation and amortization...................           3,753           2,364            2,102            8,219
Capital expenditures............................           6,594           3,972               --           10,566

Selected Ratios:
Ratio of EBITDA to interest expense.............                                                             2.1x
Ratio of senior debt to EBITDA..................                                                             1.9x
Ratio of total debt to EBITDA...................                                                             4.6x
Ratio of earnings to fixed charges(9)...........                                                             1.4x

</TABLE>


The accompanying  notes are an integral part of the unaudited pro forma combined
financial statements.


<PAGE>

         NOTES TO UNAUDITED PRO FORMA COMBINED STATEMENTS OF OPERATIONS
                                 (In thousands)

         The unaudited  pro forma  combined  statements of operations  have been
prepared as if the  Transactions had occurred on November 2, 1997. The following
adjustments were recorded:

         (1) Represents results of continuing operations.

         (2) Represents  the  amortization  of  goodwill   associated  with  the
             Acquisition  of Shelby  Williams  over forty years  ($2,102 for the
             latest twelve months ended May 1, 1999,  $1,051 for the  twenty-six
             weeks  ended May 1,  1999 and  $2,102  for the  fiscal  year  ended
             October 31, 1998).

         (3) Represents  interest  expense  based on pro forma debt of $170,000,
             comprised  of $100,000 of New Notes and $70,000 of senior debt at a
             blended  interest rate of 9.8%. The effect of a 0.125%  increase in
             interest  rates would result in an increase in interest  expense of
             $213 for the latest twelve  months ended May 1, 1999,  $106 for the
             twenty-six  weeks  ended May 1, 1999 and $213 for the  fiscal  year
             ended October 31, 1998.

         (4) Represents the  amortization of debt issuance costs associated with
             the  Transactions  ($817 for the latest  twelve months ended May 1,
             1999, $408 for the twenty-six  weeks ended May 1, 1999 and $817 for
             the fiscal year ended  October 31, 1998) over a period of six years
             to the extent  such  deferred  costs and fees  relate to the Senior
             Secured  Credit  Facilities  and over ten years to the extent  such
             deferred costs and fees relate to the New Notes.

         (5) Represents  the tax effect of the  adjustments  at an effective tax
             rate of approximately 38% (excluding goodwill amortization).

         (6) EBITDA for any period is  calculated  as the sum of net income plus
             the following to the extent deducted in calculating net income: (a)
             interest expense, (b) income tax expense, (c) depreciation expense,
             (d)  amortization  expense and (e) special  one-time  charges.  See
             "Management's  Discussion  and Analysis of Financial  Condition and
             Results of  Operations"  for a discussion of such special  one-time
             charges.  We  consider  EBITDA  to be a widely  accepted  financial
             indicator  of a company's  ability to service  debt,  fund  capital
             expenditures  and  expand  its  business;  however,  EBITDA  is not
             calculated  in the  same  way by all  companies  and is  neither  a
             measurement  required,  nor represents cash flow from operations as
             defined, by generally accepted accounting principles. EBITDA should
             not be considered by an investor as an  alternative  to net income,
             as an indicator of operating  performance  or as an  alternative to
             cash flow as a measure of liquidity.  The calculation of EBITDA for
             purposes  of  the  financial   information   presented   herein  is
             calculated differently than for purposes of the covenants under the
             Indenture and the Senior Secured Credit Facilities. See "Prospectus
             Summary--The  Transactions--The  Acquisition,"  "Description of the
             Senior Secured Credit Facilities" and "Description of New Notes."

         (7) Represents the annualized  costs savings  associated with combining
             two public  companies by eliminating  duplicate costs (estimated to
             be  approximately  $377 for the latest  twelve  months ended May 1,
             1999, $188 for the twenty-six  weeks ended May 1, 1999 and $377 for
             the fiscal year ended October 31, 1998).

         (8) Represents the elimination of intercompany sales between Falcon and
             Shelby Williams and the related cost of sales.

         (9) For purposes of computing  the ratio of earnings to fixed  charges,
             earnings  include net earnings  plus fixed  charges.  Fixed charges
             consist of interest expense, a portion of rental expense (deemed by
             management to be  representative  of the interest  factor of rental
             payments) and amortization of debt issuance costs.


<PAGE>

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

Overview

         On June 18, 1999,  Falcon's  recently  formed,  wholly owned subsidiary
merged into Shelby Williams.  As a result, Shelby Williams became a wholly owned
subsidiary of Falcon. Prior to this merger,  Falcon and Shelby Williams operated
independently,  and our success  will depend in part on our ability to integrate
the operations of these  entities.  The  integration of the operations of Falcon
and Shelby  Williams  will entail the  reorganization  of certain  functions  to
achieve the cost savings  outlined in our  business  strategy and to realize the
full potential of the business opportunities  available to the combined company.
We can give no assurance that we will be able to  successfully  integrate  these
businesses or that we will not encounter delays or incur  unanticipated costs in
such integration.

         We have adopted a plan to  integrate  Falcon and Shelby  Williams,  the
principal components of which are (1) eliminating redundant administrative costs
and   expenses,   and  (2)  reducing  our  excess   manufacturing   capacity  by
consolidating  and improving the utilization of  manufacturing  facilities.  The
fundamental  strategy  underlying the Falcon-Shelby  Williams  combination is to
leverage the strengths of both businesses by adopting the best practices of each
across the Company as a whole and to capitalize on the opportunities inherent in
the combination.

         In addition to the improvement in our financial performance expected to
result from the  integration  plan,  we intend to expand our  product  lines and
increase   our  sales   through   cross-selling   opportunities,   to   maximize
manufacturing  and operating  efficiencies,  and to maintain our  reputation for
providing superior customer service and manufacturing  high-quality products. We
expect that the  implementation  of these elements of our business strategy will
result in additional cost savings and enhanced revenues.

         Purchase Accounting Effects.  The Acquisition of Shelby Williams common
stock in the Stock Tender Offer and the subsequent merger has been accounted for
using the purchase  method of  accounting.  The results of  operations of Shelby
Williams will be included in our financial  statements  from the closing date of
the  Acquisition.  As a result,  the Acquisition will  prospectively  affect our
results of  operations in certain  significant  respects.  The aggregate  equity
purchase  price for the  Acquisition  is  estimated  to be $149.3  million.  The
preliminary  estimate of the excess of the purchase price over the fair value of
net tangible assets acquired is approximately $84.1 million. The excess purchase
price will be allocated to the tangible  and  intangible  assets  acquired by us
based upon their  respective fair values as of the  Acquisition  date based upon
valuations that are not yet available.


<PAGE>


Results of Operations--Falcon

         During the last several years, Falcon has devoted substantial resources
to its sales and  marketing  efforts,  developed  new markets  and  distribution
networks for its products and  implemented an aggressive  program of new product
introductions.  Falcon has  devoted  significant  resources  to  developing  and
enlarging Falcon's direct factory sales force.

         The  following  table  presents  certain  information  relating  to the
continuing operations of Falcon, expressed as a percentage of net sales:

<TABLE>
<CAPTION>

                                                                                                       Twenty-six weeks
                                                                  Fiscal year ended                          ended
                                                       ---------------------------------------       --------------------
                                                       November 2,  November 1,    October 31,       May 2,        May 1,
                                                          1996         1997           1998            1998          1999
                                                                                                          (Unaudited)
<S>                                                  <C>            <C>            <C>           <C>           <C>
Operating Results as a Percentage of
   Net Sales:
Net sales.........................................       100.0%        100.0%          100.0%        100.0%        100.0%
Cost of sales, including nonrecurring items.......        68.6          70.3            71.8          71.4          71.0
Special and nonrecurring items....................         --            3.3             0.2            --            --
                                                        -----          -----          ------           ---           ---
Gross margin......................................        31.4          26.4            28.0          28.6          29.0
Selling, general and administrative expenses......        20.3          19.5            20.6          19.1          19.5
                                                        ------         -----           -----         -----         -----
Operating profit..................................        11.1           6.9             7.4           9.5           9.5
Interest income (expense), net....................         0.1           0.1            (0.4)          0.1          (0.8)
Minority interest in consolidated subsidiary......         0.1            --              --            --            --
                                                        ------         -----           -----         -----         -----
Earnings from continuing operations before
   income taxes...................................        11.3           7.0             7.0           9.6           8.7
Income tax expense................................         4.3           2.6             2.6           3.7           3.3
                                                        ------           ---             ---           ---           ---
Net earnings from continuing operations...........         7.0%          4.4%            4.4%          5.9%          5.4%
                                                        ======        ======          ======        ======        ======

Supplemental Information--Before Special
   and Nonrecurring Items:
Gross margin......................................        31.4%         29.7%           30.4%         28.6%         29.0%
Operating profit..................................        11.1          10.1             9.8           9.5           9.5
Earnings from continuing operations before
   income taxes...................................        11.3          10.2             9.5           9.6           8.7
Net earnings from continuing operations...........         7.0           6.4             6.0           5.9           5.4


</TABLE>

Comparison of Twenty-Six Weeks Ending May 2, 1998 and May 1, 1999

         Net Earnings. Net earnings were $3.8 million or $0.43 per share for the
twenty-six weeks ended May 1, 1999,  compared to $3.6 million or $0.38 per share
for the same period in 1998, an increase in net earnings of 5.9% and an increase
in earnings per share of 13.2%.

         Net Sales.  Net sales for the  twenty-six  weeks ended May 1, 1999 were
$71.1 million, an increase of 15.2% over net sales of $61.7 million recorded for
the same  period of 1998.  Net  sales  increased  due to growth in the  national
accounts and office markets and the Howe acquisition which were partially offset
by lower casegoods sales. This was following  Falcon's previous decision to exit
the hotel casegoods market.

         Costs and Expenses.  Cost of sales was $50.5 million for the twenty-six
weeks ended May 1, 1999,  an  increase of 14.6% from $44.1  million for the same
period in 1998. The overall increase is primarily related to the increased sales
volume.  Gross margin  increased to $20.6 million for the twenty-six weeks ended
May 1, 1999, a 16.5%  increase  from $17.7  million for the same period in 1998.
Gross margin as a percentage of net sales  increased to 29.0% in 1999 from 28.6%
in 1998. The higher gross margin percentage in the twenty-six weeks ended May 1,
1999 was due primarily to the increased Howe sales and lower sales of casegoods,
which was partially offset by operating  inefficiencies in the City of Industry,
California and Tijuana, Mexico facilities.

         Selling, general and administrative expenses were $13.8 million for the
twenty-six  weeks  ended May 1, 1999,  compared  to $11.8  million  for the same
period in 1998, a 17.1% increase.  The overall  increase is primarily due to the
Howe  acquisition  and increased  selling costs,  customer  support  costs,  and
increased marketing  expenditures  related to the higher sales volume.  Selling,
general and  administrative  expenses as a percentage of net sales  increased to
19.5% in the  twenty-six  weeks  ended May 1, 1999,  as compared to 19.1% in the
same period of 1998. The increase in expense rate is primarily due to additional
management bonus program expense and increased telephone costs.

         Net interest  expense was $0.6 million for the  twenty-six  weeks ended
May 1, 1999,  versus net interest  income of $7,000 for the same period in 1998.
Financing  costs  associated  with the Howe  acquisition  caused the change from
interest income to interest expense. Income tax expense was $2.3 million for the
twenty-six weeks ended May 1, 1999 and May 2, 1998, respectively.

Comparison of Fiscal Years 1996, 1997 and 1998

         Net Earnings. 1998 net earnings from continuing operations increased to
$6.4 million, or $0.68 per share, from $4.9 million, or $0.50 per share in 1997,
an increase in earnings and earnings per share of 28.9% and 36.0%, respectively.
In 1998,  net earnings were $6.4  million,  compared to $12.6 million in 1997, a
decrease of 49.7%.  Net  earnings  per share were $0.68 in 1998,  compared  with
$1.28 in 1997, a 46.9%  decrease.  The decrease  was  primarily  due to the gain
recognized from the sale of the William Hodges division in 1997.

         Excluding the special and nonrecurring  items reported in both 1998 and
1997, net earnings from continuing  operations  were $8.6 million,  or $0.92 per
share,  compared to $7.2  million,  or $0.73 per share,  in 1997; an increase in
earnings of 18.8% and an increase in earnings per share of 26.0%.

         Net earnings totaled $12.6 million in 1997, compared to $8.4 million in
1996, an increase of 49.8%.  Earnings per share reached $1.28 in 1997,  compared
with $0.86 in 1996,  a 48.8%  increase.  The  increase  is due  primarily  to an
after-tax  gain on the sale of the William Hodges  division of $6.8 million,  or
$0.69 per share,  offset  partially by an after-tax  charge of $2.3 million,  or
$0.23 per share, for costs associated with the strategic initiatives  undertaken
in 1997.  Excluding the one-time gain on the sale and the  restructuring  charge
for the strategic initiatives, 1997 net earnings were $7.2 million, or $0.73 per
share,  compared to $7.0 million, or $0.71 per share, in 1996; increases of 3.1%
and 1.4%, respectively.

         Net Sales.  In 1998, net sales from  continuing  operations were $143.4
million,  an increase of 26.9% over 1997 net sales of $113.0 million.  The sales
increase over the prior year is primarily the result of acquiring Howe Furniture
Corporation and increasing sales to the hospitality market.

         Net sales from continuing  operations in 1997 were $113.0  million,  an
increase of 12.2% over 1996 net sales of $100.7 million. The sales increase over
the prior  year  primarily  resulted  from  increased  sales to the  hospitality
market,  from strong sales of office furniture  products through Falcon's Flight
network of office  furniture  dealers  and  directly to  end-users  and from the
acquisition  of The Chair Source in late 1996.  The 1997 fiscal year included 52
weeks  compared with 53 weeks in 1996,  which  partially  offset the increase in
sales.

         A decline  in sales  from  Falcon's  food  service  market  unfavorably
affected  sales as several of our major  customers in this market segment opened
significantly fewer new stores in 1997 than in 1996.

         Falcon's  continued  concentration  of resources on sales and marketing
programs  and new product  introductions  favorably  affected  its strong  sales
results for both 1998 and 1997.  During  1997,  Falcon  increased  the number of
direct  sales  representatives  that  are  selling  its  products  from 40 to 48
representatives and during 1998, to further increase the effectiveness of direct
sales representatives, efforts were redirected to have a more specialized market
focus.

         Costs  and  Expenses.  Falcon's  fiscal  year  1998 and  1997  reported
operating  results each included special and nonrecurring  items associated with
various strategic initiatives Falcon has undertaken making direct comparisons of
reported results difficult.

         During  1998,  Falcon  recorded a $4.7  million  pre-tax  charge,  $2.9
million  after-tax  or $0.32 per share,  related  to  management's  decision  to
discontinue  Falcon's hotel  casegoods line of business.  The charge entails the
writedown of assets, including inventories,  equipment and goodwill,  associated
with the product  line located in the Tijuana,  Mexico  facility.  Cost of sales
includes a $3.3 million  pre-tax  charge to  write-down  the  carrying  value of
inventory.  Falcon  reported  remaining  components of the charge in special and
nonrecurring items on the consolidated statement of earnings.

         Also during 1998,  Falcon  recorded a $1.3 million  pre-tax gain,  $0.8
million  after-tax  or  $0.09  per  share,  on the  sale of  Falcon's  corporate
headquarters  building.  Falcon  reported  the gain in special and  nonrecurring
items on the consolidated statement of earnings.

         During 1997,  Falcon  recorded a pre-tax  charge of $3.7 million,  $2.3
million after-tax or $0.23 per share, for charges  associated with the announced
consolidation of Falcon's  manufacturing  operations at its Anaheim,  California
and Belding, Michigan facilities into its City of Industry,  California facility
and the  elimination  of several  duplicative  and  nonperforming  wood  seating
product lines.  Falcon reported these charges in special and nonrecurring  items
on the consolidated statement of earnings.

         During the fourth quarter of 1998, Falcon recorded  additional  pre-tax
charges of $0.2 million,  $0.1 million after-tax or $0.01 per share,  related to
the  consolidation  of Falcon's  manufacturing  facilities that was announced in
1997.  Falcon  reported these charges in special and  nonrecurring  items on the
consolidated statement of earnings.

         In 1998,  Falcon's  gross margin  increased to $40.1 million from $29.8
million in 1997, a 34.5%  increase  which was primarily  due to increased  sales
volume.  Gross  margin  as  a  percent  of  sales,  excluding  the  special  and
nonrecurring items,  increased to 30.4% in 1998 from 29.7% in 1997. The increase
was  primarily  due  to  product  mix  and  incremental   sales  from  the  Howe
acquisition,  which  maintained a higher gross margin  percentage  than Falcon's
historical  business.  In  addition,  during  the  first  half of  1998,  Falcon
consolidated the Belding,  Michigan and Anaheim,  California facilities into the
City of Industry,  California  facility to benefit  from  economies of scale and
further  reduce its fixed  overhead  costs.  During the fourth  quarter of 1998,
Falcon began to exit the hotel casegoods  market which began to have a favorable
impact on the gross margin percentage during the quarter.

         Falcon's  gross margin  decreased  to $29.8  million in 1997 from $31.6
million in 1996, a 5.6% decrease  primarily due to the special and  nonrecurring
items  reported in 1997.  Gross margin as a percentage  of sales,  excluding the
special and  nonrecurring  items,  was 29.7%, a decrease from 31.4% in 1996. The
decrease was primarily due to costs  associated with the development of casegood
products  manufactured at Falcon's  Tijuana,  Mexico and Czech Republic  plants.
Demand for  Falcon's  lodging  product  exceeded  capacity of the Tijuana  plant
causing Falcon to outsource certain product  components at a higher cost. Falcon
has since more than doubled the capacity of the Tijuana facility.

         Selling,  general and administrative expenses were $29.5 million, $22.0
million  and $20.5  million in 1998,  1997 and 1996,  respectively.  The overall
increase is principally related to the aforementioned acquisitions, higher level
of business and  increased  sales and  marketing  programs  including  salaries,
commissions,  travel and literature.  As a percentage of net sales,  the expense
rate was 20.6% in 1998,  19.5% in 1997 and 20.3% in 1996.  The  increase  in the
expense rate in 1998 is primarily due to the Howe  acquisition  which previously
maintained a higher expense rate than Falcon.

         The  decrease  in  the  expense  rate  in  1997  is  primarily  due  to
efficiencies of higher sales volume, the impact of cost reduction programs,  and
lower expenses under Falcon's management bonus program.

         Interest and Taxes. Net interest expense was $619,000 in 1998, compared
to net  interest  income of $139,000 in 1997 and $95,000 in 1996.  The  interest
expense  in 1998  was due to  outstanding  borrowings  as a  result  of the Howe
acquisition, while the increase in interest income during 1997 was due primarily
to  interest  received  on the  proceeds  from  the sale of the  William  Hodges
division in late 1997.

         Income tax expense was $3.7  million,  $3.0 million and $4.3 million in
1998, 1997 and 1996,  respectively.  The effective  income tax rate was 36.8% in
1998, and 38.0% in 1997 and 1996.


Results of Operations--Shelby Williams

         The  following  table  presents  certain  information  relating  to the
continuing operations of Shelby Williams, expressed as a percentage of net sales
for the last three years:

<TABLE>
<CAPTION>

                                             Fiscal year ended          Three months
                                               December 31,            ended March 31,
                                         ------------------------      ---------------
                                         1996      1997      1998        1998     1999
                                                                        (Unaudited)
<S>                                    <C>       <C>       <C>       <C>      <C>

Operating Results as a Percentage of
  Net Sales:
Net sales..............................   100.0%    100.0%    100.0%    100.0%   100.0%
Cost of goods sold.....................    76.9      76.6      76.2      77.8     79.0
                                         ------     -----      ----     -----    -----
Gross margin...........................    23.1      23.4      23.8      22.2     21.0
Selling, general and administrative
  expenses.............................    14.8      14.1      13.8      13.8     12.9
                                         ------     -----     -----     -----    -----
Operating profit.......................     8.3       9.3      10.0       8.4      8.1
Interest income (expense), net.........    (0.6)       --       0.1       0.2      0.1
                                         ------     -----     -----    ------   ------
Income from continuing operations
  before income taxes..................     7.7       9.3      10.1       8.6      8.2
Income tax expense.....................     2.5       3.2       3.7       3.2      3.0
                                         ------    ------    ------    ------   ------
Income from continuing operations......     5.2%      6.1%      6.4%      5.4%     5.2%
                                         ======    ======    ======    ======   ======
</TABLE>

Comparison of Fiscal Quarters Ending March 31, 1998 and 1999

         Net income.  Net income was $2.3 million in the first  quarter of 1999,
and $2.1 million in 1998.  Net income per share was $0.26 in 1999,  and $0.23 in
1998, an increase of 13.0%.

         Net Sales.  Net sales for the first quarter of 1999 were $43.1 million,
an increase of 12.1% over the 1998 first quarter net sales of $38.5 million. The
increase  was  primarily  due to continued  strong  demand in the hotel and food
service market which was partially offset by reduced sales in the healthcare and
university market.

         Costs and  Expenses.  Cost of goods sold was $34.1 million for the 1999
first  quarter,  an increase of 13.9% from $29.9 million in the first quarter of
1999.  The overall  increase was  primarily due to increased  sales volume.  The
gross  margin  increased  to $9.0  million  for the first  quarter  of 1999,  an
increase of 5.8% from $8.6 million in the same quarter of 1998.  Gross margin as
a percentage  of net sales  decreased  to 21.0% in 1999 from 22.2% in 1998.  The
lower gross margin percentage during the first quarter of 1999 was due primarily
to increased sales of upholstered products,  which carry lower gross margins, in
addition to lower sales in the healthcare and university market.

         Selling,  general and administrative  expenses were $5.5 million in the
first quarter of 1999,  compared to $5.3 million in the first quarter of 1998, a
4.6% increase. As a percentage of net sales, selling, general and administrative
expense  decreased  to 12.9% in 1999  from  13.8% in  1998.  This  decrease  was
primarily due to higher sales volume and continued scrutiny of related expenses.

Comparison of Fiscal Years Ending 1997 and 1998

         Gross Profit. Gross profit increased 7.1% to $39.5 million in 1998 from
$36.9  million in 1997.  The gross  profit  margin  increased  to 23.8% in 1998,
compared  to 23.4% in 1997,  reflecting  higher  factory  utilization  rates and
improved productivity resulting from recent investments in automated machinery.

         Net  Sales.  Net sales  increased  5.2% to $165.9  million in 1998 from
$157.8  million  for 1997.  This  increase  was due  almost  entirely  to volume
increases. Volume growth was primarily attributable to continued robust activity
in the hospitality and food service markets.  Shelby Williams'  products sold in
these markets  include  virtually  all of its hotel and food service  furniture,
which  amounted to $126.7  million in 1998,  or a 7.7%  increase  from the prior
year,  and most of its  wallcoverings,  which  increased  3.5% to $15.7 million.
Reflecting  consolidation  within  the  healthcare  industry  in 1998,  sales of
healthcare and university furniture declined 5.6% to $23.5 million.

         Even though  there were  ongoing  economic  difficulties  in the export
markets served by Shelby Williams, its overall business remains strong. In 1998,
export sales  decreased  $2.7 million,  or 16.1%,  from 1997.  Shelby  Williams'
position as market leader abroad leaves management confident that it will garner
a  significant  share  of  export  business  as  the   international   situation
normalizes,  although there can be no assurance in this regard. Shelby Williams'
backlog of unshipped  orders at December 31, 1998 increased  7.5%, to a year-end
record of $34.2 million, compared to $31.8 million a year earlier.

         Costs  and  Expenses.  Selling,  general  and  administrative  expenses
increased  3.3% to $23.0  million  in 1998  from  $22.3  million  in 1997.  As a
percentage of net sales, selling,  general and administrative expenses decreased
to 13.9% in 1998 from 14.1% in 1997, principally due to function of volume.

         As a result of the factors described above,  operating profit increased
12.9% to $16.6 million in 1998 from $14.7 million in 1997. The operating  margin
improved to 10.0% in 1998 compared to 9.3% in 1997.

         Net interest income of $0.1 million in 1998, contrasted to net interest
expense  of  almost  nil  in  1997,   reflects  the  reduction  in   outstanding
indebtedness  to $3.0 million at December 31, 1998 from $7.0 million at December
31, 1997.

         The  effective  tax rate  increased to 36.8% in 1998 from 34.4% in 1997
primarily  due to  increased  state income taxes  resulting,  in part,  from the
effect of reduced  export  sales and loss of federal  income tax  benefits  also
related to export sales.

         As a  result  of  the  foregoing,  income  from  continuing  operations
increased  9.7% to $10.6 million in 1998,  or $1.17 per share,  compared to $9.7
million, or $1.05 per share in 1997.

         During the second quarter of 1998,  Shelby Williams  recorded a loss on
the disposition of the discontinued  operations of $9.7 million, or $7.1 million
after taxes.  These  operations did not make a contribution  to profits in 1998,
and  management  believed  they offered  limited  upside  potential.  The losses
recorded on the disposition of these  operations  were not materially  different
from those incurred on the actual amounts  realized in the sale and  liquidation
process.  See  Note  to  Shelby  Williams'   Consolidated  Financial  Statements
captioned  "Discontinued  Operations  1997  Compared to 1996."  This  comparison
reflects restatement for operations discontinued in 1998.

Comparison of Fiscal Years Ending 1996 and 1997

         Gross Profit. Gross profit increased 7.1% to $36.9 million in 1997 from
$34.5  million in 1996.  The gross  profit  margin  increased  to 23.4% in 1997,
compared to 23.1% in 1996,  reflecting higher capacity utilization and favorable
product mix.

         Net  Sales.  Net sales  increased  5.6% to $157.8  million in 1997 from
$149.5 million in 1996.  Shelby Williams  divested its contemporary  upholstered
seating product line, Preview,  and a related  manufacturing  facility in August
1996. See Note to Shelby Williams'  Consolidated  Financial Statements captioned
"Restructuring  Charge." Excluding  Preview,  net sales increased 9.9% to $157.8
million in 1997 from $143.6 million in 1996.  Approximately  2% of this increase
was due to  increased  pricing  and  favorable  product  mix with the  remainder
attributable  to volume  increases.  Efforts  to  strengthen  foreign  marketing
capability  resulted  in  increased  export  sales  for 1997 to  $16.9  million,
compared to $14.5 million in 1996.  The demand for hotel rooms across the United
States  remained  strong in 1997. As a result,  lodging  companies  continued to
build new hotels and refurbish  older ones in order to remain  competitive.  New
construction  and  refurbishing of hotels provide a market for Shelby  Williams'
products,  allowing it to benefit from this major industry  expansion.  Sales of
these products  increased from 1996 to 1997 by 3.8%, or 9.4% excluding  Preview,
to  $117.7  million  for  hotel and food  service  furniture,  and 9.3% to $15.2
million for wall  coverings.  Sales of healthcare and university  furniture also
increased  from 1996,  amounting  to $24.9  million for 1997,  or an increase of
12.3%. At December 31, 1997,  Shelby  Williams'  backlog of unshipped orders was
approximately $31.8 million, compared to $30.7 million at December 31, 1996.

         Costs and Expenses.  Selling,  general and administrative expenses were
$22.3  million in 1997 and $22.1  million in 1996. As a percentage of net sales,
selling,  general and  administrative  expenses  decreased to 14.1% in 1997 from
14.8% in 1996.  This  decrease  as a  percentage  of net sales was a function of
volume and reflects the high  selling,  general and  administrative  expenses of
Preview.

         As a result of the factors described above,  operating profit increased
18.4% to $14.7 million in 1997 from $12.4 million in 1996. The operating  margin
improved to 9.3% in 1997 compared to 8.3% in 1996. Excluding Preview,  operating
profits in 1997 and 1996 were $14.7 million and $12.2 million, respectively, and
as a percentage of sales, were 9.3% and 8.5%, respectively.

         Net interest  expense in 1996 of $1.0 million was reduced to almost nil
in 1997 as a result of reduced debt and increased cash equivalents.

         The  effective  tax rate  increased to 34.4% in 1997 from 32.4% in 1996
due to the absence of tax credits which were no longer available.

         As a result of the  foregoing,  income from  continuing  operations for
1997 was $9.7 million,  a 24.8% increase over $7.8 million for 1996.  Income per
share from  continuing  operations  increased  19.3% to $1.05 from $0.88 on 4.5%
more average shares outstanding.

Pro Forma Liquidity and Capital Resources

         Our primary liquidity requirements are to pay our debt (including our
interest  expense) under the Senior Secured Credit Facilities and the New Notes,
and  to  provide  working  capital,   product   development  and  other  capital
expenditures,  and possibly to fund  acquisitions.  Falcon  historically  funded
these  requirements  through  internally  generated cash flow.  Shelby  Williams
historically funded its requirements  through internally generated cash flow and
short-term bank borrowings. As of May 1, 1999, on a pro forma basis after giving
effect to the Transactions, our consolidated indebtedness would have been $172.1
million,  consisting  of $70.0  million  under  the term loan  facility,  $100.0
million in New Notes and $2.1 million in other indebtedness.

         Capital  expenditures  were $3.0 million for the first twenty-six weeks
of fiscal  year  1999  compared  to $6.4  million  for the same  period in 1998.
Capital  expenditures  for fiscal year 1998 were $10.6 million  compared to $7.4
million for the same period in 1997.

         We have budgeted total capital expenditures for fiscal 1999 and 2000 of
approximately  $7.9 million and $9.1 million,  respectively.  We estimate  that,
upon completion of our  integration of Shelby  Williams into Falcon,  the annual
capital  expenditures  required to maintain our facilities  will be between $9.6
million and $10.7 million per year. Our ability to make capital  expenditures is
subject to certain restrictions under the Senior Secured Credit Facilities.  See
"Description of the Senior Secured Credit Facilities."

         We expect to incur  approximately  $7.5 million of  non-recurring  cash
costs to integrate Shelby Williams into Falcon by reducing excess  manufacturing
capacity  through  consolidating  and improving the utilization of manufacturing
facilities.

         Our principal  source of cash to fund our  liquidity  needs will be net
cash from operating  activities  and borrowings  under the Senior Secured Credit
Facilities.  The Senior  Secured  Credit  Facilities are comprised of a six-year
revolving credit facility of up to $50.0 million and a six year term loan in the
principal  amount  of  $70.0  million,  each  subject  to  fluctuating  rates of
interest.  The Senior Secured Credit Facilities are subject to certain financial
and operational  covenants and other  restrictions,  including  among others,  a
requirement  to  maintain  certain  financial  ratios  and  limitations  on  our
liability  to incur  additional  indebtedness.  See  "Description  of the Senior
Secured Credit Facilities."

         As of May 1, 1999,  on a pro forma  basis  after  giving  effect to the
Transactions, the Revolving Credit Facility would have provided $50.0 million of
additional  borrowings  available to be drawn,  subject to the  satisfaction  of
customary  conditions.  We may use amounts  available under the Revolving Credit
Facility for working capital and general corporate  purposes  (including to fund
possible acquisitions),  subject to certain limitations under the Senior Secured
Credit  Facilities.  Assuming the successful  implementation  of our integration
plan,  we believe  that these funds will be  sufficient  to meet our current and
future financial obligations, including the payment of principal and interest on
the New Notes, working capital,  capital expenditures and other obligations.  We
can give no assurance, however, that this will be the case. Our future operating
performance  and  ability to service  or  refinance  the New Notes and to repay,
extend or refinance  the Senior  Secured  Credit  Facilities  will be subject to
future economic conditions and to financial, business and other factors, many of
which are beyond our control. See "Risk Factors."

Recently Issued Accounting Standards

         In March 1998, the American  Institute of Certified Public  Accountants
issued  Statement of Position (SOP) 98-1,  "Accounting for the Costs of Computer
Software  Developed  or Obtained  for Internal  Use." SOP 98-1  establishes  the
accounting  guidance for the  capitalization  of certain  internal-use  software
costs once certain criteria are met. This accounting  standard will be effective
for the  Company  beginning  November 1, 1999.  The  adoption of SOP 98-1 is not
expected to have a material impact on the Company.

         In June 1998, the Financial  Accounting Standards Board issued SFAS No.
133, "Accounting for Derivative  Instruments and Hedging Activity." SFAS No. 133
provides   comprehensive  and  consistent  standards  for  the  recognition  and
measurement of derivative and hedging  activities.  It requires that derivatives
be recorded on the  consolidated  balance  sheets at fair value and  establishes
criteria for hedges of changes in the fair value of assets,  liabilities or firm
commitments, hedges of variable cash flows of forecasted transactions and hedges
of foreign currency exposures of net investments in foreign operations.  Changes
in the fair value of derivatives  that do not meet the criteria for hedges would
be recognized in the consolidated statement of earnings.  This statement will be
effective for the Company  beginning  November 1, 2000. The adoption of SFAS No.
133 is not expected to have a material impact on the Company.

Inflation

         We do not  believe  that  inflation  has had a material  effect on past
results of operations of either Falcon or Shelby Williams.

Year 2000 Readiness Disclosure

         Falcon. The year 2000 issue refers to the inability of a date-sensitive
computer program to recognize a two-digit date field designated "00" as the year
2000.   Mistaking   "00"  for  1900  could   result  in  a  system   failure  or
miscalculations causing disruptions to operations,  including  manufacturing,  a
temporary  inability to process  transactions,  send invoices or engage in other
normal  business  activities.  This is a significant  issue for most, if not all
companies,  with far reaching implications,  some of which cannot be anticipated
or predicted with any degree of certainty.

         During  1998,  Falcon  began the  process of  addressing  its year 2000
issues. The process includes six steps: (1) plan, (2) inventory, (3) assess, (4)
remediate,  (5) test and (6) develop  contingency  plans. The planning phase was
completed  during 1998 and resulted in the year 2000 issues being managed around
four functional  areas.  The functional  areas that were identified are business
applications, supply chain, information technology (IT) technical infrastructure
and customer issues.

         Falcon inventoried and assessed its business  applications during 1998.
At that time,  Falcon  determined  that its current main  application  software,
Computer  Associates  PRMS  package,  was not year 2000  compliant.  A year 2000
compliant  software  upgrade  version is available and in-house.  Based upon the
complexity,  number of modifications and custom programming, the installation of
the upgrade is a major project.  The total number of hours required to implement
and test the upgrade is estimated  to be  approximately  4,000 man hours.  It is
currently estimated that this project will be completed by September 1999.

         Falcon has identified those companies in the supply chain which provide
materials,  products or  services  that are  critical  to  Falcon's  operations.
Critical  suppliers'  year 2000  issues are being  assessed  through  the use of
questionnaires and other inquiries.

         The IT technical  infrastructure area is primarily comprised of desktop
computer  workstations and software,  computer networking  infrastructure,  host
server systems and  telecommunication  systems.  The inventory and assessment of
known long lead-time items has been completed. Major projects are identified and
are  scheduled for  completion  during 1999.  An  exhaustive  and  comprehensive
follow-up  investigation  of  this  area  is  underway  to  assure  no  critical
components have been overlooked.

         Falcon has been  working  with  customers  to  address  their year 2000
concerns regarding Falcon's ability to operate. Any plans to address the ability
of our  significant  customers to accept our products  after  December 31, 1999,
will be determined as contingency plans are developed.

         Falcon  intends to perform  integrated  year 2000  testing of  critical
systems in all  functional  areas during the second  quarter of 1999.  Given the
nature of Falcon's  manufacturing  and other operations,  full-scale  integrated
testing may not be  practical  in some areas and,  therefore,  may be limited in
scope to avoid  significant  disruption  of Falcon's  operations.  Statements of
compliance from vendors and other  compliance  evidence are expected to mitigate
the risk of not performing integrated testing in those areas.

<PAGE>

         The development of contingency arrangements for all functional areas is
early in the  planning  stage.  Plans will  include  procedures  that attempt to
minimize  the impact of any  unremediated  and  unresolved  year 2000  issues on
Falcon's  operations  and financial  position.  Initial plans are expected to be
complete by mid-1999 and will continue to be refined as developments warrant.

         As of May 1, 1999,  Falcon has incurred  approximately  $0.2 million in
costs related to year 2000 work.  Additional costs to evaluate and remediate the
remaining issues are currently estimated to be in the range of $0.1-$0.5 million
and will be expensed as incurred during 1999.

         Based on the status of Falcon's  work to address its year 2000  issues,
management does not expect the year 2000 issue to pose  significant  operational
problems  for  Falcon.  However,  if the  software  upgrade  is  delayed  or the
remediation of other issues is not completed timely,  the year 2000 could have a
material  adverse  effect on Falcon,  depending  on the nature and extent of any
remaining non-compliance.  Furthermore, if Falcon's customers and suppliers fail
to rectify year 2000 issues in their own systems, the resultant effect on Falcon
may  be  material.  Management  anticipates  that  the  most  reasonably  likely
worst-case  scenario would involve a temporary  shutdown of certain  operations.
Through the  development  of contingency  plans,  Falcon expects to mitigate the
effect that any such temporary shutdowns would have on Falcon or third parties.

         The estimated costs and date of completion of year 2000 remediation are
based  on  management's  best  estimates,   which  were  derived  from  numerous
assumptions about future events.  These assumptions  include the availability of
certain resources,  third-party  modification plans and other factors. There can
be no guarantee  that these  estimates will be achieved and actual results could
differ  materially.  Specific  factors  that might  cause  material  differences
include,  but are not limited to, the availability and cost of personnel trained
in this area, the ability to identify and correct all relevant  computer  codes,
and the cost and availability of replacements for devices with embedded chips.

         Shelby Williams.  Shelby Williams does not have a significant amount of
date-dependent  software programs in its centralized  information systems. Other
systems, such as computer controlled machinery and even telephones may have year
2000  problems  with  their  computer  chips.  Shelby  Williams'   manufacturing
operations are not  significantly  dependent on computer  controlled  machinery.
Shelby Williams has inventoried all computer  controlled  equipment and assessed
the exposure of each system to ensure all computer controlled  equipment is year
2000  compliant.  Based upon this  review,  Shelby  Williams  believes  that all
critical equipment is compliant.

         Shelby   Williams  has  completed  an  assessment  of  its  centralized
information system and has modified or replaced portions of its software so that
its computer  systems will  function  properly with respect to dates in the year
2000 and thereafter.  The project,  according to plan, has been  completed.  The
year 2000 project  cost was  approximately  $0.2 million of which  approximately
$0.1 million was capitalized and the remainder expensed.

         Shelby Williams  believes that with  modifications to existing software
which have been completed and  conversions to new software which have been made,
the year 2000  issue  will not pose  significant  operational  problems  for its
computer  systems.  However,  actual results could differ from those anticipated
and have a  material  impact on  operations.  In  addition,  disruptions  in the
general economy resulting from year 2000 issues could also materially  adversely
affect Shelby Williams. The amount of potential lost revenue and additional cost
cannot be reasonably  estimated at this time.  Shelby  Williams has  contingency
plans for certain critical applications.  These contingency plans involve, among
other actions, manual workarounds and adjusting staffing strategies.

         Shelby Williams' centralized  information systems do not interface with
third-party systems. Shelby Williams has queried its significant suppliers,  all
of whose  products are  available  from  alternative  sources.  To date,  Shelby
Williams  is not  aware  of any  supplier  with a year  2000  issue  that  would
materially impact Shelby Williams' results of operations,  liquidity, or capital
resources.  However,  there  is no  assurance  that its  suppliers  will be year
2000-compliant.   The  inability  of  suppliers  to  complete  their  year  2000
resolution  process in a timely fashion could materially impact Shelby Williams,
the effect of which is not determinable.

European Monetary Union

         On January 1, 1999,  eleven  member  countries  of the  European  Union
adopted the Euro as their common legal currency. Effective that date, conversion
rates between the existing sovereign currency (legacy currency) of each of these
participating  countries and the Euro will be  irrevocably  fixed,  and the Euro
will be available  for non-cash  transactions.  The legacy  currencies  of these
countries  will remain legal tender  during a transition  period from January 1,
1999 to January 1, 2002.  During  this  transition  period,  parties may pay for
goods and  services  using  either  the Euro or the  relevant  legacy  currency.
Currency conversion will be performed using a method whereby one legacy currency
is converted to the Euro and then to the second legacy currency.  The conversion
to the Euro will be  completed  in July 2002 when the legacy  currencies  of the
participating member countries cease to be legal tender.

         While the  conversion to the Euro is expected to increase  cross-border
price transparency,  and therefore stimulate cross-border competition within the
single currency zone created by the participating  countries,  the effect on the
price of raw  materials  that the Company  purchases  is  expected to  generally
offset the effect on the finished products it sells. In addition, the conversion
to the Euro is expected to have the positive effect of eliminating currency risk
in cross-border sales.

         The Company will have a team in place to identify  issues  arising from
the  implementation  of the Euro, plan for the changeover,  and communicate with
customers,  suppliers,  and  employees.  Information  systems will be updated to
allow the  method of  currency  conversion  to the  requisite  number of decimal
places in a timely fashion.  If the updates are not ready,  currency  conversion
will be  accomplished  manually  or through  outsourcing  until the  updates are
installed.  The cost of the technological updates or any interim measures is not
expected to be material.

         For  the  reasons  stated  above,   management   does  not  expect  the
introduction  of the Euro to have a material  effect on the Company's  business,
financial   condition,   or  results  of  operations.   If  cross-border   price
transparency  causes the markets from which the Company  purchases raw materials
or to which it sells finished  products to behave  differently  than  management
expects,  the  introduction  of the Euro  could  have a  material  effect on the
Company.

<PAGE>


                               THE EXCHANGE OFFER

General

         We sold the  Original  Notes on June 17, 1999 in a  transaction  exempt
from the registration requirements of the Securities Act of 1933 as amended (the
"Securities  Act").  The initial  purchaser of the Original  Notes  subsequently
resold  such notes to  qualified  institutional  buyers in reliance on Rule 144A
under the Securities Act.

         In connection with the sale of Original Notes to the initial  purchaser
pursuant to the Purchase Agreement, dated June 14, 1999, among us and Donaldson,
Lufkin & Jenrette  Securities  Corporation,  the holders of the  Original  Notes
became  entitled  to  the  benefits  of the  exchange  and  registration  rights
agreement dated June 14, 1999 among us and the initial purchaser.

         Under the registration rights agreement,  we became obligated to file a
registration statement in connection with an exchange offer within 75 days after
the issue date and cause the  exchange  offer  registration  statement to become
effective within 150 days after the issue date. The exchange offer being made by
this prospectus,  if consummated within the required time periods,  will satisfy
our  obligations  under the  registration  rights  agreement.  This  prospectus,
together with the letter of transmittal, is being sent to all beneficial holders
known to us.

Terms of the Exchange Offer

         Upon  the  terms  and  subject  to the  conditions  set  forth  in this
prospectus and in the  accompanying  letter of  transmittal,  we will accept all
Original Notes properly tendered and not withdrawn on or prior to the expiration
date.  We will issue $1,000  principal  amount of New Notes in exchange for each
$1,000 principal  amount of outstanding  Original Notes accepted in the exchange
offer.  Holders may tender some or all of their  Original  Notes pursuant to the
exchange offer.

         Based on no-action  letters  issued by the staff of the  Securities and
Exchange  Commission to third parties,  we believe that holders of the New Notes
issued in exchange for Original Notes may offer for resale, resell and otherwise
transfer  the New  Notes,  other than any holder  that is an  affiliate  of ours
within the meaning of Rule 405 under the Securities Act, without compliance with
the registration and prospectus  delivery provisions of the Securities Act. This
is true as long as the New  Notes are  acquired  in the  ordinary  course of the
holder's  business,  the holder has no  arrangement  or  understanding  with any
person to  participate  in the  distribution  of the New Notes and  neither  the
holder  nor  any  other  person  is  engaging  in  or  intends  to  engage  in a
distribution  of the New Notes.  A  broker-dealer  that acquired  Original Notes
directly from us cannot exchange the Original Notes in the exchange  offer.  Any
holder who tenders in the exchange offer for the purpose of  participating  in a
distribution of the New Notes cannot rely on the no-action  letters of the staff
of the Securities and Exchange  Commission and must comply with the registration
and prospectus  delivery  requirements  of the Securities Act in connection with
any resale transaction.

         Each  broker-dealer  that  receives  New Notes for its own  account  in
exchange  for  Original  Notes,  where  Original  Notes  were  acquired  by such
broker-dealer  as a result of  market-making or other trading  activities,  must
acknowledge  that it will deliver a prospectus in connection  with any resale of
such New Notes. See "Plan of Distribution" for additional information.

         We shall be deemed to have accepted  validly  tendered  Original  Notes
when, as and if we have given oral or written  notice of the  acceptance of such
notes to the  exchange  agent.  The  exchange  agent  will act as agent  for the
tendering  holders of Original Notes for the purposes of receiving the New Notes
from the issuer and delivering New Notes to such holders.

         If any tendered Original Notes are not accepted for exchange because of
an  invalid  tender or the  occurrence  of the  conditions  set forth  under "--
Conditions"  without waiver by us, certificates for any such unaccepted Original
Notes will be returned,  without  expense,  to the tendering  holder of any such
Original Notes as promptly as practicable after the expiration date.

         Holders of Original  Notes who tender in the exchange offer will not be
required to pay brokerage commissions or fees or, subject to the instructions in
the letter of  transmittal,  transfer  taxes with  respect  to the  exchange  of
Original  Notes,  pursuant to the  exchange  offer.  We will pay all charges and
expenses,  other than certain  applicable  taxes in connection with the exchange
offer. See "--Fees and Expenses."

Shelf Registration Statement

         If (1) applicable law or interpretations of the staff of the Securities
and Exchange  Commission  are changed so that the New Notes  received by holders
who make all of the necessary  representations  in the letter of transmittal are
not or would not be, upon  receipt,  transferable  by each such  holder  without
restriction  under the Securities Act, or (2) any holder of Original Notes which
are  Transfer  Restricted  Securities  notifies  the  Company  prior to the 20th
business day following  the  consummation  of the exchange  offer that (a) it is
prohibited by law or SEC policy from participating in the exchange offer, (b) it
may not resell the New Notes  acquired by it in the exchange offer to the public
without  delivering a prospectus,  and the prospectus  contained in the exchange
offer registration statement is not appropriate or available for such resales by
it, or (c) it is a broker-dealer and holds Original Notes acquired directly from
the Company or any of the Company's affiliates, we will, at our cost:

         File a shelf  registration  statement  covering resales of the Original
         Notes,

         Use our  reasonable  best  efforts  to  cause  the  shelf  registration
         statement to be filed under the Securities Act at the earliest possible
         time, but no later than 30 days after the time such  obligation to file
         arises, and

         Use  our   reasonable   best  efforts  to  keep   effective  the  shelf
         registration statement until the earlier of two years after the date as
         of which the  Securities  and Exchange  Commission  declares such shelf
         registration  statement  effective or the shelf registration  otherwise
         becomes  effective,  or such shorter  period as will terminate when all
         Transfer Restricted  Securities covered thereby have been sold pursuant
         thereto.

         "Transfer  Restricted  Securities" means each Original Note or New Note
until  the  earliest  on the date of which  (1) such  note is  exchanged  in the
exchange  offer and  entitled  to be resold to the public by the Holder  thereof
without  complying with the prospectus  delivery  requirements of the Securities
Act,  (2)  such  note  has  been  disposed  of  in  accordance  with  the  shelf
registration statement, (3) such note is disposed of by a broker-dealer pursuant
to the "Plan of Distribution"  contemplated  herein  (including  delivery of the
prospectus  contained  therein)  or (4) such note is  distributed  to the public
pursuant to Rule 144 under the Securities Act.

         We will, if and when we file the shelf registration statement,  provide
to each holder of the Original Notes copies of the prospectus which is a part of
the shelf registration statement, notify each holder when the shelf registration
statement has become  effective and take other actions as are required to permit
unrestricted  resales of the Original  Notes. A holder that sells Original Notes
pursuant  to the  shelf  registration  statement  generally  must be  named as a
selling  security-holder in the related prospectus and must deliver a prospectus
to purchasers,  a seller will be subject to civil liability provisions under the
Securities  Act in connection  with these sales.  A seller of the Original Notes
also  will  be  bound  by  applicable  provisions  of  the  registration  rights
agreement,  including indemnification  obligations.  In addition, each holder of
Original Notes must deliver  information to be used in connection with the shelf
registration  statement and provide comments on the shelf registration statement
in order to have its Original Notes included in the shelf registration statement
and  benefit  from  the  provisions  regarding  any  liquidated  damages  in the
registration rights agreement.

Liquidated Damages

         If we are required to file the shelf registration statement and either

         (1) if the  exchange  offer is not  consummated  on or before  the 30th
business day after this registration statement is declared effective;

         (2) if  obligated  to file the  shelf  registration  statement  and the
Company and the Guarantors  fail to file the shelf  registration  statement with
the SEC on or prior to the 30th day after such filing obligation arises;

         (3) if obligated to file a shelf  registration  statement and the shelf
registration  statement  is not  declared  effective on or prior to the 60th day
after the obligation to file a shelf registration statement arises; or

         (4)  if  the  exchange  offer  registration   statement  or  the  shelf
registration statement, as the case may be, is declared effective but thereafter
ceases to be  effective  or useable in  connection  with resales of the Transfer
Restricted  Securities,  for such  time of  non-effectiveness  or  non-usability
(each, a "Registration Default"),

then the  Company  and the  Guarantors  agree to pay to each  holder of Transfer
Restricted Securities affected thereby liquidated damages ("Liquidated Damages")
in an amount equal to $0.05 per week per $1,000 in principal  amount of Transfer
Restricted  Securities held by such holder for each week or portion thereof that
the  Registration  Default  continues  for the first 90-day  period  immediately
following  the  occurrence  of such  Registration  Default.  The  amount  of the
Liquidated  Damages shall increase by an additional $0.05 per week per $1,000 in
principal  amount  of  Transfer  Restricted  Securities  with  respect  to  each
subsequent 90 day period until all Registration  Defaults have been cured, up to
a maximum amount of Liquidated Damages of $0.50 per week per $1,000 in principal
amount of Transfer Restricted  Securities.  The Company and the Guarantors shall
not be required to pay Liquidated Damages for more than one Registration Default
at any given time. Following the cure of all Registration  Defaults, the accrual
of Liquidated Damages will cease.

         All  accrued  Liquidated  Damages  shall be paid by the  Company or the
Guarantors to holders  entitled  thereto in the same manner in which interest is
payable to holders under the Indenture.

         The sole remedy  available to the holders of the Original Notes will be
the as  described  above.  Any amounts of  additional  interest due as described
above  will be  payable  in cash on the  same  interest  payments  dates  as the
Original Notes.

Expiration Date; Extensions; Amendment

         The term "expiration date" means 12:00 midnight, New York City time, on
August 30,  1999,  unless we extend the exchange  offer,  in which case the term
"expiration date" means the latest date to which the exchange offer is extended.

         In order to extend the  expiration  date,  we will notify the  exchange
agent  of any  extension  by oral or  written  notice  and  will  issue a public
announcement  of the extension,  each prior to 9:00 a.m., New York City time, on
the next business day after the previously scheduled expiration date.

         We reserve the right

              (a) to delay  accepting  of any  Original  Notes,  to  extend  the
         exchange  offer or to  terminate  the  exchange  offer  and not  accept
         Original  Notes not  previously  accepted if any of the  conditions set
         forth under  "--Conditions" shall have occurred and shall not have been
         waived by us,  if  permitted  to be  waived  by us,  by giving  oral or
         written notice of such delay,  extension or termination to the exchange
         agent, or

              (b) to amend the terms of the exchange  offer in any manner deemed
         by us to be advantageous to the holders of the Original Notes.

         Any delay in  acceptance,  extension,  termination or amendment will be
followed as promptly as practicable by oral or written  notice.  If the exchange
offer is amended in a manner  determined by us to constitute a material  change,
we promptly will disclose such  amendment in a manner  reasonably  calculated to
inform the holders of the Original Notes of such  amendment.  Depending upon the
significance of the amendment,  we may extend the exchange offer if it otherwise
would expire during such extension period.

         Without  limiting  the  manner in which we may  choose to make a public
announcement  of any extension,  amendment or termination of the exchange offer,
we will not be obligated to publish,  advertise,  or otherwise  communicate  any
such announcement,  other than by making a timely release to an appropriate news
agency.

Procedures for Tendering

         To tender in the exchange offer, a holder must complete,  sign and date
the letter of transmittal, or a facsimile of the letter of transmittal, have the
signatures on the letter of transmittal  guaranteed if required by instruction 3
of the letter of  transmittal,  and mail or  otherwise  delivery  such letter of
transmittal or such facsimile in connection with a book entry transfer, together
with  the  Original  Notes  and any  other  required  documents.  To be  validly
tendered,  such  documents  must  reach the  exchange  agent by or before  12:00
midnight New York City time, on the  expiration  date.  Delivery of the Original
Notes may be made by  book-entry  transfer  in  accordance  with the  procedures
described  below.  Confirmation of such book-entry  transfer must be received by
the exchange agent on or prior to the expiration date.

         The tender by a holder of Original  Notes will  constitute an agreement
between  such  holder  and us in  accordance  with the terms and  subject to the
conditions set forth in this prospectus and in the letter of transmittal.

         Delivery of all  documents  must be made to the  exchange  agent at its
address set forth below.  Holders may also  request  their  respective  brokers,
dealers, commercial banks, trust companies or nominees to effect such tender for
such holders.

         The method of delivery of Original  Notes and the letter of transmittal
and all other  required  documents to the exchange  agent is at the election and
risk of the holders. Instead of delivery by mail, it is recommended that holders
use an overnight or hand delivery service. In all cases,  sufficient time should
be allowed to assure  timely  delivery to the exchange  agent by or before 12:00
midnight New York City time, on the expiration date. No letter of transmittal or
Original Notes should be sent to us.

         Only a holder  of  Original  Notes  may  tender  Original  Notes in the
exchange  offer.  The term "holder" with respect to the exchange offer means any
person in whose name  Original  Notes are  registered  on our books or any other
person  who has  obtained a properly  completed  bond power from the  registered
holder.

         Any  beneficial  holder whose Original Notes are registered in the name
of its broker,  dealer,  commercial bank, trust company or other nominee and who
wishes to tender should  contact such  registered  holder  promptly and instruct
such registered holder to tender on its behalf. If such beneficial holder wishes
to tender on its own behalf,  such registered  holder must,  prior to completing
and executing  the letter of  transmittal  and  delivering  its Original  Notes,
either make appropriate arrangements to register ownership of the Original Notes
in such  holder's  name or  obtain a  properly  completed  bond  power  from the
registered holder. The transfer of record ownership may take considerable time.

         Signatures on a letter of transmittal or a notice of withdrawal must be
guaranteed by a member firm of a registered  national  securities exchange or of
the National  Association of Securities  Dealers,  Inc. or a commercial  bank or
trust company having an office or correspondent in the United States referred to
as an "eligible  institution",  unless the Original Notes are tendered: (a) by a
registered  holder who has not  completed  the box  entitled  "Special  Issuance
Instructions" or "Special  Delivery  Instructions" on the letter of transmittal;
or (b) for the account of an eligible institution.  In the event that signatures
on a letter  of  transmittal  or a notice  of  withdrawal,  are  required  to be
guaranteed, such guarantee must be by an eligible institution.

         If the  letter of  transmittal  is signed  by a person  other  than the
registered holder of any Original Notes listed therein, such Original Notes must
be  endorsed  or  accompanied  by  appropriate  bond  powers  and a proxy  which
authorizes  such person to tender the Original Notes on behalf of the registered
holder,  in each case  signed as the name of the  registered  holder or  holders
appears on the Original Notes.

         If the letter of  transmittal  or any Original Notes or bond powers are
signed by trustees,  executors,  administrators,  guardians,  attorneys-in-fact,
officers  of  corporations  or others  acting in a fiduciary  or  representative
capacity, such persons should so indicate when signing, and unless waived by us,
evidence  satisfactory to us of their authority so to act must be submitted with
the letter of transmittal.

         All questions as to the validity, form, eligibility,  including time of
receipt,  and withdrawal of the tendered Original Notes will be determined by us
in our sole  discretion,  which  determination  will be final  and  binding.  We
reserve the  absolute  right to reject any and all  Original  Notes not properly
tendered  or any  Original  Notes our  acceptance  of which,  in the  opinion of
counsel  for us,  would be  unlawful.  We also  reserve  the  right to waive any
irregularities  or  conditions of tender as to particular  Original  Notes.  Our
interpretation of the terms and conditions of the exchange offer,  including the
instructions  in the  letter of  transmittal,  will be final and  binding on all
parties. Unless waived, any defects or irregularities In connection with tenders
of Original Notes must be cured within such time as we shall determine.  None of
us,  the  exchange  agent or any  other  person  shall be under any duty to give
notification  of defects or  irregularities  with respect to tenders of Original
Notes,  nor  shall any of them  incur any  liability  for  failure  to give such
notification.  Tenders  of  Original  Notes will not be deemed to have been made
until such irregularities have been cured or waived. Any Original Notes received
by the exchange agent that are not properly tendered and as to which the defects
or irregularities have not been cured or waived will be returned without cost to
such holder by the exchange  agent to the tendering  holders of Original  Notes,
unless otherwise  provided in the letter of transmittal,  as soon as practicable
following the expiration date.

         In addition, we reserve the right in our sole discretion to:

          (a)  purchase  or make  offers  for any  Original  Notes  that  remain
               outstanding  subsequent to the  expiration  date or, as set forth
               under  "-   Conditions,"  to  terminate  the  exchange  offer  in
               accordance with the terms of the registration  rights  agreements
               and

          (b)  to the extent  permitted by  applicable  law,  purchase  Original
               Notes in the open market, in privately negotiated transactions or
               otherwise.  The terms of any such  purchases or offers may differ
               from the terms of the exchange offer.

         By tendering Original Notes pursuant to the exchange offer, each holder
         will represent to us that, among other things,

         (a)  the New Notes  acquired  pursuant to the exchange  offer are being
              obtained in the ordinary course of business of such holder,

         (b)  such  holder is not engaged  in and does not intend to engage in a
              distribution of the New Notes,

         (c)  such holder has no arrangement or understanding with any person to
              participate in the distribution of such New Notes, and

         (d)  such holder is not our  "affiliate,"  as defined under Rule 405 of
              the Securities Act, or, if such holder is such an affiliate,  will
              comply with the registration and prospectus delivery  requirements
              of the Securities Act to the extent applicable.

Book-Entry Transfer

         We  understand  that the  exchange  agent will make a request  promptly
after the date of this  prospectus  to  establish  accounts  with respect to the
Original Notes at the Depository  Trust Company for the purpose of  facilitating
the exchange  offer,  and subject to the  establishment  of such  accounts,  any
financial  institution  that is a participant in the Depository  Trust Company's
system may make book-entry  delivery of Original Notes by causing the Depository
Trust Company to transfer such Original Notes into the exchange  agent's account
with respect to the  Original  Notes in  accordance  with the  Depository  Trust
Company's procedures for such transfer.  Although delivery of the Original Notes
may be effected through book-entry transfer into the exchange agent's account at
the Depository  Trust Company,  an  appropriate  letter of transmittal  properly
completed and duly executed with any required signature guarantee, and all other
required documents must in each case be transmitted to and received or confirmed
by the  exchange  agent  at its  address  set  forth  below  on or  prior to the
expiration date, or, if the guaranteed delivery  procedures  described below are
complied with,  within the time period provided under such procedures.  Delivery
of documents to  Depository  Trust Company does not  constitute  delivery to the
exchange agent.

Guaranteed Delivery Procedures

         Holders who wish to tender their Original Notes and

              (a) whose Original Notes are not immediately available; or

              (b) who  cannot  deliver  their  Original  Notes,  the  letter  of
         transmittal or any other required documents to the exchange agent on or
         prior to the expiration date, may effect a tender if

                      (1) the tender is made through an eligible institution;

                      (2) on or prior to the expiration date, the exchange agent
                receives from such eligible institution a properly completed and
                duly  executed  Notice  of  Guaranteed  Delivery,  by  facsimile
                transmission,  mail or hand delivery, setting forth the name and
                address of the holder of the  Original  Notes,  the  certificate
                number or  numbers  of such  Original  Notes  and the  principal
                amount of Original  Notes  tendered  stating  that the tender is
                being made thereby, and guaranteeing that, within three business
                days after the expiration  date, the letter of  transmittal,  or
                facsimile thereof, together with the certificate(s) representing
                the  Original  Notes to be tendered in proper form for  transfer
                and any other  documents  required by the letter of  transmittal
                will be deposited by the eligible  institution with the exchange
                agent; and

                      (3)  such  properly   completed  and  executed  letter  of
                transmittal   (or   facsimile   thereof)   together   with   the
                certificate(s)  representing  all  tendered  Original  Notes  in
                proper form for transfer and all other documents required by the
                letter of transmittal  are received by the exchange agent within
                three business days after the expiration date.

Withdrawal of Tenders

         Except as otherwise  provided in this  prospectus,  tenders of Original
Notes may be withdrawn at any time by or prior to 12:00 midnight,  New York City
time, on the expiration date, unless previously accepted for exchange.

         To withdraw a tender of Original Notes in the exchange offer, a written
or facsimile  transmission notice of withdrawal must be received by the exchange
agent at its address set forth in this  prospectus by 12:00  midnight,  New York
City time, on the expiration date. Any such notice of withdrawal must

              (a) specify  the name of the depositor, who  is the person  having
         deposited the Original Notes to be withdrawn,

              (b) identify the Original  Notes to be  withdrawn,  including  the
         certificate  number or numbers and  principal  amount of such  Original
         Notes or,  in the case of  Original  Notes  transferred  by  book-entry
         transfer,  the name and  number  of the  account  at  Depository  Trust
         Company to be credited,

              (c) be signed by the  holder  in the same  manner as the  original
         signature on the letter of  transmittal  by which such  Original  Notes
         were  tendered,  including  any required  signature  guarantees,  or be
         accompanied  by  documents of transfer  sufficient  to have the trustee
         with  respect to the  Original  Notes  register  the  transfer  of such
         Original Notes into the name of the depositor  withdrawing  the tender,
         and

              (d)  specify the name in which any such  Original  Notes are being
         registered if different from that of the depositor.

         All questions as to the validity, form and eligibility,  including time
of  receipt,  of such  withdrawal  notices  will be  determined  by us,  and our
determination  shall be final and binding on all parties.  Any Original Notes so
withdrawn  will be deemed not to have been validly  tendered for purposes of the
exchange  offer and no New Notes will be issued  with  respect  to the  Original
Notes withdrawn  unless the Original Notes so withdrawn are validly  retendered.
Any  Original  Notes which have been  tendered  but which are not  accepted  for
exchange  will be returned to its holder  without cost to such holder as soon as
practicable after withdrawal, rejection of tender or termination of the exchange
offer.  Properly  withdrawn Original Notes may be retendered by following one of
the  procedures  described  above under  "Procedures  for Tendering" at any time
on or prior to the expiration date.

Conditions

         Notwithstanding  any other term of the exchange  offer,  we will not be
required to accept for  exchange,  or  exchange,  any New Notes for any Original
Notes, and may terminate or amend the exchange offer on or before the expiration
date, if the exchange offer violates any applicable law or interpretation by the
staff of the Commission.

         If we  determine  in  our  reasonable  discretion  that  the  foregoing
condition  exists, we may (1) refuse to accept any Original Notes and return all
tendered Original Notes to the tendering holders,  (2) extend the exchange offer
and retain all Original  Notes  tendered prior to the expiration of the exchange
offer,  subject,  however,  to the rights of holders who tendered  such Original
Notes to withdraw their tendered Original Notes, or (3) waive such condition, if
permissible, with respect to the exchange offer and accept all properly tendered
Original  Notes  which have not been  withdrawn.  If such waiver  constitutes  a
material change to the exchange offer, we will promptly  disclose such waiver by
means of a prospectus supplement that will be distributed to the holders, and we
will extend the exchange offer as required by applicable law.

         Pursuant to the registration rights agreement, if the exchange offer is
not consummated  prior to the exchange offer termination date, as defined below,
we are required to cause to be filed with the Securities and Exchange Commission
a shelf registration statement with respect to the Original Notes as promptly as
practicable  after the exchange offer  termination  date, and thereafter use its
best efforts to have the shelf registration statement declared effective.

         "exchange offer  termination date" means the date on which the earliest
of any of the following events occurs:

           (a) applicable  interpretations  of the staff of the  Securities  and
               Exchange  Commission  do not  permit  us to effect  the  exchange
               offer,

           (b) any holder of Original Notes or New Notes notifies us that either

                (1) such holder  is not eligible to  participate in the exchange
           offer, or

                (2) such holder  participates in the exchange offer and does not
           receive  freely  transferable  New  Notes in  exchange  for  tendered
           Original Notes.

Exchange Agent

         IBJ Whitehall Bank & Trust Company has been appointed as exchange agent
for the exchange offer. The Bank of New York,  trustee under the Indenture under
which  the New  Notes  will be  issued,  recently  announced  the  signing  of a
definitive agreement providing for its acquisition of IBJ Whitehall Bank & Trust
Company.  Questions  and requests  for  assistance  and requests for  additional
copies of this prospectus or of the letter of transmittal  should be directed to
Reorganization Operations addressed as follows:

                          For information by Telephone:
                                 (212) 858-2103

                     By Hand or Overnight Delivery Service.
                                One State Street
                            New York, New York 10004
                       Attn: Securities Processing Window
                              Subcellar One, (SC-1)

                           By Facsimile Transmission:
                                 (212) 858-2611

                            (Telephone Confirmation)
                                 (212) 858-2103



Fees and Expenses

         We have agreed to bear the expenses of the exchange  offer  pursuant to
the  exchange  and  registration  rights  agreement.  We have not  retained  any
dealer-manager  in  connection  with the  exchange  offer  and will not make any
payments to brokers,  dealers or others  soliciting  acceptances of the exchange
offer.  We, however,  will pay the exchange agent  reasonable and customary fees
for its services and will reimburse it for its reasonable out-of-pocket expenses
in connection with providing the services.

         The cash expenses to be incurred in connection  with the exchange offer
will be paid by us. Such  expenses  include fees and  expenses of IBJ  Whitehall
Bank & Trust Company as exchange  agent,  accounting and legal fees and printing
costs, among others.

Accounting Treatment

         The New  Notes  will be  recorded  at the  same  carrying  value as the
Original Notes as reflected in our  accounting  records on the date of exchange.
Accordingly,  no gain or loss for accounting  purposes will be recognized by us.
The expenses of the exchange offer and the unamortized  expenses  related to the
issuance of the Original Notes will be amortized over the term of the New Notes.

Consequences of Failure to Exchange

         Holders  of  Original  Notes who are  eligible  to  participate  in the
exchange  offer but who do not  tender  their  Original  Notes will not have any
further  registration  rights,  and their  Original  Notes will  continue  to be
subject to  restrictions  on transfer.  Accordingly,  such Original Notes may be
resold only:

           -  to us, upon redemption of the Original Notes or otherwise;

           -  so long as the  Original Notes are eligible for resale pursuant to
              Rule 144A under the  Securities  Act to a person inside the United
              States  whom  the  seller  reasonably   believes  is  a  qualified
              institutional   buyer  within  the  meaning  of  Rule  144A  in  a
              transaction meeting the requirements of Rule 144A;

           -  in accordance  with Rule  144 under the  Securities  Act, or under
              another  exemption  from  the  registration  requirements  of  the
              Securities  Act,  and based upon an opinion of counsel  reasonably
              acceptable to us;

           -  outside the  United States to a  foreign person in  a  transaction
              meeting the requirements of Rule 904 under the Securities Act; or

           -  under  an effective  registration statement  under the  Securities
              Act;

in each case in accordance  with any applicable  securities laws of any state of
the United States.

Regulatory Approvals

         We do not  believe  that the receipt of any  material  federal or state
regulatory  approval  will be necessary in connection  with the exchange  offer,
other than the effectiveness of the exchange offer registration  statement under
the Securities Act.

Other

         Participation  in the  exchange  offer  is  voluntary  and  holders  of
Original  Notes  should  carefully  consider  whether  to  accept  the terms and
condition of this  exchange  offer.  Holders of the Original  Notes are urged to
consult  their  financial and tax advisors in making their own decisions on what
action to take with respect to the exchange offer.


                                    BUSINESS

Overview

         Falcon is a leading  supplier of furniture and related products for the
office, food service,  hospitality (including gaming) and national accounts (the
100 largest  restaurant  chains in the United States) segments of the commercial
furniture  market.  Founded  in  1959,  Falcon  believes  that it has  become  a
nationally recognized supplier in this market due to its:

      -    superior customer service;

      -    broad range of innovative products;

      -    vertically integrated manufacturing capabilities;

      -    strong relationships  with its network  of distributors and  dealers;
           and

      -    high-quality products.

         Falcon  designs,  manufactures  and  distributes  an extensive  line of
products,  including table bases, table tops, metal and wood chairs,  booths and
interior  decor  systems,  all made to customer  specifications  in a variety of
styles and finishes.  Falcon's  products are marketed under its well-known brand
names, including Falcon(R),  Howe(R), Johnson Tables(R),  Charlotte(R) and Decor
Concepts(R).  Falcon  employs a  geographically  diverse  network  of direct and
independent  sales  representatives,  independent  office furniture  dealers and
distributors to distribute its products,  and markets its products to restaurant
supply dealers,  original equipment  manufacturers ("OEMs"), mass merchandisers,
chain restaurants, architectural and design firms and end-users. Major customers
of Falcon include McDonald's,  Sam's Club, Burger King,  Marriott  International
and Price Costco.

         On June 18, 1999,  Falcon's  recently  formed,  wholly owned subsidiary
merged into Shelby Williams.  As a result, Shelby Williams became a wholly owned
subsidiary of Falcon.  Shelby Williams is a leading supplier of seating products
for  the  hospitality  (including  gaming)  and  food  service  segments  of the
commercial   furniture  market.   Shelby  Williams  designs,   manufactures  and
distributes a broad range of seating products,  including wood, metal and rattan
chairs,  barstools,  sofas and sleeper sofas,  and stacking  chairs,  as well as
banquet-related  products,  including  folding  tables,  food service  carts and
portable  dance  floors.  Shelby  Williams'  products  are  marketed  under  its
well-recognized  brand names,  including  Shelby  Williams(R),  King  Arthur(R),
Thonet(R)  and  Phillocraft(R).   In  addition,   Shelby  Williams  designs  and
manufactures  vinyl  wall  coverings  for the  hospitality  and home  furnishing
segments under the Sellers & Josephson(R)  brand name. Shelby Williams primarily
utilizes  direct  sales  representatives  and, to a lesser  extent,  independent
distributors  to distribute its products and markets its products to hospitality
and food service chains,  interior  designers,  architectural  and design firms,
contract furniture,  food service and office furniture dealers.  Major customers
of Shelby Williams  include Bass Hotels (Holiday Inn),  Hilton Hotels,  Marriott
International,  Sheraton Hotels & Resorts, Mirage Resorts, Circus Circus and MGM
Grand.

         Falcon believes that its Acquisition of Shelby Williams is advantageous
for many reasons, including:

        - Shelby  Williams is a leading  supplier of seating  products,  and the
          Acquisition will solidify the combined company's position as a premier
          producer of commercial furniture;

        - Shelby  Williams  has strengths  which are  complementary to  those of
          Falcon;

        - Shelby Williams has many strong, well-recognized brand names;

        - Falcon has significantly  increased its size and geographic  presence,
          better enabling the combined company to serve its customers across the
          United States and  internationally  as its  customers  expand and grow
          their own operations;

        - Shelby Williams has an experienced, well-established sales force with
          long-standing customer relationships;

        - The  combined  company  has  an  opportunity  to  realize  significant
          manufacturing and operating efficiency gains; and

        - The combined  company has enhanced  growth  opportunities  through the
          potential  for  cross-selling  Falcon's  products with those of Shelby
          Williams,   and  Falcon  has  gained   access  to  new   channels   of
          distribution.

         On a pro forma basis after giving effect to the  Acquisition  of Shelby
Williams,  our revenues for fiscal year 1998 and for the twenty-six  weeks ended
May 1, 1999 would have been $306.9 million and $157.0 million, respectively, and
EBITDA for fiscal year 1998 and for the twenty-six weeks ended May 1, 1999 would
have been $37.0 million and $18.0 million,  respectively.  Revenues from our top
ten customers  accounted for approximately 16.5% and 15.0% of pro forma revenues
in fiscal year 1998 and in the twenty-six weeks ended May 1, 1999, respectively.
In addition,  no single customer  accounted for greater than  approximately 2.8%
and 2.6% of pro forma revenues in fiscal year 1998 and in the  twenty-six  weeks
ended May 1, 1999, respectively.

         The combination of Falcon and Shelby Williams  strengthens our position
as a leading supplier of furniture and related products in the highly fragmented
commercial  furniture market. We are a stronger competitor in our markets due to
the  combination  of Shelby  Williams'  strong  brand  names  and  long-standing
customer   relationships  with  Falcon's  vertically  integrated   manufacturing
capabilities and reputation for reliability,  integrity and customer service. In
addition,  the Acquisition of Shelby Williams gives us the size, market presence
and  reputation  to  make  us an  attractive  acquiror  to  many  of the  small,
privately-held companies in the commercial furniture market.

         As a result of the Acquisition,  we have  significant  opportunities to
leverage and  strengthen  our  distribution  capabilities  to further  penetrate
targeted markets.  For example,  Shelby Williams' strong  relationships with the
architectural  and  design  community  and  its  hospitality  segment  customers
supplement  Falcon's  strong  relationships  with the  office  furniture  dealer
community.  We intend to utilize these  relationships to aggressively market our
products to increase revenues.

         The  Acquisition  also  allows  us  to  leverage  excess  manufacturing
capacity  to  rationalize  the  combined   company's   facilities  and  increase
company-wide  efficiency.  We expect that by increasing capacity  utilization at
fewer  manufacturing  facilities  we will  benefit  from  reduced per unit costs
generated by spreading fixed manufacturing overhead costs over larger production
volumes.  In  addition,  we  will  use  our  excess  manufacturing  capacity  to
manufacture some components  which were previously  purchased by Shelby Williams
from  third-party  suppliers.  We anticipate that we will benefit from increased
margins due to savings from  eliminating  the mark-ups  currently  being paid to
these  third-party  suppliers,  as well as improving  operating  margins through
increased   production   volumes.   For  example,   Falcon  can  utilize  excess
manufacturing  capacity at its Mimon,  Czech  Republic  facility to produce wood
chairs  which Shelby  Williams  currently  imports from Europe from  third-party
suppliers.


Industry Overview

         We compete  primarily  in four  segments  of the  commercial  furniture
market,  which  represent  only a portion of the overall  retail and  commercial
furniture  market.  These four segments are office,  food  service,  hospitality
(including  gaming) and national accounts (the 100 largest  restaurant chains in
the United  States).  We  estimate  the market  size of these  segments  totaled
approximately $4.0 billion in 1998.

         The  following  table  provides an overview of each of the four primary
market segments in which we compete.

 Segment               Estimated Size              Description
                       (In millions)
Office................     $ 1,400    Tables and seating  products  with primary
                                      end  use  markets,   including   corporate
                                      offices,  education,  and  conference  and
                                      training centers.  Excludes panel systems,
                                      filing   systems  and   executive   desks/
                                      credenzas, which we do not produce.

Food service..........       1,400    Table tops and table bases, metal and wood
                                      chairs, booths,  barstools and benches for
                                      use by traditional "mom & pop" restaurants
                                      to institutions serving food as an adjunct
                                      to other core activities (e.g., school and
                                      office cafeterias, prisons, nursing homes,
                                      etc.).

Hospitality...........         700    Focuses   on  the   furniture   needs   of
                                      independent  and  chain  hotels,   motels,
                                      conference  resorts and casinos.  Products
                                      we  manufacture  for this segment  include
                                      table tops,  table  bases,  metal and wood
                                      chairs,  millwork,  folding tables,  metal
                                      and wood  barstools,  benches  and booths.
                                      These  products can be found  throughout a
                                      customer's  establishment  (e.g.,  lounge,
                                      bar area, restaurant,  banquet/conference/
                                      guest rooms).

National accounts.....         450    We define the national accounts segment as
                                      the 100 largest  restaurant  chains in the
                                      United  States.   The  national   accounts
                                      segment includes quick service (i.e., fast
                                      food) chains (e.g.,  McDonald's and Burger
                                      King),  casual dining  restaurants  (e.g.,
                                      T.G.I. Friday's and Red Lobster) and quick
                                      service lite  restaurants  (e.g.,  airport
                                      Pizza Huts and Dunkin' Donuts).


Total.................     $ 3,950
                           =======


         In addition to the four market segments above,  approximately 21.5% and
18.0% of our pro forma revenues in fiscal year 1998 and in the twenty-six  weeks
ended May 1, 1999, respectively,  were derived from the healthcare,  university,
OEM and retail segments, as well as vinyl wall covering sales.

Competitive Strengths

         We believe that we have the following competitive strengths:

         Market Leader.  We are a leading supplier of seating and  table-related
products  in the  office,  food  service,  hospitality  (including  gaming)  and
national accounts segments of the commercial  furniture market. We believe that,
as a result of  consolidation  within  the  segments  in which we  compete,  our
customers  and potential  new  customers  want to deal with a smaller  number of
larger,  established  suppliers  with the  ability to serve them at all of their
locations.  Our leading  market  position  will be a  competitive  advantage  in
attracting and retaining these customers.

         Diverse Product Lines with Strong Brand Names. We offer a diverse range
of products,  including both standard and customized seating and table products,
thereby  allowing  customers to select the specific  products which best fulfill
their  needs  and  can  be  produced  and   distributed  to  meet  their  timing
requirements. We also enjoy strong name recognition through our well-established
brands,  including Falcon(R),  Howe(R), Johnson Tables(R),  Charlotte(R),  Decor
Concepts(R),   Shelby  Williams(R),   King  Arthur(R),   Thonet(R),   Sellers  &
Josephson(R)  and  Phillocrafts(R).   We believe that our broad product line, as
well as the  strength  of our  brands,  are  important  factors  in  maintaining
existing customers and attracting new customers.

         Vertically  Integrated  Manufacturing  Capabilities.  We are vertically
integrated,  which means that we control all aspects of our  production  process
from design to manufacture to distribution.  By being vertically integrated,  we
are able to lower our costs by manufacturing the products we sell as compared to
those  competitors who may only be resellers or assemblers of products and, as a
result,  must purchase certain of their  components from third-party  suppliers,
incurring a mark-up cost which we do not incur. By being vertically  integrated,
we are also able to  manufacture  certain key  materials  that are  specifically
designed to meet our  customer's  specifications.  In addition,  we believe that
being vertically integrated allows us to better serve our customers since we are
not  dependent  on   third-party   suppliers  to  provide   needed   components.
Accordingly,  we are better  equipped to respond  quickly to changes in customer
orders or to rush a particular order for a valued customer.

         Superior Customer Service.  Customer service is an essential element of
our  marketing  and operating  philosophy.  We are  committed to attracting  new
customers and retaining  existing customers by providing  consistently  superior
customer  service.   As  part  of  our  customer  service  program,   we  employ
approximately 130 dedicated customer service  representatives.  Using an on-line
computer system,  our customer service  representatives  are able to provide our
customers with up-to-date  information on the status of their orders.  We intend
to maintain  and enhance our high level of customer  service to  strengthen  our
relationships  with our  customers.  We believe  that  continued  high levels of
customer service will further  increase sales to existing  customers and attract
new ones. We believe that superior customer service is essential to competing in
our targeted market segments.

         Diverse and Established  Customer Base. Over the past four decades,  we
have built a reputation  for  high-quality  products,  reliability  and superior
customer service.  Our customers represent major companies in the various market
segments of the commercial  furniture  market,  including  McDonald's,  Marriott
International,  Sam's Club, Burger King and Hilton Hotels. Revenues from our top
ten customers  accounted for approximately 16.5% and 15.0% of pro forma revenues
in fiscal year 1998 and in the twenty-six weeks ended May 1, 1999, respectively.
In addition,  no single customer  accounted for greater than  approximately 2.8%
and 2.6% of pro forma revenues in fiscal year 1998 and in the  twenty-six  weeks
ended May 1, 1999, respectively.

         Strength of Distribution and Sales Network.  We distribute our products
through a  geographically  diverse  network  of  direct  and  independent  sales
representatives,  independent  office furniture  dealers and  distributors,  and
market our products to hospitality  and food service chains,  restaurant  supply
dealers, mass merchandisers, OEMs and chain restaurants. Shelby Williams' strong
relationships  with the  architectural  and design community and its hospitality
segment  customers  supplement  Falcon's  strong  relationships  with the office
furniture  dealer  community,  giving  us  strong  relationships  with the major
distribution  channels  within the  commercial  furniture  market.  In addition,
Shelby  Williams' sales force  complements  that of Falcon's as there is not any
significant  overlap between them. To ensure  stability and continuity in Shelby
Williams' sales force, we have entered into long-term  employment contracts with
Shelby Williams' national sales manager and regional vice presidents of sales as
part of our Acquisition of Shelby  Williams.  We intend to maintain and leverage
the strengths of each company's  sales force following the Acquisition of Shelby
Williams.  Our sales and marketing staff consists of approximately 260 full-time
employees,  of which 120 are field  sales  personnel.  In  addition,  we utilize
approximately 140 independent sales organizations.  We maintain 16 showrooms and
sales offices in the United States and have  approximately 40 distributors  that
market our products internationally.

         Diversified  Market  Segments  and  Revenue  Stability.  We market  our
products to the office, food service,  hospitality (including gaming),  national
accounts,  university,  healthcare  and  other  institutional  segments  of  the
commercial  furniture  market.  Our  revenues  are  balanced  among the  various
segments, with no segment accounting for a disproportionate  percentage of total
revenues.  This balance in our revenues provides  stability and helps protect us
against economic downturns.  In addition, we maintain relative revenue stability
and are not significantly subject to economic cycles due to our diverse customer
base and  because a  substantial  portion  of our  sales are from  refurbishment
projects rather than new construction sales. As a general matter,  refurbishment
sales tend to be less cyclical than new construction  sales, which are generally
more  affected by economic  downturns  because new  construction  projects  (and
accordingly  furniture  sales  for new  construction)  are  often put on hold or
delayed  in  economic  downturns,  as new  construction  expenditures  are often
considered discretionary by customers.

         Experienced Management Team with Significant Equity Ownership Interest.
We are led by Franklin A. Jacobs,  Chairman and CEO, who founded Falcon in 1959.
Our seasoned and respected  management team has built their professional careers
primarily in the commercial  furniture  industry.  These  individuals  possess a
detailed knowledge of each of our target market segments, and are well respected
in the industry for design,  quality and customer  service.  Their knowledge and
depth  of  experience   enables  us  to  continue  to  provide   innovative  and
high-quality products and services.

         Our  senior   management  team  also  has  a  strong  track  record  of
integrating acquisitions into the organization profitably and efficiently. Since
1992,  Falcon's  management team has  successfully  completed the acquisition of
four companies, including Charlotte Company in 1994, Decor Concepts in 1995, The
Chair Source in 1996 and most recently, Howe Furniture Corporation in 1998. Paul
N. Steinfeld,  Shelby Williams' Chairman and CEO, and Manfred Steinfeld, a board
member of Shelby Williams, will also help manage the integration of the combined
company. In addition,  certain key members of Shelby Williams' senior management
team have entered into long term employment  agreements or consulting agreements
with the Company to facilitate the integration of Falcon and Shelby Williams.

         Mr.  Jacobs  beneficially  owns  approximately  22.0% of the  Company's
outstanding  common  stock.   Including  Mr.  Jacobs'  ownership  interest,  the
Company's directors and executive officers  beneficially own approximately 35.6%
of the Company's  outstanding common stock.  Falcon's senior management team has
been  awarded,  and we intend to award  certain key members of Shelby  Williams'
management   team,   options  and  other  equity  rights,   subject  to  certain
performance-based and other vesting provisions.

Shelby Williams Integration Plan

         We have adopted a plan to integrate the operations of Falcon and Shelby
Williams, the principal components of which are:

      -  eliminating redundant administrative costs and expenses, including such
         "public  company"  costs for  Shelby  Williams  as board of  directors'
         salaries, annual report costs and New York Stock Exchange listing fees;

      -  realizing  cost savings on raw  materials  and freight from the greater
         purchasing power of the combined company;

      -  consolidating and improving certain  functions,  including  accounting,
         tax, information systems, human resources and legal;

      -  utilizing  Falcon's  production  capabilities  to  manufacture  certain
         Shelby  Williams   products   currently   purchased  from   third-party
         suppliers;

      -  improving   the   combined    sales,    marketing   and    distribution
         infrastructures of Falcon and Shelby Williams; and

      -  reducing excess  manufacturing  capacity by consolidating and improving
         the utilization of manufacturing facilities.

         As a result of the Acquisition,  we have excess manufacturing capacity,
creating  opportunities  to rationalize  facilities  and increase  efficiencies.
Among other things,  we anticipate that we can improve  capacity  utilization by
manufacturing  several products which Shelby Williams previously  purchased from
third-party suppliers, such as wood chairs, table tops and booths. By increasing
capacity  utilization at fewer manufacturing  facilities,  we expect to decrease
per unit costs resulting from allocating our total fixed manufacturing  overhead
costs over greater  production  volumes.  In  addition,  since Falcon and Shelby
Williams  manufacture  similar  products,  opportunities  exist  to  share  best
manufacturing   practices   and   techniques  to  further   increase   operating
efficiencies.

Business Strategy

         We have adopted a  comprehensive  business  strategy which includes the
following:

         Capitalize  on the  Acquisition  of Shelby  Williams.  The  fundamental
strategy  underlying the Falcon-Shelby  Williams  combination is to leverage the
strengths of both  businesses by adopting the best  practices of each across the
Company  as a whole  and to  capitalize  on the  opportunities  inherent  in the
combination.  We believe that the Falcon-Shelby  Williams  combination  presents
numerous cost savings and revenue enhancement opportunities.

         Maintain Customer Service  Leadership.  Over the past four decades,  we
have built a reputation for superior customer service. We intend to aggressively
maintain  our  leadership  position in  customer  service.  We believe  that our
superior customer service, as well as our reliability and high-quality products,
are important  factors in  maintaining  existing  customers and  attracting  new
customers.

         Maximize Operating Efficiencies.  We intend to improve our productivity
through a number of  initiatives,  including  selective  upgrades to production,
plant and equipment and optimizing  manufacturing  capacity. We plan to leverage
our excess  manufacturing  capacity to improve  manufacturing  productivity  and
increase  company-wide  efficiency.  We expect to recognize significant economic
benefits as a result of savings from  eliminating  mark-ups paid to  third-party
suppliers  and  improving our operating  margins  through  increased  production
volumes.

         Grow Through Strategic  Acquisitions.  Our business strategy is to grow
through  strategic  acquisitions.   We  plan  to  regularly  evaluate  potential
acquisition  opportunities  to support and  strengthen  our business.  We have a
strategic  acquisition  plan which clearly  identifies  the criteria a potential
acquisition  candidate  must  generally  meet in order to be considered a viable
acquisition candidate.  Among other criteria, we look for acquisition candidates
that are in our own  industry,  are  profitable,  have  leading  brand names and
well-established  sales  forces,  and can be acquired  at  purchase  prices that
produce earnings accretion.  We anticipate  realizing cost savings by increasing
production  volumes  at our  existing  manufacturing  facilities  and  enhancing
revenues by increasing  cross-selling  opportunities.  We believe that our broad
product line,  extensive  distribution network and strong brand name recognition
make us an attractive acquiror to many of the small,  privately-held  commercial
furniture manufacturers in our industry.

         It is our  intention  to spend  the short to medium  term  focusing  on
successfully  integrating  the  operations of Falcon and Shelby  Williams.  As a
result, we do not currently anticipate making any additional  acquisitions for a
period of time, but will remain opportunistic as potential  acquisitions present
themselves.  We are not currently in discussions with any potential  acquisition
candidates.

Products

         Our principal  products  consist of an extensive  line of furniture and
related  products,   including  wood,  metal  and  rattan  chairs,  banquet  and
conference tables, table tops, table bases, booths,  casegoods and other related
products.

         Seating.  We design and manufacture a wide variety of seating products,
primarily for:

         -  dining, gaming, guest room, conference and banquet facilities;

         -  healthcare institutions and universities; and

         -  other institutional uses.

We  market  our  seating  products  under  the  Falcon(R),  Charlotte(R),  Decor
Concepts(R), Shelby Williams(R) and Thonet(R) brand names.

         Metal.  Our metal  stacking  chairs are  available in a wide variety of
styles and are used primarily in multi-use function rooms, where it is necessary
to store chairs for events such as training  courses and banquets.  Metal chairs
may be  upholstered  in one of our  standard  catalog  vinyls or  fabrics  or in
customer-furnished or  customer-specified  materials and may be plated or powder
coat painted in a standard  catalog  finish or in a  customer-designated  custom
finish.

         Wood and Rattan. Our wood chairs are manufactured in hardwoods, such as
maple,  oak  and  beech,  and  are  available  in a wide  variety  of  finishes,
upholstered  fabric and vinyl  coverings.  Products  are made of solid wood or a
combination of woods, and many are constructed with bentwood  components,  which
provide   extended   durability.   Our  wood  chair  products  are  finished  on
conveyorized  lines which  incorporate  forced  drying  cycles.  Wood chairs are
finished  with one of our standard  colors or the customer may specify or supply
its choice of finish material.  Sealer coats and final conversion  varnish coats
are  applied  to our wood  chairs  by means of  state-of-the-art,  electrostatic
finishing  systems  which  insure  uniform  application,  resulting in a durable
chip-resistant  finish.  To fully  complement our seating line, we market a wide
collection of wicker and rattan seating products.

         Banquet and Conference  Tables.  We design and manufacture  banquet and
conference tables, which along with our metal stacking chairs are used primarily
in multi-use  function rooms. Our tables are constructed from the table tops and
bases that we manufacture as separate  components and then either  assembled for
sale to our  customers  as a  complete  table  unit or sold to  other  furniture
manufacturers as separate  components for their assembly  operations.  We market
our banquet and conference tables under the Falcon(R),  King Arthur(R),  Johnson
Tables(R) and Howe(R) brand names.

         Table Tops. We manufacture table tops in a number of standard sizes and
shapes  and in a  variety  of  finishes,  including  wood  veneers,  fiberglass,
high-pressure  laminate  patterns and solid wood.  Edge treatments for the table
tops are  available in vinyl,  laminate,  wood or metal.  Wood edge,  veneer and
butcher  block tops are stained  with one of our  standard  color  finishes  and
sealed  and  sprayed  with a  durable  catalyzed  top  coat.  We also  have  the
capability   of   manufacturing   custom   table  tops  in  a  wide  variety  of
customer-specified sizes, shapes and finishes. We typically sell table tops with
a base we produce  separately.  Our table tops are marketed under the Falcon(R),
Howe(R), Johnson Tables(R) and Shelby Williams(R) brand names.

         Table Bases. Our table bases are produced in a variety of sizes, styles
and  finishes  and  are  used  by  restaurants,   hotels,  offices,  cafeterias,
hospitals, airports, universities,  country clubs and other commercial locations
where food is served.  More than 35 styles of table bases are  finished to order
in one of our standard  catalog  powder coat paint  finishes or designer  plated
finishes  and  also  may  be  painted  to  match  a  customer's   custom  finish
requirements.  We market our table bases under the Falcon(R),  Howe(R),  Johnson
Tables(R) and Shelby Williams(R) brand names.

         Booths.   Booths  are   available   in  standard   catalog   styles  or
customer-specified  styles, some of which are suitable for outdoor applications.
We  manufacture  booths in wood,  metal or  fiberglass,  and our  booths  may be
upholstered   in  one  of  our  standard   catalog   vinyls  or  fabrics  or  in
customer-designated  or supplied  coverings.  Exposed  wood is color  matched to
customer  specifications  and top coated with the same durable  catalyzed finish
used on our table tops and other wood  products.  We market our booths under the
Falcon(R) and Shelby Williams(R) brand names.

         Casegoods.  The combination of our broad line of furniture products and
our vertical manufacturing capabilities enable us to offer a complete commercial
interior decor package to our customers with significant  design flexibility and
short lead times.  We integrate  certain of our products into complete  interior
decor systems,  including all furniture,  booths,  walls, wood trim and casegood
components.  These casegood components include such products as counters,  bars,
divider  walls,  planter  units,  salad bars and  stands,  which we produce in a
variety of  high-pressure  laminates.  We then  deliver  these  products  to the
customer site and install them using our own employees or subcontractors we have
trained.  We market these  products  under the Falcon(R)  and Decor  Concepts(R)
brand names.

         Other Products.  In addition to our other products, we also manufacture
portable dance floors and platforms, food service carts, cutting room tables, as
well as a full range of vinyl wall coverings. We market these products under the
Sellers & Josephson2(R), King Arthur(R) and Phillocraft(R) brand names.

Marketing and Distribution

   Falcon

         Domestic  Sales.  Falcon sells its furniture  products  throughout  the
United  States to a wide  variety  of  customers,  including  restaurant  supply
dealers,   architectural   design  firms,   office   furniture   dealers,   mass
merchandisers, OEMs and chain restaurants. Falcon markets these products through
a combination  of direct  factory sales  representatives  employed by Falcon and
independent   manufacturer's   representatives    organizations.    Most   sales
representatives are assigned to geographical  territories.  The efforts of these
factory and  independent  sales  representatives  are directed by Falcon's  Vice
President--Sales  and Marketing,  other vice  presidents who focus on individual
markets, and regional sales managers.

         Each  factory  and  independent  sales  representative  is  assigned  a
territory in which to promote and sell Falcon's  products and to ensure customer
satisfaction.  Falcon  determines the prices at which its products will be sold.
Falcon's  independent  sales  representatives  are commissioned and do not carry
competing lines.

         Falcon assists its representatives in various ways, including:

      -    conducting  extensive  training  programs to better educate its sales
           representatives with respect to the design, manufacture,  variety and
           decor applications of its products;

      -    providing  restaurant  supply  and  office  furniture  dealers,  mass
           merchandisers, architectural designers, OEMs and other customers with
           catalog materials, samples and brochures;

      -    maintaining  a  customer  service  department  that  ensures that  it
           promptly responds to the needs and orders of its customers;

      -    exhibiting its products at national and regional furniture shows and
           at three showrooms in the Merchandise Mart in Chicago;

      -    maintaining regular contact with key customers; and

      -    conducting ongoing surveys to determine customer satisfaction.

         Flight.  Falcon's office and other furniture products are also marketed
through its "Flight" network of over 400 independent  office furniture  dealers.
Flight  dealers  distribute  Falcon's  furniture  products to a wide  variety of
commercial users and office  furniture  retailers and provide Falcon with access
to  incremental  sales  opportunities.  The Flight  network is  designed to both
distribute  Falcon's office  furniture  products and cross-sell its food service
furniture  products.   Falcon  utilizes  its  direct  factory  sales  force  and
independent  sales  representatives,  under the  supervision  of  Falcon's  Vice
President--Contract, to call upon existing and prospective Flight dealers.

         International   Sales.   Certain  of  Falcon's  products  are  marketed
throughout  Europe through an exclusive  distribution  agreement with a European
distributor.  The Falcon Mimon a/s subsidiary  located in Mimon,  Czech Republic
also markets wood chair frames  directly.  Falcon's  Howe Europe a/s  subsidiary
located in Middelfart,  Denmark  markets,  assembles and distributes  tables and
chairs to the  European  contract  office  market  for  training,  conferencing,
meeting  and   executive   dining   applications.   Falcon  holds  the  European
distribution  rights to the  award-winning  40/4(TM)  chair through an exclusive
licensing agreement with David Rowland, the chair's designer.  The manufacturing
capabilities of Falcon Mimon, Howe Europe and our extensive distribution network
allow us to take advantage of opportunities in Europe.

         Distribution  of  Falcon's  products  in Asia  and the  Pacific  Rim is
achieved through  exclusive  distribution  arrangements in Japan,  Hong Kong and
South Korea.  Falcon plans to augment existing  distribution  agreements  during
1999 with additional distribution arrangements in other countries in the Pacific
Rim. The Falcon Products (Shenzhen) Limited subsidiary located in Shenzhen,  The
People's  Republic of China markets table tops and millwork to support  national
accounts customers  throughout the Asia Pacific region.  Falcon's  international
sales  efforts are supported by dedicated  customer  service  personnel.  During
fiscal  years 1996,  1997 and 1998,  and for the  twenty-six  weeks ended May 1,
1999,  foreign  operations  and export sales were $10.9  million,  $9.3 million,
$13.5 million, and $7.7 million  respectively.  Of these amounts,  $3.8 million,
$3.9 million,  $8.7 million and $4.8 million of sales in fiscal years 1996, 1997
and 1998, and for the  twenty-six  weeks ended May 1, 1999,  respectively,  were
made directly from the Falcon Mimon, Howe Europe, and Falcon Products (Shenzhen)
locations.

         National Accounts. Falcon's national accounts program targets the major
restaurant  chains in the United States.  Falcon  maintains a separate  national
accounts  sales force  consisting of both  employee  sales  representatives  and
independent sales representatives that are directed by Falcon's Vice President--
Food Service and regional sales  managers.  Falcon  believes that its vertically
integrated  manufacturing  capabilities allow it to better serve these customers
than most of our  competitors  and that our  design,  installation  and  service
capabilities are particularly  suited for many of these customers.  The national
accounts  sales force  develops  original  design  concepts,  including  seating
layouts and product  specifications  for each customer  based on the  customer's
requirements.  Falcon's  national  accounts  sales force is supported by its own
customer service team, quotation and design staff and product engineers, located
at our  Newport,  Tennessee  and  City  of  Industry,  California  manufacturing
facilities.

   Shelby Williams

         Shelby   Williams   sells   its   products   both    domestically   and
internationally to a wide variety of customers,  including  hospitality and food
service chains or their buying  agencies,  and other customers  through interior
designers,  architectural and design firms, contract furniture, food service and
furniture   dealers.   Shelby   Williams   primarily   utilizes   direct   sales
representatives and, to a lesser extent,  independent distributors to distribute
its products.

         Shelby Williams also markets its products through  advertising in major
trade  publications  and  illustrating  the  Shelby  Williams'  products  in its
catalogs.  Shelby  Williams  publishes  four extensive  catalogs  displaying its
products and distributes catalogs to architects, designers and dealers. Catalogs
are  periodically  supplemented  as new products are  introduced.  Customers may
order standard  products directly from these catalogs or request changes to meet
their design specifications.

         Shelby  Williams' sales and marketing  staff consists of  approximately
100 full-time  employees,  of which  approximately 70 are field sales personnel.
This  dedicated  sales force is an integral  component  of the Shelby  Williams'
customer  service and support  strategy.  Shelby  Williams' sales personnel sell
products  and  services to customers  within an assigned  territory  and promote
customer  satisfaction  with  periodic  service  calls in addition to  scheduled
follow-up visits.

         Shelby  Williams  also  markets its products  through 13 showrooms  and
sales  offices  in  the  United  States  and   approximately   40   distributors
internationally. Many of these distributors are concentrated in Europe and Asia.
In  addition,  Shelby  Williams  utilizes  its  local  facilities  and  existing
distribution  channels to assemble and distribute  products in the United States
imported from European sources.  Shelby Williams also exhibits at major national
and international trade shows.

Product Design and Development

         Our  design  and  engineering  group  works  with  sales and  marketing
personnel to support our complete  decor systems  initiatives  with our national
accounts  customers.  Our  engineering  staff  utilizes a computer  aided design
system  to  provide  layout  and  configuration  advice  to  customers  who  are
integrating our furniture products into their facilities and to design casegoods
and other components.  The design and engineering group also assists our product
design engineers in the development of new products.

         Our product  development team, which is comprised of sales,  marketing,
purchasing,  engineering and financial  personnel,  strives to produce  customer
satisfaction  and  competitively  priced  products by  constantly  improving our
product lines. The product  development team has a formalized charter and a plan
that not only will  account for new product  introductions,  but has  identified
market trends and includes product development capabilities to accommodate these
trends.  We have four  full-time  product  design  engineers  who  report to the
product development team and who are responsible for the design of new products.
On occasion, we also purchase product designs from outside sources to supplement
our internal design capabilities.

Manufacturing

   Falcon

         Falcon's  manufacturing  operations  primarily consist of wood bending,
wood working and finishing,  assembly,  metal forming,  bending and fabrication,
electrostatic wood and metal finishing, robotic welding and upholstering. Falcon
is a vertically integrated manufacturer,  which allows it to control all aspects
of its  production  process and maintain  quality  control.  Each  manufacturing
facility  produces a specified  product or group of products  and has  virtually
complete  production  capability,  subcontracting  only  a  portion  of  certain
production processes from third-party  suppliers or insourcing the manufacturing
of certain  products  from  Falcon's  other  facilities.  For example,  Falcon's
Lewisville,  Arkansas facility produces approximately 10% of the facility's wood
chairs,  with the balance  assembled  from machined  parts  imported from Falcon
Mimon or other European suppliers.  In addition,  Falcon has a fully operational
modern information system at all of its manufacturing facilities.  These systems
perform detailed and timely cost analysis of production by product and facility,
which assists Falcon in controlling  its  manufacturing  processes and in better
serving its customers.

         Falcon's manufacturing  facilities are strategically located throughout
the United States and  internationally to meet the requirements of its customers
and  its  distribution  network.  Falcon's  products  are  manufactured  at  its
facilities in the United  States in Newport,  Tennessee,  Belmont,  Mississippi,
Lewisville,   Arkansas  and  City  of  Industry  and  Azusa,   California,   and
internationally in Mimon, Czech Republic,  Juarez and Tijuana, Mexico, Shenzhen,
The People's Republic of China and Middelfart, Denmark.


   Shelby Williams

         Shelby Williams'  manufacturing  operations  primarily  consist of wood
bending,  wood working and finishing,  assembly,  metal forming and fabrication,
electrostatic  wood  and  metal  finishing.  Shelby  Williams  also  prints  and
laminates  vinyl wall  coverings.  For certain  chair  styles,  Shelby  Williams
purchases components  manufactured by other companies.  These components,  which
are manufactured to Shelby Williams' specifications, are assembled, finished and
upholstered  by  Shelby  Williams.   All  outsourced  components  are  available
domestically  except for rattan,  which is  indigenous  to the  Philippines  and
Indonesia. For many of its standard product offerings, Shelby Williams optimizes
its  production  costs by sourcing  the  components  produced at its  Zacatecas,
Mexico facility.

         Shelby Williams has six domestic facilities and one facility in Mexico.
All  manufacturing  operations  emphasize  quality  control  during the  various
production processes. To provide consistency and speed to the finishing process,
Shelby Williams utilizes  conveyorized  paint lines with spray booths and drying
ovens  positioned  to allow proper  drying times  between  finishing  steps.  In
addition, Shelby Williams has electrostatic wood-finishing systems which provide
superior  finishing   qualities  and  are  advantageous  from  an  environmental
standpoint.  Shelby Williams has invested in powder-coating  lines which provide
similar advantages for the metal products,  and expects to continue to invest in
automated  machinery  and  equipment,   including  a  state-of-the-art  aluminum
production facility and a new wood-finishing system.

Raw Materials

         We  manufacture  most of our products to customer  order from basic raw
materials.  We  utilize a variety of raw  materials  in the  manufacture  of our
products,  including rough lumber,  plywood,  rattan laminates,  particle board,
metal tubing,  steel wire,  scrap iron and various plastic  components and other
frame components,  from cushioning,  vinyl and textiles, all of which we believe
are in  abundant  supply and  available  from a variety of  sources.  We have no
long-term  supply contracts with any of our suppliers and we have experienced no
significant   problems  in  obtaining  raw  materials  for  our   operations  at
commercially reasonable terms should the need arise.

         Certain  products we sell,  including  unfinished wood chair frames and
frame components and tubular steel stacking chair  components,  are purchased by
us from other sources. We have not experienced difficulty in obtaining suppliers
to manufacture  these  products,  and we believe that  alternative  arrangements
could be made to obtain these products at commercially  reasonable  terms should
the need arise.

Competition

         The office,  food service,  hospitality  (including  gaming),  national
accounts,  university,  healthcare  and  other  institutional  segments  of  the
commercial furniture industry are fragmented and highly competitive with respect
to each of the  products we sell.  We compete  primarily on the basis of design,
quality,  customer  service,  product pricing and speed of delivery.  We believe
that our competitive strengths are our vertically integrated manufacturing,  our
emphasis  on  customer  service  and  support,  our  reputation  for quality and
responsiveness to our customers,  the one-stop shopping  advantage made possible
by the wide  variety of  products  and our  ability to design,  manufacture  and
install  turnkey  interior decor  systems.  We compete for sales for each of our
products with numerous  domestic and foreign  manufacturers,  many of which have
greater  financial  and  other  resources.  We can  give no  assurance  that our
competitors will not offer a greater range of high-quality products, or that new
entrants with greater financial  resources than us will not enter the market, or
that our results of  operations  will not be  adversely  affected  by  increased
competition.

<PAGE>

<TABLE>
<CAPTION>


Facilities

         The tables below  summarize  certain  information  about the  Company's
facilities.


   Falcon Facilities

                                         Approximate                                        Lease/Ownership
Location                               Square Footage           Use                             Terms
- --------                               --------------        ---------                      ---------------
<S>                                     <C>         <C>                          <C>

Domestic:
St. Louis, Missouri...................       60,000    Principal executive offices   Leased, expiring July 2015.

Newport, Tennessee....................      370,000    Production of table bases,    Leased, (1) for 300,000 square
                                                       table tops, millwork,         feet expiring in December 2001,
                                                       casegoods, and booths         with two five-year renewal options
                                                                                     and (2) for 70,000 expiring in
                                                                                     June  2001, with one five-year
                                                                                     renewal option.

Belmont, Mississippi..................      227,000    Production of metal chairs    Own 176,000 square feet in
                                                       and fiberglass seating        four contiguous buildings;
                                                                                     Leased 51,000 square feet,
                                                                                     expiring in November 2003.

City of Industry, California..........      179,000    Production of table bases,    Leased, expiring in April
                                                       table tops, millwork,         2006, with two five-year
                                                       casegoods, metal chairs       renewal options.
                                                       and fully upholstered
                                                       seating

Lewisville, Arkansas..................      159,000    Production of wood chairs     Leased, expiring in February
                                                                                     2004 with four five-year renewal
                                                                                     options.

Azusa, California.....................       34,000    Production of fiberglass      Leased, expiring in October
                                                       booths                        1999.

Foreign:
Mimon, Czech Republic.................      700,000    Production of wood chairs     Owned.

Tijuana, Mexico.......................       89,000    Production of wood chairs,    Leased, expiring in December
                                                       fully upholstered             1999, with three one-year
                                                       seating and casegoods         renewal options.

Juarez, Mexico........................       51,000    Production of iron castings   Owned.
                                                       for table bases

Middelfart, Denmark...................       25,000    Production of tables and      Leased, month-to-month.
                                                       chairs

Shenzhen, The People's Republic of           15,000    Production of table tops      Leased, expiring July 31,
China.................................                 and millwork                  1999, with an annual renewal
                                                                                     option.

   Shelby Williams Facilities
                                         Approximate                                     Lease/Ownership
Location                               Square Footage            Use                          Terms
- --------                               --------------         ---------                  ---------------
Domestic:
Chicago, Illinois....................         7,000    Principal executive offices   Leased, expiring July 2000.

Morristown, Tennessee.................      744,000    Production of wood and metal  Owned.
                                                       chairs and rattan/wicker
                                                       products

Canton, Mississippi..................       406,000    Production of wood chairs     Approximately 238,100 square
                                                                                     feet owned and 167,900 square
                                                                                     feet leased, expiring
                                                                                     from  May 2000 to January 2009.

Statesville, North Carolina...........      327,000    Production of wood and metal  Owned.
                                                       chairs

Englewood, New Jersey.................       68,000    Production of wall coverings  Leased, expiring December
                                                                                     2003, with option to
                                                                                     renew for 10 additional
                                                                                     years.

Carlstadt, New Jersey.................       35,000    Production of wall coverings  Leased, expiring April 2004.

Foreign:
Zacatecas, Mexico.....................       90,000    Production of wood chairs     Owned.

</TABLE>


         The Company also has  showrooms  and sales offices in ten United States
cities,  including Atlanta,  Chicago, Dallas, Los Angeles, New York, Plantation,
Florida and Houston.

         The Company  believes  its  facilities  are in good  condition  and are
adequate for the purposes for which they are currently used. The capacity of the
Company's  current  facilities  is considered to be adequate to meet the current
needs and anticipated increases in sales volume for the foreseeable future.

Employees and Labor Relations

         As of May 1, 1999, we employed approximately 3,800 full-time employees,
2,300 of whom are subject to collective bargaining agreements. Approximately 300
persons were employed in sales, 100 persons in administration, and 3,400 persons
in manufacturing. We believe that our relations with our employees are good.

Intellectual Property Rights

         Falcon.  Falcon  has  registered  the  Falcon(R),   Johnson  Tables(R),
Charlotte(R),  Flight(R), Genesis(R), Howe(R), Diffrient(R),  Mios(R), Storm(R),
Tutor(R) and Tempest(R)  trademarks,  in addition to other trademarks,  with the
United  States Patent and Trademark  Office.  Management  believes that Falcon's
trademark  position  is  adequately  protected  in all  markets in which it does
business.  Falcon has received  mechanical  patents on certain of its  furniture
mechanisms and components.

         Shelby Williams. Shelby Williams sells its hospitality and food service
products under the registered trademarks Shelby Williams(R),  King Arthur(R) and
Sterno(R)  (licensed in  perpetuity)  and its  healthcare,  dormitory  and other
institutional  furniture  under  the  registered  trademark  Thonet(R).   Shelby
Williams  markets  cutting  room  tables and  accessories  under the  registered
trademark  Phillocraft(R)  and wall  coverings  under the  registered  trademark
Sellers & Josephson(R).

         We believe that while our patents and trademarks have value, we are not
dependent upon patents, trademarks, service marks or copyrights.

Environmental Matters

         We are subject to numerous  environmental  laws and  regulations in the
various  jurisdictions  in which we operate that (a) govern  operations that may
have adverse  environmental  effects,  such as discharges into air and water, as
well as handling and disposal  practices for solid and hazardous wastes, and (b)
impose liability for response costs and certain damages  resulting from past and
current  spills,  disposals  or  other  releases  of  hazardous  materials.  Our
operations  may  result  in  noncompliance  with or  liability  for  remediation
pursuant to  environmental  laws.  Environmental  laws have  changed  rapidly in
recent years, and we may be subject to more stringent  environmental laws in the
future.  Although  environmental matters have not to date had a material adverse
effect on the results of operations  or financial  condition of either Falcon or
Shelby  Williams,  we can give no  assurance  that such  matters will not have a
material  adverse effect on our results of operations or financial  condition or
that more  stringent  environmental  laws will not be enacted which could have a
material adverse effect on our results of operations or financial condition.

         In February 1997, the King Arthur division of Shelby Williams  received
a complaint,  addressed to King Arthur,  Inc., in a case pending in the Superior
Court of New Jersey,  Camden County,  Law Division,  entitled  Pennsauken  Solid
Waste  Management  Authority,  et al., vs. Ward Sand & Material  Co., Inc. and a
large number of other defendants.  The complaint,  which identifies King Arthur,
Inc. as one of the  defendants,  alleges,  among other  things,  that during the
operation  of a landfill  from the  1960's to 1984,  the  defendants  improperly
generated, transported and/or disposed of certain hazardous waste materials, and
that defendants are jointly and severally liable to plaintiffs for all costs and
damages  incurred  by  plaintiffs  for  remediation  of  the  landfill  and  any
surrounding  areas which are found to be  contaminated.  The complaint  does not
specify any dollar amount of damages. Shelby Williams acquired certain assets of
King Arthur, Inc. in 1986. We believe,  based on our present knowledge,  that we
have valid defenses to the allegations in the complaint, and that our liability,
if any, is not material. We have put our insurers on notice of the complaint.

Legal Proceedings

         From time to time, we are subject to legal proceedings and other claims
arising in the  ordinary  course of  business.  We maintain  insurance  coverage
against  potential claims in amounts which we believe to be adequate.  There are
no material pending legal proceedings,  other than routine litigation incidental
to the business,  to which we are a party or of which any of our property is the
subject.

         In  April  1999,  the  Internal   Revenue  Service  issued  a  proposed
adjustment regarding an accumulated earnings tax liability of Shelby Williams in
the  aggregate  amount  of  approximately  $4.7  million  for the  fiscal  years
1995-1997.  We are  contesting  the proposed  adjustment.  We have  reviewed the
position of the IRS and believe it is highly  unlikely that the IRS will succeed
in sustaining  either all or a material  portion of such an  adjustment.  Shelby
Williams  has not  accrued any amounts on its  historical  consolidated  balance
sheet in regard to this matter.



                                   MANAGEMENT

Directors and Executive Officers

         The following table sets forth information concerning our directors and
executive officers:

Name                   Age              Position
- ----                   ---              --------
Franklin A. Jacobs..    66    Chairman of the Board of Directors and Chief
                              Executive Officer
Darryl C. Rosser....    47    President, Chief Operating Officer and Director
Michael J. Dreller..    37    Vice President--Finance, Chief Financial Officer,
                              Secretary and Treasurer
Richard J. Hnatek...    54    Senior Vice President--International Sales/New
                              Chain Development
Jackson H. Spidell..    44    Vice President--Operations
Michael J. Kula.....    49    Vice President--Corporate Technology & Development
Stephen E. Cohen....    30    Vice President--Sales and Marketing
Raynor E. Baldwin...    59    Director
Melvin F. Brown.....    63    Director
Donald P. Gallop....    66    Director
James L. Hoagland...    76    Director
S. Lee Kling........    70    Director
Lee M. Liberman.....    77    Director
James Schneider.....    67    Director

         Franklin  A.  Jacobs  has been our  Chairman  of the  Board  and  Chief
Executive  Officer since 1971,  and was our President from inception to May 1981
and from January 1984 to December 1995.

         Darryl C. Rosser has been our  President  and Chief  Operating  Officer
since  December  1995.  From May 1995 to December 1995, Mr. Rosser served as our
Executive  Vice  President--Operations,  and from December 1993 to May 1993, Mr.
Rosser served as our Senior Vice President--Operations.

         Michael  J.  Dreller  has  been  our  Vice  President--Finance,   Chief
Financial  Officer,  Secretary and Treasurer  since  January 1996.  Mr.  Dreller
previously was our corporate  controller from 1993 to September  1995.  Prior to
rejoining the Company,  Mr. Dreller was the Vice  President and Chief  Financial
Officer of JDI  Group,  Inc.,  a  distributor  of  residential  furniture,  from
September 1995 to December 1995.

         Richard  Hnatek  has  been  our  Senior  Vice  President--International
Sales/New Chain  Development since August 1998, and from December 1993 to August
1998 he served as our Senior Vice President--Sales.

         Jackson  H.  Spidell  has  been our  Vice  President--Operations  since
November 1998. Prior to joining the Company,  Mr. Spidell acted as a Director of
West Michigan  Manufacturing  Operations for Herman Miller, Inc., a manufacturer
of office furniture.

         Michael  J. Kula has been our Vice  President--Corporate  Technology  &
Development  since  November  1998 and served as our Vice  President--Operations
from July 1996 to November 1998. Prior to joining the Company,  Mr. Kula was the
Senior Vice  President--Operations  of the Gunlocke Company, a subsidiary of HON
Industries,  Inc., a manufacturer of office furniture, from January 1994 to July
1996.

         Stephen E. Cohen has been our Vice President--Sales and Marketing since
August 1998.  Mr. Cohen served as Vice  President--Sales  from  November 1996 to
August 1998,  served as our Vice  President--Sales  Western  Region from October
1995 to November 1996, and served as our Vice President--Sales Midwestern Region
from March 1995 to October 1995.

         Raynor E.  Baldwin has been our  director  since 1977.  Mr.  Baldwin is
President of Woodsmiths, Incorporated, a manufacturer of table tops.

         Melvin F. Brown has been our  director  since 1997.  Mr. Brown has been
the Chairman  Emeritus of Deutsche  Financial  Services,  a  commercial  finance
company,  since June 1998.  From January 1997 to June 1998,  Mr. Brown served as
Vice Chairman of Deutsche Financial Services.  From May 1995 to June 1998, acted
as the President and Chief  Executive  Officer of Deutsche  Financial  Services.
Prior  thereto,  Mr.  Brown acted as the  President  of ITT  Commercial  Finance
Corporation.

         Donald P. Gallop has been our  director  since 1963.  Mr.  Gallop is an
attorney-at-law  and Chairman of the law firm of Gallop,  Johnson & Neuman, L.C.
Mr. Gallop is also a Director of Data Research Associates, Inc.

<PAGE>

         James L. Hoagland has been our director  since 1990.  Mr.  Hoagland has
been retired since September 1989.  Prior to September 1989, Mr. Hoagland served
as the President and Chief Executive Officer of Graybar Electric Company,  Inc.,
a distributor of electrical and telecommunications equipment.

         S. Lee Kling has been our director since 1969. Mr. Kling is Chairman of
the  Board of Kling  Rechter & Co.,  L.P.,  a  merchant  banking  company  and a
Director of Bernard Chaus, Inc., Electro Rent Corporation, Hanover Direct, Inc.,
Lewis Galoob Toys, Inc.,  National Beverage Corp., Top Air  Manufacturing,  Inc.
and Union Planters Corporation.

         Lee M.  Liberman  has been our  director  since 1985.  Mr.  Liberman is
Chairman  Emeritus and  consultant to Laclede Gas Company,  a retail natural gas
distribution public utility.

         James  Schneider has been our director since 1989.  Mr.  Schneider is a
broker for International Monetary Market,
Chicago Mercantile Exchange.


<PAGE>

                               SECURITY OWNERSHIP

         The  following  table and the  accompanying  notes  set  forth  certain
information  concerning the beneficial ownership of our common stock by (1) each
person who is known by us to own beneficially  more than 5% of our common stock,
(2) each  director and each  executive  officer who is the  beneficial  owner of
shares of our common stock and (3) all  directors  and  executive  officers as a
group.


Beneficial Owners:

                                              Amount and Nature          Percent
 Name and Address                         of Beneficial Ownership(1)    of Class
 ----------------                         --------------------------    --------
 Franklin A. Jacobs(2).................           2,027,724               22.0%
 Chairman of the Board and Chief
 Executive Officer of the Company
 9387 Dielman Industrial Drive
 St. Louis, Missouri 63132

 David L. Babson & Company, Inc(3).....           1,069,820               11.9
 One Memorial Drive
 Cambridge, MA 02142-1300

 Robert Fleming, Inc.(3)...............             842,979                9.3
 320 Park Avenue, 11th Floor
 New York, NY 10022

 Royce Funds, Inc.(3)..................             825,400                9.1
 1414 Avenue of the Americas
 New York, NY 10022

 Dimensional Fund Advisors, Inc.(3)....             478,736                5.3
 1299 Ocean Avenue, 11th Floor
 Santa Monica, CA 90401


(l)   Reflects the number of shares  outstanding on January 20, 1999,  and, with
      respect to each person,  assumes the exercise of all stock options held by
      such person that are  exercisable  currently or within 60 days of the date
      of  this  prospectus  (such  options  being  referred  to  hereinafter  as
      "currently exercisable options").

(2)   Includes  81,789  shares  held by Joyce  Jacobs,  the  former  wife of Mr.
      Jacobs,  and 39,553 shares held in revocable trusts for the benefit of Mr.
      Jacobs'  children  as to which Mr.  Jacobs  serves as sole  trustee.  Also
      includes currently exercisable options to acquire 192,500 shares of common
      stock.  Does not include  162,494  shares held in trust for the benefit of
      Mr. Jacobs'  children as to which Donald P. Gallop serves as sole trustee.
      See Note 4 under "Directors and Executive Officers."

(3)  According to Schedule 13G,  provided to the Company in accordance  with the
     Exchange Act.

<PAGE>

Directors and Executive Officers:

                                           Amount and Nature         Percent
 Name and Address                       of Beneficial Ownership(1)   of Class
 ----------------                       --------------------------   --------

 Raynor E. Baldwin(2)...................         234,505                2.6%
 Melvin F. Brown(3).....................           4,060                  *
 Donald P. Gallop(4)....................         247,206                2.7
 James L. Hoagland(5)...................         333,822                  *
 Franklin A. Jacobs(6)..................       2,027,724               22.0
 S. Lee Kling(7)........................         170,882                1.9
 Lee M. Liberman(8).....................          44,012                  *
 Darryl C. Rosser(9)....................         120,617                1.3
 James Schneider(10)....................         339,456                3.8
 Michael J. Dreller(11).................          14,583                  *
 Richard J. Hnatek(12)..................         105,786                1.2
 Michael J. Kula(13)....................          10,045                  *
 All Directors and Executive Officers as
    a Group (14 individuals)(14)(15) ...       3,365,451               35.6%


(*)  Represents less than 1% of the class.

(l)  See Note (l) to the table under "Beneficial Owners."

(2)  Includes  69,294  shares  held in a pension  trust as to which Mr.  Baldwin
     serves as sole trustee and principal beneficiary and 24,048 shares owned by
     his wife.  Also  includes  currently  exercisable  options to acquire 9,970
     shares of common stock.

(3)  Includes currently exercisable  options to acquire 1,060  shares of  common
     stock.

(4)  Includes  162,494  shares  which are held in a trust for the benefit of Mr.
     Jacobs'  children as to which Mr.  Gallop  serves as sole  trustee,  49,627
     shares which are owned of record by Gallop,  Johnson & Neuman,  L.C., a law
     firm of which Mr.  Gallop is Chairman,  and 1,324  shares which Mr.  Gallop
     owns of record as custodian  for the benefit of his  children.  Mr.  Gallop
     disclaims  beneficial ownership of all such shares. Also includes currently
     exercisable options to acquire 9,970 shares of common stock.

(5)  Includes  currently  exercisable  options to acquire 9,970 shares of common
     stock.

(6)  See Note (2) to the table under "Beneficial Owners."

(7)  Includes  130,716 shares owned by a revocable  trust of which Mr. Kling and
     his wife are the trustees.  Mr. Kling shares voting and  dispositive  power
     over such shares.  Also includes currently  exercisable  options to acquire
     9,970 shares of common stock.

(8)  Includes  currently  exercisable  options to acquire 9,970 shares of common
     stock.

(9)  Includes  currently  exercisable   options  to  acquire  89,592  shares  of
     common stock.

(10) Includes  276,963 shares owned by a partnership of which Mr.  Schneider and
     his children  are general  partners  and as to which Mr.  Schneider  shares
     voting and dispositive  power,  28,734 shares held in a pension trust as to
     which  Mr.  Schneider  serves  as sole  trustee  and 331  shares  which Mr.
     Schneider  holds as custodian  for his children.  Also  includes  currently
     exercisable options to acquire 11,620 shares of common stock.

(11) Includes  currently  exercisable  options to acquire 9,000 shares of common
     stock.

(12) Includes currently  exercisable  options to acquire 60,100 shares of
     common  stock.

(13) Includes currently  exercisable  options to acquire 8,000 shares of common
     stock.

(14) Includes  84,725  shares  subject  to  currently exercisable  options  held
     by non-director executive officers of Falcon and 344,622 shares subject to
     currently  exercisable options held by directors of Falcon.

(15) For purposes of determining  the aggregate  amount and percentage of shares
     deemed  beneficially  owned by directors and  executive  officers of Falcon
     individually  and by all  directors,  nominees and executive  officers as a
     group,  exercise  of  all  currently  exercisable  options  listed  in  the
     footnotes hereto is assumed.  For such purpose,  9,456,954 shares of common
     stock are deemed to be outstanding.


<PAGE>


                              CERTAIN TRANSACTIONS

Falcon

         Raynor  E.  Baldwin,  a  director  of  Falcon,  is  President  and sole
stockholder of Woodsmiths,  Incorporated,  a manufacturer  of table tops,  which
purchases products from Falcon.  During fiscal 1998, Falcon received payments of
$179,768 in connection with transactions with Woodsmiths.

Shelby Williams

         William B. Kaplan, a director of Shelby Williams until the consummation
of our Acquisition of Shelby Williams,  is Chairman and Chief Executive  Officer
and 50%  shareholder  of  Senior  Lifestyle  Corporation.  Affiliates  of Senior
Lifestyle  have  selected and from time to time in the future may select  Shelby
Williams' products for purchase by building projects managed,  but not owned, by
such  affiliates.  Neither Mr.  Kaplan,  Senior  Lifestyle  nor such  affiliates
receive any compensation from Shelby Williams for such selections.

         Douglas A. Parker, a director of Shelby Williams until the consummation
of our Acquisition of Shelby Williams,  is president and Chief Executive Officer
of Leonard Parker Company,  Inc. Leonard Parker  purchased  products from Shelby
Williams for resale in the normal course of business in 1998 and such  purchases
are  continuing  in 1999.  Net sales by Shelby  Williams  to Leonard  Parker for
fiscal year 1998 amounted to approximately $7.2 million.

         Trisha Wilson,  a director of Shelby Williams until the consummation of
our Acquisition of Shelby Williams, has recommended or specified,  and from time
to time in the future may recommend or specify,  Shelby  Williams'  products for
projects  in  connection  with  which  she  or  her  company  renders   interior
architectural  hospitality  design services.  Neither Ms. Wilson nor her company
receives  any  compensation  from Shelby  Williams for such  recommendations  or
specifications.


<PAGE>


               DESCRIPTION OF THE SENIOR SECURED CREDIT FACILITIES

         In connection  with our  Acquisition  of Shelby  Williams,  DLJ Capital
Funding,  Inc.  provided  senior secured credit  facilities (the "Senior Secured
Credit  Facilities") to us in the aggregate amount of $120.0 million  consisting
of  (1) a  six-year  revolving  credit  facility  of up to  $50.0  million  (the
"Revolving  Credit  Facility")  and (2) a  six-year  term loan in the  principal
amount of $70.0  million (the "Term Loan").  DLJ Capital  Funding has arranged a
syndicate of other financial  institutions that will,  together with DLJ Capital
Funding, participate in the Senior Secured Credit Facilities.


Repayment

         The Term Loan matures in quarterly installments, resulting in aggregate
annual amortization payments as follows.

                                                                     Annual
Year after Closing                                                 Amortization
- ------------------                                                -------------
                                                                 (In thousands)
          1.................................................            $ 0
          2.................................................          7,000
          3.................................................         10,500
          4.................................................         14,000
          5.................................................         17,500
          6.................................................         21,000


Guarantees; Security

         All of our existing domestic  subsidiaries  (including Shelby Williams)
have guaranteed,  and future domestic  subsidiaries  will guarantee,  the Senior
Secured Credit  Facilities.  A first priority security interest in substantially
all of our  properties  and  assets and the  assets of our  existing  and future
domestic  subsidiaries  (and all of our non-United  States  subsidiaries  to the
extent  doing  so  would  not  result  in  material  increased  tax  or  similar
liabilities to us or our  subsidiaries),  including a pledge of all of the stock
of our domestic  subsidiaries and 66% of the stock of our foreign  subsidiaries,
will secure the Senior Secured Credit Facilities.

Interest

         At our option, the interest rates per annum applicable to the Revolving
Credit Facility and Term Loan will be a fluctuating rate of interest  determined
by  reference  to (1) the  London  Interbank  Offered  Rate  ("LIBOR")  plus the
applicable margin, or (2) the greater of the Prime Rate as set forth on Telerate
Page 5 and the rate which is of 1% in excess of the rates on  overnight  Federal
funds  transactions  as published  by the Federal  Reserve Bank of New York (the
"Base  Rate"),  plus  the  applicable  margin.  The  applicable  margin  will be
determined  based on our total leverage ratio. For the Revolving Credit Facility
and the Term  Loan,  the  applicable  margin  will range from 1.75% to 2.50% for
LIBOR  borrowings  and from  0.75% to 1.50%  for Base  Rate  borrowings.  We are
required to obtain and maintain  until June 18, 2001 one or more  interest  rate
agreements  with  respect to the Term Loan to convert the  fluctuating  interest
rate  obligations to fixed interest rate  obligations in an aggregate  principal
amount of not less than 50% of the amount of the Term Loan  outstanding  on June
18, 1999.

Fees

         We have agreed to pay customary fees with respect to the Senior Secured
Credit  Facilities,  including  up-front  arrangement  and funding fees,  annual
administrative  agency fees,  and  commitment  fees on the unused portion of the
Revolving Credit Facility.

Use of Proceeds

         The entire amount of the Term Loan was used to finance the  Acquisition
of Shelby  Williams,  the  refinancing  of existing debt in aggregate  principal
amount of  approximately  $20.2  million  (plus  accrued  interest) and fees and
expenses associated with the Transactions. The Revolving Credit Facility will be
available  to be used  for  working  capital  and  general  corporate  purposes,
including to fund possible acquisitions.

Prepayments

         We are permitted to voluntarily  prepay the obligations  under the Term
Loan and to reduce the amount  committed  under the  Revolving  Credit  Facility
without any penalty or premium at any time.  We are  required to prepay the Term
Loan with:

      -   100% of the  net  proceeds  of asset  sales,  other  than sales in the
          ordinary  course of  business  and sales of obsolete  equipment or the
          proceeds  of which do  not  exceed  certain  de  minimis  amounts  and
          subject to other limited exceptions;

      -   100%  of the  net  proceeds  of  any  debt  offering,  excluding  this
          exchange offer and subject to certain other limited exceptions;

      -   50% of the net  proceeds of  issuances  of  equity  securities  of the
          Company,  if our total  leverage  ratio  exceeds 3.0 to 1, subject  to
          limited  exceptions,  subject  to  a  reduction  to  0% if  the  total
          leverage ratio is less than 3.0 to 1; and

      -   75% of excess cash flow of the Company for each fiscal year.

Such mandatory prepayments will be applied to scheduled installments of the Term
Loan on a pro rata basis.

Covenants; Events of Default

         The Senior Secured Credit Facilities contain covenants  restricting our
ability and the ability of any of our subsidiaries to (with limited exceptions),
among other things:

         -  incur debt;

         -  subject our assets to liens;

         -  make investments;

         -  incur contingent liabilities;

         -  pay dividends (other than in amounts consistent with existing
            company practice);

         -  merge or sell assets;

         -  make capital expenditures;

         -  enter into sale/lease-back transactions;

         -  enter into new businesses;

         -  discount receivables;

         -  enter into affiliate transactions; and

         -  change our fiscal year.

         In addition,  the Senior Secured Credit  Facilities  require us to meet
certain financial  performance tests,  including a minimum fixed charge coverage
ratio,  a maximum  leverage  ratio,  a minimum  consolidated  EBITDA  test and a
minimum consolidated net worth test.

         The Senior Secured Credit  Facilities also contain  certain  conditions
under which an event of default under the Senior Secured Credit  Facilities will
exist, including:

         -  failure to make payments when due under the Senior Secured Credit
            Facilities;

         -  defaults in other agreements;

         -  breach of covenants;

         -  material misrepresentations;

         -  involuntary or voluntary bankruptcy;

         -  judgments or attachments against us;

         -  dissolution; and

         -  changes in control.


<PAGE>

                            DESCRIPTION OF NEW NOTES

         As used in this  "Description  of New  Notes,"  the term the  "Company"
refers only to Falcon Products, Inc., a Delaware corporation,  and not to any of
our  Subsidiaries.  You can find the  definitions  of certain terms used in this
description under the subheading "Certain Definitions."

         The  Company  will  issue  the  New  Notes  under  an  Indenture   (the
"Indenture")  among itself,  the Guarantors and The Bank of New York, as trustee
(the  "Trustee").  The  terms  of the New  Notes  include  those  stated  in the
Indenture  and  those  made  part of the  Indenture  by  reference  to the Trust
Indenture Act of 1939 (the "Trust  Indenture Act"). The New Notes are subject to
all such terms,  and holders of New Notes (the  "Holders")  are  referred to the
Indenture and the Trust Indenture Act for a statement thereof.

         The following  description  is a summary of the material  provisions of
the Indenture.  It does not restate that agreement in its entirety.  We urge you
to read the Indenture because it, and not this description,  defines your rights
as holders of the New Notes.  Copies of the Indenture are available as set forth
below under "Where You Can Find More Information."

         Brief Description of the New Notes and the Guarantees

         The New Notes

         The New Notes:

         (1) are general obligations of the Company;

         (2) are  subordinated  in right of payment to all  existing  and future
Senior Debt of the Company;

         (3)  are  senior  in  right  of  payment  to  any  future  subordinated
Indebtedness of the Company; and

         (4) are unconditionally guaranteed by the Guarantors.

         The Guarantees

         The New Notes are  unconditionally  guaranteed  by all of the  Domestic
Subsidiaries of the Company on a senior subordinated basis.

         The Guarantees of the New Notes:

         (1) are general obligations of each Guarantor;

         (2) are  subordinated  in right of payment to all  existing  and future
Senior Debt of each Guarantor; and

         (3)  are  senior  in  right  of  payment  to  any  future  subordinated
Indebtedness of each Guarantor.

         As of the  Issue  Date,  all of our  subsidiaries  will be  "Restricted
Subsidiaries."  However,  under  the  circumstances  described  below  under the
subheading  "--Certain  Covenants--Designation  of Restricted  and  Unrestricted
Subsidiaries,"  we will be permitted to designate certain of our subsidiaries as
"Unrestricted  Subsidiaries."  Unrestricted  Subsidiaries will not be subject to
many of the restrictive  covenants in the Indenture.  Unrestricted  Subsidiaries
will not guarantee the New Notes.

         Not all of our Restricted Subsidiaries will guarantee the New Notes. In
the  event  of a  bankruptcy,  liquidation  or  reorganization  of any of  these
non-guarantor  subsidiaries,  these  non-guarantor  subsidiaries  will  pay  the
holders  of their debt and their  trade  creditors  before  they will be able to
distribute any of their assets to us.

Principal, Maturity and Interest

         The  Company  will issue New Notes with a maximum  aggregate  principal
amount of $100.0 million.  The New Notes will be in  denominations of $1,000 and
integral multiples of $1,000. The New Notes will mature on June 15, 2009.

         Interest  on the New Notes will accrue at the rate of 11 3/8% per annum
and  will be  payable  semi-annually  in  arrears  on June 15 and  December  15,
commencing on December 15, 1999. The Company will make each interest  payment to
the Holders of record of the New Notes on the  immediately  preceding June 1 and
December 1, respectively.

         Interest  on the New  Notes  will  accrue  from  the  date of  original
issuance  or, if  interest  has  already  been  paid,  from the date it was most
recently  paid.  Interest  will be  computed  on the  basis  of a  360-day  year
comprised of twelve 30-day months.

Methods of Receiving Payments on the New Notes

         If a Holder has given wire transfer  instructions  to the Company,  the
Company  will make all  principal,  premium and  interest  payments on those New
Notes in accordance with those instructions. All other payments on the New Notes
will be made at the office or agency of the Paying  Agent and  Registrar  within
the City and  State of New York  unless  the  Company  elects  to make  interest
payments  by check  mailed  to the  Holders  at their  address  set forth in the
register of Holders.

Paying Agent and Registrar for the New Notes

         The Trustee  will  initially  act as Paying  Agent and  Registrar.  The
Company may change the Paying  Agent or  Registrar  without  prior notice to the
Holders of the New Notes,  and the Company or any of its Subsidiaries may act as
Paying Agent or Registrar.

Transfer and Exchange

         A Holder may  transfer or  exchange  New Notes in  accordance  with the
Indenture.  The  Registrar  and the Trustee  may  require a Holder,  among other
things,  to furnish  appropriate  endorsements  and transfer  documents  and the
Company  may  require  a Holder to pay any  taxes  and fees  required  by law or
permitted by the Indenture.  The Company is not required to transfer or exchange
any New Note  selected  for  redemption.  Also,  the Company is not  required to
transfer or exchange  any New Note for a period of 15 days before a selection of
New Notes to be redeemed.  The registered Holder will be treated as the owner of
it for all purposes.

Subsidiary Guarantees

         The  Guarantors  will jointly and  severally  guarantee  the  Company's
obligations under the New Notes. Each Subsidiary  Guarantee will be subordinated
to the prior payment in full of all Senior Debt of that Guarantor.

         The  Indenture  provides  that a  Guarantor  may not sell or  otherwise
dispose of all or substantially  all of its assets, or consolidate with or merge
with or into (whether or not such Guarantor is the surviving Person,  whether or
not such Person is affiliated with such Guarantor),  another Person unless:  (1)
immediately  after  giving  effect to that  transaction,  no Default or Event of
Default  exists;  and (2) either:  (a) the Person  acquiring the property in any
such  sale  or  disposition  or the  Person  formed  by or  surviving  any  such
consolidation  or merger assumes all the obligations of that Guarantor  pursuant
to a supplemental indenture satisfactory to the Trustee; or (b) the Net Proceeds
of such sale or other  disposition are applied in accordance with the applicable
provisions of the Indenture.

         The  Subsidiary  Guarantee  of a  Guarantor  will be  released:  (1) in
connection with any sale or other disposition of all or substantially all of the
assets of that Guarantor  (including by way of merger or consolidation),  if the
Company  applies  the  Net  Proceeds  of  that  sale or  other  disposition,  in
accordance with the applicable provisions of the Indenture; or (2) in connection
with any sale of all of the capital stock of a Guarantor, if the Company applies
the Net Proceeds of that sale in accordance  with the  applicable  provisions of
the Indenture;  or (3) if the Company designates any Restricted  Subsidiary that
is a Guarantor as an Unrestricted Subsidiary.

      See "--Repurchase at Option of Holders--Asset Sales."

Subordination

         The payment of  principal,  premium,  if any,  and  interest on the New
Notes are  subordinated in right of payment,  as set forth in the Indenture,  to
the prior  payment in full in cash of all Senior  Debt of the  Company,  whether
outstanding on the Issue Date or thereafter incurred.

         The holders of Senior Debt will be entitled to receive  payment in full
in cash of all  Obligations  due in respect of Senior Debt  (including  interest
after the commencement of any bankruptcy proceeding at the rate specified in the
applicable  Senior Debt,  whether or not allowed as a claim in such  proceeding)
before the Holders of New Notes will be  entitled  to receive  any payment  with
respect  to the New Notes  (except  that  Holders of New Notes may  receive  and
retain  Permitted  Junior  Securities and payments made from the trust described
under  "--Legal  Defeasance  and  Covenant  Defeasance"),  in the  event  of any
distribution to creditors of the Company: (1) in a liquidation or dissolution of
the Company; (2) in a bankruptcy,  reorganization,  insolvency,  receivership or
similar proceeding relating to the Company or its property; (3) in an assignment
for the benefit of creditors;  or (4) in any marshalling of the Company's assets
and liabilities.

         The  Company  also may not make any payment in respect of the New Notes
(except  in  Permitted  Junior  Securities  or from the  trust  described  under
"--Legal  Defeasance  and  Covenant  Defeasance")  if: (1) a payment  default on
Designated Senior Debt occurs and is continuing; or (2) any other default occurs
and is  continuing  on  Designated  Senior  Debt  that  permits  holders  of the
Designated  Senior Debt to  accelerate  its maturity and the Trustee  receives a
notice of such  default (a "Payment  Blockage  Notice")  from the Company or the
holders of any Designated  Senior Debt.  Payments on the New Notes may and shall
be resumed:  (1) in the case of a payment  default,  upon the date on which such
default is cured or waived; and (2) in case of a nonpayment default, the earlier
of the date on which  such  nonpayment  default  is cured or  waived or 179 days
after the date on which the  applicable  Payment  Blockage  Notice is  received,
unless the maturity of any Designated Senior Debt has been  accelerated.  No new
Payment  Blockage Notice may be delivered unless and until 360 days have elapsed
since the  effectiveness of the immediately  prior Payment  Blockage Notice.  No
nonpayment default that existed or was continuing on the date of delivery of any
Payment  Blockage  Notice to the Trustee  shall be, or be made,  the basis for a
subsequent  Payment Blockage Notice unless such default shall have been cured or
waived for a period of not less than 180 days.

         The Company must promptly  notify  holders of Senior Debt if payment of
the New Notes is accelerated  because of an Event of Default. As a result of the
subordination  provisions  described  above,  in  the  event  of  a  bankruptcy,
liquidation  or  reorganization  of the  Company,  Holders  of the New Notes may
recover  less  ratably  than  creditors of the Company who are holders of Senior
Debt.  See "Risk  Factors--Your  Right to Receive  Payments  on the New Notes is
Junior to our Bank and other Unsubordinated Indebtedness and Possibly all of our
Future  Borrowings  and  the  Guarantors  of the New  Notes  are  Junior  to all
Guarantors'  Existing  Senior  Indebtedness  and Possibly to all of their Future
Borrowings."

Optional Redemption

         At any time prior to June 15, 2002,  the Company may on any one or more
occasions redeem up to 35% of the aggregate principal amount of New Notes issued
under the Indenture at a redemption  price of 111.375% of the  principal  amount
thereof,  plus accrued and unpaid interest to the redemption  date, with the net
cash proceeds of one or more Public Equity Offerings; provided that

           (1) at least  65% of the  aggregate  principal  amount  of New  Notes
      issued  on the  Issue  Date  remains  outstanding  immediately  after  the
      occurrence of such redemption (excluding New Notes held by the Company and
      its Subsidiaries); and

           (2) the  redemption  must  occur  within  45 days of the  date of the
      closing of such Public Equity Offering.

         Except pursuant to the preceding  paragraph,  the New Notes will not be
redeemable at the Company's  option prior to June 15, 2004. On or after June 15,
2004,  the  Company  may redeem the New Notes,  in whole or from time to time in
part,  upon not less than 30 nor more than 60 days'  notice,  at the  redemption
prices  (expressed  as  percentages  of  principal  amount) set forth below plus
accrued and unpaid interest thereon, if any, to the applicable  redemption date,
if redeemed  during the  twelve-month  period  beginning on June 15 of the years
indicated below:

        Year                                                       Percentage
        ----                                                       ----------
        2004....................................................     105.688%
        2005.....................................................    103.792%
        2006.....................................................    101.896%
        2007 and thereafter......................................    100.000%


Repurchase at the Option of Holders

         Change of Control

         If a Change of Control  occurs,  each Holder of New Notes will have the
right to require the Company to  repurchase  all or any part (equal to $1,000 or
an integral  multiple thereof) of that Holder's New Notes pursuant to the Change
of Control  Offer.  In the Change of Control  Offer,  the  Company  will offer a
Change of  Control  Payment  in cash  equal to 101% of the  aggregate  principal
amount of New Notes  repurchased  plus accrued and unpaid interest  thereon,  if
any, to the date of purchase.  Within ten days  following any Change of Control,
the Company  will mail a notice to each Holder  describing  the  transaction  or
transactions  that  constitute  the Change of Control and offering to repurchase
New Notes on the  Change of  Control  Payment  Date  specified  in such  notice,
pursuant to the  procedures  required by the  Indenture  and  described  in such
notice.  The Company will comply with the  requirements  of Rule 14e-1 under the
Exchange Act and any other  securities  laws and  regulations  thereunder to the
extent  such  laws  and  regulations  are  applicable  in  connection  with  the
repurchase of the New Notes as a result of a Change of Control.

         On the Change of Control  Payment Date, the Company will, to the extent
lawful:

           (1) accept for  payment all New Notes or  portions  thereof  properly
      tendered pursuant to the Change of Control Offer;

           (2) deposit  with the Paying  Agent an amount  equal to the Change of
      Control  Payment  in  respect  of all New  Notes or  portions  thereof  so
      tendered; and

           (3) deliver or cause to be  delivered to the Trustee the New Notes so
      accepted  together  with an Officers'  Certificate  stating the  aggregate
      principal  amount of New Notes or portions  thereof being purchased by the
      Company.

         The Paying  Agent  will  promptly  mail to each  Holder of New Notes so
tendered the Change of Control Payment for such New Notes,  and the Trustee will
promptly  authenticate  and mail (or cause to be  transferred  by book entry) to
each Holder a New Note equal in principal  amount to any unpurchased  portion of
the New Notes surrendered,  if any; provided that each such replacement New Note
will be in a principal amount of $1,000 or an integral multiple thereof.

         Prior  to  complying  with any of the  provisions  of this  "Change  of
Control"  covenant,  but in any  event  within  90 days  following  a Change  of
Control, the Company will either repay all outstanding Senior Debt or obtain the
requisite consents,  if any, under all agreements  governing  outstanding Senior
Debt to permit  the  repurchase  of New Notes  required  by this  covenant.  The
Company will publicly  announce the results of the Change of Control Offer on or
as soon as practicable after the Change of Control Payment Date.

         The  provisions  described  above that  require  the  Company to make a
Change of  Control  Offer  following  a Change  of  Control  will be  applicable
regardless  of  whether  or  not  any  other  provisions  of the  Indenture  are
applicable.  Except as described above with respect to a Change of Control,  the
Indenture does not contain  provisions  that permit the Holders of the New Notes
to require that the Company repurchase or redeem the New Notes in the event of a
takeover, recapitalization or similar transaction.

         The Company's  outstanding  Senior Debt currently limits our ability to
purchase New Notes, and also provides that certain change of control events with
respect to the Company would constitute a default under the agreements governing
the Senior Debt. Any future credit  agreements or other  agreements  relating to
Senior  Debt  to  which  the  Company   becomes  a  party  may  contain  similar
restrictions  and provisions.  In the event a Change of Control occurs at a time
when the Company is prohibited from purchasing New Notes, the Company could seek
the consent of its senior  lenders to the purchase of New Notes or could attempt
to refinance the borrowings that contain such  prohibition.  If the Company does
not obtain  such a consent or repay such  borrowings,  the  Company  will remain
prohibited  from  purchasing New Notes.  In such case, the Company's  failure to
purchase  tendered  New Notes  would  constitute  an Event of Default  under the
Indenture which would, in turn,  constitute a default under such Senior Debt. In
such circumstances,  the subordination  provisions in the Indenture would likely
restrict payments to the Holders of New Notes.

         The Company will not be required to make a Change of Control Offer upon
a Change of Control if a third  party  makes the Change of Control  Offer in the
manner, at the times and otherwise in compliance with the requirements set forth
in the Indenture applicable to a Change of Control Offer made by the Company and
purchases all New Notes validly  tendered and not withdrawn under such Change of
Control Offer.

         The definition of Change of Control  includes a phrase  relating to the
sale, lease, transfer,  conveyance or other disposition of "all or substantially
all" of the  assets  of the  Company  and its  Subsidiaries  taken  as a  whole.
Although  there  is  a  limited  body  of  case  law   interpreting  the  phrase
"substantially  all," there is no precise  established  definition of the phrase
under  applicable  law.  Accordingly,  the  ability  of a Holder of New Notes to
require the Company to repurchase  such New Notes as a result of a sale,  lease,
transfer,  conveyance or other disposition of less than all of the assets of the
Company and its Subsidiaries  taken as a whole to another Person or group may be
uncertain.

         Asset Sales

         The  Company  will  not,  and will  not  permit  any of its  Restricted
Subsidiaries to, consummate an Asset Sale unless:

           (1) the Company (or the  Restricted  Subsidiary,  as the case may be)
      receives  consideration  at the time of such Asset Sale at least  equal to
      the fair market value of the assets or Equity  Interests issued or sold or
      otherwise disposed of;

           (2) such fair market value is determined  by the  Company's  Board of
      Directors  and  evidenced  by a resolution  of the Board of Directors  set
      forth in an Officers' Certificate delivered to the Trustee; and

           (3) at  least  85%  of the  consideration  therefor  received  by the
      Company  or  such  Restricted  Subsidiary  is in the  form of cash or Cash
      Equivalents.  For purposes of this provision,  each of the following shall
      be deemed to be cash:

                 (a)  any  liabilities  (as  shown  on  the  Company's  or  such
           Restricted Subsidiary's most recent balance sheet), of the Company or
           any Restricted  Subsidiary  (other than  contingent  liabilities  and
           liabilities that are by their terms  subordinated to the New Notes or
           any Subsidiary  Guarantee)  that are assumed by the transferee of any
           such assets pursuant to a customary  novation agreement that releases
           the Company or such Restricted Subsidiary from further liability; and

                 (b) any securities,  notes or other obligations received by the
           Company or any such  Restricted  Subsidiary from such transferee that
           are  contemporaneously   (subject  to  ordinary  settlement  periods)
           converted by the Company or such Restricted  Subsidiary into cash (to
           the extent of the cash received in that conversion).

         Within 360 days after the  receipt  of any Net  Proceeds  from an Asset
Sale, the Company may apply such Net Proceeds at its option:

           (1) to repay permanently Senior Debt of the Company or Senior Debt of
      any  Guarantor  and,  if  the  Senior  Debt  repaid  is  revolving  credit
      Indebtedness, to correspondingly reduce commitments with respect thereto;

           (2) to  acquire  all or  substantially  all of the  assets  of,  or a
      majority of the Voting Stock of, another Permitted Business;

           (3) to make a capital expenditure; or

           (4) to acquire  other  assets  that are used or useful in a Permitted
      Business.

         Pending the final application of any such Net Proceeds, the Company may
temporarily  reduce  revolving  credit  borrowings or otherwise  invest such Net
Proceeds in any manner that is not prohibited by the Indenture.

         Any Net  Proceeds  from Asset Sales that are not applied or invested as
provided in the preceding  paragraph will constitute  Excess Proceeds.  When the
aggregate amount of Excess Proceeds exceeds $5.0 million,  the Company will make
an Asset  Sale  Offer to all  Holders  of New  Notes  and all  holders  of other
Indebtedness that is pari passu with the New Notes containing provisions similar
to those set forth in the Indenture with respect to offers to purchase or redeem
with the proceeds of sales of assets to purchase the maximum principal amount of
New Notes and such other pari passu  Indebtedness  that may be purchased  out of
the Excess  Proceeds.  The offer  price in any Asset Sale Offer will be equal to
100% of principal amount plus accrued and unpaid  interest,  if any, to the date
of purchase,  and will be payable in cash. If any Excess  Proceeds  remain after
consummation  of an Asset Sale Offer,  the Company may use such Excess  Proceeds
for any purpose not  otherwise  prohibited  by the  Indenture.  If the aggregate
principal  amount of New Notes and such other pari passu  Indebtedness  tendered
into such Asset Sale Offer  exceeds the amount of Excess  Proceeds,  the Trustee
shall  select  the New  Notes  and such  other  pari  passu  Indebtedness  to be
purchased on a pro rata basis.  Upon  completion  of each Asset Sale Offer,  the
amount of Excess Proceeds shall be reset at zero.

Selection and Notice

         If less than all of the New Notes are to be redeemed  at any time,  the
Trustee will select New Notes for redemption as follows:

           (1) if the New Notes are listed,  in compliance with the requirements
      of the principal national  securities  exchange on which the New Notes are
      listed; or

           (2) if the New Notes are not so listed,  on a pro rata basis,  by lot
      or by such method as the Trustee shall deem fair and appropriate.

         No New Notes of $1,000 or less shall be  redeemed  in part.  Notices of
redemption  shall be mailed by first class mail at least 30 but not more than 60
days  before the  redemption  date to each Holder of New Notes to be redeemed at
its registered address. Notices of redemption may not be conditional.

         If any  New  Note  is to be  redeemed  in  part  only,  the  notice  of
redemption  that  relates  to that New  Note  shall  state  the  portion  of the
principal amount thereof to be redeemed. A New Note in principal amount equal to
the  unredeemed  portion of the  original New Note will be issued in the name of
the Holder thereof upon  cancellation of the original New Note. New Notes called
for  redemption  become due on the date fixed for  redemption.  On and after the
redemption  date,  interest  ceases to accrue on New Notes or  portions  of them
called for redemption.

Certain Covenants

         Restricted Payments

         The  Company  will  not,  and will  not  permit  any of its  Restricted
Subsidiaries to, directly or indirectly:

           (1)  declare  or pay  any  dividend  or make  any  other  payment  or
      distribution  on  account  of the  Company's  or  any  of  its  Restricted
      Subsidiaries' Equity Interests (including, without limitation, any payment
      in connection  with any merger or  consolidation  involving the Company or
      any of its Restricted  Subsidiaries)  or to the direct or indirect holders
      of the Company's or any of its Restricted  Subsidiaries'  Equity Interests
      in their capacity as such (other than dividends or  distributions  payable
      in Equity Interests (other than  Disqualified  Stock) of the Company or to
      the Company or a Restricted Subsidiary of the Company);

           (2)  purchase,  redeem  or  otherwise  acquire  or  retire  for value
      (including,   without  limitation,   in  connection  with  any  merger  or
      consolidation  involving the Company) any Equity  Interests of the Company
      or any  direct  or  indirect  parent  of  the  Company  or any  Restricted
      Subsidiary of the Company (other than any such Equity  Interests  owned by
      the Company or any Restricted Subsidiary of the Company);

           (3) make any  payment on or with  respect  to, or  purchase,  redeem,
      defease or otherwise acquire or retire for value any Indebtedness that (a)
      is pari passu with the New Notes,  (b) is  subordinate in right of payment
      to the  Subsidiary  Guarantees or (c) otherwise  constitutes  Subordinated
      Indebtedness  (other  than the New  Notes or the  Subsidiary  Guarantees),
      except a payment of interest or principal at the Stated  Maturity  thereof
      or pursuant to any required sinking fund payments; or

           (4) make any  Restricted  Investment  (all  such  payments  and other
      actions set forth in clauses  (1)  through  (4) above  being  collectively
      referred to as "Restricted Payments"),

      unless, at the time of and after giving effect to such Restricted Payment:

           (1) no  Default  or Event  of  Default  shall  have  occurred  and be
      continuing or would occur as a consequence thereof; and

           (2) the Company  would,  at the time of such  Restricted  Payment and
      after giving pro forma effect  thereto as if such  Restricted  Payment had
      been made at the beginning of the  applicable  four-quarter  period,  have
      been permitted to incur at least $1.00 of additional Indebtedness pursuant
      to the Fixed Charge  Coverage Ratio test set forth in the first  paragraph
      of the  covenant  described  below  under  the  caption  "--Incurrence  of
      Indebtedness and Issuance of Preferred Stock"; and

           (3) such Restricted  Payment,  together with the aggregate  amount of
      all other  Restricted  Payments  made by the  Company  and its  Restricted
      Subsidiaries after the Issue Date (excluding Restricted Payments permitted
      by clauses (2) and (3) of the next succeeding paragraph), is less than the
      sum, without duplication, of

                 (a) 50% of the  Consolidated  Net Income of the Company for the
           period  (taken as one  accounting  period) from the  beginning of the
           first fiscal  quarter  commencing  after the Issue Date to the end of
           the Company's  most recently  ended fiscal quarter for which internal
           financial  statements  are  available at the time of such  Restricted
           Payment  (or,  if such  Consolidated  Net Income for such period is a
           deficit, less 100% of such deficit), plus

                 (b) 100% of the  aggregate  net cash  proceeds  received by the
           Company since the Issue Date as a  contribution  to its common equity
           capital or from the issue or sale of Equity  Interests of the Company
           (other  than  Disqualified  Stock)  or  from  the  issue  or  sale of
           convertible  or  exchangeable  Disqualified  Stock or  convertible or
           exchangeable  debt securities of the Company that have been converted
           into or  exchanged  for such  Equity  Interests  (other  than  Equity
           Interests  (or  Disqualified  Stock  or  debt  securities)  sold to a
           Subsidiary of the Company), plus

                 (c) to the extent that any Restricted  Investment that was made
           after  the Issue  Date is sold for cash or  otherwise  liquidated  or
           repaid for cash,  the lesser of (i) the cash  return of capital  with
           respect to such Restricted  Investment (less the cost of disposition,
           if any) and (ii) the initial amount of such Restricted Investment.

      The preceding provisions will not prohibit:

           (1) the  payment  of any  dividend  within 60 days  after the date of
      declaration  thereof,  if at said date of  declaration  such payment would
      have complied with the provisions of the Indenture;

           (2) the  redemption,  repurchase,  retirement,  defeasance  or  other
      acquisition of any pari passu or Subordinated  Indebtedness of the Company
      or any  Guarantor  or of  any  Equity  Interests  of  the  Company  or any
      Guarantor  in  exchange  for,  or out  of the  net  cash  proceeds  of the
      substantially  concurrent sale (other than to a Subsidiary of the Company)
      of,  Equity  Interests  of the Company  (other than  Disqualified  Stock);
      provided  that the amount of any such net cash  proceeds that are utilized
      for any  such  redemption,  repurchase,  retirement,  defeasance  or other
      acquisition  shall  be  excluded  from  clause  (3)  (b) of the  preceding
      paragraph;

           (3) the defeasance,  redemption,  repurchase or other  acquisition of
      (a) pari passu  Indebtedness,  (b)  Indebtedness  which is  subordinate in
      right  of  payment  to  the  Subsidiary  Guarantees  or  (c)  Subordinated
      Indebtedness  of the Company or any  Guarantor  with the net cash proceeds
      from an incurrence of Permitted Refinancing Indebtedness;

           (4) the payment of any  dividend by a  Restricted  Subsidiary  of the
      Company to the holders of its common Equity  Interests on a pro rata basis
      provided that, at the time of the  declaration of any such  dividends,  no
      Default or Event of Default shall have occurred and be continuing or would
      occur as a consequence thereof; and

           (5) the repurchase, redemption or other acquisition or retirement for
      value of any Equity Interests of the Company or any Restricted  Subsidiary
      of  the  Company  held  by any  member  of the  Company's  (or  any of its
      Subsidiaries')  management  pursuant to any management equity subscription
      agreement or stock option agreement; provided that (i) the aggregate price
      paid  for all such  repurchased,  redeemed,  acquired  or  retired  Equity
      Interests shall not exceed $1.0 million in any  twelve-month  period (with
      unused  amounts in any  calendar  year being  carried  over to  succeeding
      calendar  years,  without  being  subject to any maximum due to such carry
      over  treatment or  expiration of any amounts so carried over) and (ii) at
      the time of the  aforementioned  repurchase,  redemption,  acquisition  or
      retirement,  no  Default or Event of Default  shall have  occurred  and be
      continuing or would occur as a consequence thereof.

         The amount of all  Restricted  Payments  (other than cash) shall be the
fair  market  value on the date of the  Restricted  Payment of the  asset(s)  or
securities  proposed  to be  transferred  or  issued  by  the  Company  or  such
Restricted  Subsidiary,  as the case may be, pursuant to the Restricted Payment.
The fair market value of any assets or securities that are required to be valued
by this covenant shall be determined by the Board of Directors whose  resolution
with respect thereto shall be delivered to the Trustee.  The Board of Directors'
determination  must  be  based  upon  an  opinion  or  appraisal  issued  by  an
accounting,  appraisal or  investment  banking firm of national  standing if the
fair market value  exceeds $5.0  million.  Not later than the date of making any
Restricted  Payment,  the  Company  shall  deliver to the  Trustee an  Officers'
Certificate  stating that such Restricted Payment is permitted and setting forth
the basis upon which the  calculations  required by this  "Restricted  Payments"
covenant  were  computed,  together  with a  copy  of any  fairness  opinion  or
appraisal required by the Indenture.

         Incurrence of Indebtedness and Issuance of Preferred Stock

         The  Company  will  not,  and will  not  permit  any of its  Restricted
Subsidiaries to, directly or indirectly, create, incur, issue, assume, guarantee
or otherwise  become directly or indirectly  liable,  contingently or otherwise,
with respect to  (collectively,  "incur") any Indebtedness  (including  Acquired
Debt), and the Company will not issue any Disqualified Stock and will not permit
any of its  Restricted  Subsidiaries  to issue any  shares of  preferred  stock;
provided,  however,  that the Company and any Guarantor  may incur  Indebtedness
(including  Acquired Debt), and the Company may issue Disqualified Stock, if the
Fixed Charge  Coverage  Ratio for the Company's  most  recently  ended four full
fiscal   quarters  for  which  internal   financial   statements  are  available
immediately preceding the date on which such additional Indebtedness is incurred
or such  Disqualified  Stock is issued  would have been at least (a) 2.0 to 1 if
such  Indebtedness  is  incurred on or prior to June,  2001 and (b) 2.25 to 1 if
such  Indebtedness  is  incurred  thereafter,  determined  on a pro forma  basis
(including a pro forma  application  of the net proceeds  therefrom),  as if the
additional  Indebtedness had been incurred,  or the Disqualified  Stock had been
issued, as the case may be, at the beginning of such four-quarter period.

         The first  paragraph of this covenant will not prohibit the  incurrence
of any of the following items of Indebtedness (collectively, "Permitted Debt"):

           (1) the  incurrence by the Company and any Guarantor of  Indebtedness
      and letters of credit under one or more Credit  Facilities;  provided that
      the aggregate  principal  amount of all Indebtedness and letters of credit
      of the Company outstanding under all Credit Facilities after giving effect
      to  such  incurrence  (with  letters  of  credit  being  deemed  to have a
      principal amount equal to the maximum  potential  liability of the Company
      and the  Guarantors  thereunder)  does not exceed an amount  equal to $135
      million  less the  aggregate  amount  applied by the Company or any of its
      Subsidiaries  since the Issue Date to permanently repay Indebtedness (and,
      if any of such  Indebtedness is revolving credit  Indebtedness,  to reduce
      commitments  with respect  thereto) under a Credit Facility as a result of
      asset dispositions;

           (2) the  incurrence by the Company and its  Subsidiaries  of Existing
      Indebtedness;

           (3) the incurrence by the Company and the Guarantors of  Indebtedness
      represented  by the New Notes in an aggregate  principal  amount of $100.0
      million at any time outstanding and the Subsidiary Guarantees;

           (4)  the   incurrence  by  the  Company  or  any  of  its  Restricted
      Subsidiaries  of  Indebtedness  represented by Capital Lease  Obligations,
      mortgage financings or purchase money obligations,  in each case, incurred
      for the purpose of financing all or any part of the purchase price or cost
      of construction or improvement of property, plant or equipment used in the
      business of the Company or such  Restricted  Subsidiary,  in an  aggregate
      principal amount not to exceed $5.0 million at any time outstanding;

           (5)  the   incurrence  by  the  Company  or  any  of  its  Restricted
      Subsidiaries of Permitted Refinancing Indebtedness in exchange for, or the
      net  proceeds  of  which  are  used  to  refund,   refinance  or  replace,
      Indebtedness (other than intercompany  Indebtedness) that was permitted by
      the Indenture to be incurred under the first paragraph of this covenant or
      clauses (2), (3), (4) or (9) of this paragraph;

           (6) the  incurrence by the Company or any  Guarantor of  intercompany
      Indebtedness  between  or among  the  Company  and any of the  Guarantors;
      provided, however, that:

                (a) such  Indebtedness  must be expressly  subordinated  to the
           prior payment in full in cash of all Obligations  with respect to the
           New Notes, in the case of the Company, or the Subsidiary Guarantee of
           such Guarantor, in the case of a Guarantor; and

                 (b) (i) any subsequent issuance or transfer of Equity Interests
           that  results in any such  Indebtedness  being held by a Person other
           than the Company or a Guarantor  and (ii) any sale or other  transfer
           of any such  Indebtedness  to a Person that is not either the Company
           or a  Guarantor  shall be deemed,  in each  case,  to  constitute  an
           incurrence of such Indebtedness by the Company or any such Guarantor,
           as the case may be, that was not permitted by this clause (6);

           (7)  the   incurrence  by  the  Company  or  any  of  its  Restricted
      Subsidiaries of Hedging  Obligations  that are incurred for the purpose of
      fixing or hedging (i) interest rate risk with respect to any floating rate
      Indebtedness or (ii) foreign  currency  valuation risk; in either case, in
      respect of Indebtedness that is permitted by the terms of the Indenture to
      be outstanding;

           (8)  the  guarantee  by the  Company  or any  of  the  Guarantors  of
      Indebtedness of the Company or a Restricted Subsidiary of the Company that
      was permitted to be incurred by another provision of this covenant;

           (9)  the   incurrence  by  the  Company  or  any  of  its  Restricted
      Subsidiaries of additional  Indebtedness in an aggregate  principal amount
      (or accreted value, as applicable) at any time outstanding,  including all
      Permitted  Refinancing  Indebtedness  incurred  to  refund,  refinance  or
      replace any  Indebtedness  incurred  pursuant  to this clause (9),  not to
      exceed $7.5 million;

           (10) Indebtedness of the Company's Foreign  Subsidiaries in an amount
      not to exceed $7.5 million at any time outstanding; and

           (11) the accrual of interest,  accretion or  amortization of original
      issue discount, the payment of interest on any Indebtedness in the form of
      additional  Indebtedness with the same terms, and the payment of dividends
      on Disqualified  Stock in the form of additional  shares of the same class
      of  Disqualified  Stock;  provided,  in each such  case,  that the  amount
      thereof is included in Fixed Charges of the Company as accrued.

         For  purposes  of  determining  compliance  with  this  "Incurrence  of
Indebtedness  and Issuance of Preferred  Stock"  covenant,  in the event that an
item of  proposed  Indebtedness  meets  the  criteria  of more  than  one of the
categories of Permitted Debt described in clauses (1) through (11) above,  or is
entitled to be incurred  pursuant to the first  paragraph of this covenant,  the
Company will be permitted to classify such item of  Indebtedness  on the date of
its  incurrence  in any manner that complies  with this  covenant.  Indebtedness
under Credit  Facilities  outstanding  on the Issue Date shall be deemed to have
been incurred on such date in reliance on the  exception  provided by clause (1)
of the preceding  paragraph.  Subject to the other terms of the  Indenture,  any
Indebtedness incurred in accordance with this covenant may be incurred under the
Credit Agreement.

         For purposes of determining compliance with any U.S. dollar-denominated
restriction  on the  incurrence  of  Indebtedness,  the  U.S.  dollar-equivalent
principal  amount of  Indebtedness  denominated  in a foreign  currency shall be
calculated  based on the relevant  currency  exchange rate in effect on the date
such  Indebtedness  was  incurred,  in the case of term  Indebtedness,  or first
committed,  in the case of revolving credit Indebtedness;  provided that if such
Indebtedness  is incurred  to  refinance  other  Indebtedness  denominated  in a
foreign  currency,   and  such  refinancing  would  cause  the  applicable  U.S.
dollar-dominated  restriction  to be  exceeded  if  calculated  at the  relevant
currency  exchange  rate in  effect on the date of such  refinancing,  such U.S.
dollar-dominated  restriction  shall be deemed not to have been exceeded so long
as the principal  amount of such  refinancing  Indebtedness  does not exceed the
principal amount of such Indebtedness being refinanced.  The principal amount of
any  Indebtedness  incurred to refinance  other  Indebtedness,  if incurred in a
different currency from the Indebtedness  being refinanced,  shall be calculated
based on the currency  exchange rate  applicable to the currencies in which such
Permitted Refinancing  Indebtedness is denominated that is in effect on the date
of such refinancing.

         No Senior Subordinated Debt

         The  Company  will not  incur,  create,  issue,  assume,  guarantee  or
otherwise  become liable for any  Indebtedness  that is subordinate or junior in
right of payment to any Senior  Debt of the Company and senior in any respect in
right of payment to the New Notes.  No  Guarantor  will  incur,  create,  issue,
assume,  guarantee  or  otherwise  become  liable for any  Indebtedness  that is
subordinate  or junior in right of payment to any Senior Debt of such  Guarantor
and senior in any  respect in right of  payment to such  Guarantor's  Subsidiary
Guarantee.

         Liens

         The  Company  will  not,  and will  not  permit  any of its  Restricted
Subsidiaries  to,  directly or indirectly,  create,  incur,  assume or suffer to
exist any Lien of any kind  securing  Indebtedness,  Attributable  Debt or trade
payables on any asset now owned or hereafter acquired, except Permitted Liens.

         Dividend and Other Payment Restrictions Affecting Subsidiaries

         The  Company  will  not,  and will  not  permit  any of its  Restricted
Subsidiaries  to,  directly or  indirectly,  create or permit to exist or become
effective  any  encumbrance  or  restriction  on the  ability of any  Restricted
Subsidiary to:

           (1) pay  dividends  or make any other  distributions  on its  Capital
      Stock to the Company or any of the Company's Restricted  Subsidiaries,  or
      with respect to any other  interest or  participation  in, or measured by,
      its  profits,  or pay any  indebtedness  owed to the Company or any of the
      Company Restricted Subsidiaries;

           (2) make loans or  advances  to the  Company or any of the  Company's
      Restricted Subsidiaries; or

           (3) transfer any of its properties or assets to the Company or any of
      the Company's Restricted Subsidiaries.

         However,  the preceding  restrictions will not apply to encumbrances or
restrictions existing under or by reason of:

           (1) Existing  Indebtedness and the Credit Agreement,  in each case as
      in  effect  on  the  Issue   Date  and  any   amendments,   modifications,
      restatements,  renewals, increases, supplements,  refundings, replacements
      or refinancings  thereof,  provided that such  amendments,  modifications,
      restatements, renewals, increases, supplements, refundings, replacement or
      refinancings are no more  restrictive,  taken as a whole,  with respect to
      such dividend and other payment  restrictions than those contained in such
      Existing Indebtedness or Credit Agreement, as in effect on the Issue Date;

           (2) the Indenture, the Subsidiary Guarantees and the New Notes;

           (3) applicable law;

           (4) any  instrument  governing  Indebtedness  or  Capital  Stock of a
      Person acquired by the Company or any of its Restricted Subsidiaries as in
      effect  at the  time  of  such  acquisition  (except  to the  extent  such
      Indebtedness  was incurred in connection with or in  contemplation of such
      acquisition),  which  encumbrance  or restriction is not applicable to any
      Person, or the properties or assets of any Person,  other than the Person,
      or the property or assets of the Person,  so acquired,  provided  that, in
      the case of Indebtedness,  such Indebtedness was permitted by the terms of
      the Indenture to be incurred;

           (5) customary non-assignment provisions in licenses or leases entered
      into  in  the  ordinary  course  of  business  and  consistent  with  past
      practices;

           (6) purchase money or capital lease obligations for property acquired
      in the  ordinary  course  of  business  that  impose  restrictions  on the
      property  so  acquired  of  the  nature  described  in  clause  (3) of the
      preceding paragraph;

           (7) any agreement for the sale or other  disposition  of a Restricted
      Subsidiary  that restricts  distributions  by such  Restricted  Subsidiary
      pending its sale or other disposition;

           (8)   Permitted   Refinancing   Indebtedness,   provided   that   the
      restrictions   contained  in  the  agreements   governing  such  Permitted
      Refinancing  Indebtedness are no more restrictive,  taken as a whole, than
      those  contained  in  the  agreements  governing  the  Indebtedness  being
      refinanced;

           (9) Liens securing  Indebtedness  otherwise  permitted to be incurred
      pursuant  to the  provisions  of the  covenant  described  above under the
      caption  "--Liens"  that  limit  the  right of the  Company  or any of its
      Restricted Subsidiaries to dispose of the assets subject to such Lien;

           (10)  provisions  with respect to the  disposition or distribution of
      assets  or  property  in  joint  venture   agreements  and  other  similar
      agreements entered into in the ordinary course of business; and

           (11)  restrictions  on cash or other deposits or net worth imposed by
      customers under contracts entered into in the ordinary course of business.

         Merger, Consolidation, or Sale of Assets

         The Company may not,  directly or indirectly:  (1) consolidate or merge
with  or into  another  Person  (whether  or not the  Company  is the  surviving
corporation);  or (2) sell, assign, transfer, convey or otherwise dispose of all
or  substantially  all of its  properties  or  assets,  in one or  more  related
transactions, to another Person; unless:

           (1) either: (a) the Company is the surviving corporation;  or (b) the
      Person formed by or surviving any such  consolidation  or merger (if other
      than the Company) or to which such sale, assignment,  transfer, conveyance
      or other  disposition  shall have been made is a corporation  organized or
      existing  under the laws of the United  States,  any state  thereof or the
      District of Columbia;

           (2) the  Person  formed by or  surviving  any such  consolidation  or
      merger  (if other  than the  Company)  or the  Person to which  such sale,
      assignment, transfer, conveyance or other disposition shall have been made
      assumes all the  obligations  of the  Company  under the New Notes and the
      Indenture pursuant to agreements reasonably satisfactory to the Trustee;

           (3) immediately after such transaction no Default or Event of Default
      exists; and

           (4) the  Company  or the  Person  formed  by or  surviving  any  such
      consolidation or merger (if other than the Company):

                 (a) will  have  Consolidated  Net Worth  immediately  after the
           transaction  equal to or greater than the  Consolidated  Net Worth of
           the Company immediately preceding the transaction; and

                 (b) will,  on the date of such  transaction  after  giving  pro
           forma effect thereto and any related financing transactions as if the
           same had  occurred at the  beginning of the  applicable  four-quarter
           period,   be  permitted  to  incur  at  least  $1.00  of   additional
           Indebtedness  pursuant to the Fixed  Charge  Coverage  Ratio test set
           forth in the first  paragraph of the covenant  described  above under
           the caption  "--Incurrence  of Indebtedness and Issuance of Preferred
           Stock."

         In addition, the Company may not, directly or indirectly,  lease all or
substantially  all  of  its  properties  or  assets,  in  one  or  more  related
transactions,  to any other  Person.  This  "Merger,  Consolidation,  or Sale of
Assets" covenant will not apply to a sale, assignment,  transfer,  conveyance or
other  disposition  of assets between or among the Company and any of its Wholly
Owned Subsidiaries.

         Transactions with Affiliates

         The  Company  will  not,  and will  not  permit  any of its  Restricted
Subsidiaries  to,  make any payment to, or sell,  lease,  transfer or  otherwise
dispose of any of its  properties  or assets to, or  purchase  any  property  or
assets  from,  or  enter  into or  make  or  amend  any  transaction,  contract,
agreement,  understanding,  loan,  advance or guarantee with, or for the benefit
of, any Affiliate (each, an "Affiliate Transaction"), unless:

           (1) such Affiliate Transaction is on terms that are no less favorable
      to the Company or the relevant Restricted Subsidiary than those that would
      have been  obtained  in a  comparable  transaction  by the Company or such
      Restricted Subsidiary with an unrelated Person; and

           (2) the Company delivers to the Trustee:

                 (a) with  respect  to any  Affiliate  Transaction  or series of
           related Affiliate Transactions  involving aggregate  consideration in
           excess of $1.0  million,  a resolution  of the Board of Directors set
           forth in an  Officers'  Certificate  certifying  that such  Affiliate
           Transaction  complies  with this  covenant  and that  such  Affiliate
           Transaction  has been  approved  by a majority  of the  disinterested
           members of the Board of Directors; and

                 (b) with  respect  to any  Affiliate  Transaction  or series of
           related Affiliate Transactions  involving aggregate  consideration in
           excess of $5.0 million,  an opinion as to the fairness to the Holders
           of such Affiliate  Transaction  from a financial point of view issued
           by an  accounting,  appraisal or investment  banking firm of national
           standing.

         The  following  items shall not be deemed to be Affiliate  Transactions
and, therefore, will not be subject to the provisions of the prior paragraph:

           (1) any  employment  agreement  entered into by the Company or any of
      its  Restricted  Subsidiaries  in the  ordinary  course  of  business  and
      consistent  with the  past  practice  of the  Company  or such  Restricted
      Subsidiary;

           (2)  transactions  between or among the Company and/or its Restricted
      Subsidiaries;

           (3)  payment of  reasonable  directors  fees to  Persons  who are not
      otherwise Affiliates of the Company; and

           (4)  Restricted  Payments that are permitted by the provisions of the
      Indenture described above under the caption "--Restricted Payments."


         Additional Subsidiary Guarantees

         If  the  Company  or any of its  Restricted  Subsidiaries  acquires  or
creates  another  Domestic  Subsidiary  after the Issue  Date or if any  Foreign
Subsidiary  becomes a Domestic  Subsidiary,  then that newly acquired or created
Restricted  Subsidiary  must  become a  Guarantor  and  execute  a  supplemental
indenture  satisfactory  to the Trustee and deliver an Opinion of Counsel to the
Trustee within 10 Business Days of the date on which it was acquired or created,
provided, this covenant shall not apply to any Subsidiary that has been properly
designated as an Unrestricted Subsidiary.

         Designation of Restricted and Unrestricted Subsidiaries

         The Board of Directors may designate any Restricted Subsidiary to be an
Unrestricted  Subsidiary  if that  designation  would not cause a Default.  If a
Restricted  Subsidiary  is  designated  as  an  Unrestricted   Subsidiary,   all
outstanding  Investments owned by the Company and its Restricted Subsidiaries in
the Subsidiary so designated  will be deemed to be an Investment  made as of the
time of such  designation  and will  either  reduce  the  amount  available  for
Restricted  Payments under the first  paragraph of the covenant  described above
under the caption  "--Restricted  Payments" or reduce the amount  available  for
future  Investments  under one or more clauses of the  definition  of "Permitted
Investments."  All such  outstanding  Investments  will be valued at their  fair
market  value at the time of such  designation.  That  designation  will only be
permitted if such Restricted Payment would be permitted at that time and if such
Restricted   Subsidiary  otherwise  meets  the  definition  of  an  Unrestricted
Subsidiary.  The Board of Directors may redesignate any Unrestricted  Subsidiary
to be a Restricted Subsidiary if the redesignation would not cause a Default.

         Sale and Leaseback Transactions

         The  Company  will  not,  and will  not  permit  any of its  Restricted
Subsidiaries  to, enter into any sale and leaseback  transaction;  provided that
the Company or any Restricted  Subsidiary of the Company that is a Guarantor may
enter into a sale and leaseback transaction if:

           (1) the  Company or that  Guarantor,  as  applicable,  could have (a)
      incurred Indebtedness in an amount equal to the Attributable Debt relating
      to such sale and  leaseback  transaction  under the Fixed Charge  Coverage
      Ratio test in the first  paragraph of the covenant  described  above under
      the caption  "--Incurrence  of  Additional  Indebtedness  and  Issuance of
      Preferred  Stock"  and (b)  incurred  a Lien to secure  such  Indebtedness
      pursuant to the covenant described above under the caption "--Liens";

           (2) the gross cash  proceeds of that sale and  leaseback  transaction
      are at least equal to the fair market  value,  as determined in good faith
      by the  Board  of  Directors  and set  forth in an  Officers'  Certificate
      delivered to the Trustee, of the property that is the subject of such sale
      and leaseback transaction; and

           (3) the transfer of assets in that sale and leaseback  transaction is
      permitted by, and the Company applies the proceeds of such  transaction in
      compliance  with, the covenant  described above under the caption "--Asset
      Sales."

         Limitation on Issuances  and Sales of Equity  Interests in Wholly Owned
Subsidiaries

         The  Company  will  not,  and will  not  permit  any of its  Restricted
Subsidiaries  to,  transfer,  convey,  sell,  lease or otherwise  dispose of any
Equity Interests in any Wholly Owned Restricted Subsidiary of the Company to any
Person  (other than the Company or a Wholly Owned  Restricted  Subsidiary of the
Company), unless:

           (1) such transfer, conveyance, sale, lease or other disposition is of
      all the Equity Interests in such Wholly Owned Restricted Subsidiary; and

           (2) the cash Net Proceeds from such transfer, conveyance, sale, lease
      or other disposition are applied in accordance with the covenant described
      above under the caption "--Asset Sales,"

provided,  however, that the restrictions in clauses (1) and (2) above shall not
apply to (a) the issuance of Disqualified  Stock in compliance with the covenant
described above under the caption  "--Incurrence of  Indebtedness  and  Issuance
of Preferred  Stock" or (b) the pledge of the  Capital  Stock of any  Restricted
Subsidiary  of the Company in compliance with the covenant described above under
the caption "--Liens."

         In addition,  the Company  will not permit any Wholly Owned  Restricted
Subsidiary of the Company to issue any of its Equity  Interests  (other than, if
necessary,  shares  of its  Capital  Stock  constituting  directors'  qualifying
shares) to any Person  other than to the  Company or a Wholly  Owned  Restricted
Subsidiary of the Company.

      Limitations on Issuances of Guarantees of Indebtedness

         The  Company  will  not  permit  any  of its  Restricted  Subsidiaries,
directly or indirectly,  to Guarantee or pledge any assets to secure the payment
of any other  Indebtedness  of the  Company  unless such  Restricted  Subsidiary
simultaneously  executes and delivers a supplemental indenture providing for the
Guarantee of the payment of the New Notes by such Restricted  Subsidiary,  which
Guarantee  shall be senior to or pari  passu with such  Restricted  Subsidiary's
Guarantee  of or pledge to secure  such other  Indebtedness,  unless  such other
Indebtedness  is Senior Debt, in which case the Guarantee of the New Notes shall
be  subordinated  to the Guarantee of such Senior Debt to the same extent as the
New Notes are subordinated to such Senior Debt.

         Notwithstanding the preceding  paragraph,  any Subsidiary  Guarantee of
the New Notes  will  provide  by its  terms  that it will be  automatically  and
unconditionally  released and discharged under the circumstances described above
under  the  caption  "--Subsidiary  Guarantees."  The  form  of  the  Subsidiary
Guarantee will be part of the Indenture.

         Business Activities

         The Company will not, and will not permit any Restricted Subsidiary to,
engage in any business other than Permitted Businesses.

         Payments for Consent

         The Company will not, and will not permit any of its  Subsidiaries  to,
directly or indirectly,  pay or cause to be paid any consideration to or for the
benefit  of any  Holder  of New Notes for or as an  inducement  to any  consent,
waiver or amendment of any of the terms or  provisions  of the  Indenture or the
New Notes  unless  such  consideration  is offered to be paid and is paid to all
Holders of the New Notes that consent, waive or agree to amend in the time frame
set forth in the  solicitation  documents  relating to such  consent,  waiver or
agreement.

         Reports

         Whether  or not  required  by the  SEC,  so long as any New  Notes  are
outstanding,  the Company will  furnish to the Holders of New Notes,  within the
time periods specified in the SEC's rules and regulations:

           (1) all  quarterly  and annual  financial  information  that would be
      required to be  contained  in a filing with the SEC on Forms 10-Q and 10-K
      if the Company were required to file such Forms, including a "Management's
      Discussion and Analysis of Financial  Condition and Results of Operations"
      and, with respect to the annual  information  only, a report on the annual
      financial statements by the Company's certified  independent  accountants;
      and

           (2) all current  reports  that would be required to be filed with the
      SEC on Form 8-K if the Company were required to file such reports.

         If the Company has designated any of its  Subsidiaries  as Unrestricted
Subsidiaries,  or if any of the Company's Subsidiaries are not Guarantors,  then
the  quarterly  and  annual  financial  information  required  by the  preceding
paragraph shall include a reasonably detailed  presentation,  either on the face
of the financial  statements or in the footnotes  thereto,  and in  Management's
Discussion and Analysis of Financial Condition and Results of Operations, of the
financial  condition and results of operations of the Company and its Restricted
Subsidiaries  that are  Guarantors  separate  from the  financial  condition and
results  of  operations  of the  Subsidiaries  that are not  Guarantors  and the
Unrestricted Subsidiaries of the Company.

         In addition,  whether or not required by the SEC, the Company will file
a copy of all of the information and reports  referred to in clauses (1) and (2)
above with the SEC for public  availability within the time periods specified in
the SEC rules and regulations (unless the SEC will not accept such a filing) and
make such information available to securities analysts and prospective investors
upon request.  For all reporting periods ending subsequent to June 14, 1999, the
Issuer shall include in each Form 10-Q and Form 10-K a presentation,  which need
not be audited, of sales, operating income,  interest expense,  depreciation and
amortization,  and capital expenditures for such operating period and the twelve
months  ended on the last day of such  reporting  period,  on a pro forma  basis
consistent  with the  presentation  under the "Unaudited Pro Forma  Consolidated
Statement of Income" section of this prospectus.

Events of Default and Remedies

         Each of the following is an Event of Default:

           (1) default  for 30 days in the  payment  when due of interest on the
      New Notes,  whether or not prohibited by the  subordination  provisions of
      the Indenture;

           (2) default in payment when due of the  principal  of or premium,  if
      any,  on the New Notes,  whether or not  prohibited  by the  subordination
      provisions of the Indenture;

           (3) failure by the Company or any of its  Subsidiaries to comply with
      the  provisions  described  under  the  captions  "--Change  of  Control,"
      "--Merger,   Consolidation   or  Sale   of   Assets,"   "--Asset   Sales,"
      "--Restricted  Payments" or  "--Incurrence of Indebtedness and Issuance of
      Preferred Stock";

           (4) failure by the Company or any of its Restricted  Subsidiaries for
      60 days after  notice to comply  with any of the other  agreements  in the
      Indenture or the New Notes;

           (5) default under any mortgage,  indenture or instrument  under which
      there may be issued or by which  there may be  secured  or  evidenced  any
      Indebtedness  for money  borrowed by the Company or any of its  Restricted
      Subsidiaries  (or the payment of which is guaranteed by the Company or any
      of its Restricted Subsidiaries) whether such Indebtedness or guarantee now
      exists, or is created after the Issue Date, if that default:

                 (a)  is  caused  by  a  failure  to  pay   principal   of  such
           Indebtedness  when due at final stated  maturity (after giving effect
           to any grace period related thereto) (a "Payment Default"); or

                 (b) results in the acceleration of such  Indebtedness  prior to
           its express maturity,

      and, in each case, the principal amount of any such Indebtedness, together
      with the principal amount of any other such Indebtedness under which there
      has  been  a  Payment  Default  or the  maturity  of  which  has  been  so
      accelerated, aggregates $5.0 million or more;

           (6) failure by the Company or any of its Restricted  Subsidiaries  to
      pay final  judgments  aggregating  in excess of $5.0  million  (net of any
      amounts  with  respect to which a  reputable  and  creditworthy  insurance
      company has  acknowledged  liability in writing),  which judgments are not
      paid, discharged or stayed for a period of 60 days;

           (7) except as permitted by the Indenture,  any  Subsidiary  Guarantee
      shall be held in any judicial proceeding to be unenforceable or invalid or
      shall  cease  for  any  reason  to be in  full  force  and  effect  or any
      Guarantor, or any Person acting on behalf of any Guarantor,  shall deny or
      disaffirm its obligations under its Subsidiary Guarantee; and

           (8) certain  events of bankruptcy  or insolvency  with respect to the
      Company or any of its Restricted Subsidiaries.

         In the case of an Event of  Default  arising  from  certain  events  of
bankruptcy or insolvency, with respect to the Company, any Restricted Subsidiary
that is a Significant  Subsidiary or any group of Restricted  Subsidiaries that,
taken together,  would constitute a Significant Subsidiary,  all outstanding New
Notes will become due and payable  immediately without further action or notice.
If any other  Event of Default  occurs  and is  continuing,  the  Trustee or the
Holders of at least 25% in principal  amount of the then  outstanding  New Notes
may  declare all the New Notes to be due and payable by notice in writing to the
Company and the Trustee  specifying the respective  Event of Default and that it
is a notice of acceleration (the  "Acceleration  Notice") and the same (i) shall
become immediately due and payable or (ii) if there are any amounts  outstanding
under the Credit  Agreement,  shall become  immediately due and payable upon the
first to occur of an  acceleration  under the Credit  Agreement or five Business
Days  after  receipt  by the  Company  and the  Representative  under the Credit
Agreement of such Acceleration Notice but only if such Event of Defaults is then
continuing.

         Holders of the New Notes may not enforce the Indenture or the New Notes
except as provided in the Indenture. Subject to certain limitations,  Holders of
a majority in principal  amount of the then outstanding New Notes may direct the
Trustee in its exercise of any trust or power.  In the event of a declaration of
acceleration  of the New Notes  because an Event of Default has  occurred and is
continuing  as a result of the  acceleration  of any  Indebtedness  described in
clause (5) of the preceding  paragraph,  the  declaration of acceleration of the
New Notes shall be  automatically  annulled  if the holders of any  Indebtedness
described  in clause (5) have  rescinded  the  declaration  of  acceleration  in
respect of such Indebtedness  within 30 days of the date of such declaration and
if (i) the  annulment  of the  acceleration  of the New Notes would not conflict
with any judgment or decree of a court of competent  jurisdiction,  and (ii) all
existing  Events of Default,  except  nonpayment of principal or interest on the
New Notes that became due solely because of the  acceleration  of the New Notes,
have been cured or waived.  The Trustee  may  withhold  from  Holders of the New
Notes notice of any continuing  Default or Event of Default (except a Default or
Event of  Default  relating  to the  payment of  principal  or  interest)  if it
determines that withholding notice is in their interest.

         The  Holders of a majority  in  aggregate  principal  amount of the New
Notes then  outstanding by notice to the Trustee may on behalf of the Holders of
all of the New Notes  waive any  existing  Default or Event of  Default  and its
consequences under the Indenture except a continuing Default or Event of Default
in the payment of interest on, or the principal of, the New Notes.

         In the case of any Event of Default  occurring by reason of any willful
action or inaction  taken or not taken by or on behalf of the  Company  with the
intention of avoiding  payment of the premium that the Company would have had to
pay if the  Company  then had  elected to redeem the New Notes  pursuant  to the
optional  redemption  provisions of the Indenture,  an equivalent  premium shall
also become and be  immediately  due and payable to the extent  permitted by law
upon the  acceleration  of the New Notes. If an Event of Default occurs prior to
June 15,  2004,  by reason of any  willful  action (or  inaction)  taken (or not
taken)  by or on  behalf of the  Company  with the  intention  of  avoiding  the
prohibition  on  redemption  of the New Notes prior to June 15,  2004,  then the
premium specified in the Indenture shall also become immediately due and payable
to the extent permitted by law upon the acceleration of the New Notes.

         The Company is required to deliver to the Trustee  annually a statement
regarding  compliance with the Indenture.  Upon becoming aware of any Default or
Event of Default,  the Company is required to deliver to the Trustee a statement
specifying such Default or Event of Default.

No Personal Liability of Directors, Officers, Employees and Stockholders

         No director,  officer,  employee,  incorporator  or  stockholder of the
Company or any Guarantor,  as such, shall have any liability for any obligations
of the  Company  or the  Guarantors  under the New  Notes,  the  Indenture,  the
Subsidiary  Guarantees,  or for any claim  based on, in respect of, or by reason
of, such obligations or their creation.  Each Holder of New Notes by accepting a
New Note waives and releases all such liability. The waiver and release are part
of the  consideration  for  issuance  of the New  Notes.  The  waiver may not be
effective to waive liabilities under the federal securities laws.

Legal Defeasance and Covenant Defeasance

         The Company  may,  at its option and at any time,  elect to have all of
its  obligations  discharged  with respect to the  outstanding New Notes and all
obligations  of the  Guarantors  discharged  with  respect  to their  Subsidiary
Guarantees ("Legal Defeasance") except for:

           (1) the  rights  of  Holders  of  outstanding  New  Notes to  receive
      payments in respect of the principal of, premium,  if any, and interest on
      such New Notes  when such  payments  are due from the  trust  referred  to
      below;

           (2)  the  Company's   obligations  with  respect  to  the  New  Notes
      concerning  issuing  temporary  New  Notes,  registration  of  New  Notes,
      mutilated,  destroyed,  lost or stolen New Notes and the maintenance of an
      office or agency  for  payment  and money for  security  payments  held in
      trust;

           (3) the rights, powers, trusts, duties and immunities of the Trustee,
      and the Company's obligations in connection therewith; and

           (4) the Legal Defeasance provisions of the Indenture.

         In addition,  the Company may, at its option and at any time,  elect to
have the obligations of the Company and the Guarantors  released with respect to
certain  covenants that are described in the Indenture  ("Covenant  Defeasance")
and thereafter any omission to comply with those  covenants shall not constitute
a Default  or Event of  Default  with  respect  to the New  Notes.  In the event
Covenant   Defeasance  occurs,   certain  events  (not  including   non-payment,
bankruptcy, receivership,  rehabilitation and insolvency events) described under
"Events of Default"  will no longer  constitute an Event of Default with respect
to the New Notes.

         In order to exercise either Legal Defeasance or Covenant Defeasance:

           (1) the Company must irrevocably  deposit with the Trustee, in trust,
      for the  benefit of the  Holders of the New Notes,  cash in U.S.  dollars,
      non-callable  Government  Securities,  or a combination  thereof,  in such
      amounts as will be sufficient,  in the opinion of a nationally  recognized
      firm of independent public accountants,  to pay the principal of, premium,
      if any, and interest on the  outstanding  New Notes on the stated maturity
      or on the applicable  redemption date, as the case may be, and the Company
      must specify  whether the New Notes are being defeased to maturity or to a
      particular redemption date;

           (2) in the case of Legal Defeasance, the Company shall have delivered
      to the Trustee an Opinion of Counsel reasonably  acceptable to the Trustee
      confirming  that (a) the  Company  has  received  from,  or there has been
      published by, the Internal Revenue Service a ruling or (b) since the Issue
      Date, there has been a change in the applicable federal income tax law, in
      either case to the effect that,  and based thereon such opinion of counsel
      shall  confirm  that,  the Holders of the  outstanding  New Notes will not
      recognize income, gain or loss for federal income tax purposes as a result
      of such Legal  Defeasance and will be subject to federal income tax on the
      same amounts,  in the same manner and at the same times as would have been
      the case if such Legal Defeasance had not occurred;

           (3) in the  case of  Covenant  Defeasance,  the  Company  shall  have
      delivered to the Trustee an Opinion of Counsel  reasonably  acceptable  to
      the Trustee  confirming that the Holders of the outstanding New Notes will
      not recognize  income,  gain or loss for federal  income tax purposes as a
      result of such Covenant  Defeasance  and will be subject to federal income
      tax on the same amounts, in the same manner and at the same times as would
      have been the case if such Covenant Defeasance had not occurred;

           (4) no  Default  or Event  of  Default  shall  have  occurred  and be
      continuing  either:  (a) on the date of such deposit (other than a Default
      or Event of Default resulting from the borrowing of funds to be applied to
      such deposit);  or (b) or insofar as Events of Default from  bankruptcy or
      insolvency  events are concerned,  at any time in the period ending on the
      91st day after the date of deposit;

            (5) such Legal Defeasance or  Covenant Defeasance will not result in
      a  breach  or  violation  of, or constitute  a  default  under the  Credit
      Agreement or any other  material  agreement or instrument  (other than the
      Indenture) to which the Company or any of its Restricted Subsidiaries is a
      party or  by which  the Company  or any of  its Restricted Subsidiaries is
      bound;

           (6) the  Company  must have  delivered  to the  Trustee an opinion of
      counsel to the effect that after the 91st day following  the deposit,  the
      trust  funds  will  not  be  subject  to  the  effect  of  any  applicable
      bankruptcy,   insolvency,   reorganization   or  similar  laws   affecting
      creditors' rights generally;

           (7) the Company must deliver to the Trustee an Officers'  Certificate
      stating  that the deposit  was not made by the Company  with the intent of
      preferring  the  Holders  of New  Notes  over the other  creditors  of the
      Company with the intent of  defeating,  hindering,  delaying or defrauding
      creditors of the Company or others; and

           (8) the Company must deliver to the Trustee an Officers'  Certificate
      and an opinion of counsel,  each  stating  that all  conditions  precedent
      relating to the Legal  Defeasance  or the  Covenant  Defeasance  have been
      complied with.

Amendment, Supplement and Waiver

         Except  as  described  in the next  three  succeeding  paragraphs,  the
Indenture  or the New Notes may be amended or  supplemented  with the consent of
the  Holders of at least a majority  in  principal  amount of the New Notes then
outstanding  (including  consents  obtained in connection with a tender offer or
exchange offer for New Notes),  and any existing  default or compliance with any
provision  of the  Indenture  or the New Notes may be waived with the consent of
the Holders of a majority in principal  amount of the then outstanding New Notes
(including consents obtained in connection with a tender offer or exchange offer
for New Notes).

         Without the consent of each Holder affected, an amendment or waiver may
not (with respect to any New Notes held by a non-consenting Holder):

           (1) reduce  the  principal  amount of New Notes  whose  Holders  must
consent to an amendment, supplement or waiver;

           (2) reduce the  principal of or change the fixed  maturity of any New
      Note or alter the  provisions  with respect to the  redemption  of the New
      Notes (other than  provisions  relating to the covenants  described  above
      under the caption "--Repurchase at the Option of Holders");

           (3) reduce the rate of or change the time for  payment of interest on
      any New Note;

           (4) waive a Default or Event of Default in the  payment of  principal
      of or premium,  if any, or interest on the New Notes  (except a rescission
      of  acceleration of the New Notes by the Holders of at least a majority in
      aggregate  principal  amount of the New Notes and a waiver of the  payment
      default that resulted from such acceleration);

           (5) make any New Note  payable in money other than that stated in the
      New Notes;

           (6) make any change in the  provisions of the  Indenture  relating to
      waivers of past  Defaults or the rights of Holders of New Notes to receive
      payments of principal of or premium, if any, or interest on the New Notes;

           (7) waive a  redemption  payment  with respect to any New Note (other
      than a payment required by one of the covenants  described above under the
      caption "--Repurchase at the Option of Holders"); or

           (8) make any change in the preceding amendment and waiver provisions.

         In addition,  any  amendment  to, or waiver of, the  provisions  of the
Indenture  relating to  subordination  that adversely  affects the rights of the
Holders of the New Notes will require the consent of the Holders of at least 75%
in aggregate principal amount of New Notes then outstanding.

         Notwithstanding the preceding, without the consent of any Holder of New
Notes,  the Company and the Trustee may amend or supplement the Indenture or the
New Notes:

           (1) to cure any ambiguity, defect or inconsistency;

           (2) to provide  for  uncertificated  New Notes in  addition  to or in
place of certificated New Notes;

           (3) to provide for the  assumption  of the Company's  obligations  to
      Holders of New Notes in the case of a merger or  consolidation  or sale of
      all or substantially all of the Company's assets;

           (4) to make any change that would  provide any  additional  rights or
      benefits to the Holders of New Notes or that does not adversely affect the
      legal rights under the Indenture of any such Holder; or

           (5) to  comply  with  requirements  of the SEC in order to  effect or
      maintain the qualification of the Indenture under the Trust Indenture Act.


Transfer and Exchange

         A Holder may  transfer or  exchange  New Notes in  accordance  with the
Indenture.  The  Registrar  and the Trustee  may  require a Holder,  among other
things,  to furnish  appropriate  endorsements  and transfer  documents  and the
Company  may  require  a Holder to pay any  taxes  and fees  required  by law or
permitted by the Indenture.

         The registered  holder of a New Note will be treated as the owner of it
for all purposes.

Concerning the Trustee

         If the Trustee becomes a creditor of the Company or any Guarantor,  the
Indenture  limits its right to obtain payment of claims in certain cases,  or to
realize on certain property received in respect of any such claim as security or
otherwise.  The  Trustee  will be  permitted  to engage  in other  transactions;
however, if it acquires any conflicting interest it must eliminate such conflict
within 90 days, apply to the SEC for permission to continue or resign.

         The Holders of a majority in principal  amount of the then  outstanding
New Notes will have the right to direct the time, method and place of conducting
any proceeding for  exercising any remedy  available to the Trustee,  subject to
certain  exceptions.  The  Indenture  provides  that in case an Event of Default
shall occur and be continuing,  the Trustee will be required, in the exercise of
its power,  to use the degree of care of a prudent man in the conduct of his own
affairs. Subject to such provisions,  the Trustee will be under no obligation to
exercise any of its rights or powers  under the  Indenture at the request of any
Holder of New  Notes,  unless  such  Holder  shall have  offered to the  Trustee
security  and  indemnity  satisfactory  to it  against  any loss,  liability  or
expense.

Book-Entry, Delivery and Form

         Except as set forth  below,  New  Notes  will be issued in  registered,
global form in minimum  denominations of $1,000 and integral multiples of $1,000
in excess  thereof.  New Notes will be issued at the  closing  of this  exchange
offer only against delivery of the tendered Original Notes.

         The New Notes initially will be represented by one or more New Notes in
registered,  global form without  interest  coupons  (collectively,  the "Global
Notes").  The Global Notes will be deposited  upon  issuance with the Trustee as
custodian for The Depository Trust Company  ("DTC"),  in New York, New York, and
registered  in the name of DTC or its  nominee,  in each  case for  credit to an
account of a direct or indirect participant in DTC as described below.

         Except as set forth  below,  the Global  Notes may be  transferred,  in
whole and not in part,  only to another  nominee of DTC or to a successor of DTC
or its  nominee.  Beneficial  interests in the Global Notes may not be exchanged
for New Notes in certificated form except in limited circumstances.

         In addition, transfers of beneficial interests in the Global Notes will
be  subject  to the  applicable  rules and  procedures  of DTC and its direct or
indirect participants (including, if applicable,  those of Euroclear and Cedel),
which may change from time to time.

Depository Procedures

         The following  description  of the  operations  and  procedures of DTC,
Euroclear  and Cedel are  provided  solely  as a matter  of  convenience.  These
operations  and  procedures  are  solely  within the  control of the  respective
settlement  systems  and are subject to changes by them.  The  Company  takes no
responsibility  for these  operations  and  procedures  and urges  investors  to
contact the system or their participants directly to discuss these matters.

         DTC has advised the Company that DTC is a limited-purpose trust company
created to hold securities for its  participating  organizations  (collectively,
the   "Participants")   and  to  facilitate  the  clearance  and  settlement  of
transactions  in  those  securities  between   Participants  through  electronic
book-entry  changes in accounts of its  Participants.  The Participants  include
securities brokers and dealers,  banks, trust companies,  clearing  corporations
and certain  other  organizations.  Access to DTC's system is also  available to
other entities such as banks,  brokers,  dealers and trust  companies that clear
through or maintain a custodial relationship with a Participant, either directly
or indirectly (collectively,  the "Indirect Participants").  Persons who are not
Participants  may  beneficially  own securities held by or on behalf of DTC only
through the Participants or the Indirect  Participants.  The ownership interests
in, and transfers of ownership  interests in, each security held by or on behalf
of  DTC  are  recorded  on  the  records  of  the   Participants   and  Indirect
Participants.

         DTC  has  also  advised  the  Company  that,   pursuant  to  procedures
established by it:

           (1) upon deposit of the Global Notes, DTC will credit the accounts of
      Participants  designated  by the  tendering  Holders with  portions of the
      principal amount of the Global Notes; and

           (2)  ownership  of these  interests in the Global Notes will be shown
      on, and the transfer of ownership  thereof will be effected  only through,
      records  maintained  by DTC (with respect to the  Participants)  or by the
      Participants and the Indirect  Participants  (with respect to other owners
      of beneficial interest in the Global Notes).

         Investors in the Global Notes who are  Participants in DTC's system may
hold their interests therein directly through DTC. Investors in the Global Notes
who are not Participants  may hold their interests  therein  indirectly  through
organizations  (including  Euroclear and Cedel) which are  Participants  in such
system.  All interests in a Global Note,  including those held through Euroclear
or Cedel,  may be subject  to the  procedures  and  requirements  of DTC.  Those
interests held through  Euroclear or Cedel may also be subject to the procedures
and  requirements of such systems.  The laws of some states require that certain
Persons take physical  delivery in definitive  form of securities that they own.
Consequently,  the ability to transfer beneficial  interests in a Global Note to
such Persons will be limited to that extent.  Because DTC can act only on behalf
of  Participants,  which in turn act on behalf  of  Indirect  Participants,  the
ability of a Person having beneficial  interests in a Global Note to pledge such
interests to Persons  that do not  participate  in the DTC system,  or otherwise
take  actions in respect of such  interests,  may be  affected  by the lack of a
physical certificate evidencing such interests.

         Except as described below, owners of interests in the Global Notes will
not have New Notes registered in their names, will not receive physical delivery
of New Notes in  certificated  form and will not be  considered  the  registered
owners or "Holders" thereof under the Indenture for any purpose.

         Payments in respect of the  principal  of, and interest and premium and
Liquidated  Damages,  if any, on a Global Note  registered in the name of DTC or
its  nominee  will be payable to DTC in its  capacity as the  registered  Holder
under the  Indenture.  Under the terms of the  Indenture,  the  Company  and the
Trustee  will treat the  Persons in whose  names the New  Notes,  including  the
Global Notes,  are registered as the owners thereof for the purpose of receiving
payments and for all other  purposes.  Consequently,  neither the  Company,  the
Guarantors,  the Trustee nor any agent of the Company,  the  Guarantors,  or the
Trustee has or will have any responsibility or liability for:

           (1) any aspect of DTC's  records  or any  Participant's  or  Indirect
      Participant's  (including Euroclear and Cedel, without limitation) records
      relating to or payments made on account of beneficial  ownership  interest
      in the Global Notes or for  maintaining,  supervising  or reviewing any of
      DTC's records or any  Participant's or Indirect  Participant's  (including
      Euroclear  and  Cedel,   without   limitation)  records  relating  to  the
      beneficial ownership interests in the Global Notes; or

           (2) any other matter  relating to the actions and practices of DTC or
      any of its Participants or Indirect Participants  (including Euroclear and
      Cedel, without limitation).

         DTC has advised the Company that its current practice,  upon receipt of
any payment in respect of securities such as the New Notes (including  principal
and interest),  is to credit the accounts of the relevant  Participants with the
payment on the payment date unless DTC has reason to believe it will not receive
payment on such payment  date.  Each  relevant  Participant  is credited with an
amount proportionate to its beneficial ownership of an interest in the principal
amount of the relevant  security as shown on the records of DTC. Payments by the
Participants and the Indirect Participants to the beneficial owners of New Notes
will be governed by standing  instructions  and customary  practices and will be
the responsibility of the Participants or the Indirect Participants and will not
be the  responsibility of DTC, the Trustee,  the Company or the Guarantors.  The
Company,  the Guarantors and the Trustee will not be liable for any delay by DTC
or any of its  Participants  in  identifying  the  beneficial  owners of the New
Notes,  and the Company and the  Trustee  may  conclusively  rely on and will be
protected in relying on instructions from DTC or its nominee for all purposes.

         Transfers  between  Participants  in DTC will be effected in accordance
with DTC's  procedures,  and will be settled in same-day  funds,  and  transfers
between  participants in Euroclear and Cedel will be effected in accordance with
their respective rules and operating procedures.

         Subject to compliance with the transfer restrictions  applicable to the
New Notes described herein,  cross-market  transfers between the Participants in
DTC, on the one hand,  and Euroclear or Cedel  participants,  on the other hand,
will be  effected  through  DTC in  accordance  with  DTC's  rules on  behalf of
Euroclear or Cedel, as the case may be, by its respective  depositary;  however,
such  cross-market   transactions  will  require  delivery  of  instructions  to
Euroclear or Cedel,  as the case may be, by the  counterparty  in such system in
accordance  with the rules and procedures and within the  established  deadlines
(Brussels time) of such system. Euroclear or Cedel, as the case may be, will, if
the transaction meets its settlement  requirements,  deliver instructions to its
respective depositary to take action to effect final settlement on its behalf by
delivering or receiving interests in the relevant Global Note in DTC, and making
or receiving  payment in accordance  with normal  procedures  for same-day funds
settlement applicable to DTC. Euroclear  participants and Cedel participants may
not deliver instructions directly to the depositories for Euroclear or Cedel.

         DTC has advised the Company  that it will take any action  permitted to
be  taken  by a  Holder  of New  Notes  only  at the  direction  of one or  more
Participants to whose account DTC has credited the interests in the Global Notes
and only in respect of such portion of the aggregate principal amount of the New
Notes as to which  such  Participant  or  Participants  has or have  given  such
direction.  However,  if there is an Event of Default  under the New Notes,  DTC
reserves  the right to  exchange  the  Global  Notes for  legended  New Notes in
certificated form, and to distribute such New Notes to its Participants.

         Although  DTC,  Euroclear  and  Cedel  have  agreed  to  the  foregoing
procedures  to  facilitate  transfers  of  interests  in the Global  Notes among
participants  in DTC,  Euroclear  and  Cedel,  they are under no  obligation  to
perform or to continue to perform  such  procedures,  and may  discontinue  such
procedures  at any time.  The  Company,  the  Guarantors,  the Trustee and their
respective agents will not have any  responsibility  for the performance by DTC,
Euroclear or Cedel or their respective  participants or indirect participants of
their  respective  obligations  under the rules and procedures  governing  their
operations.

Certain Definitions

         Set forth  below  are  certain  defined  terms  used in the  Indenture.
Reference is made to the Indenture for a full  disclosure of all such terms,  as
well as any other  capitalized  terms  used  herein for which no  definition  is
provided.

      "Acquired Debt" means, with respect to any specified Person:

           (1)  Indebtedness of any other Person existing at the time such other
      Person is merged  with or into or became a  Subsidiary  of such  specified
      Person,  whether or not such  Indebtedness is incurred in connection with,
      or in  contemplation  of,  such  other  Person  merging  with or into,  or
      becoming a Subsidiary of, such specified Person; and

           (2) Indebtedness  secured by a Lien encumbering any asset acquired by
      such specified Person.

         "Affiliate" of any specified  Person means any other Person directly or
indirectly  controlling  or  controlled  by or under  direct or indirect  common
control with such specified Person. For purposes of this definition,  "control,"
as used with  respect to any  Person,  shall mean the  possession,  directly  or
indirectly,  of the power to direct or cause the direction of the  management or
policies of such Person, whether through the ownership of voting securities,  by
agreement or otherwise; provided that beneficial ownership of 10% or more of the
Voting  Stock of a Person  shall be deemed to be control.  For  purposes of this
definition,  the terms "controlling,"  "controlled by" and "under common control
with" shall have correlative meanings.

         "Asset Sale" means:

           (1) the sale, lease, conveyance or other disposition of any assets or
      rights,  other than sales of Cash Equivalents or inventory in the ordinary
      course of business consistent with past practices; provided that the sale,
      conveyance or other  disposition of all or substantially all of the assets
      of the Company and its  Restricted  Subsidiaries  taken as a whole will be
      governed by the  provisions  of the  Indenture  described  above under the
      caption "--Change of Control" and/or the provisions  described above under
      the  caption  "--Merger,  Consolidation  or Sale of Assets" and not by the
      provisions of the Asset Sale covenant; and

           (2)  the  issuance  of  Equity  Interests  by any  of  the  Company's
      Restricted  Subsidiaries  or the sale of  Equity  Interests  in any of its
      Subsidiaries,

         Notwithstanding the preceding,  the following items shall not be deemed
to be Asset Sales:

                 (a) any single  transaction  or series of related  transactions
           that:  (i)  involves  assets  having a fair market value of less than
           $1.0 million;  or (ii) results in net proceeds to the Company and its
           Restricted Subsidiaries of less than $1.0 million;

                 (b) a transfer  of assets (i)  between or among the Company and
           any Guarantor or (ii) between or among a Restricted Subsidiary of the
           Company  that is not a  Subsidiary  Guarantor  to another  Restricted
           Subsidiary of the Company that is not a Subsidiary Guarantor;

                 (c) an issuance of Equity  Interests  (i) by a Guarantor to the
           Company or to another Guarantor or (ii) by a Restricted Subsidiary of
           the Company that is not a Subsidiary  Guarantor to another Restricted
           Subsidiary of the Company that is not a Subsidiary Guarantor; and

                 (d) a  Restricted  Payment  that is  permitted  by the covenant
           described above under the caption "--Restricted Payments."

         "Attributable  Debt" in  respect  of a sale and  leaseback  transaction
means, at the time of determination,  the present value of the obligation of the
lessee for net rental  payments  during the remaining term of the lease included
in such sale and leaseback transaction including any period for which such lease
has been extended or may, at the option of the lessor, be extended. Such present
value shall be  calculated  using a discount  rate equal to the rate of interest
implicit in such transaction, determined in accordance with GAAP.

         "Beneficial  Owner" has the meaning assigned to such term in Rule 13d-3
and Rule 13d-5 under the Exchange Act, except that in calculating the beneficial
ownership of any particular  "person" (as such term is used in Section  13(d)(3)
of the Exchange Act), such "person" shall be deemed to have beneficial ownership
of all  securities  that such  "person"  has the right to acquire,  whether such
right is currently  exercisable or is exercisable  only upon the occurrence of a
subsequent condition.

         "Capital Lease Obligation" means, at the time any determination thereof
is to be made,  the amount of the  liability in respect of a capital  lease that
would  at that  time  be  required  to be  capitalized  on a  balance  sheet  in
accordance with GAAP.

         "Capital Stock" means:

           (1) in the case of a corporation, corporate stock;

           (2) in the case of an  association  or business  entity,  any and all
      shares,  interests,  participations,  rights or other equivalents (however
      designated) of corporate stock;

           (3) in the  case  of a  partnership  or  limited  liability  company,
      partnership or membership interests (whether general or limited); and

           (4) any other interest or participation  that confers on a Person the
      right to receive a share of the profits and losses of, or distributions of
      assets of, the issuing Person.

         "Cash  Equivalents"  means (i) marketable direct obligations issued by,
or unconditionally  guaranteed by, the United States Government or issued by any
agency thereof and backed by the full faith and credit of the United States,  in
each case maturing  within one year from the date of acquisition  thereof;  (ii)
marketable  direct  obligations  issued  by any  state of the  United  States of
America  or  any  political   subdivision  of  any  such  state  or  any  public
instrumentality  thereof  maturing  within one year from the date of acquisition
thereof and, at the time of  acquisition,  having one of the two highest ratings
obtainable  from  either  Standard  &  Poor's  Corporation  ("S&P")  or  Moody's
Investors  Service,  Inc.  ("Moody's");  (iii) commercial paper maturing no more
than one year from the date of creation thereof and, at the time of acquisition,
having a rating  of at least  A-1 from S&P or at least  P-1 from  Moody's;  (iv)
certificates  of deposit or bankers'  acceptances  maturing within one year from
the date of acquisition  thereof issued by any bank organized  under the laws of
the United States of America or any state thereof or the District of Columbia or
any U.S.  branch of a foreign  bank  having at the date of  acquisition  thereof
combined  capital and surplus of not less than $250.0  million;  (v)  repurchase
obligations with a term of not more than seven days for underlying securities of
the types  described in clause (i) above  entered into with any bank meeting the
qualifications  specified in clause (iv) above;  and (vi)  investments  in money
market funds with assets of $100.0 million or greater which invest substantially
all their assets in securities of the types described in clauses (i) through (v)
above.

         "Change of Control" means the occurrence of any of the following:

           (1) the sale,  transfer,  conveyance or other disposition (other than
      by  way of  merger  or  consolidation),  in one  or a  series  of  related
      transactions, of all or substantially all of the assets of the Company and
      its Subsidiaries taken as a whole to any "person" (as such term is used in
      Section 13(d)(3) of the Exchange Act);

           (2) the adoption of a plan relating to the liquidation or dissolution
      of the Company;

           (3)  the   consummation  of  any  transaction   (including,   without
      limitation,  any merger or consolidation)  the result of which is that any
      "person" (as defined  above),  becomes the Beneficial  Owner,  directly or
      indirectly,  of more than 35% of the Voting Stock of the Company, measured
      by voting power rather than number of shares;

           (4) the first day on which a majority  of the members of the Board of
      Directors of the Company are not Continuing Directors; or

           (5) the  Company  consolidates  with,  or  merges  with or into,  any
      Person,  or any Person  consolidates  with,  or merges  with or into,  the
      Company,  in any such event  pursuant to a transaction in which any of the
      outstanding Voting Stock of the Company is converted into or exchanged for
      cash, securities or other property,  other than any such transaction where
      the Voting  Stock of the  Company  outstanding  immediately  prior to such
      transaction  is converted  into or exchanged  for Voting Stock (other than
      Disqualified  Stock) of the surviving or transferee Person  constituting a
      majority of the outstanding  shares of such Voting Stock of such surviving
      or transferee Person immediately after giving effect to such issuance.

         "Consolidated  Cash  Flow"  means,  with  respect to any Person for any
period, the Consolidated Net Income of such Person for such period plus:

           (1) an  amount  equal  to any  extraordinary  loss  plus any net loss
      realized in connection  with an Asset Sale, to the extent such losses were
      deducted in computing such Consolidated Net Income; plus

           (2) provision for taxes based on income or profits of such Person and
      its  Restricted  Subsidiaries  for such  period,  to the extent  that such
      provision  for taxes was  deducted  in  computing  such  Consolidated  Net
      Income; plus

           (3)  consolidated  interest expense of such Person and its Restricted
      Subsidiaries  for such period,  whether paid or accrued and whether or not
      capitalized (including, without limitation,  amortization of debt issuance
      costs  and  original  issue  discount,  non-cash  interest  payments,  the
      interest  component  of any  deferred  payment  obligations,  the interest
      component  of all payments  associated  with  Capital  Lease  Obligations,
      imputed interest with respect to Attributable Debt, commissions, discounts
      and other  fees and  charges  incurred  in  respect of letter of credit or
      bankers'  acceptance  financings,  and net payments,  if any,  pursuant to
      Hedging Obligations),  to the extent that any such expense was deducted in
      computing such Consolidated Net Income; plus

           (4) depreciation,  amortization  (including  amortization of goodwill
      and other intangibles but excluding  amortization of prepaid cash expenses
      that were paid in a prior period) and other non-cash  expenses  (excluding
      any such  non-cash  expense to the extent that it represents an accrual of
      or reserve for cash  expenses in any future  period or  amortization  of a
      prepaid cash  expense that was paid in a prior  period) of such Person and
      its  Restricted  Subsidiaries  for such  period  to the  extent  that such
      depreciation,  amortization  and other non-cash  expenses were deducted in
      computing such Consolidated Net Income; minus

           (5) non-cash items  increasing such  Consolidated Net Income for such
      period,  other  than items that were  accrued  in the  ordinary  course of
      business,  in  each  case,  on a  consolidated  basis  and  determined  in
      accordance with GAAP.

         Notwithstanding  the  preceding,  the  provision for taxes based on the
income or profits of, and the  depreciation  and amortization and other non-cash
charges  of,  a  Restricted   Subsidiary  of  the  Company  shall  be  added  to
Consolidated Net Income to compute Consolidated Cash Flow of the Company only to
the  extent  that a  corresponding  amount  would  be  permitted  at the date of
determination  to be  dividended  to the Company by such  Restricted  Subsidiary
without prior  approval (that has not been  obtained),  pursuant to the terms of
its  charter  and  all  agreements,  instruments,  judgments,  decrees,  orders,
statutes,  rules and governmental  regulations  applicable to that Subsidiary or
its stockholders.

         "Consolidated  Net Income" means,  with respect to any specified Person
for  any  period,  the  aggregate  of the Net  Income  of  such  Person  and its
Restricted  Subsidiaries for such period, on a consolidated basis, determined in
accordance with GAAP; provided that:

           (1) the  Net  Income  (but  not  loss)  of any  Person  that is not a
      Restricted  Subsidiary  or that is accounted  for by the equity  method of
      accounting shall be included only to the extent of the amount of dividends
      or  distributions  paid in cash to the specified  Person or a Wholly Owned
      Subsidiary thereof;

           (2) the Net Income of any Restricted  Subsidiary shall be excluded to
      the  extent  that the  declaration  or  payment  of  dividends  or similar
      distributions  by that Restricted  Subsidiary of that Net Income is not at
      the  date  of  determination  permitted  without  any  prior  governmental
      approval  (that has not been  obtained)  or,  directly or  indirectly,  by
      operation  of the  terms  of its  charter  or any  agreement,  instrument,
      judgment,   decree,  order,  statute,  rule  or  governmental   regulation
      applicable to that Restricted Subsidiary or its stockholders;

           (3) the Net Income of any Person  acquired in a pooling of  interests
      transaction for any period prior to the date of such acquisition  shall be
      excluded;

           (4) the Net  Income  (but not  loss) of any  Unrestricted  Subsidiary
      shall be excluded,  whether or not distributed to the specified  Person or
      one of its Subsidiaries; and

           (5) the cumulative effect of a change in accounting  principles shall
      be excluded.

         "Consolidated  Net Worth"  means,  with respect to any Person as of any
date, the sum of:

           (1) the consolidated equity of the common stockholders of such Person
      and its consolidated Subsidiaries as of such date; plus

           (2) the respective amounts reported on such Person's balance sheet as
      of such date with  respect to any series of  preferred  stock  (other than
      Disqualified  Stock)  that by its terms is not  entitled to the payment of
      dividends  unless such  dividends may be declared and paid only out of net
      earnings in respect of the year of such declaration and payment,  but only
      to the extent of any cash  received by such  Person upon  issuance of such
      preferred stock.

         "Continuing  Directors"  means,  as of any date of  determination,  any
member of the Board of Directors of the Company who:

           (1) was a member of such Board of Directors on the Issue Date; or

           (2) was  nominated for election or elected to such Board of Directors
      with the  approval  of a majority  of the  Continuing  Directors  who were
      members of such Board at the time of such nomination or election.

         "Credit  Agreement"  means that certain Credit  Agreement,  dated as of
June 17,  1999,  by and  among  the  Company,  DLJ  Capital  Funding,  Inc.,  as
Administrative  Agent,  and the other  parties  thereto  providing for revolving
credit and term loans,  including  any  related  notes,  guarantees,  collateral
documents,  instruments and agreements executed in connection therewith,  and in
each case as  amended,  modified,  supplemented,  extended,  renewed,  restated,
refunded,  replaced or refinanced  from time to time,  including any  amendment,
modification,    supplement,   extension,   renewal,   restatement,   refunding,
replacement  or  refinancing  that  increases the amount  borrowable  thereunder
provided such  Indebtedness  could be incurred under the Indenture or alters the
maturity thereof.

         "Credit   Facilities"  means,  with  respect  to  the  Company  or  any
Guarantor,   one  or  more  debt  facilities  or  commercial  paper  facilities,
including,  without limitation, the Credit Agreement, in each case with banks or
other  institutional  lenders  providing for revolving credit loans, term loans,
receivables financing (including through the sale of receivables to such lenders
or to special  purpose  entities formed to borrow from such lenders against such
receivables) or letters of credit, in each case, as amended, restated, modified,
renewed, refunded, replaced or refinanced in whole or in part from time to time.

         "Default"  means any event that is, or with the  passage of time or the
giving of notice or both would be, an Event of Default.

         "Designated  Senior  Debt"  means  (1)  Obligations  under  the  Credit
Agreement  and (2) any other  Senior  Debt  permitted  under the  Indenture  the
principal  amount of which is $25.0 million or more and that has been designated
by the Company as "Designated Senior Debt."

         "Disqualified  Stock" means any Capital Stock that, by its terms (or by
the  terms of any  security  into  which it is  convertible,  or for which it is
exchangeable,  in each case at the  option of the holder  thereof),  or upon the
happening  of any event,  matures or is  mandatorily  redeemable,  pursuant to a
sinking fund obligation or otherwise,  or redeemable at the option of the holder
thereof,  in whole or in part, on or prior to the date that is 91 days after the
date on which the New Notes mature.  Notwithstanding the preceding sentence, any
Capital  Stock that would  constitute  Disqualified  Stock  solely  because  the
holders thereof have the right to require the Company to repurchase such Capital
Stock  upon the  occurrence  of a change of  control  or an asset sale shall not
constitute  Disqualified  Stock if the terms of such Capital  Stock provide that
the Company may not repurchase or redeem any such Capital Stock pursuant to such
provisions  unless such  repurchase  or  redemption  complies  with the covenant
described above under the caption "--Certain Covenants--Restricted Payments."

         "Domestic  Subsidiary"  means a Subsidiary  that is organized under the
laws of the United States, any state thereof or the District of Columbia.

         "Equity  Interests"  means Capital  Stock and all warrants,  options or
other rights to acquire  Capital Stock (but  excluding any debt security that is
convertible into, or exchangeable for, Capital Stock).

         "Existing  Indebtedness"  means the Indebtedness of the Company and its
Restricted  Subsidiaries in existence on the Issue Date,  until such amounts are
repaid.

         "Fixed Charges" means,  with respect to any Person for any period,  the
sum, without duplication, of:

           (1)  the  consolidated  interest  expense  of  such  Person  and  its
      Restricted   Subsidiaries  for  such  period,  whether  paid  or  accrued,
      including,  without  limitation,  amortization  of debt issuance costs and
      original  issue  discount,   non-cash  interest  payments,   the  interest
      component of any deferred payment  obligations,  the interest component of
      all payments  associated with Capital Lease Obligations,  imputed interest
      with respect to Attributable Debt,  commissions,  discounts and other fees
      and charges incurred in respect of letter of credit or bankers' acceptance
      financings,  and net payments,  if any,  pursuant to Hedging  Obligations;
      plus

           (2) the  consolidated  interest  of such  Person  and its  Restricted
      Subsidiaries that was capitalized during such period; plus

           (3) any interest  expense on  Indebtedness  of another Person that is
      Guaranteed by such Person or one of its Restricted Subsidiaries or secured
      by a Lien on assets of such Person or one of its Restricted  Subsidiaries,
      whether or not such Guarantee or Lien is called upon; plus

           (4) the product of (a) all dividend payments, whether or not in cash,
      on any series of preferred  stock of such Person or any of its  Restricted
      Subsidiaries,  other than dividend  payments on Equity  Interests  payable
      solely in Equity Interests of the Company (other than Disqualified  Stock)
      or to the Company or a Restricted  Subsidiary of the Company,  times (b) a
      fraction,  the numerator of which is one and the  denominator  of which is
      one minus the then current combined federal, state and local statutory tax
      rate  of  such  Person,  expressed  as  a  decimal,  in  each  case,  on a
      consolidated basis and in accordance with GAAP.

         "Fixed  Charge  Coverage  Ratio"  means with  respect to any  specified
Person for any period,  the ratio of the  Consolidated  Cash Flow of such Person
and its  Restricted  Subsidiaries  for such period to the Fixed  Charges of such
Person for such  period.  In the event that the  specified  Person or any of its
Restricted Subsidiaries incurs, assumes,  Guarantees or redeems any Indebtedness
(other than revolving  credit  borrowings) or issues or redeems  preferred stock
subsequent to the commencement of the period for which the Fixed Charge Coverage
Ratio is being calculated but prior to the date on which the event for which the
calculation of the Fixed Charge Coverage Ratio is made (the "Calculation Date"),
then the Fixed Charge Coverage Ratio shall be calculated giving pro forma effect
to such incurrence, assumption, Guarantee or redemption of Indebtedness, or such
issuance or  redemption of preferred  stock,  as if the same had occurred at the
beginning of the applicable four-quarter reference period.

         In addition,  for  purposes of  calculating  the Fixed Charge  Coverage
Ratio:

           (1)  acquisitions  that have been made by the specified Person or any
      of   its   Restricted   Subsidiaries,   including   through   mergers   or
      consolidations  and including any related financing  transactions,  during
      the  four-quarter  reference period or subsequent to such reference period
      and on or prior to the  Calculation  Date shall be deemed to have occurred
      on the first day of the  four-quarter  reference  period and  Consolidated
      Cash Flow for such  reference  period shall be calculated  without  giving
      effect  to  clause  (3) of the  proviso  set  forth in the  definition  of
      Consolidated Net Income;

           (2)  the   Consolidated   Cash  Flow   attributable  to  discontinued
      operations,  as  determined  in accordance  with GAAP,  and  operations or
      businesses  disposed of prior to the Calculation  Date, shall be excluded;
      and

           (3) the Fixed Charges  attributable  to discontinued  operations,  as
      determined in accordance with GAAP, and operations or businesses  disposed
      of prior to the  Calculation  Date,  shall  be  excluded,  but only to the
      extent that the obligations  giving rise to such Fixed Charges will not be
      obligations of the specified Person or any of its Restricted  Subsidiaries
      following the Calculation Date.

         For the purpose of this definition,  whenever pro forma effect is to be
given to an  acquisition  of assets,  the amount of income or earnings  relating
thereto  and the  amount  of Fixed  Charges  associated  with  any  Indebtedness
Incurred  in  connection   therewith,   or  any  other  calculation  under  this
definition,  the pro forma  calculations  will be  determined in good faith by a
responsible  financial or accounting officer of the Company (including pro forma
expense and cost reductions calculated on a basis consistent with Regulation S-X
under the Securities Act). If any Indebtedness bears a floating rate of interest
and is being given pro forma effect,  the interest expense on such  Indebtedness
will be  calculated  as if the rate in effect on the date of  determination  had
been the applicable rate for the entire period (taking into account any Interest
Rate Agreement  applicable to such  Indebtedness if such Interest Rate Agreement
has a remaining term in excess of 12 months).

         "Foreign Subsidiary" means any Restricted Subsidiary that was organized
under the laws of a jurisdiction outside the United States and substantially all
of whose  assets are located and  business  is  conducted  outside of the United
States.

         "GAAP" means generally accepted accounting  principles set forth in the
opinions and  pronouncements of the Accounting  Principles Board of the American
Institute of Certified Public  Accountants and statements and  pronouncements of
the Financial  Accounting  Standards  Board or in such other  statements by such
other entity as have been  approved by a significant  segment of the  accounting
profession, which are in effect from time to time.

         "Guarantee"  means a guarantee  other than by endorsement of negotiable
instruments  for  collection  in the  ordinary  course  of  business,  direct or
indirect,  in any manner including,  without  limitation,  by way of a pledge of
assets or  through  letters  of credit or  reimbursement  agreements  in respect
thereof, of all or any part of any Indebtedness.

         "Guarantors" means each of:

           (1) the Company's Domestic Subsidiaries; and

           (2) any other subsidiary that executes a Subsidiary Guarantee;

and their respective successors and assigns.

         "Hedging   Obligations"   means,  with  respect  to  any  Person,   the
obligations of such Person under:

           (1)  foreign  currency  exchange   agreements,   interest  rate  swap
      agreements,   interest  rate  cap  agreements  and  interest  rate  collar
      agreements; and

           (2) other agreements or arrangements  designed to protect such Person
      against fluctuations in interest rates or currency exchange rates.

         "Indebtedness"  means,  with  respect  to  any  specified  Person,  any
indebtedness of such Person, whether or not contingent:

           (1) in respect of borrowed money;

           (2) evidenced by bonds,  notes,  debentures or similar instruments or
      letters of credit (or reimbursement agreements in respect thereof);

           (3) in respect of banker's acceptances;

           (4) representing Capital Lease Obligations;

           (5)  representing  the balance  deferred  and unpaid of the  purchase
      price of any property, except any such balance that constitutes an accrued
      expense or trade payable; or

           (6) representing any Hedging Obligations,

if and to the extent any of the  preceding  items  (other than letters of credit
and Hedging Obligations) would appear as a liability upon a balance sheet of the
specified  Person  prepared  in  accordance  with GAAP.  In  addition,  the term
"Indebtedness"  includes  all  Indebtedness  of others  secured by a Lien on any
asset of the specified  Person  (whether or not such  Indebtedness is assumed by
the specified Person) and, to the extent not otherwise  included,  the Guarantee
by such Person of any indebtedness of any other Person.

         The amount of any Indebtedness outstanding as of any date shall be:

           (1) the  accreted  value  thereof,  in the  case of any  Indebtedness
      issued with original issue discount; and

           (2)  the  principal   amount   thereof  in  the  case  of  any  other
      Indebtedness.

         "Investments"  means,  with respect to any Person,  all  investments by
such Person in other Persons  (including  Affiliates)  in the forms of direct or
indirect loans  (including  guarantees of  Indebtedness  or other  obligations),
advances  or capital  contributions  (excluding  commission,  travel and similar
advances to officers and  employees  made in the ordinary  course of  business),
purchases  or other  acquisitions  for  consideration  of  Indebtedness,  Equity
Interests  or other  securities,  together  with all items  that are or would be
classified as investments  on a balance sheet prepared in accordance  with GAAP.
If the Company or any  Restricted  Subsidiary  of the Company sells or otherwise
disposes of any Equity Interests of any direct or indirect Restricted Subsidiary
of the Company such that,  after giving effect to any such sale or  disposition,
such Person is no longer a Restricted  Subsidiary  of the  Company,  the Company
shall be  deemed  to have  made an  Investment  on the date of any such  sale or
disposition  equal to the fair  market  value of the  Equity  Interests  of such
Restricted  Subsidiary  not  sold or  disposed  of in an  amount  determined  as
provided  in the final  paragraph  of the  covenant  described  above  under the
caption "--Restricted Payments."

         "Issue Date" means the date of original issuance of the Original Notes.

         "Lien" means,  with respect to any asset, any mortgage,  lien,  pledge,
charge,  security  interest or encumbrance of any kind in respect of such asset,
whether or not filed,  recorded or otherwise  perfected  under  applicable  law,
including any conditional sale or other title retention agreement,  any lease in
the nature  thereof,  any option or other  agreement  to sell or give a security
interest in and any filing of or agreement to give any financing statement under
the Uniform Commercial Code (or equivalent statutes) of any jurisdiction.

         "Net Income" means,  with respect to any Person,  the net income (loss)
of such Person and its Restricted  Subsidiaries,  determined in accordance  with
GAAP  and  before  any  reduction  in  respect  of  preferred  stock  dividends,
excluding, however:

           (1) any gain (but not loss),  together with any related provision for
      taxes on such gain (but not loss),  realized in connection  with:  (a) any
      Asset Sale; or (b) the disposition of any securities by such Person or any
      of its Restricted  Subsidiaries or the  extinguishment of any Indebtedness
      of such Person or any of its Restricted Subsidiaries; and

           (2) any extraordinary gain (but not loss),  together with any related
      provision for taxes on such extraordinary gain (but not loss).

         "Net  Proceeds"  means the  aggregate  cash  proceeds  received  by the
Company  or any of its  Restricted  Subsidiaries  in  respect  of any Asset Sale
(including,  without  limitation,  any  cash  received  upon  the  sale or other
disposition of any non-cash  consideration  received in any Asset Sale),  net of
the direct costs  relating to such Asset Sale,  including,  without  limitation,
legal,  accounting and investment banking fees, and sales  commissions,  and any
relocation  expenses  incurred as a result  thereof,  taxes paid or payable as a
result thereof, in each case after taking into account any available tax credits
or  deductions  and any tax  sharing  arrangements  and  amounts  required to be
applied to the repayment of Indebtedness,  other than Senior Debt,  secured by a
Lien on the asset or assets that were the subject of such Asset Sale.

         "Non-Recourse Debt" means Indebtedness:

           (1) as to  which  neither  the  Company  nor  any  of its  Restricted
      Subsidiaries  (a)  provides  credit  support  of any kind  (including  any
      undertaking,  agreement or instrument that would constitute Indebtedness),
      (b) is directly or indirectly  liable as a guarantor or otherwise,  or (c)
      constitutes the lender;

           (2) no default with respect to which  (including  any rights that the
      holders   thereof  may  have  to  take   enforcement   action  against  an
      Unrestricted  Subsidiary) would permit upon notice,  lapse of time or both
      any  holder of any  other  Indebtedness  (other  than the New Notes or the
      Credit Facilities) of the Company or any of its Restricted Subsidiaries to
      declare a default on such other  Indebtedness or cause the payment thereof
      to be accelerated or payable prior to its stated maturity; and

           (3) as to which the lenders  have been  notified in writing that they
      will not have any recourse to the stock or assets of the Company or any of
      its Restricted Subsidiaries.

         "Obligations"   means  any  principal,   interest,   penalties,   fees,
indemnifications,  reimbursements,  damages and other liabilities  payable under
the documentation governing any Indebtedness.

         "Permitted Business" means the manufacture,  distribution and marketing
of furniture and related products.

         "Permitted Investments" means:

           (1) any  Investment in  the Company or  in a Wholly  Owned Restricted
      Subsidiary that is not a Guarantor;

           (2) any Investment in Cash Equivalents;

           (3) any Investment by the Company or any Restricted Subsidiary of the
      Company in a Person, if as a result of such Investment:

                 (a) such Person becomes a Guarantor or

                 (b) such Person is merged,  consolidated or amalgamated with or
           into, or transfers or conveys  substantially all of its assets to, or
           is liquidated into, the Company or a Guarantor;

           (4) any  Investment  made as a  result  of the  receipt  of  non-cash
      consideration  from  an  Asset  Sale  that  was  made  pursuant  to and in
      compliance   with  the   covenant   described   above  under  the  caption
      "--Repurchase at the Option of Holders--Asset Sales";

           (5) any  acquisition of assets solely in exchange for the issuance of
      Equity Interests (other than Disqualified Stock) of the Company;

           (6) Hedging Obligations;

           (7) other  Investments in any Person engaged in a Permitted  Business
      having an  aggregate  fair market  value  (measured  on the date each such
      Investment  was made and without  giving effect to  subsequent  changes in
      value),  when taken together with all other  Investments  made pursuant to
      this clause (7) since the Issue Date, not to exceed $5.0 million;

           (8) other  Investments in any Foreign  Subsidiary having an aggregate
      fair market value  (measured on the date each such Investment was made and
      without giving effect to subsequent changes in value), when taken together
      with all other  Investments  made  pursuant  to this  clause (8) since the
      Issue Date, not to exceed $2.5 million;

           (9) Investments in prepaid expenses,  negotiable instruments held for
      collection and lease, utility and workers'  compensation,  performance and
      other similar deposits;

           (10) accounts  receivable  and  commercially  reasonable  advances to
      customers  in the  ordinary  course of business  and  extensions  of trade
      credit; and

           (11) any Investment  acquired by the Company or any of its Restricted
      Subsidiaries  (a)  in  exchange  for  any  other  Investment  or  accounts
      receivable  held by the  Company  or any  such  Restricted  Subsidiary  in
      connection with or as a result of a bankruptcy, workout, reorganization or
      recapitalization  of the  issuer  of such  other  Investment  or  accounts
      receivable  or (b) as a result of a  foreclosure  by the Company or any of
      its  Restricted  Subsidiaries  with respect to any secured  Investment  or
      other transfer of title with respect to any secured Investment in default.

         "Permitted  Junior  Securities"  means:  (1)  Equity  Interests  in the
Company;  or (2) debt  securities  of the Company that are  subordinated  to all
Senior Debt and any debt  securities  issued in exchange  for Senior Debt to the
same extent as, or to a greater  extent than,  the New Notes and the  Subsidiary
Guarantees  are  subordinated  to Senior Debt  pursuant to Article  Eight of the
Indenture,  that  have a final  maturity  date and a  weighted  average  life to
maturity  which is the same as or greater  than,  the New Notes and that are not
secured by a Lien on any assets.

         "Permitted Liens" means:

           (1) Liens on the assets of the  Company  and any  Guarantor  securing
      Indebtedness and other  Obligations  under the Credit Facilities that were
      permitted by the terms of the Indenture to be incurred;

           (2) Liens in favor of the Company or the Guarantors;

           (3) Liens on property of a Person existing at the time such Person is
      merged with or into or  consolidated  with the  Company or any  Restricted
      Subsidiary  of the  Company;  provided  that such Liens were in  existence
      prior to the  contemplation  of such  merger or  consolidation  and do not
      extend  to any  assets  other  than  those of the  Person  merged  into or
      consolidated with the Company or the Restricted Subsidiary;

           (4) Liens on property existing at the time of acquisition  thereof by
      the Company or any  Restricted  Subsidiary  of the Company,  provided that
      such  Liens  were  in  existence  prior  to  the   contemplation  of  such
      acquisition;

           (5) Liens to secure the performance of statutory obligations,  surety
      or appeal bonds,  performance  bonds or other obligations of a like nature
      incurred in the ordinary course of business;

           (6)   Liens  to  secure   Indebtedness   (including   Capital   Lease
      Obligations)  permitted  by  clause  (4) of the  second  paragraph  of the
      covenant  entitled  "Incurrence of Indebtedness  and Issuance of Preferred
      Stock" covering only the assets acquired with such Indebtedness;

           (7) Liens existing on the Issue Date;

           (8) Liens on Assets of the  Company and of the  Guarantors  to secure
      Senior Debt of the Company or any such  Guarantors  that was  permitted by
      the Indenture to be incurred;

           (9) Liens for taxes,  assessments or  governmental  charges or claims
      that are not yet  delinquent or that are being  contested in good faith by
      appropriate  proceedings  promptly  instituted and  diligently  concluded,
      provided  that any  reserve  or other  appropriate  provision  as shall be
      required in conformity with GAAP shall have been made therefor; and

           (10) Liens incurred in the ordinary course of business of the Company
      or any  Restricted  Subsidiary of the Company with respect to  obligations
      that do not exceed $5.0 million at any one time outstanding.

         "Permitted  Refinancing  Indebtedness"  means any  Indebtedness  of the
Company or any of its Restricted Subsidiaries issued in exchange for, or the net
proceeds  of which are used to extend,  refinance,  renew,  replace,  defease or
refund other  Indebtedness of the Company or any of its Restricted  Subsidiaries
(other than intercompany Indebtedness); provided that:

           (1) the principal  amount (or accreted  value, if applicable) of such
      Permitted Refinancing Indebtedness does not exceed the principal amount of
      (or  accreted  value,  if  applicable),  plus  accrued  interest  on,  the
      Indebtedness  so  extended,  refinanced,  renewed,  replaced,  defeased or
      refunded  (plus  the  amount  of  premiums,  prepayments,   penalties  and
      reasonable expenses incurred in connection therewith);

           (2) such Permitted Refinancing Indebtedness has a final maturity date
      equal to or later  than the final  maturity  date of,  and has a  Weighted
      Average Life to Maturity  equal to or greater  than the  Weighted  Average
      Life to Maturity of, the Indebtedness being extended, refinanced, renewed,
      replaced, defeased or refunded;

           (3)  if  the  Indebtedness  being  extended,   refinanced,   renewed,
      replaced,  defeased or refunded is subordinated in right of payment to the
      New Notes,  such Permitted  Refinancing  Indebtedness has a final maturity
      date later than the final maturity date of, and is  subordinated  in right
      of payment to, the New Notes on terms at least as favorable to the Holders
      of New  Notes  as  those  contained  in the  documentation  governing  the
      Indebtedness being extended,  refinanced,  renewed, replaced,  defeased or
      refunded; and

           (4) such  Indebtedness  is  incurred  either by the Company or by the
      Restricted  Subsidiary  who  is the  obligor  on  the  Indebtedness  being
      extended, refinanced, renewed, replaced, defeased or refunded.

         "Public Equity  Offering"  means any  underwritten  public  offering of
common  stock of the  Company in which the gross  proceeds to the Company are at
least $35.0 million.

         "Restricted  Investment"  means an  Investment  other than a  Permitted
Investment.

         "Restricted  Subsidiary"  of a  Person  means  any  Subsidiary  of  the
referent Person that is not an Unrestricted Subsidiary.

         "Senior Debt" means:

           (1)  all   Indebtedness  and  all  Obligations   (including   without
      limitation  interest  accruing  after  filing of a petition in  bankruptcy
      whether or not such interest is an allowable claim in such  proceeding) of
      the  Company  or  its  Subsidiaries,   including  without  limitation  any
      Guarantees of such Obligations,  pursuant to the Credit Facilities and all
      Hedging Obligations with respect thereto;

           (2) any other Indebtedness permitted to be incurred by the Company or
      the  Guarantors  under the terms of the  Indenture,  unless the instrument
      under which such Indebtedness is incurred expressly provides that it is on
      a parity with or subordinated in right of payment to the New Notes; and

           (3) all Obligations with respect to the items listed in the preceding
      clauses (1) and (2).

         Notwithstanding anything to the contrary in the preceding,  Senior Debt
will not include:

           (1) any  liability for federal,  state,  local or other taxes owed or
      owing by the Company;

           (2) any  Indebtedness  of the Company to any of its  Subsidiaries  or
      other Affiliates;

           (3) any trade payables; or

           (4) any Indebtedness that is incurred in violation of the Indenture.

         "Significant   Subsidiary"   means  any  Subsidiary  that  would  be  a
"significant  subsidiary" as defined in Article 1, Rule 1-02 of Regulation  S-X,
promulgated  pursuant  to the Act, as such  Regulation  is in effect on the date
hereof.

         "Stated Maturity" means, with respect to any installment of interest or
principal  on any  series of  Indebtedness,  the date on which  such  payment of
interest or principal  was  scheduled  to be paid in the original  documentation
governing such Indebtedness, and shall not include any contingent obligations to
repay,  redeem or repurchase  any such  interest or principal  prior to the date
originally scheduled for the payment thereof.

         "Subordinated  Indebtedness"  means  any  Indebtedness  of the  Company
(whether  outstanding  on the  Issue  Date  or  thereafter  incurred)  which  is
subordinate or junior in right of payment to the New Notes pursuant to a written
agreement.

         "Subsidiary" means, with respect to any Person:

           (1) any  corporation,  association or other business  entity of which
      more  than 50% of the  total  voting  power of  shares  of  Capital  Stock
      entitled  (without regard to the occurrence of any contingency) to vote in
      the  election of  directors,  managers or trustees  thereof is at the time
      owned or controlled, directly or indirectly, by such Person or one or more
      of the other Subsidiaries of that Person (or a combination thereof); and

           (2) any  partnership  (a) the sole  general  partner or the  managing
      general  partner of which is such Person or a Subsidiary of such Person or
      (b) the only  general  partners of which are such Person or of one or more
      Subsidiaries of such Person (or any combination thereof).

         "Subsidiary Guarantee" means that certain Subsidiary Guarantee executed
by the Guarantors in accordance with the terms of the Indenture.

         "Unrestricted  Subsidiary"  means any Subsidiary of the Company that is
designated by the Board of Directors as an Unrestricted Subsidiary pursuant to a
Board Resolution, but only to the extent that such Subsidiary:

           (1) has no Indebtedness other than Non-Recourse Debt;

           (2)  is  not  party  to  any  agreement,   contract,  arrangement  or
      understanding with the Company or any Restricted Subsidiary of the Company
      unless  the  terms  of  any  such  agreement,   contract,  arrangement  or
      understanding  are no less  favorable  to the  Company or such  Restricted
      Subsidiary  than those that might be obtained at the time from Persons who
      are not Affiliates of the Company;

           (3) is a Person with respect to which  neither the Company nor any of
      its Restricted  Subsidiaries has any direct or indirect  obligation (a) to
      subscribe for additional  Equity  Interests or (b) to maintain or preserve
      such Person's  financial  condition or to cause such Person to achieve any
      specified levels of operating results;

           (4) has not guaranteed or otherwise  directly or indirectly  provided
      credit  support  for  any  Indebtedness  of  the  Company  or  any  of its
      Restricted Subsidiaries; and

           (5) has at least one director on its board of directors that is not a
      director  or  executive  officer of the  Company or any of its  Restricted
      Subsidiaries and has at least one executive officer that is not a director
      or executive officer of the Company or any of its Restricted Subsidiaries.

         Any  designation  of a  Subsidiary  of the  Company as an  Unrestricted
Subsidiary  shall be  evidenced  to the  Trustee  by filing  with the  Trustee a
certified copy of the Board Resolution  giving effect to such designation and an
Officers'  Certificate  certifying  that  such  designation  complied  with  the
preceding conditions and was permitted by the covenant described above under the
caption  "--Certain  Covenants--Restricted  Payments."  If,  at  any  time,  any
Unrestricted  Subsidiary  would fail to meet the  preceding  requirements  as an
Unrestricted  Subsidiary,  it  shall  thereafter  cease  to be  an  Unrestricted
Subsidiary for purposes of the Indenture and any Indebtedness of such Subsidiary
shall be deemed to be incurred by a Restricted  Subsidiary  of the Company as of
such date and, if such  Indebtedness  is not permitted to be incurred as of such
date under the covenant described under the caption  "Incurrence of Indebtedness
and  Issuance  of  Preferred  Stock,"  the  Company  shall be in default of such
covenant.  The Board of Directors of the Company may at any time  designate  any
Unrestricted  Subsidiary  to be a  Restricted  Subsidiary;  provided  that  such
designation  shall be deemed to be an incurrence of Indebtedness by a Restricted
Subsidiary of the Company of any outstanding  Indebtedness of such  Unrestricted
Subsidiary and such designation shall only be permitted if (1) such Indebtedness
is  permitted  under  the  covenant   described   under  the  caption   "Certain
Covenants--Incurrence   of  Indebtedness  and  Issuance  of  Preferred   Stock,"
calculated  on a pro forma  basis as if such  designation  had  occurred  at the
beginning of the four-quarter  reference period;  and (2) no Default or Event of
Default would be in existence following such designation.

         "Voting  Stock" of any Person as of any date means the Capital Stock of
such Person that is at the time entitled to vote in the election of the Board of
Directors of such Person.

         "Weighted  Average  Life  to  Maturity"  means,  when  applied  to  any
Indebtedness at any date, the number of years obtained by dividing:

           (1) the sum of the products obtained by multiplying (a) the amount of
      each then remaining  installment,  sinking fund,  serial maturity or other
      required payments of principal,  including  payment at final maturity,  in
      respect  thereof,  by (b) the number of years  (calculated  to the nearest
      one-twelfth)  that will  elapse  between  such date and the making of such
      payment; by

           (2) the then outstanding principal amount of such Indebtedness.

         "Wholly Owned  Restricted  Subsidiary" of any Person means a Restricted
Subsidiary  of  such  Person  all of the  outstanding  Capital  Stock  or  other
ownership interests of which (other than directors'  qualifying shares) shall at
the time be owned by such Person  and/or by one or more Wholly Owned  Restricted
Subsidiaries of such Person.

<PAGE>

              CERTAIN UNITED STATES FEDERAL INCOME TAX CONSEQUENCES

         Set forth  below are the  material  United  States  federal  income tax
consequences relevant to, in the opinion of Gallop,  Johnson & Neuman, L.C., our
legal counsel,  the exchange offer. Except where noted, the following deals only
with New Notes held as capital  assets within the meaning of section 1221 of the
Internal Revenue Code of 1986, as amended  ("Internal Revenue Code") by a holder
of New Notes that is an individual citizen or resident of the United States or a
United  States  corporation  that  purchased  the New  Notes  pursuant  to their
original  issue.  The following does not deal with special  situations,  such as
those  of  broker-dealers,   tax-exempt  organizations,   individual  retirement
accounts  and other tax deferred  accounts,  financial  institutions,  insurance
companies,  or  persons  holding  New Notes as part of a hedging  or  conversion
transaction  or a  straddle.  Furthermore,  the  following  is  based  upon  the
provisions of the Internal  Revenue Code and  regulations,  rulings and judicial
decisions  promulgated  under the  Internal  Revenue Code as of the date hereof.
Such  authorities  may  be  repealed,   revoked,  or  modified,   possibly  with
retroactive  effect,  so as to  result  in  United  States  federal  income  tax
consequences  different  from those  discussed  below.  In  addition,  except as
otherwise  indicated,  the  following  does  not  consider  the  effect  of  any
applicable  foreign,  state,  local or  other  tax  laws or  estate  or gift tax
considerations.

         As used herein, a "United States person" is

         (1) a citizen or resident of the U.S.,

         (2) a corporation,  partnership or other entity created or organized in
or under the laws of the U.S. or any political subdivision thereof,

         (3) an estate the income of which is  subject  to U.S.  federal  income
taxation regardless of its source,

         (4) a trust if

             (A) a United States court is able to exercise  primary  supervision
over the administration of the trust and

             (B) one or more United States persons have the authority to control
all substantial decisions of the trust,

         (5) a certain type of trust in existence on August 20, 1996,  which was
treated as a United  States  person  under the  Internal  Revenue Code in effect
immediately prior to such date and which has made a valid election to be treated
as a United States person under the Internal Revenue Code, and

         (6) any person  otherwise  subject to U.S.  federal income tax on a net
income basis in respect of its worldwide taxable income.

         A U.S.  Holder  is a  beneficial  owner  of a New  Note who is a United
States person. A Non-U.S. Holder is a beneficial owner of a New Note that is not
a U.S. Holder.

The Exchange Offer

         The  exchange  of New Notes  pursuant  to the  exchange  offer  will be
treated as a continuation of the corresponding  Original Notes because the terms
of the New Notes are not  materially  different  from the terms of the  Original
Notes. Accordingly:

         (1) such exchange will not constitute a taxable event to a U.S. Holder,

         (2) no gain or loss will be realized by a U.S. Holder upon receipt of a
New Note,

         (3) the holding  period of the New Note will include the holding period
of the Original Note exchanged therefor and

         (4) the  adjusted  tax basis of the New  Notes  will be the same as the
adjusted tax basis of the Original Notes exchanged.

         The  filing of a shelf  registration  statement  should not result in a
taxable exchange to us or any holder of a New Note.

Tax Consequences to U.S. Holders

         Payments of Interest.  If you are a U.S. Holder,  generally you will be
required  to include  interest  payable  on a New Note in your  gross  income as
ordinary  interest  income at the time it  accrues  or when you  receive  it, in
accordance with your method of accounting for federal income tax purposes.

         Sale or  Retirement  of the New Notes.  When you sell or exchange a New
Note, or when the Company retires a New Note, you will recognize capital gain or
loss  equal to the  difference  between  the amount  you  realized  on the sale,
exchange or retirement  and your  adjusted tax basis in the New Note.  For these
purposes,  the amount you realize  does not include any amount  attributable  to
accrued  interest on the New Note.  Amounts  attributable to accrued interest on
the New Note are treated as interest as described  under  "Payments of Interest"
above.  Such capital gain will be long-term  capital gain if at the time of such
sale,  exchange or retirement the New Note has been held by you for more than 12
months, and will be short-term capital gain if the New Note has been held by you
for 12 months or less. In the case of certain non-corporate taxpayers, long-term
capital  gain will be  subject  to tax at a maximum  rate of 20% and  short-term
capital  gain will be taxable  as  ordinary  income at a maximum  rate of 39.6%.
Capital gains (whether short-term or long-term)  recognized by corporations will
be  taxed  at the  same  rates  applicable  to  ordinary  income,  although  the
distinction between capital gain or loss and ordinary income or loss is relevant
for purposes of, among other things, limitations on the deductibility of capital
losses.

Market Discount

         If a U.S.  Holder  acquires a New Note after its original  issue for an
amount that is less than its  adjusted  issue price at the time of  acquisition,
the amount of the difference will be treated as "market  discount,"  unless such
difference is less than a specified de minimis amount.  The adjusted issue price
of a New Note is its stated redemption price at maturity reduced by any payments
of principal thereon at the time of the acquisition thereof.

         Under the market  discount  rules,  a U.S.  Holder  will be required to
treat any  partial  principal  payment  on,  or any gain on the sale,  exchange,
retirement or other  disposition of, a New Note as ordinary income to the extent
of the market  discount which has not previously  been included in income and is
treated  as  having  accrued  on such New Note at the  time of such  payment  or
disposition.  In addition,  the U.S. Holder may be required to defer,  until the
maturity of the New Note or its earlier  disposition  in a taxable  transaction,
the deduction of a portion of the interest expense on any indebtedness  incurred
or continued to purchase or carry such New Notes.

         Any market  discount will be considered  to accrue  ratably  during the
period from the date of acquisition to the maturity date of the New Note, unless
the U.S.  Holder  elects to accrue  such  discount on a constant  interest  rate
method.  A U.S. Holder may elect to include market discount in income  currently
as it  accrues,  on either a ratable or  constant  interest  rate  method.  This
election is made on a debt-by-debt basis and is irrevocable. If this election is
made, the Holder's basis in the New Note will be increased to reflect the amount
of income  recognized  and the  rules  described  above  regarding  deferral  of
interest  deductions will not apply. This election to include market discount in
income currently, once made, applies to all market discount obligations acquired
on or after the first taxable year to which the election  applies and may not be
revoked without the consent of the Internal Revenue Service.

Amortizable Bond Premium

         A U.S.  Holder that purchases a New Note for an amount in excess of the
principal  amount  will be  considered  to have  purchased  such New  Note  with
"amortizable  bond premium." A U.S.  Holder  generally may elect to amortize the
premium over the  remaining  term of the New Note on a constant  yield method as
applied  with  respect to each  accrual  period of the New Note,  and  allocated
ratably to each day within an accrual period in a manner  substantially  similar
to the method of  calculating  daily  portions of original  issue  discount,  as
described above.  However,  because the New Notes may be optionally redeemed for
an amount that is in excess of their principal amount,  special rules apply that
could result in a deferral of the  amortization  of bond premium  until later in
the term of the New Note. The amount  amortized in any year will be treated as a
reduction  of the  U.S.  Holder's  interest  income,  including  original  issue
discount  income,  from the New Note.  Bond premium on a New Note held by a U.S.
Holder that does not make such an election  will  decrease  the gain or increase
the loss otherwise  recognized upon disposition of the New Note. The election to
amortize  premium on a constant  yield  method,  once made,  applies to all debt
obligations  held or  subsequently  acquired by the electing  U.S.  Holder on or
after the first day of the first taxable year to which the election  applies and
may not be revoked without the consent of the Internal Revenue Service.

         Backup Withholding and Information Reporting. Certain noncorporate U.S.
Holders  may be subject to backup  withholding  at a rate of 31% on  payments of
principal,  and  interest on, and the  proceeds of  disposition  of, a New Note.
Backup withholding will apply only if:

      (1)  the U.S. Holder fails to furnish its Taxpayer  Identification  Number
           ("TIN") in the manner  required  (which  number,  for an  individual,
           would be his or her Social Security number);

      (2)  the U.S. Holder furnishes an incorrect TIN;

      (3)  the Internal Revenue Service notifies the Company or other payor that
           the U.S. Holder has underreported  payments of interest or dividends;
           or

      (4)  under certain circumstances,  the U.S. Holder fails to certify, under
           penalty of perjury,  that it has  furnished a correct TIN and has not
           been notified by the IRS that it is subject to backup withholding.

Tax Consequences to Non-U.S. Holders

         Payments of Interest.  If you are not a U.S.  Holder  (referred to as a
"Non-U.S.  Holder"), payments of interest on the New Notes to you will generally
not be subject to U.S. federal income or withholding tax, provided that:

(1)      (a) you are not (A) a direct  or  indirect  owner of 10% or more of the
         total voting power of all voting equity interests in the Company within
         the meaning of Section  871(h)(3) of the Internal  Revenue Code and the
         Regulations  thereunder or (B) a controlled foreign corporation related
         to us within the meaning of Section  864(d)(4) of the Internal  Revenue
         Code;

         (b) such interest is not  effectively  connected with your conduct of a
         trade or business within the United States; and

         (c) we or our paying agent receives (A) from you, a properly  completed
         Form W-8 (or  substitute  Form  W-8),  signed  under the  penalties  of
         perjury,  which  provides your name and address and certifies  that you
         are a  Non-U.S.  Holder or (B) from a security  clearing  organization,
         bank or other  financial  institution  that  holds the New Notes in the
         ordinary course of its trade or business (a "Financial Institution") on
         your behalf, a statement  certifying under penalties of perjury that it
         has received such a Form W-8 (or substitute Form W-8) from you, or that
         it has received from another Financial  Institution a statement that it
         has received a Form W-8 (or  substitute  Form W-8) from you, and a copy
         of such Form W-8 is furnished to the payor; or

(2)      if you are entitled to the benefits of an income tax treaty under which
         interest  on the  New  Notes  is  exempt  from  United  States  federal
         withholding tax and you provide a properly  executed Form 1001 claiming
         the exemption.

         If payment of interest on a New Note is effectively  connected with the
conduct of a trade or business in the United States by you as a Non-U.S. Holder,
such payment will be subject to United States  federal income tax on a net basis
at the rates applicable to U.S.  Holders  generally (and, if you are a corporate
Non-U.S. Holder, such payments may also be subject to a 30% branch profits tax).
Payments  that are subject to United  States  federal  income tax on a net basis
will not be subject to United  States  withholding  tax so long as the  Non-U.S.
Holder provides us or our paying agent with a properly executed Form 4224.

         Sale,  Exchange or Retirement  of the New Notes.  If you are a Non-U.S.
Holder,  you will not be subject to United States  federal income or withholding
tax with respect to gain recognized on a sale, exchange or retirement of the New
Notes unless (1) the gain is effectively  connected with your conduct of a trade
or  business  in the  United  States  or (2) if you are an  individual,  you are
present in the United  States  for 183 or more days in the  taxable  year of the
disposition and certain other requirements are met.

         Backup  Withholding  and  Information  Reporting.  Interest  paid  with
respect to a New Note,  and payment of the proceeds  from the sale,  exchange or
retirement  of a New Note to or  through  a United  States  office  of a broker,
received  by a Non-U.S.  Holder  will be subject to  information  reporting  and
backup  withholding  unless the payor  receives  the  appropriate  certification
statement.  Appropriate  certification procedures require that you certify as to
your status as a Non-U.S. Holder and provide your name and address. In addition,
payments of the proceeds from the sale, redemption or other disposition of a New
Note to or  through a foreign  office  of a broker  or the  foreign  office of a
custodian,  nominee or other agent acting on behalf of the beneficial owner of a
New Note will not be subject to  information  reporting  or backup  withholding;
however,  if the broker,  custodian,  nominee or other agent is a United  States
person,  a controlled  foreign  corporation for federal income tax purposes or a
foreign  person 50% or more of whose gross  income  over a specified  three-year
period is from a United States trade or business,  information  reporting may be
required with respect to such payments.

         If you are a Non-U.S.  Holder,  any amounts  withheld  under the backup
withholding rules from a payment to you would be allowed as a refund or a credit
against  your  federal  income  tax   liability,   provided  that  the  required
information is furnished to the IRS.

         On October 7, 1997, the Department of Treasury  issued new  regulations
governing  the   certification   procedures   regarding   withholding,   back-up
withholding  and  information  reporting  on certain  amounts  paid to  Non-U.S.
Holders,  which are  effective  for payments  made after  December 31, 2000.  In
general,  the new Treasury  regulations  do not alter the  treatment of Non-U.S.
Holders who satisfy current reporting requirements. The new Treasury regulations
alter the  procedures  for claiming the benefits of an income tax treaty and may
change  certain  procedures  relating to  intermediaries  receiving  payments on
behalf of a beneficial  owner of a New Note. You should consult your tax advisor
concerning the effect, if any, of such new Treasury regulations on an investment
in the New Notes.

                              PLAN OF DISTRIBUTION

         A broker-dealer that is the Holder of Original Notes that were acquired
for the  account of such  broker-dealer  as a result of  market-making  or other
trading  activities,  other than Original Notes acquired directly from us or any
of our affiliates may exchange such Original Notes for New Notes pursuant to the
exchange  offer.  This is true so long as each  broker-dealer  that receives New
Notes for its own account in exchange for Original  Notes,  where such  Original
Notes were acquired by such broker-dealer as a result of market-marking or other
trading activities  acknowledges that it will deliver a prospectus in connection
with any  resale of such New  Notes.  This  prospectus,  as it may be amended or
supplemented  form time to time,  may be used by a  broker-dealer  in connection
with resales of New Notes  received in exchange  for  Original  Notes where such
Original  Notes were  acquired as result of  market-making  activities  or other
trading  activities.  We  have  agreed  that  for a  period  of 270  days  after
consummation of the exchange offer or such shorter period as will terminate when
all registrable  securities  covered hereby have been sold pursuant  hereto,  we
will make this  prospectus,  as it may be amended or  supplemented  from time to
time, available to any broker-dealer for use in connection with any such resale.
All  broker-dealers  effecting  transactions in the New Notes may be required to
deliver a prospectus.

         We will  not  receive  any  proceeds  from  any  sale of New  Notes  by
broker-dealers  or any  other  Holder  of  New  Notes.  New  Notes  received  by
broker-dealers for their own account in the exchange offer may be sold from time
to  time  in  one  or  more  transactions  in the  over-the-counter  market,  in
negotiated  transactions,  through  the writing of options on the New Notes or a
combination of such methods of resale,  at market prices  prevailing at the time
of resale,  at prices  related to such  prevailing  market  prices or negotiated
prices.  Any such  resale may be made  directly to  purchasers  or to or through
brokers or dealers who may receive  compensation  in the form of  commissions or
concessions  from any such  broker-dealer  and/or the purchasers of any such New
Notes. Any broker-dealer that resells New Notes that were received by it for its
own  account  pursuant  to the  exchange  offer and any  broker  or dealer  that
participates  in a  distribution  of  such  New  Notes  may be  deemed  to be an
"underwriter"  within the  meaning of the  Securities  Act and any profit on any
such resale of New Notes and any commissions or concessions received by any such
persons may be deemed to be underwriting  compensation under the Securities Act.
The letter of transmittal  states that by acknowledging that it will deliver and
by delivering a prospectus,  a broker-dealer will not be deemed to admit that it
is an "underwriter" within the meaning of the Securities Act.

         For a period of 270 days after  consummation  of the exchange  offer or
such time as any  broker-dealer  no longer owns any registrable  securities,  we
will promptly send  additional  copies of this  prospectus  and any amendment or
supplement to this prospectus to any broker-dealer  that requests such documents
in the letter of transmittal. We have agreed to pay all expenses incident to the
exchange offer and to our performance of, or compliance  with, the  registration
rights  agreements  (other than  commissions  or  concessions  of any brokers or
dealers)  and  will  indemnify  the  Holders  of the New  Notes  (including  any
broker-dealers)  against certain  liabilities,  including  liabilities under the
Securities Act.

                                  LEGAL MATTERS

         The  validity of the issuance of the New Notes  offered  hereby will be
passed upon for us and the  Guarantors by Gallop,  Johnson & Neuman,  L.C.,  St.
Louis,  Missouri.  Donald P. Gallop, a member of Gallop, Johnson & Neuman, L.C.,
serves as one of our directors. In addition,  Gallop, Johnson & Neuman, L.C. and
certain of its members beneficially own 247,206 shares of our common stock.

                                     EXPERTS

         The consolidated  financial  statements of Falcon Products,  Inc. as of
October 31, 1998 and  November 1, 1997 and for each of the three fiscal years in
the period ended  October 31, 1998 included in this  registration  statement and
incorporated  by reference in this  registration  statement have been audited by
Arthur  Andersen  LLP,  independent  public  accountants,  as indicated in their
report with  respect  thereto,  and are  included  herein in  reliance  upon the
authority of said firm as experts in giving said reports.

         The  consolidated  financial  statements of Shelby Williams Industries,
Inc.  at  December  31,  1998 and 1997,  and for each of the three  years in the
period ended December 31, 1998,  appearing in this  prospectus and  registration
statement have been audited by Ernst & Young LLP, independent  auditors,  as set
forth in their report thereon appearing  elsewhere  herein,  and are included in
reliance  upon such  report  given on the  authority  of such firm as experts in
accounting and auditing.

<PAGE>

                       WHERE YOU CAN FIND MORE INFORMATION

         This prospectus  represents only a summary of the information presented
herein,  and incorporates by reference the following reports of Falcon that have
been filed with the SEC:

       - Annual Report on Form 10-K for the fiscal year ended October 31, 1998;

       - Quarterly  Reports on Form 10-Q for the fiscal  quarters  ended January
         30, 1999 and May 1, 1999;

       - Current Reports on Form 8-K dated May 12, 1999, June 11, 1999, June 15,
         1999 and June 28, 1999,  and Current Report on Form 8-K/A filed on July
         20, 1999;

       - Schedule 14D-1 dated May 12, 1999,  Schedule 14D-1/A dated June 2, 1999
         and Schedule 14D-1/A-2 dated June 10, 1999; and

       - all documents  subsequently filed by Falcon pursuant to sections 13(a),
         13(c), 14 or 15(d) of the Exchange Act prior to the termination of this
         exchange offer.

      In addition,  this  prospectus  incorporates  by reference  the  following
reports of Shelby Williams that have been filed with the SEC:

       - Annual Report on Form 10-K for the fiscal year ended December 31, 1998;

       - Quarterly  Report on Form 10-Q for the fiscal  quarter  ended March 31,
         1999;

       - Current Report on Form 8-K dated May 12, 1999;

       - Schedule  14D-9 dated May 12, 1999 and Schedule  14D-9/A  dated June 3,
         1999; and

       - all  documents  subsequently  filed  by  Shelby  Williams  pursuant  to
         sections  13(a),  13(c),  14 or 15(d) of the  Exchange Act prior to the
         termination of this exchange offer.

         By  referring to this  "prospectus"  we are  referring  not only to the
information  presented  herein,  but also to the information  contained in those
documents  that have been  incorporated  by reference.  Any statement  contained
herein that contradicts any statement  contained in the  incorporated  documents
will  be  deemed  to  modify  or  supercede  the  statement   contained  in  the
incorporated  documents to the extent of such contradiction for purposes of this
prospectus.  Any statement so modified or superseded shall not be deemed, except
as so modified or superseded, to constitute a part of this prospectus.

         Falcon files,  and until the  consummation of our Acquisition of Shelby
Williams,  Shelby Williams filed, annual,  quarterly and special reports,  proxy
statements  and  other  information  with  the  SEC.  You may  read and copy any
document  that  either  Falcon or  Shelby  Williams  has filed at the  following
locations:

      -  at the Public  Reference Room of the SEC, Room  1024--Judiciary  Plaza,
         450 Fifth Street, N.W., Washington, D.C.
         20549;

      -  at the public  reference  facilities of the SEC's  regional  offices at
         Seven  World Trade  Center,  13th  Floor,  New York,  New York 10048 or
         Northwestern  Atrium  Center,  500 West  Madison  Street,  Suite  1400,
         Chicago, Illinois 60661;

      -  by writing to the SEC, Public Reference  Section,  Judiciary Plaza, 450
         Fifth Street, N.W., Washington, D.C. 20549;

      -  at the offices of the New York Stock  Exchange,  20 Broad  Street,  New
         York, New York 10005; or

      -  from the SEC's web site, www.sec.gov.

      Some of these locations may charge a prescribed fee for copies.

Documents incorporated by reference,  other than exhibits to these documents not
specifically  incorporated  by reference  into this  prospectus,  are  available
without  charge,  upon  written  or oral  request  by any  person  to whom  this
prospectus has been delivered,  from Falcon,  9387 Dielman Industrial Drive, St.
Louis, Missouri 63132, telephone (314) 991-9200, Attention: Corporate Secretary.

<PAGE>

                          INDEX TO FINANCIAL STATEMENTS

                              Falcon Products, Inc.

                                                                          Page
                                                                          ----

Report of Independent Public Accountants..............................    F-2
Consolidated Statements of Earnings for the years
   ended October 31, 1998, November 1, 1997 and
   November 2, 1996...................................................    F-3
Consolidated Balance Sheets, as of October 31, 1998 and
   November 1, 1997....................................................   F-4
Consolidated Statements of Stockholders' Equity for the
   years ended October 31, 1998, November 1,
   1997 and November 2, 1996..........................................    F-5
Consolidated Statements of Cash Flows for the years ended
   October 31, 1998, November 1, 1997 and
   November 2, 1996...................................................    F-6
Notes to Consolidated Financial Statements............................    F-7
Consolidated Statements of Earnings for the thirteen and
   twenty-six weeks ended May 1, 1999 and May
   2, 1998 (Unaudited)................................................   F-24
Consolidated Balance Sheets, as of May 1, 1999 (Unaudited)
   and October 31, 1998...............................................   F-25
Consolidated Statements of Stockholders' Equity for the
   twenty-six weeks ended May 1, 1999 and May
   2, 1998 (Unaudited)................................................   F-26
Consolidated Statements of Cash Flows for the twenty-six weeks
   ended May 1, 1999 and May 2, 1998
   (Unaudited)........................................................   F-27
Notes to Unaudited Consolidated Financial Statements--
   twenty-six weeks ended May 1, 1999.................................   F-28


                        Shelby Williams Industries, Inc.

Report of Independent Auditors......................................     F-33
Consolidated Statements of Income for the years ended
   December 31, 1998, 1997 and 1996.................................     F-34
Consolidated Balance Sheets as of December 31, 1998
  and 1997...........................................................    F-35
Consolidated Statements of Cash Flows for the years ended
  December 31, 1998, 1997 and 1996...................................    F-36
Consolidated Statements of Stockholders' Equity for the
   years ended December 31, 1998, 1997 and
   1996..............................................................    F-37
Notes to Consolidated Financial Statements...........................    F-38
Consolidated Statements of Income for the three months
   ended March 31, 1999 and 1998 (Unaudited).........................    F-48
Consolidated Balance Sheets as of March 31, 1999
   (Unaudited) and December 31, 1998.................................    F-49
Consolidated Statements of Cash Flows for the three months
   ended March 31, 1999 and 1998
   (Unaudited).......................................................    F-50
Notes to Unaudited Consolidated Financial Statements.................    F-51


                                      F-1

<PAGE>


                    Report of Independent Public Accountants


To Falcon Products, Inc.:


         We have audited the accompanying  consolidated balance sheets of FALCON
PRODUCTS,  INC. (a Delaware corporation) and subsidiaries as of October 31, 1998
and  November 1, 1997,  and the related  consolidated  statements  of  earnings,
stockholders'  equity and cash flows for each of the three  fiscal  years in the
period ended October 31, 1998. These financial statements are the responsibility
of the  Company's  management.  Our  responsibility  is to express an opinion on
these financial statements based on our audits.

         We conducted our audits in accordance with generally  accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

         In our opinion,  the  financial  statements  referred to above  present
fairly,  in all material  respects,  the financial  position of Falcon Products,
Inc.  and  subsidiaries  as of October  31, 1998 and  November 1, 1997,  and the
results of their  operations  and their cash flows for each of the three  fiscal
years in the period  ended  October  31,  1998,  in  conformity  with  generally
accepted accounting principles.


ARTHUR ANDERSEN LLP

St. Louis, Missouri
December 15, 1998

                                      F-2
<PAGE>

<TABLE>
<CAPTION>

                              FALCON PRODUCTS, INC.

                       Consolidated Statements of Earnings

         For the Years Ended October 31, 1998, November 1, 1997, and November 2,
1996


 (In thousands, except per share data)                               1998        1997      1996
                                                                ----------  ----------  ---------
<S>                                                           <C>         <C>         <C>

Net sales.....................................................    $143,426    $113,010   $100,702
Cost of sales, including nonrecurring items...................     103,067      79,507     69,125
Special and nonrecurring items................................         271       3,700        --
                                                                -----------   --------   -------
Gross margin..................................................      40,088      29,803     31,577
Selling, general and administrative expenses..................      29,482      22,044     20,469
                                                                ----------- ---------- ----------

Operating profit..............................................      10,606       7,759     11,108
Interest income (expense), net; including interest
   income of $264, $228 and  $263, respectively...............        (619)        139         95
Minority interest in consolidated subsidiary..................           64         47         89
                                                                  ---------   --------   --------

Earnings from continuing operations before income taxes.......      10,051       7,945     11,292
Income tax expense............................................       3,701       3,019      4,291
                                                                  ---------   --------   --------

Net earnings from continuing operations.......................       6,350       4,926      7,001
Discontinued operations, net of tax...........................          --         938      1,432
Gain on sale of discontinued operations, net of tax...........          --       6,770        --
                                                                  ---------   --------   -------
Net earnings..................................................    $  6,350    $ 12,634   $  8,433
                                                                  ========-   ========   ========

Earnings per share - Basic:
     Continuing operations....................................  $      .69  $      .51 $      .73
     Discontinued operations..................................          --         .10        .15
     Gain on sale of discontinued operations..................          --         .70        --
                                                                  ---------   --------   -------
     Net earnings per share...................................    $    .69   $    1.31   $    .88
                                                                  =========   ========   ========

Earnings per share - Diluted:
     Continuing operations....................................    $    .68    $    .50   $    .71
     Discontinued operations..................................          --         .09        .15
     Gain on sale of discontinued operations..................          --         .69        --
                                                                  ---------   --------   -------

     Net earnings per share...................................    $    .68    $   1.28   $    .86
                                                                  =========   ========   ========

</TABLE>

          See accompanying notes to consolidated financial statements.

                                      F-3
<PAGE>


                              FALCON PRODUCTS, INC.

                           Consolidated Balance Sheets
                     October 31, 1998, and November 1, 1997

 (In thousands, except per share data)                         1998      1997
                                                           ---------   ------

Assets
Current assets:
     Cash and cash equivalents..........................   $   5,186   $ 16,294
     Accounts receivable, less allowances of $672
       and $337, respectively...........................      22,683     18,625
     Inventories, net...................................      24,877     22,687
     Prepayments and other current assets...............       3,081      3,732
                                                           ----------  --------
          Total current assets..........................      55,827     61,338
                                                           ----------  --------

Property, plant and equipment:
     Land                                                      2,116      2,731
     Buildings and improvements.........................      11,395     12,347
     Machinery and equipment............................      32,154     26,360
                                                           ---------   --------
                                                              45,665     41,438
     Less accumulated depreciation......................      18,167     16,227
                                                           ----------  --------

          Net property, plant and equipment.............      27,498     25,211
                                                           ---------   --------
Other assets, net of accumulated amortization:
     Goodwill...........................................      23,243      9,454
     Other                                                     5,406      3,354
                                                           ----------  --------
Total other assets......................................      28,649     12,808
                                                           ----------  --------
     Total Assets.......................................  $  111,974  $  99,357
                                                           ========== =========

Liabilities and Stockholders' Equity Current
   liabilities:
     Accounts payable...................................   $  11,695   $ 10,458
     Accrued liabilities................................       6,769     10,716
     Current maturities of long-term debt...............       1,607      1,473
                                                           ----------  --------

          Total current liabilities.....................      20,071     22,647
Long-term obligations:
     Long-term debt.....................................      17,208        321
     Pension liability..................................          --         96
     Deferred income taxes..............................         876      2,155
     Minority interest in consolidated subsidiary.......         810        874
     Other                                                     1,063         --
                                                           ----------  --------
          Total liabilities.............................      40,028     26,093
                                                           ----------  --------
Stockholders' equity:
     Common stock, $.02 par value: authorized
       20,000,000 shares; issued 9,915,117..............         198        198
     Additional paid-in capital.........................      47,376     47,376
     Treasury stock, at cost (992,777 and 477,512
       shares, respectively)............................     (13,557)    (6,855)
     Cumulative translation adjustments.................         (19)      (727)
     Retained earnings..................................      37,948     33,272
                                                           ---------   --------

          Total stockholders' equity....................      71,946     73,264
                                                           ----------  --------
Total Liabilities and Stockholders' Equity..............  $  111,974  $  99,357
                                                           =========  =========

          See accompanying notes to consolidated financial statements.

                                      F-4
<PAGE>
<TABLE>
<CAPTION>

                              FALCON PRODUCTS, INC.

                    Consolidated Statements of Stockholders'
 Equity For the Years Ended October 31, 1998, November 1, 1997, and November 2, 1996

                                                     Additional              Cumulative                 Total
                                             Common   Paid-in    Treasury   Translation   Retained  Stockholders'
(In thousands)                                Stock   Capital      Stock    Adjustments   Earnings      Equity
                                             ------  ----------  --------   -----------   --------  ------------
<S>                                        <C>      <C>         <C>           <C>      <C>           <C>

Balance, October 28, 1995..................    $ 191  $ 42,761      $ (135)       $ 182    $15,308     $ 58,307
     Net earnings..........................       --        --          --           --      8,433        8,433
     Cash dividends........................       --        --          --           --       (958)        (958)
     Issuance of stock to Employee
        Stock Purchase Plan................       --       195         533           --         --          728
     Exercise of employee incentive
        stock options......................        2       355         864           --       (553)         668
     Compensation expense under non-
        qualified stock options............       --         7          --           --         --            7
     Tax benefit of stock options..........       --       647          --           --         --          647
     Translation adjustments...............       --        --          --           92         --           92
     Cancellation of restricted stock......       --       (19)         --           --         19           --
     Amortization of restricted stock......       --        --          --           --         24           24
     Treasury stock purchases..............       --        --      (2,791)          --         --       (2,791)
     Issuance of stock for acquisition.....        5     3,314          --           --         --        3,319
                                            -------- ----------   ---------   ----------   -------- -----------
Balance, November 2, 1996..................      198    47,260      (1,529)         274     22,273       68,476
     Net earnings..........................       --        --          --           --     12,634       12,634
     Cash dividends........................       --        --          --           --     (1,348)      (1,348)
     Issuance of stock to Employee
        Stock Purchase Plan................       --         8         893           --         --          901
     Exercise of employee incentive
        stock options......................       --        --         624           --       (314)         310
     Tax benefit of stock options..........       --       103          --           --         --          103
     Translation adjustments...............       --        --          --       (1,001)        --       (1,001)
     Amortization of restricted stock......       --        --          --           --         27           27
     Treasury stock purchases..............       --        --      (7,202)          --         --       (7,202)
     Issuance of stock for acquisition.....       --         5         359           --         --          364
                                            --------  ---------  ---------   ----------    -------    ---------

Balance, November 1, 1997..................      198    47,376      (6,855)        (727)    33,272       73,264
     Net earnings..........................       --        --          --           --      6,350        6,350
     Cash dividends........................       --        --          --           --     (1,457)      (1,457)
     Issuance of stock to Employee
        Stock Purchase Plan................       --        --          31           --         --           31
     Exercise of employee incentive
        stock options......................       --        --         323           --       (217)         106
     Translation adjustments...............       --        --          --          708         --          708
     Treasury stock purchases..............       --        --      (7,473)          --         --       (7,473)
     Issuance of stock for acquisition.....       --        --         417           --         --          417
                                            - ------  ---------  ----------   ----------   -------- -----------
Balance, October 31, 1998..................  $   198  $  47,376  $ (13,557)  $      (19)  $  37,948  $    71,946
                                             =======  =========  =========   ==========   =========  ===========


</TABLE>

          See accompanying notes to consolidated financial statements.


                                      F-5
<PAGE>

<TABLE>
<CAPTION>

                              FALCON PRODUCTS, INC.

                      Consolidated Statements of Cash Flows
  For the Years Ended October 31, 1998, November 1, 1997, and November 2, 1996

 (In thousands)                                                1998       1997      1996
                                                            ----------------------------
<S>                                                      <C>         <C>       <C>
Cash flows from operating activities:
Net earnings                                                 $  6,350  $ 12,634  $  8,433
Adjustments to reconcile net earnings to cash
  provided by operating activities:
     Gain on sale of discontinued operations...............        --    (6,770)       --
     Earnings from discontinued operations.................        --      (938)   (1,432)
     Depreciation and amortization.........................     3,753     4,230     3,816
     Special and nonrecurring items, net...................     3,521        --        --
     Translation adjustments during year...................       708    (1,001)       92
     Tax benefit of stock option exercises.................        --       103       647
     Compensation expense under stock and option plans.....        --        27        31
     Deferred income tax provision.........................     1,768      (978)      819
     Minority interest in consolidated subsidiary..........       (64)      (47)      (89)

     Change in assets and liabilities:
          Accounts receivable, net.........................      (595)   (3,346)    1,472
          Inventories......................................    (4,695)   (3,055)   (3,941)
          Prepayments and other current assets.............       587      (438)     (464)
          Other assets, net................................    (2,490)     (944)   (1,443)
          Accounts payable.................................    (1,845)    3,264      (172)
          Accrued liabilities..............................    (6,215)      763    (1,203)
          Other liabilities................................      (156)       --        --
                                                             ---------  --------  -------
          Cash provided by continuing operations...........       627     3,504     6,566
          Cash provided by (used in) discontinued
            operations.....................................        --       (99)      867
                                                             ---------  --------  -------
          Cash provided by operating activities............       627     3,405     7,433
                                                             ---------  --------  -------

Cash flows from investing activities:
     Additions to property, plant and equipment, net.......    (6,594)   (3,807)   (4,449)
     Proceeds from sale of discontinued operations.........        --    17,711        --
     Net proceeds from sale of building....................     5,170        --        --
     Cost of businesses acquired (including working
        capital at acquisition of
        $564 in 1998 and $165 in 1996).....................   (15,962)       --    (1,189)
                                                             ---------  --------  --------

          Cash provided by (used in) investing activities..   (17,386)   13,904    (5,638)
                                                             ---------  --------  --------

Cash flows from financing activities:
     Common stock issuances................................       137     1,575     1,396
     Treasury stock purchases..............................    (7,473)   (7,202)   (2,791)
     Cash dividends........................................    (1,457)   (1,348)     (958)
     Additions to (repayment of) long-term debt, net.......    14,777       389      (634)
     Change in pension liability...........................      (333)     (143)      (64)
                                                             ---------  --------  --------

          Cash provided by (used in) financing activities..     5,651    (6,729)   (3,051)
                                                             ---------  --------  --------

Increase (decrease) in cash and cash equivalents...........   (11,108)   10,580    (1,256)
Cash and cash equivalents - beginning of period............    16,294     5,714     6,970
                                                             ---------  --------  -------

Cash and cash equivalents - end of period..................  $  5,186   $16,294   $ 5,714
                                                             =========  ========  =======

Supplemental cash flow information:
     Cash paid for interest................................  $    728   $    91   $   121
                                                             =========  ========  =======

     Cash paid for taxes...................................  $  5,329   $ 4,841   $ 3,809
                                                             =========  ========  =======

</TABLE>

                                      F-6
<PAGE>


                              FALCON PRODUCTS, INC.

                   Notes to Consolidated Financial Statements


Note 1 - Summary of Significant Accounting Policies

Principles of Consolidation

         The accompanying consolidated financial statements include the accounts
of Falcon  Products,  Inc. and its subsidiaries  (the Company).  All significant
intercompany balances and transactions are eliminated in consolidation.

         The  preparation of financial  statements in conformity  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that affect the  amounts  reported  in the  consolidated  financial
statements  and  accompanying  notes.  Actual  results  could  differ from those
estimates.

Fiscal Year

         The Company's  fiscal year ends on the Saturday  closest to October 31.
Fiscal  years  1998 and 1997  ended  October  31,  1998 and  November  1,  1997,
respectively, and included 52 weeks. Fiscal year 1996 ended on November 2, 1996,
and  included 53 weeks.  References  to years relate to fiscal years rather than
calendar years.

Nature of Business

         The  principal  products  manufactured  and  sold  by the  Company  are
pedestal table bases,  table tops, metal and wood chairs,  booths,  millwork and
casegoods.  The  Company's  sales are  primarily to the food  service,  contract
furniture, hospitality, government and healthcare markets. The Company considers
its operations a single industry segment.

         The  Company   operates   factories  in  Mexico  through   wholly-owned
subsidiaries  which produce all of its table base casting  requirements and wood
chair frames and casegood products for the hospitality  industry.  Substantially
all of the  sales  of  these  subsidiaries  are to the  parent  company  and are
eliminated in  consolidation.  The Company has a  manufacturing  facility in the
Czech Republic,  Falcon Mimon,  a.s., which  manufactures and sells chair frames
and fully  finished  wood  chairs  throughout  Europe and in North  America.  In
addition,  the Company operates Howe Europe a/s, in Middelfart,  Denmark,  which
markets,   assembles  and   distributes   tables  and  chairs  to  the  European
contract/office  market.  Sales from  foreign  operations  and export sales from
domestic facilities were $13.6 million,  $9.3 million and $10.9 million in 1998,
1997 and 1996, respectively.

Cash and Cash Equivalents

         The Company considers all highly liquid  investments  purchased with an
original maturity of three months or less to be cash equivalents.  Substantially
all of the  Company's  cash  equivalents  are  denominated  in U.S.  dollars and
therefore  the  effect  of  exchange  rate  changes  on  cash  balances  was not
significant during any of the years presented.


Inventories

         Inventories  are  valued  at the  lower  of  cost  or  market.  Cost is
determined by the first-in,  first-out method.  Inventories at October 31, 1998,
and November 1, 1997, consist of the following:

      (In thousands)                       1998       1997
                                         -------   -------

      Raw materials...............       $18,174   $17,579
      Work in process.............         5,288     4,320
      Finished goods, net.........         1,415       788
                                        --------  --------
                                        $ 24,877  $ 22,687
                                       ========= =========


                                      F-7
<PAGE>

                              FALCON PRODUCTS, INC.

             Notes to Consolidated Financial Statements--(Continued)

Property, Plant and Equipment

         Investments  in  property,  plant and  equipment  are recorded at cost.
Improvements are capitalized,  while repair and maintenance costs are charged to
operations.  When assets are retired or  disposed  of, the cost and  accumulated
depreciation  are removed  from the  accounts;  gains or losses are  included in
operations.

         Depreciation,  including  the  amortization  of assets  recorded  under
capital leases,  is computed by use of the  straight-line  method over estimated
service lives. Principal service lives are: buildings and improvements - 5 to 40
years; machinery and equipment - 3 to 13 years.

         Certain of the Company's assets were acquired  through  long-term lease
obligations financed principally by Industrial  Development Revenue Bonds. These
leases represent installment purchases.  Accordingly, the assets are recorded at
cost and the related  obligations  are  included  in  long-term  obligations  as
mortgages payable.

Long-lived Assets

         Statement of Financial Accounting Standards (SFAS) No. 121, "Accounting
for the Impairment of Long-lived Assets and for Long-lived Assets to be Disposed
Of," requires that long-lived assets and certain identifiable  intangibles to be
held and used or disposed of by an entity be reviewed  for  impairment  whenever
events or changes in  circumstances  indicate that the carrying amount of assets
may  not  be  recoverable.  The  Company  has  assessed  the  recoverability  of
long-lived  assets,  including  intangible  assets,  and has determined  that no
impairment  loss  need  be  recognized  for  applicable   assets  of  continuing
operations.

Other Assets

         Other assets consist of the following at October 31, 1998, and November
1, 1997:

(In thousands)                                          1998        1997
                                                      ---------  -------
Goodwill, net of accumulated amortization
  of $2,285 and $1,481..............................    $23,243   $ 9,454
Deferred catalog costs, net of accumulated
  amortization of $965 and $318.....................      2,241     1,226
Other, net of accumulated amortization
   of $1,127 and $544...............................      3,165     2,128
                                                      ---------  --------
                                                      $  28,649  $ 12,808
                                                     ========== =========

         Goodwill  represents  the  excess of cost over fair value of net assets
acquired at the date of  acquisition.  Goodwill is amortized on a  straight-line
basis over thirty to forty years.  Deferred  debt issue costs are amortized on a
straight-line  basis  over  the  original  life of the  respective  debt  issue,
approximately  three years. The cost of the design,  production and distribution
of sales  catalogs and reprints  thereof is being  amortized on a  straight-line
basis over two to five years.

Pension Plan

     The Company has a  noncontributory  defined  benefit  pension plan covering
certain hourly and substantially all domestic salaried personnel.  The Company's
policy is to fund pension  benefits to the extent  contributions  are deductible
for tax purposes and in compliance with federal laws and regulations.

         The Company also has a  noncontributory  defined  benefit  pension plan
which covered certain  employees of Howe Furniture  Corporation.  Benefits under
this plan were curtailed January 1, 1993.



                                      F-8
<PAGE>


                              FALCON PRODUCTS, INC.

             Notes to Consolidated Financial Statements--(Continued)


Stock Dividends

         On November 21, 1995, the Board of Directors of the Company  declared a
10% stock dividend.  The record date of this  transaction was December 13, 1995,
with a distribution  date of January 2, 1996. All  information  contained in the
accompanying  Consolidated  Financial Statements and these Notes to Consolidated
Financial  Statements  relating to the Company's common stock,  including shares
outstanding,  stock option plans and per share data,  has been  restated to give
effect to the stock dividend discussed above.

Foreign Currency Translation

         The Financial  Statements of the Company's  non-U.S.  subsidiaries  are
translated  into U.S.  dollars in  accordance  with SFAS No. 52. The  functional
currency for Falcon  Mimon,  a.s. and Howe Europe a/s has been  determined to be
the subsidiaries'  local currency.  As a result, the gain or loss resulting from
the  translation  of its financial  statements to U.S.  dollars is included as a
separate component of stockholders' equity.

         For the Company's  Mexican  subsidiaries,  inventory,  prepayments  and
property are  translated  at  historical  exchange  rates while other assets and
liabilities are translated at current exchange rates.  Revenues and expenses are
translated at average exchange rates during the year. The resulting  translation
adjustment is included in selling, general and administrative expenses.

         The net foreign currency translation and transaction losses included in
earnings  for  1998,   1997  and  1996,  were  $737,  $304  and  $235  thousand,
respectively.

Interest Rate Hedge Agreement

         The Company manages  fluctuations in interest rates on borrowings under
its  revolving  credit  facility by using an interest rate swap  agreement.  The
interest rate swap  agreement is accounted for as a hedge of a debt  obligation,
and  accordingly,  the net  settlement  amount is recorded as an  adjustment  to
interest expense in the period incurred.

         The Company's  interest rate swap agreement requires the Company to pay
a fixed rate and receive a floating rate thereby  creating  fixed rate debt. The
Company's   participation  in  interest  rate  hedging   transactions   involves
instruments that have a close correlation with its debt,  thereby managing risk.
The interest rate swap  agreement has been designed for hedging  purposes and is
not held or issued for speculative purposes.

Earnings Per Share

         In 1998,  the Company  adopted SFAS No. 128,  "Earnings Per Share." All
per share amounts have been calculated in accordance with SFAS No. 128 using the
weighted average number of shares outstanding  during each period,  adjusted for
the impact of common stock  equivalents using the treasury stock method when the
effect  is  dilutive.  All per share  data has been  retroactively  restated  in
accordance with SFAS No. 128.

Note 2 - Business Acquisitions

         In March  1998,  the  Company  acquired  the  stock  of Howe  Furniture
Corporation and its  subsidiaries  ("Howe") for $16.6 million,  and assumed $2.2
million of outstanding  long-term debt of Howe. Howe  specializes in the design,
engineering  and  marketing  of tables for the contract  office and  hospitality
markets.  The Company  used the  purchase  method of  accounting  to record this
acquisition.  Accordingly,  results  of  operations  have been  included  in the
financial  statements from the date of  acquisition.  The excess of the purchase
price over amounts  assigned to net tangible assets ($13.9 million) was recorded
as goodwill.

                                      F-9
<PAGE>

                              FALCON PRODUCTS, INC.

             Notes to Consolidated Financial Statements--(Continued)


         In October  1996,  the  Company  acquired  certain  assets and  assumed
certain  liabilities  of The Chair  Source for 241,400  newly  issued  shares of
common stock valued at approximately $3.3 million,  plus 75,000 shares of common
stock to be issued through October 1999, subject to certain  contingencies.  The
Chair Source  manufactures  wood and upholstered  seating and  distributes  them
primarily to the hospitality, lodging and food service markets. The company used
the purchase  method of accounting to account for this  acquisition and recorded
goodwill of approximately $2.9 million relating to this acquisition.

         In February 1996, the Company acquired  substantially all of the assets
and assumed certain liabilities of a manufacturing  facility located in Tijuana,
Mexico. This facility specializes in manufacturing  upscale wood and upholstered
seating for the lodging and  hospitality  markets.  The total purchase price for
this facility was approximately $500 thousand and was funded by the Company with
its available cash reserves.  The company used the purchase method of accounting
to account for this  acquisition  and recorded  goodwill of  approximately  $421
thousand relating to this acquisition.

Note 3 - Special and Nonrecurring Items

         During 1998,  the Company  recorded a pre-tax  charge of $4.7  million,
$2.9 million  after-tax,  related to  management's  decision to discontinue  and
dispose of the Company's  hotel  casegoods line of business.  The charge entails
the  writedown  of  assets,  including  goodwill,   inventories  and  equipment,
associated with the product line located in the Tijuana, Mexico facility. Of the
total charge,  cost of sales  includes a $3.3 million  charge to write-down  the
carrying  value of inventory.  The remaining  components of the charge have been
reported in special and  nonrecurring  items in the  Consolidated  Statement  of
Earnings  and are  related to  impairment  charges  and  reserves  for losses on
disposal of certain assets and exit costs for lease termination.

         In 1998,  the Company also recorded a $1.3 million  pre-tax gain,  $0.8
million after-tax,  on the sale of the Company's corporate headquarters building
during  1998,  which is  included  in special and  non-recurring  items,  in the
accompanying  Consolidated Statement of Earnings. The Company entered into a two
year lease agreement to lease back a portion of the premises,  and  accordingly,
the portion of the total $2.5 million gain representing the present value of the
operating  lease  payments,  approximately  $1.2  million,  was  deferred and is
included in other liabilities on the accompanying  Consolidated Balance Sheet as
of October 31, 1998. The deferred gain will be credited to income as a reduction
to rent expenses over the term of the lease.

         During the fourth quarter of 1998,  the Company  recorded an additional
pre-tax  charge  of  $0.2  million,  $0.1  million  after-tax,  related  to  the
consolidation  of the Company's  manufacturing  facilities that was announced in
1997.

         During 1997,  the Company  recorded a pre-tax  charge of $3.7  million,
$2.3 million  after-tax,  for special and nonrecurring  items. The charges are a
result of the  consolidation  of the Company's  manufacturing  operations at its
Anaheim,  California and Belding, Michigan facilities into its City of Industry,
California facility and the elimination of several duplicative and nonperforming
wood seating  product  lines.  These pre-tax  charges are recorded as a separate
line in the  Consolidated  Statements  of Earnings and included $3.0 million for
costs  associated with asset  write-downs and  dispositions and $0.7 million for
exit costs of leased facilities and employee severance and termination costs.


Note 4 - Discontinued Operations

         On September  8, 1997,  the Company  completed  the sale of its William
Hodges  division  (the Hodges  Division)  to Leggett & Platt,  Incorporated  for
approximately $17.7 million. The Hodges Division  manufactures wire shelving and
kitchen  equipment.  The sale resulted in a gain of approximately  $6.8 million,
net of applicable income taxes of $3.8 million.

         The  results of the Hodges  Division  for 1997  through the date of the
sale  (approximately  10.5  months) and for fiscal year 1996 are  classified  as
discontinued  operations in the accompanying  consolidated financial statements.
Earnings from the  discontinued  Hodges  Division were $938 thousand in 1997 and
$1,432  thousand in 1996,  net of  applicable  income taxes of $575 thousand and
$877  thousand,  respectively.  Net  revenues  from the Hodges  Division in 1997
through  the date of the sale were $7.8  million.  Hodges  Division  revenues in
fiscal year 1996 were $10.3 million.

                                      F-10
<PAGE>

                              FALCON PRODUCTS, INC.

             Notes to Consolidated Financial Statements--(Continued)


Note 5 - Rental Expense and Lease Commitments

         The Company leases certain manufacturing  facilities and certain office
and  transportation  equipment under  non-cancelable  lease agreements having an
initial  term of more than one year and  expiring at various  dates  through the
year 2006.

         The future minimum rental commitments due under lease agreements are as
follows at October 31, 1998:

                                                            Capital    Operating
      (In thousands)                                        Leases      Leases
                                                            -------    ---------
      1999...........................................       $    61     $ 2,129
      2000...........................................            61       1,411
      2001...........................................            61       1,373
      2002...........................................            61         849
      2003...........................................            61         670
      Later years....................................            61       1,777
                                                            --------    -------
      Total minimum lease payments...................           366     $ 8,209
                                                                        =======
      Less-amount representing interest..............           (45)
                                                            -------
      Present value of minimum lease payments........       $   321
                                                            =======

         Total  operating  lease and rental  expense was  approximately  $1,622,
$1,463 and $953 thousand in 1998, 1997 and 1996, respectively.

Note 6 - Long Term Debt

         Long-term  debt  consists of the  following  at October 31,  1998,  and
November 1, 1997:

(In thousands)                                                 1998        1997
                                                             --------    ------

Revolving line of credit expiring April 22, 2000,
  interest at prime minus 2.0%..........................    $16,935     $    --
Notes payable to a foreign bank, secured by certain
  assets of Falcon Mimon, due in varying monthly
  installments through 1999, interest at LIBOR + 2.5%...      1,559       1,301
Obligations under capital leases, due in annual
  installments through November 16, 2003,
  interest at 4.0%......................................        321         368
Other...................................................         --         125
                                                            -------     -------
                                                             18,815       1,794
Less current maturities.................................      1,607       1,473
                                                            -------     -------
                                                            $17,208     $   321
                                                            =======     =======

         At October 31, 1998,  the Company had letters of credit  outstanding of
approximately  $409 thousand relating to insurance  reserves and certain foreign
purchases.

         In connection with the acquisition of Howe, the Company entered into an
unsecured  $20.0 million  revolving line of credit  expiring April 22, 2000. The
rate of interest on borrowings under this agreement is, at the Company's option,
the Prime Rate, Federal Funds Rate or LIBOR adjusted for a spread based upon the
Company's  leverage  ratio.  The variable  interest rate was 6.4% at October 31,
1998.

         Under  the loan  agreements,  the  Company  must  comply  with  certain
covenants including,  but not limited to, the maintenance of specific ratios and
net worth. The Company has complied with the terms of the loan agreements.

                                      F-11
<PAGE>


                              FALCON PRODUCTS, INC.

             Notes to Consolidated Financial Statements--(Continued)


         The minimum  annual  maturities of long-term  debt,  including  capital
lease  obligations,  are:  $1,607,  $16,985,  $52,  $54 and $57 thousand in 1999
through 2003, respectively, and $60 thousand thereafter.

         The Company has entered  into an interest  rate swap  agreement  with a
notional amount of $12.0 million.  The notional amount of the interest rate swap
does not represent  amounts  exchanged by the parties and thus, is not a measure
of the Company's  exposure  through its use of the interest rate swap agreement.
The amounts  exchanged are  determined  by reference to the notional  amount and
other terms of the contract.

         Management believes that the seller of the interest rate swap agreement
will be able to meet  its  obligation  under  the  agreement.  The  Company  has
policies  regarding  the  financial  stability  and  credit  standing  of  major
counterparties. Non-performance by the counterparty is not anticipated nor would
it have a material  adverse  effect on the results of  operations  or  financial
position of the Company.

Note 7 - Income Taxes

         The Company  accounts for income taxes in accordance with SFAS No. 109,
"Accounting for Income Taxes" (SFAS No. 109),  which requires income taxes to be
accounted for using a balance sheet approach known as the liability method.  The
liability  method accounts for deferred  income taxes by applying  statutory tax
rates in effect at the date of the balance sheet to differences between the book
and tax basis of assets and  liabilities.  Adjustments to deferred  income taxes
resulting from statutory rate changes flow through the tax provision in the year
of the change.

     The components of income tax expense are as follows:

      (In thousands)                       1998        1997        1996
                                         -------     --------    ------

      Current:
           Federal..................     $ 1,551     $ 3,587     $ 3,107
           State....................         207         410         365
           Foreign..................         175         --           --
      Deferred......................       1,768        (978)        819
                                         -------     --------    -------

                                         $ 3,701     $ 3,019     $ 4,291
                                         =======     =======-    =======

         The following is a reconciliation  between statutory federal income tax
expense and actual income tax expense:

      (In thousands)                              1998        1997        1996
                                                --------    --------    ------

      Computed "expected" federal income tax
         expense............................... $ 3,417     $ 2,701     $ 3,852
      Increase (decrease) resulting from:
           State income taxes..................     393         378         452
           Other, net..........................    (109)        (60)        (13)
                                                -------     -------     -------
                                                $ 3,701     $ 3,019     $ 4,291
                                                =======     =======-    =======

                                      F-12
<PAGE>


                              FALCON PRODUCTS, INC.

             Notes to Consolidated Financial Statements--(Continued)


         The   significant   components  of  deferred   income  tax  assets  and
liabilities are as follows:

      (In thousands)                                           1998       1997
                                                             -------    ------

      Deferred tax assets:
           Inventories...................................    $   434    $   648
           Reserves and accruals.........................        949      1,505
           Net operating loss carryforward...............        822        --
                                                             --------   -------
                                                               2,205      2,153
                                                             --------   -------
      Deferred tax liabilities:
           Depreciation and other property
             basis differences...........................     (1,153)    (1,558)
           Other.........................................       (158)      (597)
                                                             --------   -------
                                                              (1,311)    (2,155)
                                                             -------    -------
      Net deferred income tax asset (liability)..........    $   894    $    (2)
                                                             =======    =======

         Net current  deferred income tax assets are included in prepayments and
other  current  assets in the  accompanying  Consolidated  Balance  Sheets.  The
Company's net operating loss  carryforward  of $2.2 million expires in 2013. The
Company's  income tax returns have been examined by the Internal Revenue Service
for fiscal years through 1994.

Note 8 - Stock Option and Stock Purchase Plans

         The Company has an employee  incentive  stock  option plan which allows
the Company to grant key employees  incentive and nonqualified  stock options to
purchase up to 1,100,000  shares of the Company's  common stock at not less than
the market price on the date of grant.  Options not exercised accumulate and are
exercisable,  in whole or in part, in any  subsequent  period but not later than
ten years from the date of grant.

         The  Company  also  has a  Non-Employee  Director  Stock  Option  Plan,
approved by the stockholders,  under which the Company annually grants an option
to purchase  1,650  shares of common  stock to each  director  who is neither an
officer of the  Company  nor  compensated  under any  employment  or  consulting
arrangements  ("Non-Employee  Director").  Under the plan,  the option  exercise
price is the fair market value of the Company's  common stock on the date of the
grant and the options are  exercisable,  on a cumulative  basis, at 20% per year
commencing on the date of the grant.

         The  Non-Employee  Director  Stock  Option Plan was amended in December
1998 to increase the number of shares  underlying the options granted from 1,650
to 2,000.

         The  Company  accounts  for the option  plans using APB Opinion No. 25,
"Accounting for Stock Issued to Employees." Accordingly, no compensation expense
has been recognized relating to the stock options.

         Pro  forma  net  earnings  and net  earnings  per  common  share in the
following  table were  prepared as if the Company  had  accounted  for its stock
option plans under the fair market value method of SFAS No. 123, "Accounting for
Stock-Based Compensation."

                                                   1998        1997        1996
                                                 --------    --------    ------

      Net earnings - pro forma.................  $ 6,127     $12,446     $ 8,425
                                                 =======     =======     =======
      Net earnings per share - pro forma.......  $   .66     $  1.26     $   .86
                                                 =======     =======     =======

      Weighted-average fair value of options
        granted................................  $  6.64     $  7.39     $  6.54
                                                 =======     =======     =======


                                      F-13
<PAGE>

                              FALCON PRODUCTS, INC.

             Notes to Consolidated Financial Statements--(Continued)


         For the pro forma  disclosures,  the fair value of each option grant is
estimated  at the date of the  grant  using an  option  pricing  model  with the
following assumptions:

                                               1998         1997        1996
                                             --------    --------    --------

      Expected dividend yield...........           1%         .7%         .6%
      Expected stock price volatility...          30%         30%         30%
      Risk-free interest rate...........         5.8%        6.4%        5.8%
      Expected life of option...........     10 years    10 years    10 years

         In 1998, the Company adopted an Employee Stock Purchase Plan. Under the
Employee Stock Purchase Plan,  employees may contribute up to 10% of their gross
income to purchase  stock of the Company at 85% of the lesser of the fair market
value on the grant date or the exercise date.

         During 1997, the Company had a Stock Purchase Plan under which eligible
employees  could  elect to  invest up to 10% of salary  earned  during  each pay
period and the Company  contributed an amount equal to 40% of each participant's
contributions. This plan was terminated at the end of fiscal 1997.

<TABLE>
<CAPTION>

         Stock option  transactions under the plans for 1998, 1997, and 1996 are
summarized below:

                                                  1998                   1997                    1996
                                          --------------------    -------------------     ---------------------
                                           Average      Number     Average    Number      Average      Number
                                            Price     of Shares    Price     of Shares     Price     of Shares
                                           -------    ---------    -------   ---------    -------    ---------
<S>                                  <C>          <C>        <C>        <C>         <C>          <C>
Options outstanding at beginning
   of year............................     $ 10.70     687,892    $  9.35     575,925     $  7.58     766,450
Options granted.......................       14.07     242,550      14.49     168,900       13.04      68,150
Options canceled......................       13.55      37,791      13.16      12,754       10.00      64,348
Options exercised.....................        4.88      21,803       7.01      44,179        3.44     194,327
                                           -------     -------    -------     -------     -------     -------
Options outstanding at end of year....     $ 11.66     870,848    $ 10.70     687,892     $  9.35     575,925
                                           =======     =======    =======     =======     =======     =======
Exercisable at end of year............                 447,663                311,847                 245,346
                                                       =======                =======                 =======

         Stock options outstanding at October 31, 1998:

                                           Options Outstanding                      Options Exercisable
                                 ------------------------------------------      ---------------------------
                                               Remaining        Weighted                        Weighted
                                    Number    Contractual       Average            Number       Average
    Range of Exercise            of Options        Life      Exercise Price      of Options  Exercise Price
    -----------------            ----------   -----------    --------------     -----------  --------------
$   0.50   -   $ 10.00              355,488         4.6     $        9.07        314,733    $       8.99
$  10.00   -   $ 13.00              132,510         6.5     $       11.16         63,620    $      10.96
$  13.00   -   $ 15.00              382,850         8.7     $       14.23         69,310    $      14.37
                                -----------    --------      ------------    -----------    ------------
                                    870,848         6.7     $       11.66        447,663    $      10.10
                                ===========    ========      ============    ===========    ============

</TABLE>


                                      F-14
<PAGE>


                              FALCON PRODUCTS, INC.

             Notes to Consolidated Financial Statements--(Continued)

Note 9 - Earnings Per Share

         As  discussed  in Note 1 herein,  the Company  adopted  SFAS No. 128 in
1998.  In  accordance  with SFAS No. 128, the  following  tables  reconcile  net
earnings from continuing  operations and weighted average shares  outstanding to
the amounts used to calculate  basic and diluted  earnings per share for each of
the years ended 1998, 1997 and 1996.

<TABLE>
<CAPTION>


                                                                                       Per
                                                               Net                    Share
(In thousands, except per share data)                       Earnings     Shares      Amount

<S>                                                      <C>         <C>         <C>

For the year ended October 31, 1998
   Net Earnings from Continuing Operations..............    $ 6,350          --     $    --
                                                            =======     =======     =======

   Basic Earnings Per Share
     Earnings available to common stockholders..........    $ 6,350       9,156     $  0.69
     Assumed exercise of options (treasury method)......         --         126          --
                                                            -------     -------     -------

   Diluted Earnings Per Share
     Earnings available to common stockholders..........    $ 6,350       9,282     $  0.68
                                                            =======     =======     =======
For the year ended November 1, 1997
   Net Earnings from Continuing Operations..............    $ 4,926          --     $    --
                                                            =======     =======     =======

   Basic Earnings Per Share
     Earnings available to common stockholders..........    $ 4,926       9,665     $  0.51
     Assumed exercise of options (treasury method)......         --         211          --
                                                            -------     -------     -------


   Diluted Earnings Per Share
     Earnings available to common stockholders..........    $ 4,926       9,876     $  0.50
                                                            =======     =======     =======
For the year ended November 2, 1996
   Net Earnings from Continuing Operations..............    $ 7,001          --     $    --
                                                            =======     =======     =======

   Basic Earnings Per Share
     Earnings available to common stockholders..........    $ 7,001       9,591     $  0.73
     Assumed exercise of options (treasury method)......         --         202          --
                                                            -------     -------     -------


   Diluted Earnings Per Share
           Earnings available to common stockholders.....   $ 7,001       9,793     $  0.71
                                                            =======     =======     =======

</TABLE>


         Basic earnings per share was computed by dividing Earnings available to
common  stockholders by the weighted average shares of common stock  outstanding
during  the  year.  Diluted  Earnings  available  to  common   stockholders  was
determined  assuming the options issued and outstanding were exercised as of the
first day of the respective year of the grant date.  Options to purchase 386,850
shares at a weighted average exercise price of $14.23 per share,  155,400 shares
at a weighted  average  exercise price of $14.51 per share and 5,000 shares at a
weighted average exercise price of $14.50 were outstanding during 1998, 1997 and
1996,  respectively but were not included in the computation of diluted earnings
per share because the exercise  price was greater than the average  market price
of the common  stock.  As a result of  adoption  of SFAS No.  128,  the  Company
restated  reported  earnings per share for 1997 and 1996. This accounting change
had no impact of previously reported per share data.

                                      F-15
<PAGE>


                              FALCON PRODUCTS, INC.

             Notes to Consolidated Financial Statements--(Continued)


Note 10 - Pension Plans

         The Company  has two  noncontributory  defined  benefit  pension  plans
covering certain hourly and substantially all salaried  domestic  personnel.  In
connection with the Howe acquisition, the Company acquired the curtailed pension
plan of Howe,  whose assets exceed the accumulated  benefits.  For the Company's
non-curtailed  plan,  normal  retirement  age is 65, but  provision  is made for
earlier  retirement.  Benefits are based on 1.5% of average annual  compensation
for each year of service.  Full vesting occurs upon  completion of five years of
service. Assets of the plan consist entirely of an investment in a group annuity
contract with an insurance company.

         The  following  actuarial  assumptions  were  used in  determining  the
Company's net periodic pension cost and projected benefit obligation:

<TABLE>
<CAPTION>

                                                           1998         1997        1996
                                                         --------     --------    ------
<S>                                                    <C>          <C>         <C>

Discount rate.......................................       7.25%        7.25%       7.25%
Rate of salary increase.............................       5.00%        5.00%       5.50%
Expected long-term rate of return on plan assets....       9.00%        9.00%       9.00%

   Net periodic pension cost of the plan, is as follows:

(In thousands)                                             1998         1997        1996
                                                         --------     -------     ------

Service cost - benefits earned during the period.       $   619      $   473     $   421
Interest cost on projected benefit obligation.....          369          279         257
Return on plan assets.............................          704         (641)       (389)
Net total of other components.....................       (1,108)         345         137
                                                        -------      -------     -------
Net periodic pension cost.........................      $   584      $   456     $   426
                                                        =======      =======     =======

</TABLE>

<TABLE>
<CAPTION>

   The funded status of the defined benefit pension plans is as follows:

(In thousands)                                                        1998         1998          1997
                                                                   ----------   ----------     -------
                                                                   Plan Whose   Plan Whose
                                                                     Assets     Accumulated
                                                                     Exceed      Benefits
                                                                  Accumulated     Exceed
                                                                    Benefits      Assets
                                                                   ----------   -----------
<S>                                                             <C>          <C>          <C>

Vested benefit obligation......................................    $   (1,059)   $  (4,359)   $  (3,643)
Non-vested benefits............................................            --         (380)        (631)
                                                                   ----------   ---------    ---------
Accumulated benefit obligation.................................        (1,059)      (4,739)      (4,274)
Effect of projected future compensation levels.................          (114)        (611)        (467)
                                                                   ---------    ---------    ---------

Projected benefit obligation...................................        (1,173)      (5,350)      (4,741)
Plan assets at fair value......................................         1,438        4,447        4,018
                                                                   ----------   ----------   ----------

Plan assets greater (less) than projected benefit obligation...           265         (903)        (723)
Unrecognized net loss due to past experience different from
   assumptions.................................................            89          676          130
Unrecognized prior service cost................................            --          513          586
Unrecognized net asset.........................................            --          (49)         (89)
                                                                   ----------   ----------   ----------

Prepaid (accrued) pension cost.................................    $      354   $      237   $      (96)
                                                                   ==========   ==========   ==========

</TABLE>

                                      F-16
<PAGE>
                              FALCON PRODUCTS, INC.

             Notes to Consolidated Financial Statements--(Continued)


Note 11 - Transactions with Related Parties

         Certain of the Company's  directors or their affiliates provide various
consulting and other professional services to the Company or receive commissions
as sales  representatives.  During  1998,  1997 and 1996,  the Company  incurred
expenses of approximately  $222, $99 and $220 thousand,  respectively,  for such
services.

Note 12 - Contingencies

         The Company is subject to various  lawsuits  and claims with respect to
such matters as patents, product liabilities,  government regulations, and other
actions arising in the normal course of business.  In the opinion of management,
the ultimate liabilities resulting from such lawsuits and claims will not have a
material  adverse  effect on the  Company's  financial  condition and results of
operations.

Note 13 - Domestic and Foreign Subsidiaries

         Following is condensed  consolidating  financial  statements  of Falcon
Products,  Inc. and its domestic  subsidiaries  (Domestic) and Falcon  Products,
Inc.'s foreign subsidiaries (Foreign):

<TABLE>
<CAPTION>


                                            Consolidating Statement of Earnings
                                            For the Year Ended October 31, 1998

                                                      Total       Total
                                                    Domestic     Foreign  Eliminations     Total
                                                    --------     -------  ------------   --------
<S>                                             <C>        <C>          <C>         <C>

Net sales......................................   $  135,742  $   20,665   $  (12,981) $  143,426
Cost of sales, including nonrecurring items....       97,801      18,247      (12,981)    103,067
Special and nonrecurring items.................          271          --           --         271
                                                  ----------  ----------   ----------  ----------

     Gross margin..............................       37,670       2,418           --      40,088
Selling, general and administrative expenses...       27,225       2,257           --      29,482
                                                  ----------  ----------   ----------  ----------

     Operating profit..........................       10,445         161           --      10,606
Minority interest in consolidated subsidiary...           64          --           --          64
Interest income (expense)......................         (546)        (73)          --        (619)
                                                  ----------  ----------   ----------  ----------

     Earnings before income taxes..............        9,963          88           --      10,051
Income tax expense.............................        3,668          33           --       3,701
                                                  ----------  ----------   ----------  ----------

     Net earnings..............................   $    6,295  $       55   $       --  $    6,350
                                                  ==========  ==========   ==========  ==========
</TABLE>


                                      F-17
<PAGE>


                              FALCON PRODUCTS, INC.

             Notes to Consolidated Financial Statements--(Continued)

<TABLE>
<CAPTION>


                           Consolidating Balance Sheet
                                October 31, 1998

                                                           Total         Total
                                                         Domestic      Foreign  Eliminations    Total
                                                         --------      -------  ------------   --------
<S>                                                  <C>          <C>         <C>         <C>

Assets
Cash and cash equivalents.............................  $    3,666   $    1,520  $       --  $    5,186
Accounts receivable...................................      20,472        2,211          --      22,683
Inventories, net......................................      20,922        3,955          --      24,877
Other assets                                                 2,760          321          --       3,081
                                                        ----------   ----------  ----------  ----------

          Total current assets........................      47,820        8,007          --      55,827
Property plant and equipment, net.....................      18,362        9,136          --      27,498
Investment in subsidiaries............................       7,150           --      (7,150)         --
Goodwill and other assets.............................      28,649           --          --      28,649
                                                        ----------   ----------  ----------  ----------

          Total assets................................  $  101,981   $   17,143  $   (7,150) $  111,974
                                                        ==========   ==========  =========== ==========

Liabilities and Stockholders' Equity
Current liabilities...................................  $   16,143   $    3,928  $       --  $   20,071
Long-term debt........................................      17,208           --          --      17,208
Other long-term liabilities...........................       2,749           --          --       2,749
Intercompany payable (receivable).....................      (6,065)       6,065          --          --
                                                       ------------  ----------  ----------  ----------

          Total liabilities...........................      30,035        9,993          --      40,028
                                                        ----------   ----------  ----------  ----------

Stockholders' equity
     Common stock.....................................         198        6,446      (6,446)        198
     Additional paid-in capital.......................      47,376          925        (925)     47,376
     Treasury stock...................................     (13,557)          --          --     (13,557)
     Cumulative translation adjustment................         (19)          --          --         (19)
     Retained earnings................................      37,948         (221)        221      37,948
                                                        ----------   ----------- ----------  ----------

          Total stockholders' equity..................      71,946        7,150      (7,150)     71,946
                                                        ----------   ----------  ----------- ----------

          Total liabilities and stockholders' equity.   $  101,981   $   17,143  $   (7,150) $  111,974
                                                        ==========  =========== ============ ==========

</TABLE>


                                      F-18
<PAGE>


                              FALCON PRODUCTS, INC.

             Notes to Consolidated Financial Statements--(Continued)

<TABLE>
<CAPTION>


                      Consolidating Statement of Cash Flows
                       For the Year Ended October 31, 1998

                                                              Total       Total
                                                            Domestic     Foreign    Eliminations   Total
                                                            --------     -------    ------------   -----
<S>                                                     <C>          <C>         <C>          <C>
Net cash provided by (used in) operating activities......  $     (452) $    1,079   $       --  $      627
                                                           ----------  ----------   ----------  ----------

Cash flows from investing activities
     Acquisition, net of cash............................     (16,457)        495           --     (15,962)
     Additions to property, plant and equipment, net.....        (845)       (579)          --      (1,424)
                                                           ----------  ----------   ----------  ----------

          Net cash used in investing activities..........     (17,302)        (84)          --     (17,386)
                                                           ----------  ----------   ----------  ----------

Cash flows from financing activities:
     Common stock issuance...............................         137          --           --         137
     Treasury stock purchases............................      (7,473)         --           --      (7,473)
     Cash dividends......................................      (1,457)         --           --      (1,457)
     Additions to (repayment of) long-term debt, net.....      14,777          --           --      14,777
     Change in pension liability.........................        (333)         --           --        (333)
                                                          -----------  ----------   ----------  ----------

          Net cash provided by financing activities......       5,651          --           --       5,651
                                                           ----------  ----------   ----------  ----------

          Net change in cash and cash equivalents........  $  (12,103) $      995   $       --  $  (11,108)
                                                           ==========  ==========   ========== ===========



                                            Consolidating Statement of Earnings
                                            For the Year Ended November 1, 1997

                                                              Total       Total
                                                            Domestic     Foreign   Eliminations    Total
                                                            --------     -------   ------------    -----

Net sales...........................................       $  109,105  $   13,917  $  (10,012)  $  113,010
Cost of sales, including nonrecurring items.........           76,003      13,516     (10,012)      79,507
     Special and nonrecurring items.................            3,700          --          --        3,700
                                                           ---------- -----------  ----------   ----------

     Gross margin...................................           29,402         401          --       29,803
Selling, general and administrative expenses........           21,797         247          --       22,044
                                                           ----------  ----------  ----------   ----------

     Operating profit...............................            7,605         154          --        7,759
Minority interest in consolidated subsidiary........               47          --          --           47
Interest income (expense)...........................                         (154)         --          139
                                                           ----------  ----------  ----------   ----------

     Earnings before income taxes...................            7,945          --          --        7,945
Income tax expense..................................            3,019          --          --        3,019
                                                           ----------  ----------  ----------   ----------

     Net earnings from continuing operations........       $    4,926  $       --  $       --   $    4,926
                                                           ==========  ==========  ==========   ==========

</TABLE>


                                      F-19
<PAGE>


                              FALCON PRODUCTS, INC.

             Notes to Consolidated Financial Statements--(Continued)

<TABLE>
<CAPTION>

                           Consolidating Balance Sheet
                                November 1, 1997

                                                           Total        Total
                                                         Domestic      Foreign  Eliminations     Total
                                                         --------      -------  ------------     -----
<S>                                                  <C>          <C>         <C>         <C>
Assets
Cash and cash equivalents.............................  $   15,769   $      525  $       --  $   16,294
Accounts receivable...................................      17,986          639          --      18,625
Inventories, net......................................      18,638        4,049          --      22,687
Other assets .........................................       3,241          491          --       3,732
                                                        ----------   ----------  ----------  ----------

          Total current assets........................      55,634        5,704          --      61,338
Property plant and equipment, net.....................      16,780        8,431          --      25,211
Investment in subsidiaries............................       5,527           --      (5,527)         --
Goodwill and other assets.............................      12,808           --          --      12,808
                                                        ----------   ----------  ----------  ----------

          Total assets................................  $   90,749   $   14,135  $   (5,527) $   99,357
                                                        ==========   ==========  ==========  ==========

Liabilities and Stockholders' Equity
Current liabilities...................................  $   20,465   $    2,182  $       --  $   22,647
Long-term debt........................................         321           --          --         321
Other long-term liabilities...........................       3,125           --          --       3,125
Intercompany payable (receivable).....................      (6,426)       6,426          --          --
                                                        ----------   ----------  ----------  ----------

          Total liabilities...........................      17,485        8,608          --      26,093
                                                        ----------   ----------  ----------  ----------

Stockholders' equity
     Common stock.....................................         198        5,726      (5,726)        198
     Additional paid-in capital.......................      47,376           77         (77)     47,376
     Treasury stock...................................      (6,855)          --          --      (6,855)
     Cumulative translation adjustment................        (727)          --          --        (727)
     Retained earnings................................      33,272         (276)        276      33,272
                                                        ----------   ----------  ----------  ----------

          Total stockholders' equity..................      73,264        5,527      (5,527)     73,264
                                                        ----------   ----------  ----------- ----------

          Total liabilities and stockholders' equity..  $   90,749   $   14,135  $   (5,527) $   99,357
                                                        ==========   ==========  ==========  ==========
</TABLE>

                                      F-20
<PAGE>


                              FALCON PRODUCTS, INC.

             Notes to Consolidated Financial Statements--(Continued)

<TABLE>
<CAPTION>


                      Consolidating Statement of Cash Flows
                       For the Year Ended November 1, 1997

                                                                      Total       Total
                                                                    Domestic     Foreign   Eliminations    Total
                                                                    --------     -------   ------------  -------
<S>                                                             <C>          <C>         <C>         <C>

Net cash provided by (used in) operating activities.............   $    4,991  $   (1,586) $       --   $    3,405
                                                                   ----------  ----------- ----------   ----------
Cash flows from investing activities:
     Proceeds from sale of discontinued operations..............       17,711          --          --       17,711
     Additions to property, plant and equipment, net............       (3,807)         --          --       (3,807)
                                                                   ----------  ----------  ----------   ----------
          Net cash provided by investing activities.............       13,904          --          --       13,904
                                                                   ----------  ----------  ----------   ----------
Cash flows from financing activities:
     Common stock issuance......................................         (114)      1,689          --        1,575
     Treasury stock purchases...................................       (7,202)         --          --       (7,202)
     Cash dividends.............................................       (1,348)         --          --       (1,348)
     Additions to (repayment of) long-term debt, net............          389          --          --          389
     Change in pension liability................................         (143)         --          --         (143)
                                                                   ----------  ----------  ----------   ----------
          Net cash provided by (used in) financing activities...       (8,418)      1,689          --       (6,729)
                                                                   ----------  ----------  ----------   ----------
          Net change in cash and cash equivalents...............  $    10,477  $      103  $       --   $   10,580
                                                                  ===========  ==========  ==========   ==========


                                            Consolidating Statement of Earnings
                                            For the Year Ended November 2, 1996

                                                                       Total       Total
                                                                     Domestic     Foreign   Eliminations    Total
                                                                     --------     -------   ------------  --------
<S>                                                             <C>          <C>         <C>         <C>
Net sales..............................................            $   96,838  $   11,446  $   (7,582)  $  100,702
Cost of sales..........................................                65,904      10,803      (7,582)      69,125
                                                                   ----------  ----------  ----------   ----------

     Gross margin......................................                30,934         643          --       31,577
Selling, general and administrative expenses...........                19,757         712          --       20,469
                                                                   ----------  ----------  ----------   ----------

     Operating profit..................................                11,177         (69)         --       11,108
Minority interest in consolidated subsidiary...........                    89          --          --           89
Interest income (expense)..............................                   288        (193)         --           95
                                                                   ----------  ----------  ----------   ----------

     Earnings before income taxes......................                11,554        (262)         --       11,292
Income tax expense.....................................                 4,391        (100)         --        4,291
                                                                   ----------  ----------  ----------   ----------

     Net earnings from continuing operations...........            $    7,163  $     (162) $       --   $    7,001
                                                                   ==========  ==========  ==========   ==========

</TABLE>


                                      F-21
<PAGE>


                              FALCON PRODUCTS, INC.

             Notes to Consolidated Financial Statements--(Continued)

<TABLE>
<CAPTION>


                                           Consolidating Statement of Cash Flows
                                            For the Year Ended November 2, 1996

                                                                      Total       Total
                                                                    Domestic     Foreign   Eliminations    Total
                                                                    --------     -------   ------------  ---------
<S>                                                             <C>          <C>         <C>         <C>
Net cash provided by operating activities.......................   $    4,148  $    3,285  $       --   $    7,433
                                                                   ----------  ----------  ----------   ----------

Cash flows from investing activities:
     Acquisition, net of cash...................................       (1,189)         --          --       (1,189)
     Additions to property, plant and equipment, net............         (851)     (3,598)         --       (4,449)
                                                                   ----------  ----------  ----------   ----------

          Net cash used in investing activities.................       (2,040)     (3,598)         --       (5,638)
                                                                   ----------  ----------  ----------   ----------

Cash flows from financing activities:
     Common stock issuance......................................        1,389           7          --        1,396
     Treasury stock purchases...................................       (2,791)         --          --       (2,791)
     Cash dividends.............................................         (958)         --          --         (958)
     Additions to (repayment of) long-term debt, net............         (634)         --          --         (634)
     Change in pension liability................................          (64)         --          --          (64)
                                                                   ----------  ----------  ----------   ----------

          Net cash provided by (used in) financing activities...       (3,058)          7          --       (3,051)
                                                                   ----------  ----------  ----------   ----------

          Net change in cash and cash equivalents...............   $     (950) $     (306) $       --   $   (1,256)
                                                                   ========== ===========  ==========   ==========

</TABLE>


                                      F-22
<PAGE>

                              FALCON PRODUCTS, INC.

             Notes to Consolidated Financial Statements--(Continued)

<TABLE>
<CAPTION>

Note 14 - Quarterly Financial Information (Unaudited)

 (In thousands, except for share data)                 First      Second       Third     Fourth
                                                     --------    --------    -------    -------
<S>                                               <C>          <C>         <C>        <C>
1998
Net sales........................................    $28,060     $33,651     $41,297    $40,418
Special and nonrecurring items...................         --          --         111        160
Gross margin.....................................      8,134       9,525       9,113     13,316
Net earnings.....................................      1,782       1,838         216      2,514
Earnings per share - Diluted:
     Net earnings per share......................    $   .19     $   .20     $   .02    $   .28

                                                       First      Second       Third     Fourth
                                                     -------     -------     -------    -------
1997
Net sales........................................    $26,733     $26,850     $28,570    $30,857
Special and nonrecurring items...................         --          --          --      3,700
Gross margin.....................................      7,658       7,844       8,371      5,930
Net earnings from continuing operations..........      1,688       1,580       1,653          5
Net earnings from discontinued operations........        179         362         397         --
Gain on sale of discontinued operations..........         --          --          --      6,770
Net earnings.....................................      1,867       1,942       2,050      6,775
Earnings per share - Diluted:
     Continuing operations.......................    $   .17     $   .16     $   .17    $    --
     Discontinued operations.....................        .02         .04         .04         --
     Gain on sale of discontinued operations.....         --          --          --        .69
     Net earnings per share......................        .19         .20         .21        .69

                                                       First      Second       Third     Fourth
                                                     -------     -------     -------    -------
1996
Net sales........................................    $23,239     $23,266     $25,228    $28,969
Gross margin.....................................      6,855       7,604       7,619      9,499
Net earnings from continuing operations..........      1,459       1,730       1,699      2,113
Net earnings from discontinued operations........        164         397         346        525
Net earnings.....................................      1,623       2,127       2,045      2,638
Earnings per share - Diluted:
     Continuing operations.......................    $   .15     $   .18     $   .17    $   .22
     Discontinued operations.....................        .02         .04         .04        .05
     Net earnings per share......................        .17         .22         .21        .27


</TABLE>

                                      F-23
<PAGE>

                     FALCON PRODUCTS, INC. AND SUBSIDIARIES

                       Consolidated Statements of Earnings
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                             Twenty-Six Weeks
                                                   Thirteen  Weeks  Ended          Ended
                                                      May 1,     May 2,      May 1,      May 2,
(In thousands, except per share data)                  1999       1998        1999        1998
                                                     -------    -------     -------     ------
<S>                                               <C>         <C>         <C>        <C>
Net sales.......................................     $36,469    $33,651     $71,064     $61,711
Cost of sales...................................      25,797     24,126      50,490      44,052
                                                      ------    -------     -------     -------
     Gross margin...............................      10,672      9,525      20,574      17,659
Selling, general and administrative expenses....       7,220      6,465      13,833      11,813
                                                     -------    -------     -------     -------
     Operating profit...........................       3,452      3,060       6,741       5,846
Interest (expense) income, net..................        (307)       (90)       (596)          7
Minority interest in consolidated subsidiary....           8         19          14          34
                                                     -------    -------     -------     -------
     Earnings before income taxes...............       3,153      2,989       6,159       5,887
Income tax expense..............................       1,183      1,151       2,325       2,267
                                                     -------    -------     -------     -------
     Net earnings...............................     $ 1,970    $ 1,838     $ 3,834     $ 3,620
                                                     =======    =======     =======     =======
Basic and diluted earnings per share:...........     $   .23    $   .20     $   .43     $   .38
                                                     =======    =======     =======     =======


</TABLE>


          See accompanying notes to consolidated financial statements.


                                      F-24
<PAGE>

                     FALCON PRODUCTS, INC. AND SUBSIDIARIES

                           Consolidated Balance Sheets

                                                           May 1,   October 31,
(In thousands, except share data)                           1999        1998
                                                         ---------   -------
                                                         (Unaudited)
Assets
Current assets:
     Cash and cash equivalents........................   $  1,162    $  5,186
     Accounts receivable, less allowances of
       $421 and $672, respectively....................     20,567      22,683
     Inventories......................................     27,761      24,877
     Prepayments and other current assets.............      3,421       3,081
                                                         --------    --------
          Total current assets........................     52,911      55,827
                                                         --------    --------
Property, plant and equipment:
     Land                                                   2,116       2,116
     Buildings and improvements.......................     11,451      11,395
     Machinery and equipment..........................     34,190      32,154
                                                         --------    --------
                                                           47,757      45,665
     Less accumulated depreciation....................    (19,403)    (18,167)
                                                         --------    --------
          Total property, plant and equipment.........     28,354      27,498
                                                         --------    --------
Other assets, net of accumulated amortization:
     Goodwill.........................................     24,749      23,243
     Other   .........................................      5,717       5,406
                                                         --------    --------
          Total other assets..........................     30,466      28,649
                                                         --------    --------
Total Assets                                             $111,731    $111,974
                                                         ========    ========
Liabilities and Stockholders' Equity Current
  liabilities:
     Accounts Payable.................................   $ 10,528    $ 11,695
     Accrued liabilities..............................      5,018       6,769
     Current maturities of long-term debt.............      2,079       1,607
                                                         --------    --------
          Total current liabilities...................     17,625      20,071
Long-term obligations:
     Long-term debt...................................     19,249      17,208
     Deferred income taxes............................        876         876
     Minority interest in consolidated subsidiary.....        796         810
     Other   .........................................        759       1,063
                                                         --------    --------
          Total liabilities...........................     39,305      40,028
                                                         --------    --------
Stockholders' equity:
     Common stock, $.02 par value: authorized
       20,000,000 shares;
        9,915,117 shares issued.......................        198         198
     Additional paid-in capital.......................     47,376      47,376
     Treasury stock, at cost (942,540 and 992,777
       shares, respectively)..........................    (15,685)    (13,557)
     Cumulative translation adjustment................       (196)        (19)
     Retained earnings................................     40,733      37,948
                                                         --------    --------
          Total stockholders' equity..................     72,426      71,946
                                                         --------    --------
Total Liabilities and Stockholders' Equity............   $111,731    $111,974
                                                         ========    ========

          See accompanying notes to consolidated financial statements.

                                      F-25
<PAGE>

                     FALCON PRODUCTS, INC. AND SUBSIDIARIES

                 Consolidated Statements of Stockholders' Equity
               Twenty-Six Weeks Ended May 1, 1999, and May 2, 1998
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                      Additional               Cumulative                  Total
                                           Common       Paid-in    Treasury    Translation   Retained  Stockholders'
(In thousands)                              Stock       Capital      Stock     Adjustments   Earnings     Equity
                                         -----------  ----------  -----------  ------------ ----------  -----------
<S>                                   <C>          <C>         <C>          <C>          <C>         <C>

Balance, November 1, 1997.............   $      198   $  47,376   $   (6,855)  $     (727)  $  33,272   $   73,264
     Net earnings.....................           --          --           --           --       3,620        3,620
     Exercise of stock options........           --          --          219           --        (139)          80
     Issuance of stock to Employee
        Stock Purchase Plan...........           --          --           30           --          --           30
     Translation adjustments..........           --          --           --         (176)         --         (176)
     Cash dividends...................           --          --           --           --        (734)        (734)
     Treasury stock purchases.........           --          --       (5,900)          --          --       (5,900)
     Issuance of stock for business
        acquisition...................           --          --          243           --          --          243
                                         ----------   ---------   ----------   ----------   ---------   ----------
Balance, May 2, 1998..................   $      198   $  47,376   $  (12,263)  $     (903)  $  36,019   $   70,427
                                         ==========   =========   ==========   ==========   =========   ==========

Balance, October 31, 1998.............   $      198   $  47,376   $  (13,557)  $      (19)  $  37,948   $   71,946
     Net earnings.....................           --          --           --           --       3,834        3,834
     Exercise of stock options........           --          --          139           --         (67)          72
     Issuance of stock to Employee
        Stock Purchase Plan...........           --          --          574           --        (226)         348
     Translation adjustments..........           --          --           --         (177)         --         (177)
     Cash dividends...................           --          --           --           --        (710)        (710)
     Treasury stock purchases.........           --          --       (3,025)          --          --       (3,025)
     Issuance of stock for business
        acquisition...................           --          --          184           --         (46)         138
                                         ----------   ---------   ----------   ----------   ----------  ----------
Balance, May 1, 1999..................   $      198   $  47,376   $  (15,685)  $     (196)  $  40,733   $   72,426
                                         ==========   =========   ==========   ==========   =========   ==========


</TABLE>



          See accompanying notes to consolidated financial statements.

                                      F-26
<PAGE>


                     FALCON PRODUCTS, INC. AND SUBSIDIARIES

                      Consolidated Statements of Cash Flows
                                   (Unaudited)

                                                          Twenty-Six Weeks Ended
                                                          ----------------------
                                                              May 1,      May 2,
(In thousands)                                                 1999        1998
                                                             --------    ------
Cash flows from operating activities:
     Net earnings                                           $ 3,834     $ 3,620
     Adjustments to reconcile net earnings to net
       cash provided by (used in)
        operating activities:
          Depreciation and amortization...................    1,721       1,823
          Translation adjustments.........................     (177)       (176)
          Minority interest in consolidated subsidiary....      (14)        (34)
          Change in assets and liabilities:
               Accounts receivable, net...................    2,116       2,166
               Inventories................................   (2,884)     (1,429)
               Prepayments and other current assets.......     (340)     (1,127)
               Other assets, net..........................     (221)       (221)
               Accounts payable...........................   (1,167)     (1,082)
               Accrued liabilities........................   (1,751)     (6,510)
               Other liabilities..........................     (304)         --
                                                            --------    -------

          Net cash used in operating activities...........   (1,857)     (2,970)
                                                            -------     -------

Cash flows from investing activities:
     Additions to property, plant and equipment, net......   (1,503)     (3,931)
     Acquisition, net of cash.............................       --     (15,962)
                                                            -------     -------

          Net cash used in investing activities...........   (1,503)    (19,893)
                                                            -------     --------

Cash flows from financing activities:
     Additions to (repayment of) long-term debt, net......    2,513      15,150
     Common stock issuances...............................      558         110
     Cash dividends.......................................     (710)       (734)
     Treasury stock purchases.............................   (3,025)     (5,900)
                                                            --------    --------

          Net cash provided by (used in)
            financing activities..........................     (664)      8,626
                                                            --------    -------

Net decrease in cash and cash equivalents.................   (4,024)    (14,237)
Cash and cash equivalents-beginning of period.............    5,186      16,294
                                                            -------     -------

Cash and cash equivalents-end of period...................  $ 1,162     $ 2,057
                                                            =======     =======

Supplemental Cash Flow Information:
     Cash paid for interest...............................  $   578     $   277
                                                            =======     =======

     Cash paid for income taxes...........................  $ 2,745     $ 9,770
                                                            =======     =======


          See accompanying notes to consolidated financial statements.


                                      F-27
<PAGE>


                     FALCON PRODUCTS, INC. AND SUBSIDIARIES

              Notes to Unaudited Consolidated Financial Statements
                       Twenty-six Weeks Ended May 1, 1999

Note 1 - Interim Results

         The financial statements contained herein are unaudited. In the opinion
of management,  these financial  statements reflect all adjustments,  consisting
only of normal recurring adjustments,  which are necessary for fair presentation
of the  results  of the  interim  periods  presented.  Reference  is made to the
footnotes to the consolidated  financial  statements  contained in the Company's
Annual Report on Form 10-K for the year ended  October 31, 1998,  filed with the
Securities and Exchange Commission.

Note 2 - Business Acquisition

         The Company's  results for the thirteen and twenty-six  weeks ended May
1, 1999 include Howe Furniture Corporation and its subsidiaries  ("Howe").  Howe
was acquired  during March 1998,  and therefore  Howe's results of operation are
not  included  in  the  reported  results  for a  portion  of the  thirteen  and
twenty-six weeks ended May 2, 1998.

Note 3 - Comprehensive Income

         In  June  1997,  the  Financial   Accounting  Standards  Board  adopted
Statements of Financial Accounting Standards,  "Reporting  Comprehensive Income"
(SFAS) No. 130, which is the change in equity of a business  enterprise during a
period from  transactions  and other  events and  circumstances  from  non-owner
sources;  it  includes  all  changes in equity  during the period  except  those
resulting from investments by owners and  distribution to owners.  Comprehensive
income  is the  total  of all  components  of  comprehensive  income  and  other
comprehensive income, including net income. Other comprehensive income refers to
revenues,  expenses,  gains and losses  that under  GAAP are  excluded  from net
income.  Effective  November 1, 1998, the Company  adopted SFAS No. 130. For the
Company,   the  only  element  of  other  comprehensive   income  is  cumulative
translation  adjustments,  arising from the translation of certain balance sheet
accounts from local currency to functional  currency.  Comprehensive  income was
$2.1 million and $1.9  million for the thirteen  weeks ended May 1, 1999 and May
2, 1998, respectively and $3.7 million and $3.4 million for the twenty-six weeks
ended May 1, 1999 and May 2, 1998, respectively.

Note 4 - Subsequent Event

         On May 5, 1999, the Company entered into a merger  agreement to acquire
all of the  outstanding  shares of Shelby  Williams  Industries,  Inc.  ("Shelby
Williams") for $16.50 per share in cash. The aggregate purchase price, including
transaction costs, for the outstanding Shelby Williams common stock and the cost
of redemption of  outstanding  Shelby  Williams  stock options is expected to be
approximately  $149.3 million.  The acquisition will be funded by senior secured
credit  facilities  comprised  of a $70  million  term  loan  and a $50  million
revolving  credit  facility in addition to an offering of $100 million of senior
subordinated notes (at the closing,  it is expected that the outstanding current
revolver amount of $19.2 million will be paid off and that the term loan and the
notes will be drawn in full and the revolving  credit facility will be undrawn.)
The  Company's  domestic  subsidiaries  will  guarantee  the  notes  on a senior
subordinated basis.

         The  following  condensed  consolidating  financial  statements  of the
Company  include  the  combined   accounts  of  the  Company  and  its  domestic
subsidiaries and the combined  accounts of the foreign  subsidiaries.  Given the
size of the foreign  subsidiaries,  relative  to the  Company  and its  domestic
subsidiaries  on a  consolidated  basis,  separate  financial  statements of the
respective  Company and its  domestic  subsidiaries  are not  presented  because
management has determined that such information is not material in assessing the
Company and its domestic subsidiaries.


                                      F-28
<PAGE>


                     FALCON PRODUCTS, INC. AND SUBSIDIARIES

        Notes to Unaudited Consolidated Financial Statements--(Continued)

<TABLE>
<CAPTION>

                                                   Falcon Products, Inc.
                                            Consolidating Statement of Earnings
                                         For the Thirteen Weeks Ended May 1, 1999

                                                      Total       Total
                                                    Domestic     Foreign   Eliminations    Total
                                                    --------     -------   ------------   -------
<S>                                             <C>         <C>         <C>          <C>
Net sales.......................................   $   35,161  $    4,472  $   (3,164)  $   36,469
Cost of sales...................................       24,940       4,021      (3,164)      25,797
                                                   ----------  ----------  ----------   ----------
     Gross margin...............................       10,221         451          --       10,672
Selling, general and administrative expenses....        7,179          41          --        7,220
                                                   ----------  ----------  ----------   ----------
     Operating profit...........................        3,042         410          --        3,452
Minority interest in consolidated subsidiary....            8          --          --            8
Interest income (expense).......................         (282)        (25)         --         (307)
                                                   ----------  ----------  ----------   ----------
     Earnings before income taxes...............        2,768         385          --        3,153
Income tax expense..............................        1,095          88          --        1,183
                                                   ----------  ----------  ----------   ----------
     Net earnings...............................   $    1,673  $      297  $       --   $    1,970
                                                   ==========  ==========  ==========   ==========



                                                  Falcon Products, Inc.
                                           Consolidating Statement of Earnings
                                         For the Thirteen Weeks Ended May 2, 1998

                                                      Total       Total
                                                    Domestic     Foreign   Eliminations    Total
                                                    --------     -------   ------------   -------
Net sales.......................................   $   31,525  $    5,145  $   (3,019)  $   33,651
Cost of sales...................................       22,432       4,713      (3,019)      24,126
                                                   ----------  ----------  ----------   ----------
     Gross margin...............................        9,093         432          --        9,525
Selling, general and administrative.............        6,022         443          --        6,465
                                                   ----------  ----------  ----------   ----------
     Operating profit...........................        3,071         (11)         --        3,060
Minority interest in consolidated subsidiary....           19          --          --           19
Interest income (expense).......................          (75)        (15)         --          (90)
                                                   ----------  ----------  ----------   ----------
     Earnings before income taxes...............        3,015         (26)         --        2,989
Income tax expense..............................        1,161         (10)         --        1,151
                                                   ----------  ----------  ----------   ----------
     Net earnings...............................   $    1,854  $      (16) $       --   $    1,838
                                                   ==========  ==========  ==========   ==========



                                                  Falcon Products, Inc.
                                           Consolidating Statement of Earnings
                                       For the Twenty-six Weeks Ended May 1, 1999

                                                      Total       Total
                                                    Domestic     Foreign   Eliminations    Total
                                                    --------     -------   ------------   -------
Net sales.......................................   $   67,786  $    9,606  $   (6,328)  $   71,064
Cost of sales...................................       48,440       8,378      (6,328)      50,490
                                                   ----------  ----------  ----------   ----------
     Gross margin...............................       19,346       1,228          --       20,574
Selling, general and administrative.............       13,306         527          --       13,833
                                                   ----------  ----------  ----------   ----------
     Operating profit...........................        6,040         701          --        6,741
Minority interest in consolidated subsidiary....           14          --          --           14
Interest income (expense).......................         (566)        (30)         --         (596)
                                                   ----------  ----------  ----------   ----------
     Earnings before income taxes...............        5,488         671          --        6,159
Income tax expense..............................        2,168         157          --        2,325
                                                   ----------  ----------  ----------   ----------
     Net earnings...............................   $    3,320  $      514  $       --   $    3,834
                                                   ==========  ==========  ==========   ==========



                                      F-29
<PAGE>


                                                   Falcon Products, Inc.
                                            Consolidating Statement of Earnings
                                        For the Twenty-six Weeks Ended May 2, 1998

                                                     Total       Total
                                                   Domestic     Foreign   Eliminations    Total
                                                   --------     -------   ------------   -------
Net sales......................................   $   58,201  $    8,957  $   (5,447)  $   61,711
Cost of sales..................................       40,970       8,529      (5,447)      44,052
                                                  ----------  ----------  ----------   ----------

     Gross margin..............................       17,231         428          --       17,659
Selling, general and administrative............       11,304         509          --       11,813
                                                  ----------  ----------  ----------   ----------

     Operating profit..........................        5,927         (81)         --        5,846
Minority interest in consolidated subsidiary...           34          --          --           34
Interest income (expense)......................           45         (38)         --            7
                                                  ----------  ----------  ----------   ----------

     Earnings before income taxes..............        6,006        (119)         --        5,887
Income tax expense.............................        2,312         (45)         --        2,267
                                                  ----------  ----------  ----------   ----------

     Net earnings..............................   $    3,694  $      (74) $       --   $    3,620
                                                  ==========  ==========  ==========   ==========


                                                   Falcon Products, Inc.
                                                Consolidating Balance Sheet
                                                        May 1, 1999

                                                           Total        Total
                                                         Domestic      Foreign  Eliminations      Total
                                                         --------      -------  ------------    -------
Assets
Cash and cash equivalents.............................  $      (31)  $    1,193  $       --  $    1,162
Accounts receivable...................................      18,185        2,382          --      20,567
Inventories  .........................................      22,902        4,859          --      27,761
Other assets .........................................       2,891          530          --       3,421
                                                        ----------   ----------  ----------  ----------

          Total current assets........................      43,947        8,964          --      52,911
Property, plant and equipment, net....................      19,329        9,025          --      28,354
Investment in subsidiaries............................       7,664           --      (7,664)         --
Intangibles and other assets..........................      30,466           --          --      30,466
                                                        ----------   ----------  ----------  ----------

          Total assets................................  $  101,406   $   17,989  $   (7,664) $  111,731
                                                        ==========   ==========  ==========  ==========

Liabilities and Stockholders' Equity
Current liabilities...................................  $   13,056   $    4,569  $       --  $   17,625
Long-term debt........................................      19,249           --          --      19,249
Other long-term liabilities...........................       2,431           --          --       2,431
Intercompany payable (receivable).....................      (5,756)       5,756          --          --
                                                        ----------   ----------  ----------  ----------

          Total liabilities...........................      28,980       10,325          --      39,305
                                                        ----------   ----------  ----------  ----------
Stockholders' equity
     Common stock.....................................         198        6,446      (6,446)        198
     Additional paid-in capital.......................      47,376          925        (925)     47,376
     Treasury stock...................................     (15,685)          --          --     (15,685)
     Cumulative translation adjustment................        (196)          --          --        (196)
     Retained earnings................................      40,733          293        (293)     40,733

          Total stockholders' equity..................      72,426        7,664      (7,664)     72,426
                                                        ----------   ----------  ----------  ----------

          Total liabilities and stockholders' equity.   $  101,406   $   17,989  $   (7,664) $  111,731
                                                        ==========   ==========  ==========  ==========

                                      F-30
<PAGE>
                                          FALCON PRODUCTS, INC. AND SUBSIDIARIES

                             Notes to Unaudited Consolidated Financial Statements--(Continued)

                                                Consolidating Balance Sheet
                                                     October 31, 1998

                                                           Total       Total
                                                         Domestic     Foreign   Eliminations      Total
                                                         ---------   --------   ------------   --------
Assets
Cash and cash equivalents.............................  $    3,666   $   1,520   $       --  $    5,186
Accounts receivable...................................      20,472       2,211           --      22,683
Inventories, net......................................      20,922       3,955           --      24,877
Other assets                                                 2,760         321           --       3,081
                                                         ---------   ---------   ----------  ----------
          Total current assets........................      47,820       8,007           --      55,827
Property plant and equipment, net.....................      18,362       9,136           --      27,498
Investment in subsidiaries............................       7,150          --       (7,150)         --
Goodwill and other assets.............................      28,649          --           --      28,649
                                                        ----------  ----------   ----------  ----------

          Total assets................................  $  101,981  $   17,143   $   (7,150) $  111,974
                                                        ==========  ==========   ==========  ==========

Liabilities and Stockholders' Equity
Current liabilities...................................  $   16,143  $    3,928   $       --  $   20,071
Long-term debt........................................      17,208          --           --      17,208
Other long-term liabilities...........................       2,749          --           --       2,749
Intercompany payable (receivable).....................      (6,065)      6,065           --          --
                                                        ----------  ----------   ----------  ----------

          Total liabilities...........................      30,035       9,993           --      40,028
                                                        ----------  ----------   ----------  ----------

Stockholders' equity
     Common stock.....................................         198       6,446       (6,446)        198
     Additional paid-in capital.......................      47,376         925         (925)     47,376
     Treasury stock...................................     (13,557)         --           --     (13,557)
     Cumulative translation adjustment................         (19)         --           --         (19)
     Retained earnings................................      37,948        (221)         221      37,948
                                                        ----------  ----------   ----------  ----------

          Total stockholders' equity..................      71,946       7,150       (7,150)     71,946
                                                        ----------  ----------   ----------  ----------

          Total liabilities and stockholders' equity..  $  101,981  $   17,143   $   (7,150) $  111,974
                                                        ==========  ==========   ==========  ==========


                                                   Falcon Products, Inc.
                                           Consolidating Statement of Cash Flows
                                        For the Twenty-six Weeks Ended May 1, 1999

                                                            Total       Total
                                                          Domestic     Foreign   Eliminations      Total
                                                          ---------    --------  ------------   --------
Net cash from operating activities.....................  $   (1,444) $     (413)  $       --  $   (1,857)
                                                         ----------  ----------   ----------  ----------
Cash flows used in investing activities
    Capital expenditures, net..........................      (1,589)         86           --      (1,503)
                                                         ----------  ----------   ----------   ---------
Net cash used in investing activities..................      (1,589)         86           --      (1,503)
                                                         ----------  ----------   ----------   ---------
Cash flows used in financing activities
     Common stock issuance.............................         558          --           --         558
     Treasury stock purchases..........................      (3,025)         --           --      (3,025)
     Cash dividends....................................        (710)         --           --        (710)
     Additions to (repayment of) long-term debt, net...       2,513          --           --       2,513
                                                         ----------  ----------   ----------  ----------
Net cash used in financing activities..................        (664)         --           --        (664)
                                                         ----------  ----------   ----------  ----------
Net change in cash and cash equivalents................  $   (3,697) $     (327)  $       --  $   (4,024)
                                                         ==========  ==========   ==========  ==========


                                      F-31
<PAGE>

                     FALCON PRODUCTS, INC. AND SUBSIDIARIES

        Notes to Unaudited Consolidated Financial Statements--(Continued)



                                                   Falcon Products, Inc.
                                           Consolidating Statement of Cash Flows
                                        For the Twenty-six Weeks Ended May 2, 1998

                                                            Total       Total
                                                          Domestic     Foreign   Eliminations     Total
                                                          ---------   ---------  ------------   --------
Net cash from operating activities.....................  $   (1,411) $   (1,559)  $       --  $   (2,970)
                                                         ----------  ----------   ----------  ----------
Cash flows used in investing activities
     Acquisition, net of cash..........................     (15,962)         --           --     (15,962)
     Capital expenditures, net.........................      (4,548)        617           --      (3,931)
                                                         ----------  ----------   ----------  ----------

Net cash used in investing activities..................     (20,510)        617           --     (19,893)
                                                         ----------  ----------   ----------  ----------
Cash flows used in financing activities
     Common stock issuance.............................         110          --           --         110
     Treasury stock purchases..........................      (5,900)         --           --      (5,900)
     Cash dividends....................................        (734)         --           --        (734)
     Additions to (repayment of) long-term debt, net...      15,150          --           --      15,150
                                                         ----------  ----------   ----------  ----------

Net cash used in financing activities..................       8,626          --           --       8,626
                                                         ----------  ----------   ----------  ----------

Net change in cash and cash equivalents................  $  (13,295) $     (942)  $       --  $  (14,237)
                                                         ==========  ==========   ==========  ==========

</TABLE>



                                      F-32
<PAGE>


                         Report of Independent Auditors



The Board of Directors and Stockholders
Shelby Williams Industries, Inc.

         We have audited the accompanying  consolidated balance sheets of Shelby
Williams  Industries,  Inc.,  as of December 31, 1998 and 1997,  and the related
consolidated statements of income, stockholders' equity, and cash flows for each
of the three  years in the period  ended  December  31,  1998.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

         We conducted our audits in accordance with generally  accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

         In our opinion,  the  financial  statements  referred to above  present
fairly, in all material respects,  the consolidated financial position of Shelby
Williams  Industries,   Inc.,  as  of  December  31,  1998  and  1997,  and  the
consolidated  results of its operations and its cash flows for each of the three
years in the  period  ended  December  31,  1998 in  conformity  with  generally
accepted accounting principles.


                                             /s/ ERNST & YOUNG LLP

January 29, 1999
Atlanta, Georgia



                                      F-33
<PAGE>


<TABLE>
<CAPTION>

                        SHELBY WILLIAMS INDUSTRIES, INC.

                        Consolidated Statements of Income

                                                      Years Ended December 31,
                                                1998            1997            1996
                                           -------------   -------------   ---------
<S>                                     <C>             <C>             <C>

Net sales................................  $ 165,937,000   $ 157,779,000   $ 149,481,000
Cost of goods sold.......................    126,388,000     120,849,000     114,998,000
Selling, general and administrative
  expenses...............................     22,994,000      22,268,000      22,100,000
                                           -------------   -------------   -------------
                                              16,555,000      14,662,000      12,383,000
Other deductions (income):
Interest expense.........................        391,000         622,000         969,000
Interest income..........................       (539,000)       (614,000)        (18,000)
Miscellaneous income.....................       (102,000)        (89,000)        (44,000)
                                           -------------   -------------   -------------
                                                (250,000)        (81,000)        907,000
                                           -------------   -------------   -------------

Income from continuing operations
  before income taxes....................     16,805,000      14,743,000      11,476,000
Income taxes:
Current..................................      7,626,000       4,926,000       3,247,000
Deferred.................................     (1,435,000)        140,000         473,000
                                           -------------   -------------   -------------
                                               6,191,000       5,066,000       3,720,000
                                           -------------   -------------   -------------

Income from continuing operations........     10,614,000       9,677,000       7,756,000

Discontinued operations:
Income (loss) from discontinued
  operations, net of taxes...............        (48,000)        915,000         661,000
Loss on disposal of discontinued
  operations, net of taxes...............     (7,081,000)             --              --
                                           -------------   -------------   -------------

Net income...............................  $   3,485,000   $  10,592,000   $   8,417,000
                                           =============   =============   =============

Income per share:
Continuing operations....................  $        1.17   $        1.05   $        0.88
Income (loss) from discontinued
  operations, net of taxes...............          (0.01)           0.10            0.08
Loss on disposal of discontinued
  operations, net of taxes...............          (0.78)             --              --
                                           -------------   -------------   -------------

Net income...............................  $        0.38   $        1.15   $        0.96
                                           =============   =============   =============

Income per share-assuming dilution:
Continuing operations....................  $        1.17   $        1.05   $        0.88
Income (loss) from discontinued
  operations, net of taxes...............          (0.01)           0.10            0.07
Loss on disposal of discontinued
  operations, net of taxes...............          (0.78)             --              --
                                           -------------   -------------   -------------

Net income...............................  $        0.38   $        1.15   $        0.95
                                           =============   =============   =============
Weighted average number of common
  shares outstanding.....................      9,078,000       9,198,000       8,805,000
                                           =============   =============   =============

Weighted average number of common
  shares outstanding-assuming dilution...      9,108,000       9,250,000       8,838,000
                                           =============   =============   =============

</TABLE>


                             See accompanying notes.

                                      F-34
<PAGE>


                        SHELBY WILLIAMS INDUSTRIES, INC.

                           Consolidated Balance Sheets

                                                         December 31,
                                                      1998            1997
                                                 -------------   ------------
Assets
Current assets:
Cash and cash equivalents......................  $  6,355,000    $ 11,124,000
Accounts receivable, less allowance for
   doubtful accounts of $375,000 in 1998
   and $325,000 in 1997........................    28,025,000      26,165,000
Inventories:
     Raw materials.............................    11,818,000       8,147,000
     Work in process...........................     5,492,000       4,978,000
     Finished goods............................     5,234,000       4,643,000
                                                 ------------    ------------
                                                   22,544,000      17,768,000
Prepaid expenses...............................     5,187,000       5,015,000
Net assets of discontinued operations..........            --       8,857,000
                                                 ------------    ------------
Total current assets...........................    62,111,000      68,929,000
Net assets of discontinued operations..........            --       2,335,000
Excess of cost over net assets of acquired
   companies...................................       151,000         160,000
Property, plant and equipment, at cost:
     Land and land improvements................     2,560,000       2,392,000
     Buildings and leasehold improvements......    20,974,000      20,176,000
     Machinery and equipment...................    26,746,000      22,720,000
     Construction in progress..................            --       1,690,000
                                                 ------------    ------------
                                                   50,280,000      46,978,000
     Less accumulated depreciation and
        amortization...........................    24,295,000      22,367,000
                                                 ------------    ------------
                                                   25,985,000      24,611,000
Other assets...................................     1,386,000       1,203,000
                                                 ------------    ------------
                                                 $ 89,633,000    $ 97,238,000
                                                 ============    ============
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable...............................  $  7,063,000    $  4,730,000
Customer deposits on orders in process.........     5,717,000       4,225,000
Accrued liabilities............................     6,278,000       5,629,000
Income taxes...................................       889,000       1,851,000
Current portion of long-term debt..............     3,000,000       4,000,000
                                                 ------------    ------------
Total current liabilities......................    22,947,000      20,435,000
Long-term debt.................................            --       3,000,000
Deferred income taxes..........................     1,991,000       2,031,000
Commitments (see notes)
Stockholders' equity:
     Common stock, $.05 par value; authorized
        30,000,000 shares; issued
        11,876,000 shares (1997-11,848,000)....       593,000         592,000
     Capital in excess of par value............    10,128,000       9,837,000
     Retained earnings.........................    77,012,000      76,820,000
                                                 ------------    ------------
                                                   87,733,000      87,249,000
     Less common stock held in treasury;
        3,025,000 shares at cost
        (1997-2,500,000).......................    23,038,000      15,477,000
                                                 ------------    ------------
Total stockholders' equity.....................    64,695,000      71,772,000
                                                 ------------    ------------
                                                 $ 89,633,000    $ 97,238,000
                                                 ============    ============


                             See accompanying notes.

                                      F-35
<PAGE>

<TABLE>
<CAPTION>

                        SHELBY WILLIAMS INDUSTRIES, INC.

                      Consolidated Statements of Cash Flows

                                                                                   Years Ended December 31,
                                                                             1998            1997           1996
                                                                        -------------   -------------  ------------
<S>                                                                  <C>             <C>            <C>

Cash flows from operating activities:
     Net income......................................................   $  3,485,000    $ 10,592,000   $  8,417,000
     Adjustments to reconcile net income to net cash provided by
        operating activities:
        Depreciation and amortization................................      2,478,000       2,298,000      2,457,000
        Provision for losses on accounts receivable..................        207,000         110,000        136,000
        Change in net assets of discontinued operations..............      9,692,000        (468,000)      (314,000)
        Changes in assets and liabilities net of effects
          from sale of facility:
          Accounts receivable........................................     (2,067,000)     (2,953,000)      (540,000)
          Inventories................................................     (4,776,000)      2,380,000       (640,000)
          Prepaid expenses...........................................       (172,000)     (2,051,000)      (267,000)
          Accounts payable and accrued liabilities...................      4,474,000        (818,000)    (2,706,000)
          Income taxes payable.......................................       (962,000)        147,000        921,000
     Increase (decrease) in deferred taxes...........................        (40,000)       (106,000)        34,000
     Pension liability adjustment....................................             --         789,000        119,000
     Other   ........................................................       (183,000)        168,000        452,000
                                                                        ------------    ------------   ------------

Net cash provided by operating activities............................     12,136,000      10,088,000      8,069,000
Cash flows from investing activities:
     Proceeds from sale of business and facility.....................      1,500,000              --      2,000,000
     Proceeds from disposal of property, plant and equipment.........         76,000         133,000          5,000
     Capital expenditures............................................     (3,919,000)     (3,557,000)    (1,189,000)
                                                                        ------------    ------------   ------------

Net cash provided (used) by investing activities ....................     (2,343,000)     (3,424,000)       816,000
Cash flows from financing activities:
     Sale of treasury stock at public offering.......................             --       7,953,000             --
     Repayment of short-term borrowings..............................             --              --     (5,900,000)
     Principal payments of long-term debt............................     (4,000,000)     (1,000,000)       (32,000)
     Sale of common stock under stock option plan....................        292,000         296,000        290,000
     Purchase of common stock for the treasury.......................     (7,561,000)       (884,000)    (1,937,000)
     Dividends declared and paid.....................................     (3,293,000)     (2,944,000)    (2,643,000)
                                                                        ------------    ------------   ------------

Net cash provided (used) by financing activities.....................    (14,562,000)      3,421,000    (10,222,000)
                                                                        ------------    ------------   ------------

     Net increase (decrease) in cash and cash equivalents............     (4,769,000)     10,085,000     (1,337,000)
     Cash and cash equivalents at beginning of year..................     11,124,000       1,039,000      2,376,000
                                                                        ------------    ------------   ------------

Cash and cash equivalents at end of year.............................   $  6,355,000    $ 11,124,000   $  1,039,000
                                                                        ============    ============   ============
     Supplemental cash flow information:
     Cash paid during the year for:
        Interest.....................................................   $    447,000    $    632,000   $    969,000
        Income taxes.................................................      4,557,000       6,104,000      3,277,000
                                                                        ------------    ------------   ------------
                                                                        $  5,004,000    $  6,736,000   $  4,246,000
                                                                        ============    ============   ============

</TABLE>

                             See accompanying notes.

                                      F-36
<PAGE>

                        SHELBY WILLIAMS INDUSTRIES, INC.

                 Consolidated Statements of Stockholders' Equity

<TABLE>
<CAPTION>

                                                         Years Ended December 31, 1998, 1997 and 1996
                                    ----------------------------------------------------------------------------------------
                                       Common Stock                                   Accumulated
                                       ------------          Capital in                  other
                                    Shares                    excess of    Retained  comprehensive     Treasury
                                    Issued        Amount      par value    earnings      income      stock, at cost   Total
                                    ------        ------     ----------    --------  -------------   --------------  ------
<S>                           <C>          <C>          <C>           <C>          <C>          <C>             <C>

Balance at December 31,
   1995 ......................    11,779,000  $   589,000  $ 7,855,000  $ 63,398,000  $  (908,000) $(19,210,000) $ 51,724,000
Net income....................            --           --           --     8,417,000           --           --      8,417,000
Other comprehensive
   income:
     Pension liability
        adjustment............            --           --           --            --      198,000           --        198,000
     Tax expense..............            --           --           --            --      (79,000)          --        (79,000)
                                                                        ------------  -----------                ------------
Comprehensive income..........            --           --           --     8,417,000      119,000           --      8,536,000
Sale of common stock under
   stock option plan..........        35,000        2,000      288,000            --           --           --        290,000
Common stock purchased for
   treasury (168,000
   shares)....................            --           --           --            --           --   (1,937,000)    (1,937,000)
Cash dividends - $.30 per
   share......................            --           --           --    (2,643,000)          --           --     (2,643,000)
                                ------------  -----------  -----------  ------------  -----------  -----------   ------------

Balance at December 31,
   1996 ......................    11,814,000      591,000    8,143,000    69,172,000     (789,000) (21,147,000)    55,970,000
Net income....................            --           --           --    10,592,000           --           --     10,592,000
Other comprehensive
   income:
     Pension liability
        adjustment............            --           --           --            --    1,315,000           --      1,315,000
     Tax expense..............            --           --           --            --     (526,000)         --        (526,000)
                                                                       -------------  ----------- -              ------------

Comprehensive income..........            --           --           --    10,592,000      789,000           --     11,381,000
Sale of treasury stock at
   public offering (619,000
   shares)....................            --           --    1,399,000            --           --    6,554,000      7,953,000
Sale of common stock under
   stock option plan..........        34,000        1,000      295,000            --           --           --        296,000
Common stock purchased for
   treasury (72,000 shares)...            --           --           --            --           --     (884,000)      (884,000)
Cash dividends - $.32 per
   share......................            --           --           --    (2,944,000)          --           --     (2,944,000)
                                ------------  -----------  -----------  ------------  -----------  -----------   ------------

Balance at December 31,
   1997 ......................    11,848,000      592,000    9,837,000    76,820,000            0  (15,477,000)    71,772,000
Net income and
   comprehensive income.......            --           --           --     3,485,000           --           --      3,485,000
Sale of common stock under
   stock option plan..........        28,000        1,000      291,000            --           --           --        292,000
Common stock purchased for
   treasury (525,000
   shares)....................            --           --           --            --           --   (7,561,000)    (7,561,000)
Cash dividends - $.36 per
   share......................            --           --           --    (3,293,000)          --           --     (3,293,000)
                                ------------  -----------  -----------  ------------  -----------  -----------   ------------
Balance at December 31,
   1998 ......................    11,876,000  $   593,000  $10,128,000  $ 77,012,000  $         0  $(23,038,000) $ 64,695,000
                                ============  ===========  ===========  ============= ===========  ============  ============

</TABLE>


                             See accompanying notes.


                                      F-37

<PAGE>

                        SHELBY WILLIAMS INDUSTRIES, INC.

                   Notes to Consolidated Financial Statements


Summary of Significant Accounting Policies

Description of Business

         Shelby Williams designs,  manufactures and distributes products for the
contract  furniture  market.  The  Company  has a  significant  position  in the
hospitality and food service markets through its "Shelby Williams" seating line,
"King  Arthur" line of function  room  furniture  and "Sterno"  accessories.  It
serves the health care, university,  and other institutional markets through its
"Thonet" division with health care and university  furniture,  including chairs,
tables,  and other  institutional  products.  The  Company  also  processes  and
distributes vinyl wallcoverings for residential,  hotel and office use under the
name "Sellers & Josephson."

Principles of Consolidation

         The accompanying consolidated financial statements include the accounts
of the Company and its wholly-owned  subsidiaries.  All significant intercompany
items and  transactions are denominated in U.S. dollars and have been eliminated
in consolidation.

Revenue Recognition

         Sales are recognized when the products are shipped.

Income Taxes

         Income tax expense  includes  Federal and state income taxes  currently
payable and deferred  taxes arising from temporary  differences  between the tax
bases of assets or  liabilities  and their  reported  amounts  in the  financial
statements.

Cash and Cash Equivalents

         Cash  equivalents  include  highly  liquid  investments,  with original
maturities  of three  months  or less,  that are  readily  convertible  to known
amounts of cash.

Inventories

         Inventories  are carried at the lower of cost or market,  determined by
the  last-in,   first-out  (LIFO)  method.  The  current   replacement  cost  of
inventories exceeded carrying value by approximately $10,828,000 at December 31,
1998 and $9,997,000 at December 31, 1997.

         As a result of the difference between the method of allocating the cost
of acquisitions in 1976, 1987 and 1988 for financial reporting purposes, and the
method used for income tax purposes,  the Company's tax basis in the inventories
is  approximately  $20,204,000 at December 31, 1998 and  $22,278,000 at December
31, 1997. Related 1998 disposition cost of $616,000 was not a deduction for tax.


                                      F-38
<PAGE>


                        SHELBY WILLIAMS INDUSTRIES, INC.

             Notes to Consolidated Financial Statements--(Continued)

Property, Plant and Equipment

         Depreciation  and  amortization  of  property,  plant and  equipment is
provided using the  straight-line  method over the estimated useful lives of the
respective assets.

Post-employment Benefits

         The Company  provides  certain  post-employment  benefits.  Payments of
these benefits in the past have been infrequent and are not estimable,  thus the
Company records these benefits on an event basis.

Other Significant Accounting Policies

         The  preparation of financial  statements in conformity  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that affect the amounts  reported in the financial  statements  and
accompanying  notes.  As a result of  significant  deductibles  in its insurance
coverage for liability and worker's  compensation  claims,  the Company provides
amounts  which  management  believes  are  sufficient  to cover  the  associated
liabilities.

Commitments

Leases

         The Company leases certain  manufacturing  facilities  under  operating
leases which expire over the next seven years.  The Company also leases showroom
space under operating leases expiring over the next five years.

         Future minimum rental  payments  required under  operating  leases that
have initial or remaining non-cancelable lease terms in excess of one year as of
December 31, 1998 are:

                                                                    Year ending
                                                                    December 31,
                                                                   -------------

1999..........................................................     $  1,058,000
2000..........................................................          968,000
2001..........................................................          573,000
2002..........................................................          532,000
2003..........................................................          469,000
Subsequent to 2003............................................           62,000
                                                                   ------------

Total minimum lease payments..................................     $  3,662,000
                                                                   ============


         Total rental expense for all operating leases aggregated  $1,899,000 in
1998, $1,955,000 in 1997, and $1,912,000 in 1996.

Short-Term Borrowings

         The Company has unsecured  lines of credit  amounting to $20,000,000 at
interest  rates of prime or less. At December 31, 1998,  all of these lines were
unused.



                                      F-39
<PAGE>


                        SHELBY WILLIAMS INDUSTRIES, INC.

             Notes to Consolidated Financial Statements--(Continued)

Long-Term Debt

         Long-term  debt  at  December  31,  1998,  and  1997  consisted  of the
following:

                                                     1998            1997
                                               ----------------------------

7.8% senior notes due in quarterly
  installments through July 1999............   $  3,000,000    $  7,000,000

Less amounts due within one year............      3,000,000       4,000,000
                                               ------------    ------------
                                               $         --    $  3,000,000
                                               ============    ============


         The terms of the senior note agreement contain certain restrictions. At
December 31, 1998, the Company was in compliance with all such restrictions. The
final  $863,000 of a capitalized  lease  obligation was discharged by assignment
with sale of the related facility in August 1996.


Common Stock Information (unaudited)

         The  following  table sets  forth the high and low sales  prices of the
Company's common stock as reported by the New York Stock Exchange.

 Sales
 Prices                                                    High        Low
 ------                                                    ----       -----
  1998     1st Quarter................................     17 1/8      14 5/8
           2nd Quarter................................     16 1/8      14 5/8
           3rd Quarter................................     15 3/4      11
           4th Quarter................................     13 1/8      11

  1997     1st Quarter................................     17          11 7/8
           2nd Quarter................................     14 3/8      11 3/8
           3rd Quarter................................     19 7/8      13 3/4
           4th Quarter................................     20 5/8      14 3/4


         At December 31, 1998, there were approximately  3,000 holders of record
of the Company's  common stock,  including  individual  participants in security
position listings.

         The Company declared and paid cash dividends on its common stock during
the last two fiscal years as follows:

                                                               Cash Dividend
                                                                    per
                                                               Common Share
                                                            -----------------
      Period                                                   1998      1997
      ------                                                -----------------

      1st Quarter.......................................      $ 0.09    $ 0.08
      2nd Quarter.......................................        0.09      0.08
      3rd Quarter.......................................        0.09      0.08
      4th Quarter.......................................        0.09      0.08
                                                              ------    ------
                                                              $ 0.36    $ 0.32
                                                              ======    ======

                                      F-40

<PAGE>

                        SHELBY WILLIAMS INDUSTRIES, INC.

             Notes to Consolidated Financial Statements--(Continued)

<TABLE>
<CAPTION>

Quarterly Results (unaudited)

         Summarized  quarterly results for the two years ended December 31, 1998
follows (dollars in thousands, except for per share amounts):

                                                   1998                                     1997
                               ----------------------------------------     --------------------------------------
                                  Fourth     Third     Second     First     Fourth      Third    Second      First
                                  ------     -----     ------     -----     ------      -----    ------      -----
<S>                         <C>        <C>        <C>        <C>       <C>       <C>         <C>       <C>
Net sales...................   $  44,237 $  42,387  $  40,829 $  38,484  $  41,966  $  39,608 $  39,749  $  36,456
Gross profit................      10,962    10,095      9,937     8,555     10,256      9,435     9,182      8,057
Income from continuing
   operations...............       3,120     2,727      2,689     2,078      2,862      2,532     2,450      1,833
Net income (loss)...........       3,120     2,727     (4,476)    2,114      2,985      2,734     2,707      2,166
Income (loss) per share
   (basic and diluted):
   Continuing operations....        0.35      0.30      0.29       0.22       0.31       0.27      0.26       0.21
   Net income (loss)........        0.35      0.30     (0.49)      0.23       0.32       0.29      0.29       0.25

</TABLE>


Stock Option Plans

         Under the Company's  incentive  stock option plan and directors'  stock
option plan,  options are granted to key employees and directors to purchase the
Company's  common stock at not less than fair market value at date of grant.  At
December 31, 1998 and 1997, there were 276,000 and 308,000 shares, respectively,
reserved for issuance under the plans.  Of options  granted,  20,000 in 1997 and
16,000 in 1996 have five year terms and vest and become fully exercisable at the
end of six months  service.  The remaining  options granted in 1997 and 1996 and
all of the  options  granted  in 1998 have five year  terms and vest and  become
exercisable  in 1/3  increments  after 15  months,  30  months,  and 45  months,
respectively, of continued employment.

         The intrinsic value method is used in accounting for stock-based awards
under the  Company's  stock  option  plans.  Because the  exercise  price of the
Company's  stock  options at least  equals the market  price of  the  underlying
stock on the date of grant, no compensation expense is recognized.

         A  summary  of  the  Company's  stock  option  activity,   and  related
information for years ended December 31 follows:

<TABLE>
<CAPTION>

                                                                1998                 1997                 1996
                                                    --------------------------------------------------------------
                                                               Weighted-            Weighted-            Weighted-
                                                                Average              Average              Average
                                                     Options   Exercise   Options   Exercise    Options   Exercise
                                                       (000)     Price      (000)     Price      (000)      Price
                                                    --------------------------------------------------------------
<S>                                                  <C>     <C>         <C>     <C>          <C>      <C>
Outstanding - beginning of year...................       217    $ 12.17       147    $  9.97       119     $ 8.30
Granted...........................................        43      16.69       107      13.96        63      12.25
Exercised.........................................       (28)     10.37       (34)      8.61       (35)      8.38
Forfeited.........................................        (4)     14.00        (3)      8.38        --         --
                                                       -----    -------     -----    -------     -----     ------
Outstanding - end of year.........................       228    $ 13.21       217    $ 12.17       147     $ 9.97
                                                       =====    =======     =====    =======     =====     ======
Exercisable at end of year........................       111    $ 11.62        88    $ 10.89        79     $ 9.14
                                                       =====    =======     =====    =======     =====     ======
Weighted-average fair value of options granted
   during the year................................    $ 5.17               $ 4.05               $ 3.68

</TABLE>

         Exercise prices for options  outstanding as of December 31, 1998 ranged
from $7.94 to $8.73 for 33,000 options and $12.12 to $18.15 for 195,000 options,
with  weighted-average  exercise prices of $8.03 and $14.10,  respectively.  The
weighted-average  remaining  contractual  life of those  options is 1 year and 3
years,  respectively,  or 2.7  years as a whole.  Exercise  prices  for  options
exercisable  at December  31, 1998 ranged from $7.94 to $8.73 for 33,000  shares
and $12.12 to $15.25 for 78,000 shares, with weighted-average exercise prices of
$8.03 and $13.15, respectively.


                                      F-41
<PAGE>


                        SHELBY WILLIAMS INDUSTRIES, INC.

             Notes to Consolidated Financial Statements--(Continued)


         The fair value for these  options  was  estimated  at the date of grant
using a Black-Scholes  option pricing model with the following  weighted-average
assumptions for 1996, 1997 and 1998,  respectively:  risk-free interest rates of
6.5%, 6.2% and 5.3%; dividend yields of 2.7%, 2.6% and 2.2%;  volatility factors
of the expected market price of the Company's  common stock of .32, .31 and .35;
and a weighted-average expected life of the option of five years.

         The  effect  of  applying  the  fair  value  method  to  the  Company's
stock-based  awards  results in net income and  earnings  per share that are not
materially different from amounts reported. The assumed dilutive effect of stock
options,  which were the only dilutive securities  outstanding in 1998, 1997 and
1996, was 30,000, 52,000 and 33,000 shares, respectively.

Restructuring Charge

         Due to increases in lumber prices and increased  competition  primarily
from   imported   products,   the  Company  made  changes  in  its  product  and
manufacturing strategies during December 1994, designed to make the Company more
competitive  in the  industry.  The plan  was to exit  certain  portions  of the
Company's   enterprise  by  selling  an  upholstery   business  with  a  related
manufacturing  facility  and  discontinuing  a part of the product  lines in the
health  care,  university  and office  markets,  resulting in closure of another
plant.  The Company  anticipated  completing the  restructuring  by December 31,
1995;  however,  the sale of the  upholstery  business was not  completed  until
August 1996.

         At December 31, 1995, accrued liabilities  included $439,000 related to
the plan.  These costs were paid and  charged  against  the  liability  in 1996,
completing  the  plan.  In  1996,  revenues  and net  operating  income  for the
upholstery   business  that  was  sold  amounted  to  $5,858,000  and  $182,000,
respectively.

Discontinued Operations

         On  July  14,  1998,   the  Company's   Board  of  Directors   approved
management's  plan to  discontinue  the  Company's  distribution  operations  of
textile and floor covering products  manufactured by outside  suppliers.  Of the
two businesses comprising these operations, one was sold and one was liquidated.
The plan was completed in December,  1998.  During the second  quarter 1998, the
Company recorded a loss on the disposition of these operations of $9,698,000, or
$7,081,000  after  taxes,  including a provision  for losses  prior to disposal,
which is summarized below:

      Reduction of inventory value..........................   $  4,706,000
      Reduction of property to net realizable value.........      2,198,000
      Reduction of accounts receivable and prepaids value...        629,000
      Other liabilities.....................................      1,445,000
      Losses through disposition............................        720,000
                                                               ------------
      Total.................................................      9,698,000
      Income tax benefit....................................      2,617,000
                                                               ------------

                                                               $  7,081,000
                                                               ============

     The operating  results of the  discontinued  operations  are  summarized as
follows:

                                               Year ended December 31,
                                    --------------------------------------------
                                          1998            1997            1996
                                    --------------------------------------------

 Net sales..........................$  6,981,000    $  21,849,000   $ 22,950,000
 Income (loss) before income taxes..     (77,000)       1,474,000      1,052,000
 Income taxes (benefit).............     (29,000)         559,000        391,000
 Net income (loss)..................     (48,000)         915,000        661,000
 Net income (loss) per share........       (0.01)            0.10           0.08
 Net income (loss) per
   share-assuming dilution..........       (0.01)            0.10           0.07


                                      F-42
<PAGE>

                        SHELBY WILLIAMS INDUSTRIES, INC.

             Notes to Consolidated Financial Statements--(Continued)


         The net assets of the discontinued operations follows:

                                                                      As of
                                                               December 31, 1997
                                                               -----------------
      Current assets.........................................     $  9,947,000
      Current liabilities....................................        1,090,000
                                                                  ------------
      Net assets of discontinued operations, current.........     $  8,857,000
                                                                  ============

      Property, net..........................................     $  2,235,000
                                                                  ------------
      Net assets of discontinued operations, non-current.....     $  2,235,000
                                                                  ============

         The consolidated financial statements of the Company have been restated
to reflect the results of  operations  and net assets of these  operations  as a
discontinued   operation  in  accordance  with  generally  accepted   accounting
principles.  The losses recorded on the disposition of these operations were not
materially  different from those incurred on the actual amounts  realized in the
sale and liquidation process.

Retirement Plans

         The Company has several defined pension plans covering  essentially all
of its  employees in the United  States.  These plans held 66,000  shares of the
Company's common stock at December 31, 1998 and December 31, 1997.

         Weighted-average assumptions used in the accounting were as follows:

                                                                     As of
                                                                  December 31,
                                                                ---------------
                                                                1998       1997
                                                                ----       ----
            Discounts rates...............................      7.0%       8.3%
            Rates of compensation increase................      3.5%       3.5%
            Expected return on plan assets................      8.5%       8.5%

<TABLE>
<CAPTION>

         Components of net periodic benefit cost are as follows:

                                                                               Year ended December 31,
                                                                   ---------------------------------------------
                                                                            1998            1997            1996
                                                                   ---------------------------------------------
<S>                                                               <C>             <C>             <C>

Benefit cost:
Service cost....................................................     $  1,062,000    $    964,000    $    966,000
Interest cost...................................................        1,496,000       1,354,000       1,151,000
Expected return on plan assets..................................       (1,654,000)     (1,350,000)     (1,143,000)
Amortization:
     Transition asset...........................................          (25,000)        (25,000)        (25,000)
     Net actuarial loss.........................................               --          38,000         102,000
                                                                     ------------    ------------    ------------
Net benefit cost................................................     $    879,000    $    981,000    $  1,051,000
                                                                     ============    ============    ============
</TABLE>


                                      F-43
<PAGE>

                        SHELBY WILLIAMS INDUSTRIES, INC.

             Notes to Consolidated Financial Statements--(Continued)


         Changes in plan assets and benefit  obligation,  indicating  the end of
year funded  status and  prepaid  pension,  included in prepaid  expenses of the
accompanying consolidated balance sheets, were as follows:

                                                      Year ended December 31,
                                               ---------------------------------
                                                      1998               1997
                                               ---------------------------------
Fair value of plan assets:
Beginning of year.......................       $  19,485,000      $  15,142,000
Actual return on plan assets............           2,318,000          3,169,000
Employer contribution...................           1,462,000          1,858,000
Benefits paid...........................            (809,000)          (684,000)
                                               -------------      -------------
End of year.............................          22,456,000         19,485,000
                                               -------------      -------------

Benefit obligation:
Beginning of year.......................          18,484,000         15,983,000
Service cost............................           1,062,000            964,000
Interest cost...........................           1,496,000          1,354,000
Actuarial loss..........................           3,859,000            867,000
Benefits paid...........................            (809,000)          (684,000)
                                               -------------      -------------
End of year.............................          24,092,000         18,484,000
                                               -------------      -------------
Funded status...........................          (1,636,000)         1,001,000
Unrecognized net asset..................            (137,000)          (163,000)
Unrecognized net loss...................           4,184,000            989,000
Unrecognized prior service cost.........              60,000             61,000
                                               -------------      -------------
Prepaid pension at end of year..........       $   2,471,000      $   1,888,000
                                               =============      =============


         The Company has an employee stock  ownership plan covering  essentially
all salaried  employees.  The contributions  were $83,000 for 1998,  $69,000 for
1997, and $63,000 for 1996. The plan held 52,000 shares of the Company's  common
stock at December 31, 1998 and 44,000 shares at December 31, 1997.

         Retirement  plan expense was $962,000,  $1,050,000,  and $1,114,000 for
1998, 1997, and 1996 respectively.

Operating Segments

         The  Financial  Accounting  Standards  Board has  issued  Statement  of
Financial  Accounting  Standards  No.  131,  "Disclosures  about  Segments of an
Enterprise and Related Information".  Applying the criteria from this statement,
the Company has three  segments.  The hotel and food service  furniture  segment
manufactures and distributes  chairs,  tables,  and guest,  banquet and function
room  furnishings,   along  with  specialty  items  for  banquet  use,  for  the
hospitality market. The healthcare and university furniture segment produces and
markets seating products used for healthcare, university and other institutional
facilities.  The wall coverings  segment  processes and  distributes  vinyl wall
coverings for the hospitality and other markets.

         The accounting policies of the segments are the same as those described
in the summary of significant accounting policies. Cash and cash equivalents are
considered  corporate  assets  and  interest  expense  and  interest  income are
unallocated.  Intersegment  sales are not  significant.  The  Company  evaluates
performance based on income before income taxes.

         The  Company's   segments  are  strategic  business  units  that  offer
different  products or serve  different  markets.  They are  managed  separately
because each requires different technology and marketing  strategies,  which are
coordinated to the extent practical.

                                      F-44
<PAGE>


                        SHELBY WILLIAMS INDUSTRIES, INC.

             Notes to Consolidated Financial Statements--(Continued)
<TABLE>
<CAPTION>



         Segment information follows:

                                     December 31,     Hotel and       Healthcare
                                       and year      food service   and university
                                     then ended       furniture       furniture      Wall coverings      Total
                                     ----------      ------------   --------------   --------------   ------------
<S>                                  <C>         <C>               <C>             <C>            <C>

Net sales:                               1998         $126,726,000     $23,478,000     $15,733,000    $165,937,000
                                         1997          117,707,000      24,868,000      15,204,000     157,779,000
                                         1996          113,436,000      22,135,000      13,910,000     149,481,000

Depreciation and amortization:           1998            1,564,000         431,000         483,000       2,478,000
                                         1997            1,396,000         417,000         485,000       2,298,000
                                         1996            1,501,000         419,000         537,000       2,457,000

Segment profit:                          1998           13,990,000       1,022,000       1,645,000      16,657,000
                                         1997           11,991,000       1,178,000       1,582,000      14,751,000
                                         1996           10,626,000         504,000       1,297,000      12,427,000

Capital expenditures:                    1998            2,390,000         684,000         845,000       3,919,000
                                         1997            2,737,000         465,000         355,000       3,557,000
                                         1996              751,000         115,000         323,000       1,189,000

Segment assets:                          1998           59,685,000      15,797,000       7,796,000      83,278,000
                                         1997           52,387,000      15,346,000       7,189,000      74,922,000


</TABLE>


         Reconciliation   of  segment  profits  to   consolidated   income  from
continuing operations before income taxes, follows:

                                               Year ended December 31,
                                   ---------------------------------------------
                                       1998            1997            1996
                                   ---------------------------------------------

Total profit for segments......    $ 16,657,000    $ 14,751,000    $ 12,427,000
Unallocated:
     Interest expense..........        (391,000)       (622,000)       (969,000)
     Interest income...........         539,000         614,000          18,000
                                   ------------    ------------    ------------
Income from continuing
   operations before
   income taxes................    $ 16,805,000    $ 14,743,000    $ 11,476,000
                                   ============    ============    ============


         Reconciliation of segment assets to consolidated assets, follows:

                                                   As of December 31,
                                              -----------------------------
                                                    1998            1997
                                              -----------------------------

Total assets for segments..................     $ 83,278,000   $ 74,922,000
Net assets of discontinued operations......               --     11,192,000
Cash and cash equivalents..................        6,355,000     11,124,000
                                                ------------   ------------
Consolidated assets........................     $ 89,633,000   $ 97,238,000
                                                ============   ============


                                      F-45
<PAGE>


                        SHELBY WILLIAMS INDUSTRIES, INC.

             Notes to Consolidated Financial Statements--(Continued)



     Geographic information for net sales follows:

                                          Year ended December 31,
                                 -----------------------------------------------
                                     1998             1997              1996
                                 -----------------------------------------------
Net sales:
     United States.........     $ 151,727,000    $ 140,834,000     $ 135,025,000
     Foreign (exports).....        14,210,000       16,945,000        14,456,000
                                -------------    -------------     -------------
Total   ...................     $ 165,937,000    $ 157,779,000     $ 149,481,000
                                =============    =============     =============


         Geographic information for long-lived assets follows:

                                                    As of December 31,
                                               ----------------------------
                                                    1998            1997
                                               ----------------------------
Long-lived assets:
   United States.........................      $ 23,070,000    $ 21,527,000
   Mexico................................         3,066,000       3,244,000
                                               ------------    ------------
Total....................................      $ 26,136,000    $ 24,771,000
                                               ============    ============


Income Taxes

         Deferred income tax  liabilities  (assets) for differences in tax bases
and amounts in the financial statements were as follows:

                                                         As of December 31,
                                                   ----------------------------
                                                        1998            1997
                                                   ----------------------------
Current:
   Allocated costs of acquisition inventories...   $    796,000    $  1,005,000
   Prepaid pension..............................        850,000         763,000
   Other - net..................................     (1,641,000)       (368,000)
                                                   ------------    ------------
Total included in current income taxes..........          5,000       1,400,000

Noncurrent:
   Property, plant and equipment................      1,991,000       2,031,000
                                                   ------------    ------------
Net deferred tax liabilities....................   $  1,996,000    $  3,431,000
                                                   ============    ============


         The components of income tax expense are as follows:

                                                Year ended December 31,
                                     -------------------------------------------
                                         1998            1997           1996
                                     -------------------------------------------
Current:
   Federal.....................      $  6,806,000    $  4,414,000   $  2,790,000
   State.......................           820,000         512,000        457,000
                                     ------------    ------------   ------------
                                        7,626,000       4,926,000      3,247,000
Deferred:
   Federal.....................        (1,435,000)        140,000        473,000
                                     ------------    ------------   ------------
                                     $  6,191,000    $  5,066,000   $  3,720,000
                                     ============    ============   ============


                                      F-46

<PAGE>


                        SHELBY WILLIAMS INDUSTRIES, INC.

             Notes to Consolidated Financial Statements--(Continued)


         Income tax expense  differs  from  amounts  computed  by  applying  the
Federal statutory tax rate to income before income taxes as follows:

                                              Year ended December 31,
                                    --------------------------------------------
                                        1998           1997            1996
                                    --------------------------------------------

Statutory rate.................     $  5,714,000   $  5,013,000    $  3,902,000
State income taxes, net of
   Federal tax benefit.........          541,000        337,000         302,000
Other..........................          (64,000)      (284,000)       (484,000)
                                    ------------   ------------    ------------
                                    $  6,191,000   $  5,066,000    $  3,720,000
                                    ============   ============    ============
Effective rate.................            36.8%          34.4%           32.4%




                                      F-47
<PAGE>

                        SHELBY WILLIAMS INDUSTRIES, INC.

                        Consolidated Statements of Income

                                                          Three Months Ended
                                                               March 31,
                                                         --------------------
(Amounts in thousands, except per share data)               1999        1998
                                                         --------------------
                                                             (Unaudited)
Net sales............................................     $43,128     $38,484
Cost of goods sold...................................      34,081      29,929
                                                          -------     -------

Gross profit.........................................       9,047       8,555
Selling, general and administrative expenses.........       5,548       5,302
                                                          -------     -------

                                                            3,499       3,253
Other deductions (income):
Interest expense.....................................          46         125
Interest and dividend income.........................        (107)       (188)
Miscellaneous expense................................          22          18
                                                          -------     -------

                                                              (39)        (45)
                                                          -------     -------
Income from continuing operations before
   income taxes......................................       3,538       3,298
Income taxes:
Current..............................................       1,256       1,202
Deferred.............................................          18          18
                                                          -------     -------
                                                            1,274       1,220
                                                          -------     -------
Income from continuing operations....................       2,264       2,078
Income from discontinued operations,
   net of taxes......................................          --          36
                                                          -------     -------

Net income...........................................     $ 2,264     $ 2,114
                                                          =======     =======

Income per share (basic and diluted):
Continuing operations................................     $  0.26     $  0.22
Income from discontinued operations,
   net of taxes......................................          --        0.01
                                                          -------     -------

Net income...........................................     $  0.26     $  0.23
                                                          =======     =======

Weighted average number of common shares
   outstanding.......................................       8,786       9,296
                                                          =======     =======


                                      F-48
<PAGE>

                        SHELBY WILLIAMS INDUSTRIES, INC.

                           Consolidated Balance Sheets



                                                        March 31,   December 31,
(Amounts in thousands, except per share data)              1999         1998
                                                       -------------------------
                                                       (Unaudited)
Assets
Current assets:
Cash and cash equivalents.............................  $   6,282     $   6,355
Accounts receivable, less allowance for doubtful
   accounts of $337 at March 31, 1999
   and $375 at December 31, 1998......................     27,237        28,025
Inventories:
     Raw materials....................................     11,772        11,818
     Work in process..................................      5,072         5,492
     Finished goods...................................      6,463         5,234
                                                        ---------     ---------
                                                           23,307        22,544
Prepaid expense.......................................      4,591         5,187
                                                        ---------     ---------
Total current assets..................................     61,417        62,111
Excess of cost over net assets of acquired company....        149           151
Property, plant and equipment at cost:
     Land and land improvements.......................      2,560         2,560
     Buildings and leasehold improvements.............     20,980        20,974
     Machinery and equipment..........................     27,239        26,746
     Construction in progress.........................         43            --
                                                        ---------     ---------
                                                           50,822        50,280
     Less accumulated depreciation and amortization...     24,896        24,295
                                                        ---------     ---------
                                                           25,926        25,985
Other assets..........................................      1,153         1,386
                                                        ---------     ---------
                                                        $  88,645     $  89,633
                                                        =========     =========
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable......................................  $   5,415     $   7,063
Customer deposits on orders in process................      6,033         5,717
Accrued liabilities...................................      6,189         6,278
Income taxes..........................................      1,975           889
Current portion of long-term debt.....................      2,000         3,000
                                                        ---------     ---------
Total current liabilities.............................     21,612        22,947
Deferred income taxes.................................      2,009         1,991
Stockholder's equity:
     Common stock, $.05 par value; authorized
        30,000 shares; issued 11,877 shares
        (1998--11,876 shares).........................        594           593
     Capital in excess of par value...................     10,135        10,128
     Retained earnings................................     78,479        77,012
                                                        ---------     ---------
                                                           89,208        87,733
     Less common stock held in treasury; 3,115
        shares at cost (1998--3,025)..................     24,184        23,038
                                                         ---------    ---------
     Total stockholders' equity.......................     65,024        64,695
                                                        ---------     ---------
                                                        $  88,645     $  89,633
                                                        =========     =========

                                      F-49

<PAGE>


<TABLE>
<CAPTION>

                        SHELBY WILLIAMS INDUSTRIES, INC.

                      Consolidated Statements of Cash Flows
                                                                                               Three Months Ended
                                                                                                    March 31,
                                                                                             ---------------------
(Amounts in thousands)                                                                         1999        1998
                                                                                             ---------------------
                                                                                                  (Unaudited)
<S>                                                                                       <C>          <C>
Cash flows from operating activities:
     Net income .........................................................................     $  2,264    $  2,114
     Adjustments to reconcile net income to net cash provided by operating activities:
          Depreciation and amortization..................................................          681         611
          Provision for losses on accounts receivable....................................            2          31
          Change in assets and liabilities of discontinued operations....................           --         124
          Change in assets and liabilities:
               Accounts receivable.......................................................          786         838
               Inventories...............................................................         (763)       (505)
               Prepaid expenses..........................................................          596         275
               Accounts payable and accrued liabilities..................................       (1,421)        775
               Income taxes payable......................................................        1,086         689
               Increase in deferred taxes................................................           18          18
               Other.....................................................................          233         (65)
                                                                                              --------    --------

Net cash provided by operating activities................................................        3,482       4,905
Cash flows from investing activities:
     Proceeds from disposal of property, plant and equipment.............................            3           7
     Capital expenditures................................................................         (623)     (1,608)
                                                                                              --------    --------

Net cash used by investing activities....................................................         (620)     (1,601)
Cash flows from financing activities:
     Principal payments of long-term debt................................................       (1,000)     (1,000)
     Sale of common stock under stock option plan........................................            8          76
     Purchase of common stock for the treasury...........................................       (1,146)        (79)
     Dividends declared and paid.........................................................         (797)       (843)
                                                                                              --------    --------

Net cash used by financing activities....................................................       (2,935)     (1,846)
                                                                                              --------    --------

     Net increase (decrease) in cash.....................................................          (73)      1,458
     Cash and cash equivalents at beginning of period....................................        6,355      11,124
                                                                                              --------    --------

Cash and cash equivalents at end of period...............................................     $  6,282    $ 12,582
                                                                                              ========    ========

Supplemental cash flow information:
     Cash paid during the period for:
          Interest.......................................................................     $     58    $    141
          Income taxes...................................................................          170         535
                                                                                              --------    --------

                                                                                              $    228    $    676
                                                                                              ========    ========

</TABLE>

                                      F-50
<PAGE>


                        SHELBY WILLIAMS INDUSTRIES, INC.

              Notes to Unaudited Consolidated Financial Statements

Discontinued Operations

         On  July  14,  1998,   the  Company's   Board  of  Directors   approved
management's  plan to  discontinue  the  Company's  distribution  operations  of
textile and floor covering products  manufactured by outside  suppliers.  Of the
two businesses comprising these operation,  one was sold and one was liquidated.
The plan was completed in December,  1998.  During the second  quarter 1998, the
Company recorded a loss on the disposition of these operations of $9,698,000, or
$7,081,000  after  taxes,  including a provision  for losses  prior to disposal,
which is summarized below:

Reduction of inventory value ................................    $  4,706,000
Reduction of property to net realizable value ...............       2,198,000
Reduction of accounts to net receivable and prepaids value ..         629,000
Other liabilities ...........................................       1,445,000
Losses through disposition...................................         720,000
                                                                 ------------
          Total .............................................       9,698,000
Income tax benefit ..........................................       2,617,000
                                                                 ------------
                                                                 $  7,081,000
                                                                 ============

         The  operating  results of the  discontinued  operations  for the three
months ended March 31, 1998, are summarized as follows:

 Net sales...................................................    $  3,534,000
 Income before income taxes..................................          58,000
 Income taxes................................................          22,000
 Net income..................................................          36,000
 Net income per share (basic and diluted)....................            0.01


         The consolidated financial statements of the Company have been restated
to reflect the results of  operations  and net assets of these  operations  as a
discontinued   operation  in  accordance  with  generally  accepted   accounting
principles.  The losses recorded on the disposition of these operations were not
materially  different from those incurred on the actual amounts  realized in the
sale and liquidation process.

Interim Results

         The attached unaudited statements include all adjustments which are, in
the opinion of management,  necessary to a fair statement of the results for the
interim periods  presented.  Except as indicated above, all such adjustments are
of a normal recurring nature.

Operating Segments

         Operating Segment information follows (amounts in thousands):

                                                         Three Months Ended
                                                              March 31,
                                                        ----------------------
                                                            1999        1998
                                                        ----------------------
Segment revenue:
     Hotel and food service furniture..............     $  34,417    $  28,193
     Healthcare and university furniture...........         3,926        6,005
     Wall coverings................................         4,785        4,286
                                                        ---------    ---------
Net sales..........................................     $  43,128    $  38,484
                                                        =========    =========
Segments profit (loss):
     Hotel and food service furniture..............     $   3,138    $   2,577
     Healthcare and university furniture...........          (271)         177
     Wall coverings................................           610          481
                                                        ---------    ---------
                                                            3,477        3,235
Interest income, net...............................            61           63
                                                        ---------    ---------
Income from continuing operations before
   income taxes....................................     $   3,538    $   3,298
                                                        =========    =========


                                      F-51
<PAGE>

                              Falcon Products, Inc.

                                  $100,000,000

                                Offer to Exchange

              11 3/8% Senior Subordinated Notes due 2009, Series B
                           for any and all outstanding
              11 3/8% Senior Subordinated Notes due 2009, Series A


                                   PROSPECTUS



We have not  authorized  any  dealer,  salesperson  or other  person to give you
written  information other than this prospectus or to make  representation as to
matters  not  stated  in this  prospectus.  You must  not  rely on  unauthorized
information.  This  prospectus  is not an offer to sell these  securities or our
solicitation of your offer to buy the securities in any jurisdiction  where that
would not be permitted or legal. Neither the delivery of this prospectus nor any
sales  made  hereunder  after  the  date  of this  prospectus  shall  create  an
implication that the information  contained herein or the affairs of the Company
have not changed since the date hereof.

<PAGE>


                                     Part II

                   Information Not Required in the Prospectus


Item 20. Indemnification of Directors and Officers

Indemnification Under the By-Laws of the Registrant.

         The  By-Laws of Falcon  Products,  Inc.  provide  that  Falcon,  to the
broadest and maximum  extent  permitted by applicable  law, will  indemnify each
person  who was or is a  party,  or is  threatened  to be made a  party,  to any
threatened,  pending or completed  action,  suit or  proceeding,  whether civil,
criminal,  administrative  or  investigative,  by  reason  of the fact that such
person is or was a director  or officer of Falcon,  or is or was  serving at the
request  of  Falcon  as a  director,  officer,  employee  or  agent  of  another
corporation,  partnership,  joint venture,  trust or other  enterprise,  against
expenses,  including  attorneys'  fees,  judgments,  fines and  amounts  paid in
settlement  actually and reasonably  incurred by such person in connection  with
such  action,  suit or  proceeding.  To the  extent  that a  director,  officer,
employee or agent of Falcon has been  successful  on the merits or  otherwise in
defense  of  any  action,  suit  or  proceeding  referred  to in  the  preceding
paragraph,  or in defense of any claim,  issue or matter,  such  person  will be
indemnified against expenses, including attorneys' fees, actually and reasonably
incurred by such person.  Expenses,  including  attorneys'  fees,  incurred by a
director  or  officer  in  defending  any  civil  or  criminal  action,  suit or
proceeding  may be paid by Falcon in  advance of the final  disposition  of such
action,  suit or proceeding,  as authorized by the Board of Directors of Falcon,
upon receipt of an  undertaking  by or on behalf of such  director or officer to
repay such amount if it shall  ultimately  be  determined  that such director or
officer  was not  entitled  to be  indemnified  by Falcon as  authorized  in the
By-Laws of Falcon. The  indemnification and advancement of expenses provided by,
or granted  pursuant to, the By-Laws of Falcon will not be deemed  exclusive and
are declared  expressly to be  non-exclusive  of any other rights to which those
seeking  indemnification  or  advancements of expenses may be entitled under any
by-law, agreement, vote of stockholders or disinterested directors or otherwise,
both as to action in such person's official capacity and as to action in another
capacity while holding an office, and, unless otherwise provided when authorized
or  ratified,  will  continue  as to a person who has  ceased to be a  director,
officer,  employee  or agent  and  shall  inure  to the  benefit  of the  heirs,
executors and administrators of such person.

Indemnification Under the Delaware General Corporation Law

         Section 145 of the  Delaware  General  Corporation  Law,  authorizes  a
corporation  to indemnify any person who was or is a party,  or is threatened to
be made a  party,  to any  threatened,  pending  or  completed  action,  suit or
proceeding, whether civil, criminal,  administrative or investigative, by reason
of the fact that the person is or was a director,  officer, employee or agent of
the  corporation,  or is or was  serving at the request o the  corporation  as a
director, officer, employee or agent of another corporation,  partnership, joint
venture, trust or other enterprise, against expenses, including attorneys' fees,
judgments, fines and amounts paid in settlement actually and reasonably incurred
by the person in connection with such action, suit or proceeding,  if the person
acted in good faith and in a manner the person reasonably  believed to be in, or
not opposed to, the best interests of the  corporation  and, with respect to any
criminal action or proceeding,  had no reasonable  cause to believe the person's
conduct was unlawful. In addition, the Delaware General Corporation Law does not
permit indemnification in any threatened, pending or completed action or suit by
or in the right of the  corporation in respect of any claim,  issue or matter as
to which such person shall have been  adjudged to be liable to the  corporation,
unless  and only to the extent  that the court in which such  action or suit was
brought shall  determine upon  application  that,  despite the  adjudication  of
liability,  but in view of all the  circumstances  of the case,  such  person is
fairly and reasonably entitled to indemnity for such expenses,  which such court
shall deem proper. To the extent that a present or former director or officer of
a corporation  has been  successful on the merits or otherwise in defense of any
action,  suit or proceeding referred to above, or in defense of any claim, issue
or  matter,  such  person  shall  be  indemnified  against  expenses,  including
attorneys' fees, actually and reasonably  incurred by such person.  Indemnity is
mandatory to the extent a claim, issue or matter has been successfully defended.
The Delaware  General  Corporation  Law also allows a corporation to provide for
the  elimination  or  limit  of the  personal  liability  of a  director  to the
corporation  or its  stockholders  for monetary  damages for breach of fiduciary
duty as a director,  provided that such  provision  shall not eliminate or limit
the liability of a director

         (1) for any breach of the director's duty of loyalty to the corporation
             or its stockholders,

         (2) for  acts  or  omissions   not  in  good  faith  or  which  involve
             intentional misconduct or a knowing violation of law,

         (3) for unlawful  payments of dividends or unlawful stock  purchases or
             redemptions, or

         (4) for any  transaction  from which the  director  derived an improper
             personal benefit.  These provisions will not limit the liability of
             directors  or  officers  under the federal  securities  laws of the
             United States.


Item 21. Exhibits and Financial Statement Schedules.

Exhibits

See Exhibit Index.

Financial Statement Schedules

         Schedules  not listed  above are omitted  because of the absence of the
conditions under which they are required or because the information  required by
such omitted  schedules is set forth in the  financial  statements  or the notes
thereto.

Item 22. Undertakings.

         The undersigned Registrant hereby undertakes that:

                  (1)  Prior  to  any  public   reoffering  of  the   securities
         registered  hereunder  through use of a  prospectus  which is a part of
         this Registration Statement, by any person or party who is deemed to be
         an underwriter within the meaning of Rule 145(c), the issuer undertakes
         that such reoffering prospectus will contain the information called for
         by the applicable  registration form with respect to the reofferings by
         persons who may be deemed underwriters,  in addition to the information
         called for by the other items of the applicable form.

                  (2)  Every  prospectus:  (i)  that is  filed  pursuant  to the
         immediately  preceding  paragraph  or (ii)  that  purports  to meet the
         requirements  of Section  10(a)(3) of the Securities Act and is used in
         connection with an offering of securities  subject to Rule 415, will be
         filed as a part of an amendment to the Registration  Statement and will
         not be used until such  amendment is effective,  and that, for purposes
         of  determining  any  liability  under the  Securities  Act,  each such
         post-effective  amendment  shall  be  deemed  to be a new  registration
         statement relating to the securities offered therein,  and the offering
         of such  securities at that time shall be deemed to be the initial bona
         fide offering thereof.

         The undersigned Registrant hereby undertakes to respond to requests for
information  that is incorporated  by reference into the prospectus  pursuant to
Items 4, 10(b),  11, or 13 of this Form,  within one  business day of receipt of
such  request,  and to send the  incorporated  documents  by first class mail or
other equally  prompt means.  This includes  information  contained in documents
filed subsequent to the effective date of the Registration Statement through the
date of responding to the request.

         The undersigned  Registrant  hereby  undertakes to supply by means of a
post-effective  amendment  all  information  concerning a  transaction,  and the
company  being  acquired  involved  therein,  that  was not the  subject  of and
included in the Registration Statement when it became effective.

         Insofar as indemnification for liabilities arising under the Securities
Act may be  permitted to  directors,  officers  and  controlling  persons of the
Registrant pursuant to the foregoing  provisions,  or otherwise,  the Registrant
has been advised that in the opinion of the Commission,  such indemnification is
against  public  policy as expressed in the  Securities  Act and is,  therefore,
unenforceable.  In the  event  that a claim  for  indemnification  against  such
liabilities  (other than the payment by the  Registrant of expenses  incurred or
paid by a  director,  officer or  controlling  person of the  Registrant  in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
director,  officer or controlling person in connection with the securities being
registered,  the  Registrants  will,  unless in the opinion of their counsel the
matter  has  been  settled  by  controlling  precedent,  submit  to a  court  of
appropriate  jurisdiction the question whether such  indemnification  by then is
against public policy as expressed in the Securities Act and will be governed by
the final adjudication of such issue.


<PAGE>


                                   SIGNATURES

         Pursuant to the  requirements  of the  Securities  Act of 1933,  Falcon
Products,  Inc. has duly caused this registration  statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of St.
Louis, State of Missouri on the 3rd day of August, 1999.

                                      FALCON PRODUCTS, INC.


                                      By:  /s/ Franklin A. Jacobs*
                                           -------------------------------------
                                           Name:  Franklin A. Jacobs
                                           Title: Chairman of the Board and
                                                  Chief Executive Officer



         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.


Signatures                    Title                                Date
- ----------                    -----                                ----


 /s/ Franklin A. Jacobs*
- ------------------------      Chairman of the Board of          August 3, 1999
Franklin A. Jacobs            Directors and Chief Executive
                              Officer and Director

 /s/ Darryl C. Rosser*
- ------------------------      President and Chief Operating     August 3, 1999
Darryl C. Rosser              Officer and Director

 /s/ Michael J. Dreller
- ------------------------      Vice President - Finance, Chief   August 3, 1999
Michael J. Dreller            Financial Officer, Secretary
                              and Treasurer

 /s/ Raynor E. Baldwin*
- ------------------------      Director                          August 3, 1999
Raynor E. Baldwin


- ------------------------      Director                          August ___, 1999
Melvin F. Brown

 /s/ Donald P. Gallop*
- ------------------------      Director                          August 3, 1999
Donald P. Gallop


- ------------------------      Director                          August ___, 1999
James L. Hoagland

 /s/ S. Lee Kling*
- ------------------------      Director                          August 3, 1999
S. Lee Kling

- ------------------------      Director                          August ___, 1999
Lee M. Liberman


- ------------------------      Director                          August ___, 1999
James Schneider


*By:  /s/ Michael J. Dreller
     ------------------------
     Michael J. Dreller,
     as attorney-in-fact

<PAGE>

                                  EXHIBIT INDEX

EXHIBIT
NUMBER               DESCRIPTION
- -------              -----------

2.1      Agreement  and  Plan  of  Merger  dated  as of May 5,  1999  among  the
         Registrant,  SY  Acquisition,  Inc.  ("Purchaser")  and Shelby Williams
         Industries,  Inc. (the "Merger  Agreement")  filed as Exhibit (c)(1) to
         the Schedule 14D-1/Schedule 13D filed May 12, 1999 by Purchaser and the
         Registrant (the "Schedule") and incorporated herein by this reference.

2.2      Supplement to the Merger  Agreement  dated May 5, 1999 filed as Exhibit
         (c)(2) of the Schedule, and incorporated herein by reference.

3.1      Restated Certificate of Incorporation of the Company,  filed as Exhibit
         3.1 to the  Company's  Quarterly  Report on Form 10-Q for the quarterly
         period ended April 27, 1996 (the "April 27, 1996 10-Q").

3.2      Restated Bylaws, filed as Exhibit 3.2 to the April 27, 1996 10-Q.

3.3      Amendment to Restated  Bylaws,  effective  January 16,  1997,  filed as
         Exhibit 3.3 to the  Company's  Annual  Report on Form 10-K for the year
         ended November 2, 1996.

4.1      Form of Stock  Certificate  for Common  Stock,  incorporated  herein by
         reference  to Exhibit 4.1 to the  Company's  Registration  Statement on
         Form S-1, Reg. No. 33-61706.

4.2*     Indenture,  dated as of June 17, 1999, by and among the Registrant, The
         Bank of New York and the Guarantors.

4.3*     Supplemental Indenture,  dated as of June 18, 1999, by and among Shelby
         Williams   Industries,   Inc.,  Sellers  and  Josephson  Inc.,  Madison
         Furniture Industries, Inc., Registrant,  Guarantors and The Bank of New
         York.

4.4*     Form of Note.

4.5*     A/B Exchange Registration Rights Agreement, dated June 17, 1999, by and
         among the Registrant, Guarantors and Initial Purchaser.

5.1*     Opinion of Gallop, Johnson and Neuman, L.C..

8.1*     Tax Opinion of  Gallop,  Johnson and Neuman,  L.C. (included in Exhibit
         5.1).

10.1     Lease  Agreement  dated  February 1, 1980,  between  Lafayette  County,
         Arkansas and the Company,  incorporated  herein by reference to Exhibit
         10(e) to the  Company's  Annual  Report on Form 10-K for the year ended
         October 31, 1980 (the "1980 10-K").

10.2     Assignment  and  Assumption  Agreement  dated January 30, 1980, and the
         lease thereunder,  incorporated herein by reference to Exhibit 10(g) to
         1980 10-K.

10.3     Lease Agreement dated as of June 1, 1988, among Burley  Builders,  Inc.
         and Tennessee Tobacco Sales, Incorporated, as lessors, and the Company,
         as lessee,  incorporated  herein by reference  to Exhibit  10(m) to the
         Company's  Annual  Report on Form 10-K for the year ended  October  29,
         1988.

10.4     First Amendment to Lease Agreement dated as of November 21, 1991, among
         Burley Builders,  Inc. and Tennessee  Tobacco Sales,  Incorporated,  as
         lessors,  and the Company, as lessee,  incorporated herein by reference
         to Exhibit  10.9 to the  Company's  Annual  Report on Form 10-K for the
         year ended November 2, 1991 (the "1991 10-K").

10.5     Falcon  Products,  Inc.  1981  Employee  Incentive  Stock  Option  Plan
         ("ISOP"),  incorporated  herein by  reference  to  Exhibit  4(h) to the
         Company's Registration Statement on Form S-8, Reg. No. 33-15698.

10.6     Form of Stock Option  Agreement dated June 9, 1986,  regarding  options
         issued to Directors,  incorporated herein by reference to Exhibit 10(i)
         to the Company's Annual Report on Form 10-K for the year ended November
         1, 1986 (the "1986 10-K").

10.7     First Amendment to the ISOP, adopted June 16, 1987, incorporated herein
         by reference to Exhibit  10(1) to the  Company's  Annual Report on Form
         10-K for the year ended October 31, 1987.

10.8     Falcon  Products,  Inc.  Amended and  Restated  1991 Stock Option Plan,
         incorporated  herein  by  reference  to  Exhibit  4.1 to the  Company's
         Registration Statement on Form S-8, Reg. No. 33-46997.

10.9     Falcon  Products,  Inc.  Amended  and  Restated  Stock  Purchase  Plan,
         incorporated herein by reference to Exhibit 10.15 to 1991 10-K.

10.10    Minutes of Meeting of Board of Directors of the Company dated March 14,
         1991  (the  "Non-Employee  Director  Plan"),   incorporated  herein  by
         reference  to Exhibit 4.1 to the  Company's  Registration  Statement on
         Form S-8, Reg. No. 33-46998.

10.11    Minutes of Meeting of Board of Directors of the Company dated September
         15, 1992, amending the Non-Employee Director Plan,  incorporated herein
         by reference to Exhibit 10.17 to the 1992 10-K.

10.12    Amendment to the Falcon Products,  Inc. Amended and Restated 1991 Stock
         Option Plan  incorporated  herein by reference to Exhibit  10.18 to the
         Company's  Annual  Report on Form 10-K for the year ended  October  30,
         1993 (the "1993 10-K").

10.13    Consulting  Agreement  dated August 1, 1993, by and between the Company
         and AJR Enterprises,  Inc., incorporated herein by reference to Exhibit
         10.19 to the 1993 10-K.

10.14    Amendment No. 2 to the Falcon Products,  Inc. Amended and Restated 1991
         Stock Option Plan, incorporated herein by reference to Exhibit 10.23 to
         the 1994 10-K.

10.15    Amendment to the Non-Employee Director Stock Option Plan,  incorporated
         herein by reference to Exhibit 10.26 to the April 27, 1996 10-Q.

10.16    Falcon Products, Inc. Employee Stock Purchase Plan, incorporated herein
         by reference to Exhibit  10.27 to the  Company's  Annual Report on Form
         10-K for the year ended November 1, 1997 (the "1997 10-K").

10.17    Falcon Products,  Inc.  Non-Employee  Directors' Deferred  Compensation
         Plan,  incorporated  herein by reference  to Exhibit  10.28 to the 1997
         10-K.

10.18*   Credit  Agreement,  dated  June  17,  1999,  of the  Registrant.

11       Computation  of Net  Earnings Per Share,  incorporated  by reference to
         Exhibit  11 to the  Company's  Annual  Report on Form 10-K for the year
         ended October 31, 1998 (the "1998 10-K").

12*      Statement regarding Computation of Ratios.

21*      Subsidiaries of the Company.

23.1*    Consent of Arthur Andersen LLP.

23.2*    Consent of Ernst & Young LLP.

24*      Power of Attorney (included on Signature Page of initial filing).

25*      Statement of Eligibility and  Qualification  on Form T-1 of The Bank of
         New York, as Trustee.

99.1*    Form of Letter of Transmittal.

99.2*    Form of Notice of Guaranteed  Delivery for  Outstanding  11 3/8% Senior
         Subordinated  Notes due 2009,  Series A, in exchange for 11 3/8% Senior
         Subordinated Notes due 2009, Series B.

99.3*    Form of Letter  to  Clients  of  Registered  Holder  of Tender  for all
         Outstanding 11 3/8% Senior  Subordinated  Notes due 2009,  Series A, in
         exchange  for 11 3/8%  Senior  Subordinated  Notes due 2009,  Series B.

99.4*    Form of Letter to Registered  Holder of Tender for all  Outstanding  11
         3/8% Senior  Subordinated  Notes due 2009, Series A, in exchange for 11
         3/8% Senior Subordinated Notes due 2009, Series B.

99.5*    Form of Instruction to Registered  Holder from  Beneficial  Owner of 11
         3/8% Senior Subordinated Notes due 2009, Series A.

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

*    Previously  filed with initial  filing of  this Registration  Statement  on
     Form S-4 (333-83207).


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