PACIFICARE HEALTH SYSTEMS INC /DE/
10-Q, 1997-05-15
HOSPITAL & MEDICAL SERVICE PLANS
Previous: INTERNATIONAL KNIFE & SAW INC, 10-Q, 1997-05-15
Next: TAMBORIL CIGAR CO, 10SB12G, 1997-05-15





<PAGE>

                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, DC  20549
                                           
                                           
                                   FORM 10-Q
                                           
(Mark One)
                                           
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES    
    EXCHANGE ACT OF 1934

For the quarterly period ended    March 31, 1997           
                                  --------------
                                       or
         
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES  
    EXCHANGE ACT OF 1934

For the transition period from                                                 
                              -----------------------------------------------

                       Commission File Number 000-21949


- - ------------------------------------------------------------------------------
                        PACIFICARE HEALTH SYSTEMS, INC.
             (Exact name of registrant as specified in its charter)
                                                 
              Delaware                             95-4591529
    (State or other jurisdiction of    (IRS Employer Identification Number)
    incorporation or organization)

                   5995 Plaza Drive, Cypress, California 90630-5028
             (Address of principal executive offices, including zip code)
                                           
         (Registrant's telephone number, including area code) (714)  952-1121
- - ------------------------------------------------------------------------------
                                           
Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes   X    No 
                                       -----     -----
As of April 30, 1997, there were 14,780,248 shares of the Registrant's Class A
Common Stock, par value $0.01 per share, outstanding, and 26,933,507 shares of
Class B Common Stock, par value $0.01 per share, outstanding.

<PAGE>

Part 1:  FINANCIAL INFORMATION

Item 1:  FINANCIAL STATEMENTS


PacifiCare Health Systems, Inc.
Condensed Consolidated Balance Sheets (unaudited)
- - ------------------------------------------------------------------------------
(Amounts in thousands,                         March 31,      December 31,
except per share data)                            1997            1996
- - ------------------------------------------------------------------------------
- - ------------------------------------------------------------------------------
Assets
Current assets:
   Cash and equivalents                        $  228,915     $  367,748
   Marketable securities                          776,845        594,734
   Receivables, net                               348,461        156,212
   Talbert rights offering receivable              59,598              -
   Assets held for sale                            34,587              -
   Prepaid expenses and other                      23,382          8,876
   Deferred income taxes                          108,516         54,745
- - ------------------------------------------------------------------------------
     Total current assets                       1,580,304      1,182,315
- - ------------------------------------------------------------------------------

Property, plant and equipment, net                218,330         91,239
Marketable securities - restricted                130,121         35,399
Goodwill and other intangible assets, net       2,756,557        227,422
Other assets                                       43,943         25,097
- - ------------------------------------------------------------------------------
                                             $  4,729,255   $  1,561,472
- - ------------------------------------------------------------------------------
- - ------------------------------------------------------------------------------
Liabilities and Shareholders' Equity     
Current liabilities:
   Medical claims and benefits payable         $  655,700     $  278,800
   Accounts payable and accrued liabilities       555,553        162,882
   Unearned premium revenue                        42,786        256,416 
   Long-term debt due within one year               1,019          1,511
- - ------------------------------------------------------------------------------
     Total current liabilities                  1,255,058        699,609
- - ------------------------------------------------------------------------------
Long-term debt due after one year               1,141,497          1,370
Deferred income taxes                             154,264              -
Other liabilities                                  75,743              -
Minority interest                                     375            391
Shareholders' equity:
   Preferred shares, par value $0.01 per 
      share; 40,000 shares authorized; 
      10,517 shares of Series A Convertible 
      Preferred Stock issued and outstanding 
      at March 31, 1997 ($262,927 aggregate 
      liquidation value)                              105              -
   Class A common shares, par value $0.01 per
      share; 100,000 shares authorized; 14,780 
      and 12,380 issued and outstanding
      at March 31, 1997 and December 31, 1996,
      respectively                                    148            124 
   Class B common shares, par value $0.01 per 
      share; 100,000 shares authorized; 
      26,920 and 18,922 issued and 
      outstanding at March 31, 1997 and 
      December 31, 1996, respectively                 269            189
   Additional paid-in capital                   1,580,580        373,405
   Unrealized (losses) gains on available-
      for-sale securities, net of taxes            (4,307)         3,451
   Retained earnings                              525,523        482,933
- - ------------------------------------------------------------------------------
     Total shareholders' equity                 2,102,318        860,102
- - ------------------------------------------------------------------------------
                                             $  4,729,255   $  1,561,472
- - ------------------------------------------------------------------------------
- - ------------------------------------------------------------------------------

See accompanying notes.

                                       2

<PAGE>

PacifiCare Health Systems, Inc.
Consolidated Statements of Income (unaudited)
- - ------------------------------------------------------------------------------
                                                 Three months ended
                                                     March 31,
(Amounts in thousands,                        ------------------------
except per share data)                           1997           1996
- - ------------------------------------------------------------------------------
- - ------------------------------------------------------------------------------

Revenue:
   Commercial premiums                         $  756,927     $  467,742
   Government premiums (Medicare 
     and Medicaid)                              1,074,995        678,236
   Other income                                    11,681         11,192
- - ------------------------------------------------------------------------------

     Total operating revenue                    1,843,603      1,157,170
- - ------------------------------------------------------------------------------

Expenses:
Health care services:
   Commercial services                            629,793        385,396
   Government services                            917,862        579,731
- - ------------------------------------------------------------------------------

     Total health care services                 1,547,655        965,127
- - ------------------------------------------------------------------------------

Marketing, general and 
   administrative expenses                        214,514        147,771
Amortization of goodwill and 
   intangible assets                               10,319          2,307
- - ------------------------------------------------------------------------------

Operating income                                   71,115         41,965
Interest income                                    17,685         12,212
Interest expense                                   (9,719)          (829)
- - ------------------------------------------------------------------------------
Income before income taxes                         79,081         53,348
Provision for income taxes                         35,587         21,479
- - ------------------------------------------------------------------------------
Net income                                      $  43,494      $  31,869
- - ------------------------------------------------------------------------------
- - ------------------------------------------------------------------------------

Weighted average common shares and 
   equivalents outstanding used to calculate 
   earnings per share                              38,981         31,758
- - ------------------------------------------------------------------------------
Earnings per share                                $  1.12        $  1.01
- - ------------------------------------------------------------------------------
- - ------------------------------------------------------------------------------

See accompanying notes.

                                      3

<PAGE>
PacifiCare Health Systems, Inc.
Consolidated Statements of Cash Flows (unaudited)
- - ------------------------------------------------------------------------------
                                                    Three months ended
                                                         March 31, 
                                                -------------------------
(Amounts in thousands)                              1997           1996
- - ------------------------------------------------------------------------------
- - ------------------------------------------------------------------------------

Operating activities:
   Net income                                    $  43,494      $  31,869
   Adjustments to reconcile net income to 
    net cash provided by operating activities:
      Amortization of goodwill and intangible 
         assets                                     10,319          2,307
      Depreciation and amortization                  9,141          5,787
      Loss on disposal of property, plant 
         and equipment                               2,966             64
      Provision for doubtful accounts                1,690            (63)
      Deferred income taxes                            911            570
      Changes in assets and liabilities, net
          of effects from acquisitions:
        Accounts receivable                        (27,234)       (24,969)
        Prepaid expenses and other assets           (6,205)        (2,799)
        Medical claims and benefits payable        (29,000)        10,629
        Accounts payable and accrued 
          liabilities                               31,857         (3,428)
        Unearned premium revenue                  (213,630)      (184,133)
- - ------------------------------------------------------------------------------

      Net cash flows used in operating 
        activities                                (175,691)      (164,166)
- - ------------------------------------------------------------------------------

Investing activities:
   Acquisitions, net of cash acquired             (980,646)        (5,695)
   Sale of marketable securities                    57,862          5,563
   Purchase of property, plant and equipment        (8,673)        (5,673)
   Sale (purchase) of marketable 
     securities - restricted                           393           (140)
- - ------------------------------------------------------------------------------

      Net cash flows used in investing 
         activities                               (931,064)        (5,945)
- - ------------------------------------------------------------------------------

Financing activities:
   Proceeds from long-term borrowing, net
     of expenses                                 1,105,639              -
   Principal payments on long-term debt            (99,725)        (1,776)
   Capitalization of Talbert                       (67,000)             -
   Proceeds from issuance of common stock           29,912          4,804
   Cash dividends paid to preferred
      shareholders                                    (904)             - 
- - ------------------------------------------------------------------------------

      Net cash flows provided by financing 
        activities                                 967,922          3,028
- - ------------------------------------------------------------------------------

Net decrease in cash and equivalents              (138,833)      (167,083)
Beginning cash and equivalents                     367,748        357,290
- - ------------------------------------------------------------------------------

Ending cash and equivalents                     $  228,915     $  190,207
- - ------------------------------------------------------------------------------
- - ------------------------------------------------------------------------------

See accompanying notes.

                                       4

<PAGE>

PacifiCare Health Systems, Inc.
Consolidated Statements of Cash Flows (unaudited)
- - ------------------------------------------------------------------------------
                                                 Three months ended
                                                      March 31,
                                               --------------------------
(Amounts in thousands)                             1997           1996
- - ------------------------------------------------------------------------------
- - ------------------------------------------------------------------------------

Supplemental cash flow information
  Cash paid during the period for:
    Income taxes                                $  45,092      $  32,227
    Interest                                     $  2,437         $  554
- - ------------------------------------------------------------------------------

Supplemental schedule of noncash investing
   and financing activities:
     Tax benefit realized upon exercise of 
       stock options                            $  14,858       $  1,592
     Compensation awarded in Class B 
       Common Stock                             $     721       $  1,161
     Leases capitalized                         $       -       $     35
- - ------------------------------------------------------------------------------

Details of businesses acquired in 
   purchase transactions:
     Fair value of assets acquired           $  3,384,154       $  9,209
     Liabilities assumed or created            (1,194,988)        (2,034)
     Preferred and common consideration        (1,161,893)             -
- - ------------------------------------------------------------------------------
     Cash paid                                  1,027,273          7,175
     Cash acquired                                (46,627)        (1,480)
- - ------------------------------------------------------------------------------
     Net cash paid for acquisitions            $  980,646       $  5,695
- - ------------------------------------------------------------------------------
- - ------------------------------------------------------------------------------

Details of unrealized losses on 
   available-for-sale securities, net of 
   acquisition:
     Decrease in marketable securities          $  (7,530)     $  (8,674)
     Decrease in deferred taxes                     2,882          3,251
- - ------------------------------------------------------------------------------
     Decrease in shareholders' equity           $  (4,648)     $  (5,423)
- - ------------------------------------------------------------------------------
- - ------------------------------------------------------------------------------

See accompanying notes.

                                       5

<PAGE>

                        PACIFICARE HEALTH SYSTEMS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 March 31, 1997
                                           
                                  (unaudited)
                                           
NOTE 1 - BASIS OF PRESENTATION

    PacifiCare Health Systems, Inc., formerly N-T Holdings, Inc. (the 
"Company"), is one of the leading health care services companies in the United 
States, serving approximately four million members in the commercial, Medicare 
and Medicaid lines of business. On February 27, 1997, the Company's board of 
directors approved a change in its fiscal year end from September 30 to 
December 31.  Accordingly, the Company's current year will end on 
December 31, 1997.  The Company will include audited financial statements for 
the October 1, 1996 to December 31, 1996 transition period in its Annual Report 
on Form 10-K for the year ended December 31, 1997. 

    The interim condensed consolidated financial statements included herein 
have been prepared by the Company without audit, pursuant to the rules and 
regulations of the Securities and Exchange Commission (the "SEC").  Certain 
information and footnote disclosures, normally included in the financial 
statements prepared in accordance with generally accepted accounting 
principles, have been condensed or omitted pursuant to such SEC rules and 
regulations; nevertheless, the management of the Company believes that the 
disclosures herein are adequate to make the information presented not 
misleading.  It is suggested that these condensed consolidated financial 
statements be read in conjunction with the consolidated financial statements 
and notes thereto included in the Company's September 30, 1996 Annual Report 
on Form 10-K/A, filed with the SEC in January 1997, and the interim condensed 
consolidated financial statements included in the Company's December 31, 1996 
Transition Report on Form 10-Q/A, filed with the SEC in February 1997.

    In the opinion of management, all adjustments, consisting only of normal 
recurring adjustments necessary to present fairly the consolidated financial 
position of the Company with respect to the interim condensed consolidated 
financial statements, and the consolidated results of its operations and its 
cash flows for the interim periods then ended, have been included.  The 
results of operations for the interim periods are not necessarily indicative 
of the results for the full year.  Certain prior period amounts in the 
accompanying unaudited condensed consolidated financial statements have been 
reclassified to conform to the 1997 presentation.

NOTE 2- ACQUISITIONS AND DISPOSITIONS

    The acquisition of FHP International Corporation ("FHP") by the Company 
was consummated on February 14, 1997.  As a result, PacifiCare Operations, 
Inc. (formerly PacifiCare Health Systems, Inc.) and FHP are each direct, 
wholly owned subsidiaries of the Company.  Pursuant to the acquisition, each 
outstanding share of FHP common stock (41,737,627 shares) was exchanged for 
$17.50 in cash, 0.056 shares of the Company's Class A Common Stock and 0.176 
shares of the Company's Class B Common Stock.  Each outstanding share of 
FHP's preferred stock (21,034,163 shares) was exchanged for $14.113 in cash 
and one-half of one share of the Company's Series A Cumulative Convertible 
Preferred Stock (the "Series A Preferred").  Further, on April 21, 1997, the 
Talbert Rights Offering commenced and Talbert rights were distributed to 
former FHP common and preferred shareholders (see Note 3 - Talbert Rights 
Offering).  In connection with the acquisition of FHP, the Company issued 
2,337,306 shares of Class A Common Stock, 7,345,822 shares of Class B Common 
Stock and 10,517,081 shares of Series A Preferred (see Note 6 - Shareholders' 
Equity).

                                       6

<PAGE>

    The acquisition has been accounted for as a purchase.  Total 
consideration, including transaction costs, of approximately $2.2 billion has 
been preliminarily allocated to the assets acquired and liabilities assumed 
based on estimates of their fair values.  The purchase price allocation is 
based on currently available information which may be adjusted upon 
completion of the final valuation of FHP's assets and liabilities.  The 
preliminary fair value estimates of the assets acquired and liabilities 
assumed were $0.9 billion and $1.2 billion, respectively.  A total of $2.5 
billion, net of related deferred taxes, representing the excess of the 
purchase price over the estimated fair values of the net assets acquired, has 
been preliminarily allocated to goodwill and other acquired intangible assets 
and is being amortized over a four to 40-year period.

    The Company sold the outstanding common stock of its Florida subsidiary 
on February 21, 1997. The sales price, which approximated the net book value, 
totaled $9 million.  The terms of the sale agreement included a put option 
requiring the Company to repurchase the subsidiary for $6 million if certain 
regulatory approvals are not received from the state of Florida by 
January 1998.

    The Company's consolidated results of operations include FHP from 
February 14, 1997 and its Florida subsidiary through February 21, 1997.  The 
pro forma information below presents combined results of operations as if the 
acquisition, as well as the sale of the Company's Florida subsidiary, had 
occurred at the beginning of 1996.  The pro forma information reflects 
adjustments which include interest expense related to the assumed financing 
of the cash consideration paid for the acquisition; amortization of goodwill 
and other acquired intangible assets; costs associated with the integration 
of FHP's operations into those of the Company; the reversal of certain 
contingency expenses recognized that would be adjusted for in purchase 
accounting; and conformity of FHP's accounting policies with the Company's.  
No adjustment has been made to give effect to any synergies which may be 
realized as a result of the acquisition.  The Company is performing a reveiw 
of its managed care operations, cost structures and information technology 
services, and has not yet fully estimated the costs associated with the 
integration of FHP's operations.  The Company anticipates that it will incur 
costs to integrate and restructure its operations, which may result in a 
restructuring charge in a future period. 

- - ------------------------------------------------------------------------------
(Unaudited)                                       Three months ended
                                                       March 31
                                              ---------------------------
(In thousands, except per share amounts)          1997           1996
- - ------------------------------------------------------------------------------

Total operating revenue                        $2,396,482     $2,202,938
Pretax income                                  $   69,501     $   69,671
Net income                                     $   35,243     $   34,661
Earnings per share                             $     0.77     $     0.76
- - ------------------------------------------------------------------------------

NOTE 3 - TALBERT RIGHTS OFFERING

    The terms of the FHP acquisition required FHP to contribute $67 million to 
Talbert Medical Management Corporation, a wholly owned subsidiary of FHP, which 
increased its net worth to approximately $60 million on February 14, 1997.  
Also at that time, FHP sold its investment in Talbert Medical Management 
Holdings Corporation ("Talbert") in exchange for a $60 million non-recourse 
promissory note and rights to purchase shares of Talbert common stock.

    On April 21, 1997, Talbert commenced its rights offering and Talbert rights
were distributed to former FHP shareholders.  Per the terms of the FHP
acquisition, the former FHP shareholders were entitled to receive one Talbert
right for each 21.19154 shares of FHP common stock and one Talbert right for
each 26.27752 shares of FHP preferred stock. Holders of Talbert rights may
purchase one share of Talbert common stock for each Talbert right for the
subscription price of $21.50 per share.  Holders of Talbert rights will be
entitled to subscribe for all, or any portion of, the shares of Talbert common
stock underlying their Talbert rights through May 20, 1997, as well as to
subscribe for any unallocated additional shares.  Proceeds from the exercise of
the Talbert

                                       7

<PAGE>

rights, to the extent subscribed, will be used to repay the note to FHP.  To 
the extent that the Talbert rights are not fully subscribed, the note will be 
repaid by issuance of the underlying shares of Talbert common stock to FHP.  
The Company expects the Talbert Rights Offering to be fully subscribed 
because the trading price of the Talbert rights from April 21, 1997 to 
May 9, 1997 has ranged from $13.63 to $20.50 per share.  There can be no 
assurance that the Talbert Rights Offering will be partially or fully 
subscribed.

NOTE 4 - ASSETS HELD FOR SALE

    The Company intends to sell certain acquired FHP real estate, managed 
care operations and certain specialty products.  For financial reporting 
purposes, the assets and liabilities attributable to these pending 
dispositions have been stated at the lower of cost or net realizable value, 
and have been classified in the accompanying unaudited condensed consolidated 
balance sheet as of March 31, 1997 as assets held for sale.  Because 
management presently expects the dispositions to occur within one year, such 
assets have been classified as current.  Net losses from February 14, 1997 
through March 31, 1997 from the FHP assets held for sale totaled $4 million.  
These losses have been accounted for as an adjustment to the net assets 
acquired and are excluded from the unaudited consolidated statement of income 
for the three months ended March 31, 1997.

NOTE 5 - LONG-TERM DEBT AND INTEREST-RATE SWAPS

    The Company borrowed $1.1 billion under its credit facility in February 
1997.  The cash was used to pay $1.0 billion in cash consideration to former 
holders of FHP common and preferred stock (see Note 2 - Acquisitions and 
Dispositions), $67 million to capitalize Talbert through the Company's FHP 
subsidiary and repay $19 million in outstanding debt held by FHP.  During 
March 1997, the Company repaid $80 million of its borrowings under the credit 
facility, resulting in $1.0 billion outstanding as of March 31, 1997.  
Interest under the credit facility is presently based on the London Interbank 
Offering Rate ("LIBOR") plus a spread. The credit facility contains various 
covenants usual for financing of this type, including a minimum net worth 
requirement, a minimum fixed charge requirement and leverage ratios.  At 
March 31, 1997, the Company was in compliance with all such covenants.

    On February 14, 1997, the Company assumed $100 million senior notes of 
FHP (the "FHP Notes") by entering into a supplemental indenture with The 
Chase Manhattan Bank.  The FHP Notes carry an interest rate of seven percent, 
are payable semiannually and mature on September 15, 2003.

    The Company has entered into interest-rate swap agreements to manage 
interest costs and limit exposure to changing interest rates on borrowings 
under its credit facility.  The swap agreements are contracts to exchange 
floating rate for fixed interest payments periodically over the life of the 
agreements without the exchange of the underlying notional amounts.  The 
notional amounts of swap agreements are used to measure interest to be paid 
or received and do not represent the amount of exposure to credit loss.  The 
differential paid or received on swap agreements is recognized as an 
adjustment of interest expense. The average fixed interest rate paid by the 
Company on the existing swap agreements is approximately six percent, 
covering $350 million of borrowings under the credit facility.  The swap 
agreements, which were implemented through seven banks, have an average 
remaining life of 1.5 years.  Certain of the swap agreements terminate 
automatically if the floating rate or LIBOR exceeds seven percent over a 
specified three-month period.

NOTE 6 - SHAREHOLDERS' EQUITY

    The Company's Certificate of Incorporation provides for authorized 
capital stock of 100,000,000 shares each of Class A Common Stock and Class B 
Common Stock, and 40,000,000 shares of Preferred Stock, each with a par value 
of $0.01 per share.  The Preferred Stock authorized includes 11,000,000 
authorized shares of Series A Preferred.

                                       8

<PAGE>

    On February 14, 1997, each outstanding share of PacifiCare Operations, 
Inc.'s Class A and Class B Common Stock, par value $0.01 per share, was 
exchanged for one share of the Company's Class A and Class B Common Stock, 
respectively.  Shares of the Company's Class A and Class B Common Stock and 
Series A Preferred were issued in connection with the FHP acquisition as 
described in Note 2 - Acquisitions and Dispositions.

    Each share of Series A Preferred entitles its owner to convert it at any 
time to 0.374 shares of Class B Common Stock, assuming no unpaid accrued 
dividends in arrears.  Series A Preferred shareholders also have a preference 
of $25.00 per share over the Common Stock in the event of involuntary or 
voluntary liquidation.  Dividends on the Series A Preferred accrue at an 
annual rate of $1.00 per share, are cumulative and payable quarterly in 
arrears when, as and if declared by the board of directors.  In March 1997, 
the Company made a one-time special quarterly dividend payment, as required 
by the Certificate of Incorporation and pursuant to the acquisition of FHP, 
which included a proration of dividends payable on the Company's Series A 
Preferred from February 15, 1997 through March 15, 1997 totaling $0.9 million 
in the aggregate or $0.086 per share.  Unpaid cumulative dividends earned 
were $0.4 million on the 10,517,081 Series A Preferred shares outstanding at 
March 31, 1997.

    On or after June 17, 1998, Series A Preferred may be redeemed at the option 
of the Company for cash plus unpaid dividends.  The redemption price ranges 
from 103 percent to 100 percent of the stated value of Series A Preferred, or 
$25.00 per share, in one-half percent decrements for each successive 
anniversary of June 17, 1998 through 2004.  Series A Preferred ranks senior to 
Class A and B Common Stock with respect to dividend and liquidation rights, and 
holders of Series A Preferred generally have no voting rights; however, there 
are certain exceptions including the right to elect two additional directors if 
the equivalent of six quarterly dividends payable on the Series A Preferred are 
in default.

NOTE 7 - CONTINGENCIES

    The Company is involved in legal actions in the normal course of 
business, some of which seek substantial monetary damages, including claims 
for punitive damages which are not covered by insurance. Additionally, the 
Company's programs, including services provided to government employees, are 
subject to retrospective audits by the respective regulating agencies in the 
normal course of business. After review, including consultation with counsel, 
management believes any ultimate liability in excess of amounts accrued which 
could arise from audits or legal actions would not materially affect the 
Company's consolidated financial position, results of operations or cash 
flows.

    The Company has set aside reserves in anticipation of negotiations 
relating to potential governmental claims for contracts with the United 
States Office of Personnel Management ("OPM").  The Company's HMO 
subsidiaries which provide managed health care services under the Federal 
Employees Health Benefits Program are subject to audit, in the normal course 
of business, by OPM. Currently, OPM audits for multiple periods are in 
various stages of completion for several of the Company's HMO subsidiaries.  
The Company intends to negotiate with OPM on all matters to attain a mutually 
satisfactory result. While there is no assurance that the negotiations will 
be concluded satisfactorily or that additional liability will not be 
incurred, management believes that any ultimate liability in excess of 
amounts accrued which could arise upon completion of the audits by OPM of the 
health plans, would not materially affect the Company's consolidated 
financial position, results of operations or cash flows; however, such 
liability could be material to net income of a future quarter if resolved 
unfavorably.

    As discussed in FHP's December 31, 1996 Quarterly Report on Form 10-Q,
Memorial Health Services filed a demand for arbitration against a subsidiary of
FHP.  The Company is in final discussions and expects this matter to be
negotiated satisfactorily; any amounts resulting from the settlement are not

                                       9

<PAGE>

expected to be materially different from those already provided in purchase
accounting for the FHP acquisition (see Note 2 - Acquisitions and Dispositions).

NOTE 8 - EARNINGS PER SHARE

    Earnings per share were computed by dividing net income by the weighted 
average number of shares outstanding during the period.  The weighted average 
number of shares outstanding includes the dilutive effect of stock options 
using the average market price and assuming the conversion of Series A 
Preferred, which are considered to be common stock equivalents, to common 
shares.  Fully diluted earnings per share assume the maximum dilution that 
would have resulted from the exercise of stock options.  There is not a 
material difference between primary and fully diluted earnings per share.

                                      10

<PAGE>

Part I:  FINANCIAL INFORMATION

Item 2:  MANAGEMENT'S DISCUSSION AND ANALYSIS OF 
         FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following table presents HMO membership data by state and by consumer 
type as of the dates indicated.


<TABLE>
<CAPTION>

                                 AT MARCH 31, 1997                               AT MARCH 31, 1996

                                       Government                                   Government
                                      (Medicare &                                  (Medicare &
MEMBERSHIP DATA         Commercial      Medicaid)          Total     Commercial      Medicaid)          Total
- - ---------------------------------------------------------------------------------------------------------------
<S>                     <C>           <C>             <C>             <C>           <C>             <C>

Arizona                    101,692         88,364        190,056             -              -              -
California               1,693,662        633,537      2,327,199        925,858        403,661      1,329,519
Colorado                   275,497         47,329        322,826              -              -              -
Florida                          -              -              -         50,377          4,915         55,292
Guam                        42,846              -         42,846              -              -              -
Illinois                    58,613          3,455         62,068              -              -              -
Nevada                      40,051         22,786         62,837              -              -              -
New Mexico                  38,170         17,855         56,025              -              -              -
Ohio                        55,157          8,390         63,547              -              -              -
Oklahoma                   115,050         24,908        139,958        111,766         22,352        134,118
Oregon                     116,146         39,931        156,077        107,922         43,988        151,910
Texas                      136,995         68,926        205,921         98,987         55,624        154,611
Utah                       155,833         32,570        188,403              -              -              -
Washington                  96,208         52,678        148,886         87,109         46,839        133,948
- - ---------------------------------------------------------------------------------------------------------------
Total membership         2,925,920      1,040,729      3,966,649      1,382,019        577,379      1,959,398
- - ---------------------------------------------------------------------------------------------------------------
- - ---------------------------------------------------------------------------------------------------------------
</TABLE>


                                                  Three months ended
                                                      March 31,
                                                 -----------------------
OPERATING STATISTICS                               1997           1996
- - ------------------------------------------------------------------------------
- - ------------------------------------------------------------------------------
Medical loss ratio (health care services 
  as a percent of premium revenue)
        Consolidated                                84.5%          84.2%
        Commercial                                  83.2%          82.4%
        Government (Medicare and Medicaid)          85.4%          85.5%

Marketing, general and administrative expenses
 as a percent of operating revenue                  11.6%          12.8%

Operating income as a percent of operating revenue   3.9%           3.6%

Effective tax rate                                  45.0%          40.3%
- - ------------------------------------------------------------------------------
- - ------------------------------------------------------------------------------

                                      11

<PAGE>

                        Three Months Ended March 31, 1997
                                  Compared to the
                        Three Months Ended March 31, 1996

RESULTS OF OPERATIONS

    The following discussion includes FHP's results of operations from 
February 14, 1997.  Compared to FHP's historical financial statements, 
there have been presentation changes in the consolidation with the Company 
including classifying certain medical management costs as marketing, general and
administrative expenses and excluding these amounts from health care costs.  In 
addition, there have been conforming changes to FHP's definition of members. 
FHP Medicaid membership has been reclassified from commercial to government. 
Moreover, the Company has excluded self-funded members totaling approximately 
33,000 members and is reporting Medicare members consistent with the Health 
Care Financing Administration ("HCFA") premium payments, a difference totaling 
approximately 1,800 members, which resulted in a decrease of 34,800 members 
previously reported.

    Total operating revenue increased 59 percent to $1.8 billion for the 
three months ended March 31, 1997 from $1.2 billion for the same period in 
the prior year.  FHP contributed 77 percent of the increase, while enrollment 
gains in the HMOs' commercial and government programs, as well as increases 
in premium rates, contributed 22 percent of the increase in total operating 
revenue.  Primarily as a result of the FHP acquisition, total membership 
increased 102 percent to approximately four million HMO members at 
March 31, 1997 compared to March 31, 1996.   The Company's specialty managed 
care products and services contributed the remainder of the increase in 
operating revenue.

    FHP contributed $243 million of a $290 million increase in commercial 
premiums for the three months ended March 31, 1997 as compared to the same 
period in the prior year.  Excluding the effects of the FHP acquisition, 
commercial membership growth combined with increases in commercial premium 
rates averaging two percent contributed $40 million to the increase in 
commercial premiums. The Company's specialty managed care products and 
services contributed the remainder of the increase.

    As a result of the FHP acquisition, the Company acquired approximately 
1.5 million commercial members. Net of the FHP acquisition, growth in 
commercial HMO membership for the three months ended March 31, 1997 was 
approximately six percent compared to 30 percent for the three months ended 
March 31, 1996, reflecting the loss of the Florida commercial membership and 
the Company's more disciplined product pricing. 

    Government premiums rose $397 million to $1.1 billion for the three 
months ended March 31, 1997 from $678 million in the same period of fiscal 
year 1996, with $286 million contributed by FHP.  On January 1, 1997, the 
Company received average premium rate increases from HCFA averaging over six 
percent.  Government premium rates also increased as a result of the 
Company's exit of its Medicaid lines of business in Florida and Oregon, 
offset slightly by reductions in member paid supplemental premiums in several 
of the Company's markets.  These premium rate increases contributed an 
additional $76 million of premiums.  Enrollment gains in the Medicare 
programs, net of acquisition membership, accounted for an additional nine 
percent of the increase in government premiums. At March 31, 1997, FHP 
government members totaled approximately 439,000.

    The increase in the commercial medical loss ratio for the three months
ended March 31, 1997 as compared to the same period in the prior year was
primarily due to the acquisition of FHP, whose provider contracts yield a higher
commercial medical loss ratio.  Net of the FHP acquisition, the Company
experienced increases in out of area health care services and increased
prescription drug utilization. These increases were

                                     12

<PAGE>

slightly offset by continued improved performance in the Company's PPO, 
indemnity and other specialty managed care products and services.

    The medical loss ratio in the government programs remained relatively 
consistent with the same period in the prior year.  This consistency largely 
reflects the acquisition of FHP, which had lower medical loss ratios through 
lower provider reimbursements.  Lower health care costs as a result of the 
FHP acquisition combined with premium rate increases, and the wind down of 
the Medicaid business, were offset by enhanced prescription drug benefits 
provided to enrollees and lower member paid supplemental premiums.

    Marketing, general and administrative expenses increased $67 million to 
$215 million for the three months ended March 31, 1997 from $148 million for 
the same period in fiscal year 1996.  As a percentage of operating revenue, 
marketing, general and administrative expenses for the three months ended 
March 31, 1997 decreased approximately one percent as compared to the same 
period in the prior year.  The decrease was primarily due to delays in 
staffing in addition to FHP marketing and other administrative expenditures, 
as well as continued administrative efficiencies allowing the Company to 
control its overhead.

    Net interest income declined approximately $3 million compared to the 
same period in the prior year due primarily to increased borrowings under the 
Company's credit facility to finance the FHP acquisition.

    The goodwill established in the acquisition of FHP is not deductible for 
income tax purposes. Therefore, the effective income tax rate for the quarter 
ended March 31, 1997 was 45 percent, an increase from the same period in the 
prior year.

    Net income increased $12 million to $43 million for the quarter ended 
March 31, 1997 compared to the same period in the prior fiscal year.  While 
net income increased 37 percent, the impact of the equity securities issued 
to acquire FHP diluted the increase in earnings per share.

LIQUIDITY AND CAPITAL RESOURCES

    The Company's cash and equivalents plus its current marketable securities 
increased $43 million to $1.0 billion at March 31, 1997 from $962 million at 
December 31, 1996, due primarily to the acquisition of FHP.  Cash flows 
provided by operations, excluding the impact of the January 1997 advance 
Medicare payment from HCFA, was $38 million and is primarily attributable to 
results of operations.

    The Company borrowed $1.1 billion under its credit facility in February 
1997.  The cash was used to pay $1.0 billion in cash consideration to former 
holders of FHP common and preferred stock (see Note 2 - Acquisitions and 
Dispositions), to capitalize Talbert with $67 million (see Note 3 - Talbert 
Rights Offering) and to repay $19 million in outstanding debt held by FHP.  
In March 1997, the Company repaid $80 million of its borrowings under the 
credit facility, resulting in $1.0 billion outstanding as of March 31, 1997.  
In February 1997, the Company assumed the FHP Notes by entering into a 
supplemental indenture with The Chase Manhattan Bank.  The FHP Notes carry an 
interest rate of seven percent, are payable semiannually, and mature on 
September 15, 2003 (see Note 5 - Long-Term Debt).

    The Company has entered into interest-rate swap agreements to manage
interest costs and limit exposure to changing interest rates on borrowings under
its credit facility.  The swap agreements are contracts to exchange floating
rate for fixed interest payments periodically over the life of the agreements
without the exchange of the underlying notional amounts.  The notional amounts
of swap agreements are used to measure interest to be paid or received and do
not represent the amount of exposure to credit loss.  The differential paid or
received on swap agreements is recognized as an adjustment of interest expense. 
The average fixed interest rate paid by the Company on the existing swap
agreements is approximately six percent, covering $350 million of borrowings
under the credit facility.  The swap agreements, which were implemented through
seven banks, have an average remaining life of 1.5 years.  Certain of the swap

                                      13

<PAGE>

agreements terminate automatically if the floating rate or LIBOR exceeds seven 
percent over a specified three-month period.

    In February 1997, the Financial Accounting Standards Board issued 
Statement No. 128, "Earnings per Share," ("SFAS No. 128") which is required 
to be adopted on December 31, 1997.  At that time, the Company will be 
required to change the method currently used to compute earnings per share 
and to restate all prior periods.  SFAS No. 128 requires the presentation of 
basic earnings per share which excludes the dilutive effect of stock options. 
In addition, SFAS No. 128 requires calculation and presentation of dilutive 
earnings per share.  The impact of SFAS No. 128 on the calculation of primary 
and fully diluted earnings per share for the quarters ended March 31, 1997 
and March 31, 1996 is not expected to be material.

FORWARD LOOKING INFORMATION UNDER THE PRIVATE SECURITIES LITIGATION ACT OF 1995

    The Private Securities Litigation Reform Act of 1995 provides a "safe 
harbor" for forward looking statements to encourage companies to provide 
prospective information about themselves without fear of litigation so long 
as those statements are identified as forward looking and are accompanied by 
meaningful cautionary statements identifying important factors that could 
cause actual results to differ materially from those projected in the 
statements. The statements contained in this section, and throughout the 
document, are based on current expectations.  These statements are forward 
looking and actual results may differ materially from those projected in the 
forward looking statements, which statements involve risks and uncertainties. 
In addition, past financial performance is not necessarily a reliable 
indicator of future performance and investors should not use historical 
performance to anticipate results or future period trends.  Shareholders are 
also directed to the other risks discussed in other documents filed by the 
Company with the SEC including those specified below.

    MEMBERSHIP GROWTH. The Company's membership growth is expected to 
moderate in 1997 in both the commercial and government programs.  As 
competition continues to increase and the Company shifts its emphasis from 
one of rapid growth to improved margin performance, it expects to see a 
slow-down in membership growth or possible declines in some markets.  An 
unforeseen loss of profitable membership could have a material adverse effect 
on the Company. Factors which could contribute to the loss of membership 
include, without limitation, the integration of the Company and FHP, the exit 
of the Medicaid line of business, the sale of certain acquired FHP managed 
care operations, failure to obtain new customers or to retain existing 
customers, reductions in workforce by existing customers, adverse publicity 
and news coverage, inability to carry out marketing and sales plans, loss or 
retirement of key executives or key employees or denial of accreditation by 
independent quality accrediting agencies.

    HEALTH CARE PROVIDER CONTRACTS.  The Company's profitability depends, in 
part, on its ability to maintain effective control over health care costs 
while providing members with quality care.  Securing cost effective contracts 
with existing and new physician groups is more difficult due to increased 
competition and minimal or no commercial premium rate increases.  The 
negotiation of provider contracts, generally as of January 1, may be impacted 
by adverse state and federal legislation and regulation discussed below.  
Factors which could impact the Company's ability to secure contracts with 
providers include the inability to renegotiate contracts or entering into 
contracts with less cost-effective rates or terms of payment and factors 
affecting increased competition as discussed above.

    COMMERCIAL MEDICAL LOSS RATIO.  The commercial medical loss ratio is 
expected to be slightly higher for the six months ended June 30, 1997 as the 
Company absorbs a full three months of the higher medical loss ratio from FHP 
in the second quarter.  For the remainder of 1997, the Company expects the 
commercial medical loss ratio to be comparable or decrease slightly from the 
ratio experienced in the first three months of 1997.  Health care costs 
should begin to slightly decrease through the continual negotiation of 
current provider

                                      14

<PAGE>

contracts in all markets.  Consolidating and renegotiating the commercial 
provider network contracts of the Company is expected to improve the medical 
loss ratio.  The Company's strategic focus will be on improved product 
performance.  Higher premium rates are anticipated to be offered with 
employer contract renewals, not only improving the commercial medical loss 
ratio through premium rates but also because unprofitable membership will not 
be pursued. While increased prescription drug costs are expected, these costs 
are anticipated to be offset due to the sale of the Florida subsidiary.

    GOVERNMENT MEDICAL LOSS RATIO.  For the six months ended June 30, 1997, 
the medical loss ratio for the government programs is expected to be slightly 
lower than the three months ended March 31, 1997 as the Company realizes a 
full three months of the lower government medical loss ratio from FHP in the 
second quarter.  For the remainder of the year the medical loss ratio is 
expected to remain stable as competitive pressures in the Medicare market, 
requiring enhanced benefits with lower supplemental premiums, offset HCFA 
rate increases, the disposition of the high cost Medicaid members and the 
lower acquired government medical loss ratio as a result of the FHP 
acquisition.

    The commercial and government medical loss ratio expectations discussed 
above could be affected by various uncertainties, including increases in 
medical and prescription drug costs, increases in utilization and costs of 
medical services and the effect of actions by competitors or groups of 
providers and termination of provider contracts or renegotiation thereof at 
less cost-effective rates or terms of payment.  In addition, price increases 
in health care costs including prescription drug costs, which have been 
escalating faster than premium increases in recent years, as well as price 
increases for durable medical equipment and other covered items plus other 
factors, as discussed below, could also affect expectations.

    MARKETING, GENERAL AND ADMINISTRATIVE SUPPORT INVESTMENTS.  Marketing, 
general and administrative expenses as a percentage of operating revenue in 
1997 are expected to be slightly lower than fiscal year 1996. The Company 
expects to realize synergies, which are expected to be partially offset by 
increased investments in information systems as the Company integrates the 
current FHP information systems and maintains and enhances its current 
competitive advantage in information technology.  Although the Company 
anticipates that the acquisition of FHP will yield increased operating margins 
partly resulting from a combination of reductions in marketing, general and 
administrative expenses, there can be no assurance that the anticipated 
benefits and synergies will be obtained. The ability of the Company to realize 
the anticipated benefits and synergies is subject to the following additional 
uncertainties, among others: the ability to integrate the Company's and FHP's 
management and information systems, on a timely basis if at all; the ability to 
eliminate duplicative functions while maintaining acceptable performance 
levels; and the possibility that the integration of FHP will result in the loss 
of providers, employers, members or key employees of PacifiCare, FHP or their 
subsidiaries.  The Company is performing a reveiw of its managed care 
operations, cost structure and information technology services, and has not yet 
fully estimated the costs associated with the integration of FHP's operations.  
The Company anticipates that it will incur costs to integrate and restructure 
its operations, which may result in a restructuring charge in a future period. 

    OFFICE OF PERSONNEL MANAGEMENT CONTINGENCIES.  The Company intends to 
negotiate with the OPM on all matters to attain a mutually satisfactory 
result. While there is no assurance that the negotiations will be concluded 
satisfactorily or that additional liability will not be incurred, management 
believes that any ultimate liability in excess of amounts accrued which could 
arise upon completion of the audits by OPM of the health plans would not 
materially affect the Company's consolidated financial position, results of 
operations or cash flows; however, such liability could be material to net 
income of a future quarter if resolved unfavorably (see Note 7 - 
Contingencies).

    LIQUIDITY AND CAPITAL RESOURCES.  The Company believes that cash flows from
operations, its credit facility, existing cash and equivalents and marketable
securities and other financing sources will provide sufficient liquidity for
operations in the foreseeable future.  However, cash flows could be adversely
affected by changes in interest rates causing an increase in interest expense
and the fact that the Company will be

                                      15

<PAGE>

subject to greater operating leverage due to its higher levels of 
indebtedness as a result of the acquisition of FHP. Additionally, should the 
credit facility be fully drawn, the Company's ability to make a payment on, 
or repayment of, its future obligations under the credit facility and the FHP 
Notes will be significantly dependent upon the receipt of funds from the 
Company's subsidiaries.  These subsidiary payments represent fees for 
management services rendered by the Company to the subsidiaries and cash 
dividends by the subsidiaries to the Company.  Nearly all of the subsidiaries 
are subject to HMO regulations or insurance regulations and may be subject to 
substantial supervision by one or more HMO or insurance regulators. 
Subsidiaries subject to regulation must meet or exceed various fiscal 
standards imposed by HMO or insurance regulations.  These fiscal standards 
may, from time to time, impact the amount of funds that may be paid by 
subsidiaries to the Company.

    LEGISLATION AND REGULATION. The Company's success is significantly 
impacted by federal and state legislation and regulation.  Actual results may 
differ materially from expected results discussed throughout this document 
because of adverse state and federal legislation and regulation. This 
includes limitations on premium levels; increases in minimum capital and 
reserves and other financial viability requirements; prohibition or 
limitation of capitated arrangements or provider financial incentives; 
benefit mandates (including mandatory length of stay and emergency room 
coverage) and limitations on the ability to manage care and utilization of 
any willing provider or pharmacy laws.  It also includes adverse actions of 
governmental payors, including unilateral reduction of Medicare premiums 
payable; discontinuance of or limitation on governmentally funded programs 
and recovery by governmental payors of previously paid amounts; the inability 
to increase premiums or prospective or retroactive reductions to premium 
rates for federal employees; adverse regulatory determinations resulting in 
loss or limitations of licensure, and certification or contracts with 
governmental payors; delays by regulatory agencies in approval of merger of 
health plan licenses, consolidation of operations or other efforts to 
integrate FHP.

Part II. OTHER INFORMATION

Item 1:  Legal Proceedings

         None

Item 2:  Changes in Securities

         In connection with the acquisition of FHP, the Company issued
         approximately 10.5 million shares of its Series A Preferred Stock
         which has rights senior to those of the Company's Class A and Class B
         Common Stock.  See Note 6 and the Company's Form 8-K/A filed with the
         SEC on April 11, 1997 for additional information.

Item 3:  Defaults Upon Senior Securities

         None

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

         None

Item 5:  Other Information

         None

                                      16

<PAGE>

Part II. OTHER INFORMATION (CONTINUED)

Item 6:  Exhibits and Reports

    a)   Exhibit Index

         Exhibit 3.01   Bylaws of the Company

         Exhibit 3.02   First Amendment to the Bylaws of the Company

         Exhibit 4.01   First Supplemental Indenture, dated as of February 14,
                        1997, by and among FHP International Corporation,
                        PacifiCare Health Systems, Inc. and The Chase Manhattan
                        Bank

         Exhibit 11A    Computation of Net Income per Share of Common Stock -
                        Primary

         Exhibit 11B    Computation of Net Income per Share of Common Stock -
                        Fully Diluted

         Exhibit 27     Financial Data Schedule (filed electronically)

    b)   Forms 8-K were filed by the Registrant and its subsidiaries during
         the quarter ended March 31, 1997 as follows:

<TABLE>
<CAPTION>

       Date                                Reporting Person                                  Description
- - ---------------------------------------------------------------------------------------------------------------------------
<S>                               <C>                                         <C>

   February 21, 1997               PacifiCare Operations, Inc., formerly       Acquisition of FHP International Corporation
                                      PacifiCare Health Systems, Inc.          
   February 21, 1997               PacifiCare Health Systems, Inc.,            Acquisition of FHP International Corporation
                                      formerly N-T Holdings, Inc.              
   February 21, 1997               FHP International Corporation               Acquisition of FHP International Corporation
   March 10, 1997                  PacifiCare Health Systems, Inc.             Disposition of PacifiCare of Florida, Inc.   

</TABLE>

                                      17

<PAGE>

                                  SIGNATURES

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




                        PACIFICARE HEALTH SYSTEMS, INC.
                                  (Registrant)
                                           


Date:         May 15, 1997        By:   /s/    Alan R. Hoops     
        ----------------------          ----------------------------
                                               Alan R. Hoops
                                               President,
                                        Chief Executive Officer
                                              and Director


Date:         May 15, 1997        By:   /s/    Wayne B. Lowell   
        ---------------------           ----------------------------
                                               Wayne B. Lowell
                                         Executive Vice President,
                                      Chief Administrative Officer and
                                          Chief Financial Officer

                                      18


<PAGE>

                                                                   EXHIBIT 3.01

                                       BY-LAWS

                                         OF

                                  N-T HOLDINGS, INC.



<PAGE>
                                  TABLE OF CONTENTS

             Section                                                        Page
             -------                                                        ----

ARTICLE I
     OFFICES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    1.
     Section 1.  REGISTERED OFFICE . . . . . . . . . . . . . . . . . . . .    1.
     Section 2.  OTHER OFFICES . . . . . . . . . . . . . . . . . . . . . .    1.

ARTICLE II
     MEETINGS OF STOCKHOLDERS. . . . . . . . . . . . . . . . . . . . . . .    1.
     Section 1.  PLACE OF MEETINGS . . . . . . . . . . . . . . . . . . . .    1.
     Section 2.  ANNUAL MEETING OF STOCKHOLDERS. . . . . . . . . . . . . .    1.
     Section 3.  QUORUM; ADJOURNED MEETINGS AND NOTICE THEREOF . . . . . .    1.
     Section 4. VOTING . . . . . . . . . . . . . . . . . . . . . . . . . .    2.
     Section 5.  PROXIES . . . . . . . . . . . . . . . . . . . . . . . . .    2.
     Section 6.  SPECIAL MEETINGS. . . . . . . . . . . . . . . . . . . . .    2.
     Section 7.  NOTICE OF STOCKHOLDERS' MEETINGS  . . . . . . . . . . . .    2.
     Section 8.  MAINTENANCE AND INSPECTION OF STOCKHOLDER LIST. . . . . .    2.
     Section 9.  STOCKHOLDER ACTION BY WRITTEN CONSENT WITHOUT A MEETING .    3.

ARTICLE III
     DIRECTORS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    3.
     Section 1.  NUMBER AND QUALIFICATION OF DIRECTORS . . . . . . . . . .    3.
     Section 2.  VACANCIES . . . . . . . . . . . . . . . . . . . . . . . .    3.
     Section 3.  POWERS. . . . . . . . . . . . . . . . . . . . . . . . . .    4.
     Section 4.  PLACE OF DIRECTORS' MEETINGS. . . . . . . . . . . . . . .    4.
     Section 5.  REGULAR MEETINGS. . . . . . . . . . . . . . . . . . . . .    4.
     Section 6.  SPECIAL MEETINGS. . . . . . . . . . . . . . . . . . . . .    4.
     Section 7.  QUORUM. . . . . . . . . . . . . . . . . . . . . . . . . .    4.
     Section 8.  ACTION WITHOUT MEETING. . . . . . . . . . . . . . . . . .    4.
     Section 9.  TELEPHONIC MEETINGS . . . . . . . . . . . . . . . . . . .    5.
     Section 10.  COMMITTEES OF DIRECTORS. . . . . . . . . . . . . . . . .    5.
     Section 11.  MINUTES OF COMMITTEE MEETINGS. . . . . . . . . . . . . .    5.
     Section 12.  COMPENSATION OF DIRECTORS. . . . . . . . . . . . . . . .    5.
     Section 13.  INDEMNIFICATION. . . . . . . . . . . . . . . . . . . . .    5.

ARTICLE IV
     OFFICERS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    9.
     Section 1.  OFFICERS. . . . . . . . . . . . . . . . . . . . . . . . .    9.
     Section 2.  ELECTION OF OFFICERS. . . . . . . . . . . . . . . . . . .    9.
     Section 3.  SUBORDINATE OFFICERS. . . . . . . . . . . . . . . . . . .    9.


                                        i
<PAGE>


     Section 4.  COMPENSATION OF OFFICERS. . . . . . . . . . . . . . . . .    9.
     Section 5.  TERM OF OFFICE; REMOVAL AND VACANCIES . . . . . . . . . .    9.
     Section 6.  CHAIRMAN OF THE BOARD . . . . . . . . . . . . . . . . . .   10.
     Section 7.  PRESIDENT . . . . . . . . . . . . . . . . . . . . . . . .   10.
     Section 8.  VICE PRESIDENT. . . . . . . . . . . . . . . . . . . . . .   10.
     Section 9.  SECRETARY . . . . . . . . . . . . . . . . . . . . . . . .   10.
     Section 10.  ASSISTANT SECRETARY. . . . . . . . . . . . . . . . . . .   10.
     Section 11.  TREASURER. . . . . . . . . . . . . . . . . . . . . . . .   11.
     Section 12.  ASSISTANT TREASURER. . . . . . . . . . . . . . . . . . .   11.

ARTICLE V
     CERTIFICATES OF STOCK . . . . . . . . . . . . . . . . . . . . . . . .   11.
     Section 1.  CERTIFICATES. . . . . . . . . . . . . . . . . . . . . . .   11.
     Section 2.  SIGNATURES ON CERTIFICATES. . . . . . . . . . . . . . . .   11.
     Section 3.  STATEMENT OF STOCK RIGHTS, PREFERENCES AND PRIVILEGES . .   12.
     Section 4.  LOST CERTIFICATES . . . . . . . . . . . . . . . . . . . .   12.
     Section 5.  TRANSFERS OF STOCK. . . . . . . . . . . . . . . . . . . .   12.
     Section 6.  FIXING THE RECORD DATE. . . . . . . . . . . . . . . . . .   12.
     Section 7.  REGISTERED STOCKHOLDERS . . . . . . . . . . . . . . . . .   13.

ARTICLE VI
     GENERAL PROVISIONS; DIVIDENDS . . . . . . . . . . . . . . . . . . . .   13.
     Section 1.  DIVIDENDS . . . . . . . . . . . . . . . . . . . . . . . .   13.
     Section 2.  PAYMENT OF DIVIDENDS; DIRECTORS' DUTIES . . . . . . . . .   13.
     Section 3.  CHECKS  . . . . . . . . . . . . . . . . . . . . . . . . .   13.
     Section 4.  FISCAL YEAR . . . . . . . . . . . . . . . . . . . . . . .   13.
     Section 5.  CORPORATE SEAL. . . . . . . . . . . . . . . . . . . . . .   13.
     Section 6.  MANNER OF GIVING NOTICE . . . . . . . . . . . . . . . . .   13.
     Section 7.  WAIVER OF NOTICE. . . . . . . . . . . . . . . . . . . . .   14.
     Section 8.  ANNUAL STATEMENT. . . . . . . . . . . . . . . . . . . . .   14.

ARTICLE VII
     AMENDMENTS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   14.
     Section 1.  AMENDMENT BY DIRECTORS OR STOCKHOLDERS  . . . . . . . . .   14.


                                        ii
<PAGE>

                                       BY-LAWS
                                          OF
                                   N-T HOLDINGS, INC.


                                      ARTICLE I
                                       OFFICES

     Section 1.  REGISTERED OFFICE.  The registered office shall be in the 
City of Wilmington, County of New Castle, State of Delaware.

     Section 2.     OTHER OFFICES.  The Corporation may also have offices at 
such other places both within and without the State of Delaware as the Board 
of Directors may from time to time determine or the business of the 
Corporation may require.

                                      ARTICLE II
                               MEETINGS OF STOCKHOLDERS

     Section 1.  PLACE OF MEETINGS.  All meetings of the stockholders shall 
be held in the City of Cypress, State of California, at such place as may be 
fixed from time to time by the Board of Directors, or at such other place 
either within or without the State of Delaware as shall be designated from 
time to time by the Board of Directors and stated in the notice of the 
meeting.

     Section 2.  ANNUAL MEETING OF STOCKHOLDERS.  The annual meeting of 
stockholders shall be held each year on the first Wednesday in March, if not 
a legal holiday, and if a legal holiday, then on the next secular day 
following, at 10:00 a.m. or at such other date and time as may be determined 
from time to time by resolution adopted by the Board of Directors, when they 
shall elect by a plurality vote of the Board of Directors, and transact such 
other business as may properly be brought before the meeting.  At each annual 
meeting Directors shall be elected and any other proper business transacted.

     Section 3.  QUORUM; ADJOURNED MEETINGS AND NOTICE THEREOF.  A majority 
of the stock issued and outstanding and entitled to vote at any meeting of 
stockholders, the holders of which are present in person or represented by 
proxy, shall constitute a quorum for the transaction of business except as 
otherwise provided by law, by the Certificate of Incorporation, or by these 
By-Laws.  A quorum, once established, shall not be broken by the withdrawal 
of enough votes to leave less than a quorum and the votes present may 
continue to transact business until adjournment.  If, however, such quorum 
shall not be present or represented at any meeting of the stockholders, a 
majority of the voting stock represented in person or by proxy may adjourn 
the meeting from time to time, without notice other than announcement at the 
meeting, until a quorum shall be present or represented.  At such adjourned 
meeting at which a quorum shall be present or represented, any business may 


                                        1.
<PAGE>


be transacted at the meeting as originally notified.  If the adjournment is 
for more than thirty days, or if after the adjournment a new record date is 
fixed for the adjourned meeting, a notice of the adjourned meeting shall be 
given to each stockholder of record entitled to vote thereat.

     Section 4. VOTING.  When a quorum is present at any meeting, the vote of 
the holders of a majority of the stock having voting power present in person 
or represented by proxy shall decide any question brought before such 
meeting, unless the question is one upon which by express provision of the 
statutes, or the Certificate of Incorporation, or these By-Laws, a different 
vote is required in which case such express provision shall govern and 
control the decision of such question.

     Section 5.  PROXIES.  At each meeting of the stockholders, each 
stockholder having the right to vote may vote in person or may authorize 
another person or persons to act for him by proxy appointed by an instrument 
in writing subscribed by such stockholder and bearing a date not more than 
three years prior to said meeting, unless said instrument provides for a 
longer period.  All proxies must be filed with the Secretary of the 
Corporation at the beginning of each meeting in order to be counted in any 
vote at the meeting.  Each stockholder shall have one vote for each share of 
stock having voting power, registered in his name on the books of the 
Corporation on the record date set by the Board of Directors as provided in 
Article V, Section 6 hereof.  All elections shall be had and all questions 
decided by a plurality vote.

     Section 6.  SPECIAL MEETINGS.  Special meetings of the stockholders, for 
any purpose, or purposes, unless otherwise prescribed by statute or by the 
Certificate of Incorporation, may be called by the President and shall be 
called by the President or the Secretary at the request in writing of a 
majority of the Board of Directors, or at the request in writing of 
stockholders owning a majority in amount of the entire capital stock of the 
Corporation issued and outstanding, and entitled to vote.  Such request shall 
state the purpose or purposes of the proposed meeting.  Business transacted 
at any special meeting of stockholders shall be limited to the purposes 
stated in the notice.

     Section 7.  NOTICE OF STOCKHOLDERS' MEETINGS.  Whenever stockholders are 
required or permitted to take any action at a meeting, a written notice of 
the meeting shall be given which notice shall state the place, date and hour 
of the meeting, and, in the case of a special meeting, the purpose or 
purposes for which the meeting is called.  The written notice of any meeting 
shall be given to each stockholder entitled to vote at such meeting not less 
than ten nor more than sixty days before the date of the meeting.  If mailed, 
notice is given when deposited in the United States mail, postage prepaid, 
directed to the stockholder at his address as it appears on the records of 
the Corporation.

     Section 8.  MAINTENANCE AND INSPECTION OF STOCKHOLDER LIST.  The officer 
who has charge of the stock ledger of the Corporation shall prepare and make, 
at least ten days before every meeting of stockholders, a complete list of 
the stockholders entitled to vote at the meeting, arranged in alphabetical 
order, and showing the address of each 


                                        2.
<PAGE>


stockholder and the number of shares registered in the name of each 
stockholder.  Such list shall be open to the examination of any stockholder, 
for any purpose germane to the meeting, during ordinary business hours, for a 
period of at least ten days prior to the meeting, either at a place within 
the city where the meeting is to be held, which place shall be specified in 
the notice of the meeting, or, if not so specified, at the place where the 
meeting is to be held.  The list shall also be produced and kept at the time 
and place of the meeting during the whole time thereof, and may be inspected 
by any stockholder who is present.

     Section 9.  STOCKHOLDER ACTION BY WRITTEN CONSENT WITHOUT A MEETING. 
Unless otherwise provided in the Certificate of Incorporation, any action
required to be taken at any annual or special meeting of stockholders of the
Corporation, or any action which may be taken at any annual or special meeting
of such stockholders, may be taken without a meeting, without prior notice and
without a vote, if a consent in writing, setting forth the action so taken,
shall be signed by the holders of outstanding stock having not less than the
minimum number of votes that would be necessary to authorize or take such action
at a meeting at which all shares entitled to vote thereon were present and
voted.  Prompt notice of the taking of the corporate action without a meeting by
less than unanimous written consent shall be given to those stockholders who
have not consented in writing.

                                     ARTICLE III
                                      DIRECTORS

     Section 1.  NUMBER AND QUALIFICATION OF DIRECTORS.  The number of Directors
which shall constitute the whole Board shall be not less than five (5) nor more
than twelve (12).  The Board shall initially consist of twelve (12) members. 
The Directors need not be stockholders.  The Directors shall be elected at the
annual meeting of the stockholders, except as provided in Section 2 of this
Article, and each Director elected shall hold office until his successor is
elected and qualified; provided, however, that unless otherwise restricted by
the Certificate of Incorporation or By-Law, any Director or the entire Board of
Directors may be removed, either with or without cause, from the Board of
Directors at any meeting of stockholders by a majority of the stock represented
and entitled to vote thereat.

     Section 2.  VACANCIES.  Vacancies on the Board of Directors by reason of
death, resignation, retirement, disqualification, removal from office, or
otherwise, and newly created Directorships resulting from any increase in the
authorized number of Directors may be filled by a majority of the Directors then
in office, although less than a quorum, or by a sole remaining Director.  The
Directors so chosen shall hold office until the next annual election of
Directors and until their successors are duly elected and shall qualify, unless
sooner displaced.  If there are no Directors in office, then an election of
Directors may be held in the manner provided by statute.  If, at the time of
filling any vacancy or any newly created Directorship, the Directors then in
office shall constitute less than a majority of the whole Board (as constituted
immediately prior to any such increase), the Court of Chancery may, upon
application of any stockholder or stockholders holding at least ten percent of
the total number 

                                        3.
<PAGE>


of the shares at the time outstanding having the right to vote for such 
Directors, summarily order an election to be held to fill any such vacancies 
or newly created Directorships, or to replace the Directors chosen by the 
Directors then in office.

     Section 3.  POWERS.  The property and business of the Corporation shall be
managed by or under the direction of its Board of Directors.  In addition to the
power and authorities by these By-Laws expressly conferred upon them, the Board
may exercise all such powers of the Corporation and do all lawful acts and
things as are not by statute or by the Certificate of Incorporation or by these
By-Laws directed or required to be exercised or done by the stockholders.

     Section 4.  PLACE OF DIRECTORS' MEETINGS.  The Directors may hold their
meetings and have one or more offices, and keep the books of the Corporation
outside of the State of Delaware.

     Section 5.  REGULAR MEETINGS.  Regular meetings of the Board of Directors
may be held without notice at such time and place as shall from time to time be
determined by the Board.

     Section 6.  SPECIAL MEETINGS.  Special meetings of the Board of Directors
may be called by the President on forty-eight hours' notice to each Director,
either personally or by mail or by telegram; special meetings shall be called by
the President or the Secretary in like manner and on like notice on the written
request of two Directors unless the Board consists of only one Director; in
which case special meetings shall be called by the President or Secretary in
like manner or on like notice on the written request of the sole Director.

     Section 7.  QUORUM.  At all meetings of the Board of Directors a majority
of the authorized number of Directors shall be necessary and sufficient to
constitute a quorum for the transaction of business, and the vote of a majority
of the Directors present at any meeting at which there is a quorum, shall be the
act of the Board of Directors, except as may be otherwise specifically provided
by statute, by the Certificate of Incorporation or by these By-Laws.  If a
quorum shall not be present at any meeting of the Board of Directors the
Directors present thereat may adjourn the meeting from time to time, without
notice other than announcement at the meeting, until a quorum shall be present. 
If only one Director is authorized, such sole Director shall constitute a
quorum.

     Section 8.  ACTION WITHOUT MEETING.  Unless otherwise restricted by the
Certificate of Incorporation or these By-Laws, any action required or permitted
to be taken at any meeting of the Board of Directors or of any Committee thereof
may be taken without a meeting, if all members of the Board or Committee, as the
case may be, consent thereto in writing, and the writing or writings are filed
with the minutes of proceedings of the Board or Committee.


                                        4.
<PAGE>


     Section 9.  TELEPHONIC MEETINGS.  Unless otherwise restricted by the
Certificate of Incorporation or these By-Laws, members of the Board of
Directors, or any Committee designated by the Board of Directors, may
participate in a meeting of the Board of Directors, or any Committee, by means
of a conference telephone or similar communications equipment by means of which
all persons participating in the meetings can hear each other, and such
participation in a meeting shall constitute presence in person at such meeting.

     Section 10.  COMMITTEES OF DIRECTORS.  The Board of Directors may, by
resolution passed by a majority of the whole Board, designate one or more
Committees, each such Committee to consist of one or more of the Directors of
the Corporation.  The Board may designate one or more Director(s) as alternate
members of any Committee, who may replace any absent or disqualified member at
any meeting of the Committee.  In the absence or disqualification of a member of
a Committee, the member or members thereof present at any meeting and not
disqualified from voting, whether or not he or they constitute a quorum, may
unanimously appoint another member of the Board of Directors to act at the
meeting in the place of any such absent or disqualified member.  Any such
Committee, to the extent provided in the resolution of the Board of Directors,
shall have and may exercise all the powers and authority of the Board of
Directors in the management of the business and affairs of the Corporation, and
may authorize the seal of the Corporation to be affixed to all papers which may
require it; but no such Committee shall have the power or authority in reference
to amending the Certificate of Incorporation, adopting an agreement of merger or
consolidation, recommending to the stockholders the sale, lease or exchange of
all or substantially all of the Corporation's property and assets, recommending
to the stockholders a dissolution of the Corporation or a revocation of a
dissolution, or amending the By-Laws of the Corporation; and, unless the
resolution or the Certificate of Incorporation expressly so provide, no such
Committee shall have the power or authority to declare a dividend or to
authorize the issuance of stock.

     Section 11.  MINUTES OF COMMITTEE MEETINGS.  Each Committee shall keep
regular minutes of its meetings and report the same to the Board of Directors
when required.

     Section 12.  COMPENSATION OF DIRECTORS.  Unless otherwise restricted by the
Certificate of Incorporation or these By-Laws, the Board of Directors shall have
the authority to fix the compensation of Directors.  The Directors may be paid
their expenses, if any, of attendance at each meeting of the Board of Directors
and may be paid a fixed sum for attendance at each meeting of the Board of
Directors or a stated salary as Director.  No such payment shall preclude any
Director from serving the Corporation in any other capacity and receiving
compensation therefor.  Members of special or standing Committees may be allowed
like compensation for attending Committee meetings.

     Section 13.  INDEMNIFICATION.

     (a)  The Corporation shall indemnify any person who was or is a party or is


                                        5.
<PAGE>


threatened to be made a party to any threatened, pending or completed action, 
suit or proceeding, whether civil, criminal, administrative or investigative 
(other than an action by or in the right of the Corporation) by reason of the 
fact that he is or was a Director, officer, employee or agent of the 
Corporation, or is or was a Director, officer, employee or agent of the 
Corporation, or is or was serving at the request of 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 reasonable incurred by him in connection with such action, suit or 
proceedings if he acted in good faith and in a manner he 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 his conduct was unlawful.  The termination of any action, suit or 
proceeding by judgment, order, settlement, conviction, or upon a plea of nolo 
contendere or its equivalent, shall not, of itself, create a presumption that 
the person did not act in good faith and in a manner which he 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 reasonable cause 
to believe that his conduct was unlawful.

     (b)  The Corporation shall indemnify any person who was or is a party or is
threatened to be made a party to any threatened, pending or completed action or
suit by or in the right of the Corporation to procure a judgment in its favor by
reason of the fact that he is or was a Director, officer, employee or agent of
the Corporation, or is or was serving at the request of the Corporation as a
Director, officer, employee or agent of another Corporation, partnership, joint
venture, trust or other enterprise against expenses (including attorneys' fees)
actually and reasonably incurred by him in connection with the defense or
settlement of such action or suit if he acted in good faith and in a manner he
reasonably believed to be in or not opposed to the best interests of the
Corporation and except that no such indemnification shall be made in respect of
any claim, issue or matter as to which such person shall have been adjudged to
be liable for negligence or misconduct in the performance of his duty to the
Corporation unless and only to the extent that the Court of Chancery of Delaware
or 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 of Chancery or such other court
shall deem proper.

     (c)  To the extent that a Director, officer, employee or agent of the
Corporation, shall be successful on the merits or otherwise in defense, of any
action, suit or proceeding referred to in paragraphs (a) and (b), or in defense
of any claim, issue or matter therein, he shall be indemnified against expenses
(including attorneys' fees) actually and reasonably incurred by him in
connection therewith.

     (d)  Any indemnification under paragraphs (a) and (b) (unless ordered by a
court) shall be made by the Corporation only as authorized in the specific case
upon a determination that indemnification of the Director, officer, employee or
agent is proper in the circumstances 


                                        6.
<PAGE>


because he has met the applicable standard of conduct set forth in paragraphs 
(a) and (b).  Such determination shall be made (1) by the Board of Directors 
by a majority vote of a quorum consisting of Directors who were not parties 
to such action, suit or proceeding, or (2) if such a quorum is not 
obtainable, or, even if obtainable a quorum of disinterested Directors so 
directs, by independent legal counsel in a written opinion, or (3) by the 
stockholders.

     (e)  The corporation shall advance to 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 he is or was a director, officer, employee or agent of
the corporation, or is or was serving at the request of the corporation as a
director, officer, employee or agent of another Corporation, partnership, joint
venture, trust or other enterprise, prior to the final disposition of the
proceeding, promptly following request therefor, all expenses incurred by any
director, officer, employee or agent in connection with such proceeding upon
receipt of an undertaking by or on behalf of such person to repay said amounts
if it should be determined ultimately that such person is not entitled to be
indemnified under this Bylaw or otherwise.

Notwithstanding the foregoing, unless otherwise determined pursuant to Section
13(e), no advance shall be made by the corporation to an officer, employee or
agent of the corporation (except by reason of the fact that such person is or
was a director of the corporation in which event this paragraph shall not apply)
in any action, suit or proceeding, whether civil, criminal, administrative or
investigative, if a determination is reasonably and promptly made (i) by the
Board of Directors by a majority vote of a quorum consisting of directors who
were not parties to the proceeding, or (ii) if such quorum is not obtainable,
or, even if obtainable, a quorum of disinterested directors so directs, by
independent legal counsel in a written opinion, that the facts known to the
decision-making party at the time such determination is made demonstrate clearly
and convincingly that such person acted in bad faith or in a manner that such
person did not believe to be in or not opposed to the best interests of the
corporation.

     (f)  The indemnification provided by this Section 13 shall not be deemed
exclusive of any other rights to which those indemnified may be entitled under
any By-Law, agreement, vote of stockholders or disinterested Directors or
otherwise, both as to action in his official capacity and as to action in
another capacity while holding such office, and shall 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 a person.

     (g)  The Board of Directors may authorize, by a vote of a majority of a
quorum of the Board of Directors, the Corporation to purchase and maintain
insurance on behalf of any person who is or was a Director, officer, employee or
agent of the Corporation, or is or was serving at the request of the Corporation
as a Director, officer, employee or agent of another Corporation, partnership,
joint venture, trust or other enterprise against any liability asserted against
him and incurred by him in any such capacity, or arising out of his status as
such, whether or not the Corporation would have the power to indemnify him
against such liability 


                                        7.
<PAGE>


under the provisions of this Section 13.

     (h)  Without the necessity of entering into an express contract, all 
rights to indemnification and advances to directors, officers, employees or 
agents under this Bylaw shall deemed to be contractual rights and be 
effective to the same extent and as if provided for in a contract between the 
corporation and the director, officer, employee or agent.  Any right to 
indemnification or advances granted by this Bylaw to a director, officer, 
employee or agent shall be enforceable by or on behalf of the person holding 
such right in any court of competent jurisdiction if (i) the claim for 
indemnification or advances is denied, in whole or in part, or (ii) no 
disposition of such claim is made within ninety (90) days of request 
therefor.  The claimant in such enforcement action, if successful in whole or 
in part, shall be entitled to be paid also the expense of prosecuting his 
claim.  In connection with any claim for indemnification, the corporation 
shall be entitled to raise as a defense to any such action that the claimant 
has not met the standards of conduct that make it permissible under the 
Delaware General Corporation Law for the corporation to indemnify the 
claimant for the amount claimed.  In connection with any claim by an officer, 
employee or agent of the Corporation (except in any action, suit or 
proceeding, whether civil, criminal, administrative or investigative, by 
reason of the fact that such executive officer is or was a director of the 
corporation) for advances, the corporation shall be entitled to raise a 
defense as to any such action clear and convincing evidence that such person 
acted in bad faith or in a manner that such person did not believe to be in 
or not opposed to the best interests of the corporation, or with respect to 
any criminal action or proceeding that such person acted without reasonable 
cause to believe that his conduct was lawful. Neither the failure of the 
corporation (including its Board of Directors, independent legal counsel or 
its stockholders) to have made a determination prior to the commencement of 
such action that indemnification of the claimant is proper in the 
circumstances because he has met the applicable standard of conduct set forth 
in the Delaware General Corporation Law, nor an actual determination by the 
corporation (including its Board of Directors, independent legal counsel or 
its stockholders) that the claimant has not met such applicable standard of 
conduct, shall be a defense to the action or create a presumption that 
claimant has not met the applicable standard of conduct.  In any suit brought 
by any person to enforce a right to indemnification or to an advancement of 
expenses hereunder, the burden of proving that such person is not entitled to 
be indemnified, or to such advancement of expenses, under this Section 13 or 
otherwise shall be on the corporation.

     (i)  For the purposes of this Section 13, references to "the 
Corporation" shall include, in addition to the resulting Corporation, any 
constituent Corporation (including any constituent of a constituent) absorbed 
in a consolidation or merger which, if its separate existence had continued, 
would have had power and authority to indemnify its Directors, officers, and 
employees or agents, so that any person who is or was a Director, officer, 
employee or agent of such constituent Corporation, or is or was serving at 
the request of such constituent Corporation as a Director, officer, employee 
or agent of another Corporation, partnership, joint venture, trust or other 
enterprise, shall stand in the same position under the 

                                        8.
<PAGE>


provisions of this Section with respect to the resulting or surviving 
Corporation as he would have with respect to such constituent Corporation if 
its separate existence had continued.

     (j)  For purposes of this Section, references to "other enterprises" 
shall include employee benefit plans; references to "fines" shall include any 
excise taxes assessed on a person with respect to an employee benefit plan; 
and references to "serving at the request of the Corporation" shall include 
service as a Director, officer, employee or agent of the Corporation which 
imposes duties on or involves services by such Director, officer, employee or 
agent with respect to an employee benefit plan, its participants or 
beneficiaries; and a person who acted in good faith and in a manner 
reasonably believed to be in the interest of the participants and 
beneficiaries of an employee benefit plan shall be deemed to have acted in a 
manner "not opposed to the best interests of the Corporation" as referred to 
in this Section.

                                      ARTICLE IV
                                       OFFICERS

     Section 1.  OFFICERS.  The officers of this Corporation shall be chosen 
by the Board of Directors and shall include a President, a Secretary and a 
Treasurer.  The Corporation may also have at the discretion of the Board of 
Directors such other officers as are desired, including a Chairman of the 
Board, one or more Vice Presidents, one or more Assistant Secretaries and 
Assistant Treasurers, and such other officers as may be appointed in 
accordance with the provisions of Section 3 hereof.  In the event there are 
two or more Vice Presidents, then one or more may be designated as Executive 
Vice President, Senior Vice President, or other similar or dissimilar title.  
At the time of the election of officers, the Directors may by resolution 
determine the order of their rank.  Any number of offices may be held by the 
same person, unless the Certificate of Incorporation or these By-Laws 
otherwise provide.

     Section 2.  ELECTION OF OFFICERS.  The Board of Directors, at its first 
meeting after each annual meeting of stockholders, shall choose the officers 
of the Corporation.

     Section 3.  SUBORDINATE OFFICERS.  The Board of Directors may appoint 
such other officers and agents as it shall deem necessary who shall hold 
their offices for such terms and shall exercise such powers and perform such 
duties as shall be determined from time to time by the Board.

     Section 4.  COMPENSATION OF OFFICERS.  The salaries of all officers and 
agents of the Corporation shall be fixed by the Board of Directors.

     Section 5.  TERM OF OFFICE; REMOVAL AND VACANCIES.  The officers of the
Corporation shall hold office until their successors are chosen and qualify in
their stead.  Any officer elected or appointed by the Board of Directors may be
removed at any time by the 

                                        9.
<PAGE>


affirmative vote of a majority of the Board of Directors.  If the office of 
any officer or officers becomes vacant for any reason, the vacancy shall be 
filled by the Board of Directors.

     Section 6.  CHAIRMAN OF THE BOARD.  The Chairman of the Board, if such 
an officer be elected, shall, if present, preside at all meetings of the 
Board of Directors and exercise and perform such other powers and duties as 
may be from time to time assigned to him by the Board of Directors or 
prescribed by these By-Laws.  If there is no President. the Chairman of the 
Board shall in addition be the Chief Executive Officer of the Corporation and 
shall have the powers and duties described in Section 7 of this Article IV.

     Section 7.  PRESIDENT.  Subject to such supervisory powers, if any, as 
may be given by the Board of Directors to the Chairman of the Board, if there 
be such an officer, the President shall be the Chief Executive Officer of the 
Corporation and shall, subject to the control of the Board of Directors, have 
general supervision, direction and control of the business and officers of 
the Corporation.  He shall preside at all meetings of the stockholders and, 
in the absence of the Chairman of the Board, or if there be none, at all 
meetings of the Board of Directors.  He shall be an ex-officio member of all 
Committees and shall have the general powers and duties of management usually 
vested in the office of President and Chief Executive Officer of 
Corporations, and shall have such other powers and duties as may be 
prescribed by the Board of Directors or these By-Laws.

     Section 8.  VICE PRESIDENT.  In the absence or disability of the 
President, the Vice Presidents in order of their rank as fixed by the Board 
of Directors, or if not ranked, the Vice President designated by the board of 
Directors, shall perform all the duties of the President, and when so acting 
shall have all the powers of and be subject to all the restrictions upon the 
President.  The Vice Presidents shall have such other duties as from time to 
time may be prescribed for them, respectively, by the Board of Directors.

     Section 9.  SECRETARY.  The Secretary shall attend all sessions of the 
Board of Directors and all meetings of the stockholders and record all votes 
and the minutes of all proceedings in a book to be kept for that purpose; and 
shall perform like duties for the standing Committees when required by the 
Board of Directors.  He shall give, or cause to be given, notice of all 
meetings of the stockholders and of the Board of Directors, and shall perform 
such other duties as may be prescribed by the Board of Directors or these 
By-Laws.  He shall keep in safe custody the seal of the Corporation, and when 
authorized by the Board, affix the same to any instrument requiring it, and 
when so affixed it shall be attested by his signature or by the signature of 
an Assistant Secretary.  The Board of Directors may give general authority to 
any other officer to affix the seal of the Corporation and to attest the 
affixing by his signature.

     Section 10.  ASSISTANT SECRETARY.  The Assistant Secretary or, if there be
more than one, the Assistant Secretaries in the order determined by the Board of
Directors or, if there be no such determination, the Assistant Secretary
designated by the Board of Directors 


                                        10.
<PAGE>


shall, in the absence or disability of the Secretary, perform the duties and 
exercise the powers of the Secretary and shall perform such other duties and 
have such other powers as the Board of Directors may from time to time 
prescribe.

     Section 11.  TREASURER.  The Treasurer shall have the custody of the 
corporate funds and securities and shall keep full and accurate accounts of 
receipts and disbursements in books belonging to the Corporation and shall 
deposit all moneys and other valuable effects in the name and to the credit 
of the Corporation in such depositories as may be designated by the Board of 
Directors.  He shall disburse the funds of the Corporation as may be ordered 
by the Board of Directors, taking proper vouchers for such disbursements and 
shall render to the Board of Directors, at its regular meetings, or when the 
Board of Directors so requires, an account of all his transactions as 
Treasurer and of the financial condition of the Corporation.  If required by 
the Board of Directors, he shall give the Corporation a bond, in such sum and 
with such surety or sureties as shall be satisfactory to the board of 
Directors, for the faithful performance of the duties of his office and for 
the restoration to the Corporation, in case of his death, resignation, 
retirement or removal from office, of all books, papers, vouchers, money and 
other property of whatever kind in his possession or under his control 
belonging to the Corporation.

     Section 12.  ASSISTANT TREASURER.  The Assistant Treasurer or, if there 
shall be more than one, the Assistant Treasurers in the order determined by 
the Board of Directors or, if there be no such determination, the Assistant 
Treasurer designated by the Board of Directors shall, in the absence or 
disability of the Treasurer, perform the duties and exercise the powers of 
the Treasurer and shall perform such other duties and have such other powers 
as the Board of Directors may from time to time prescribe.

                                      ARTICLE V
                                CERTIFICATES OF STOCK

     Section 1.  CERTIFICATES.  Every holder of stock of the Corporation 
shall be entitled to have a certificate signed by, or signed in the name of 
the Corporation by, the Chairman or Vice Chairman of the Board of Directors, 
or the President or a Vice President, and by the Secretary or an Assistant 
Secretary, or the Treasurer or an Assistant Treasurer of the Corporation, 
certifying the number of shares represented by the certificate owned by such 
stockholder in the Corporation.

     Section 2.  SIGNATURES ON CERTIFICATES.  Any or all of the signatures on 
the certificate may be a facsimile.  In case any officer, transfer agent, or 
registrar who has signed or whose facsimile signature has been placed upon a 
certificate shall have ceased to be such officer, transfer agent, or 
registrar before such certificate is issued, it may be issued by the 
Corporation with the same effect as if he were such officer, transfer agent, 
or registrar at the date of issue.


                                        11.
<PAGE>


     Section 3.  STATEMENT OF STOCK RIGHTS, PREFERENCES AND PRIVILEGES.  If 
the Corporation shall be authorized to issue more than one class of stock or 
more than one series of any class, the powers, designations, preferences and 
relative, participating, optional or other special rights of each class of 
stock or series thereof and the qualification, limitations or restrictions of 
such preferences and/or rights shall be set forth in full or summarized on 
the face or back of the certificate which the Corporation shall issue to 
represents such class or series of stock, provided that, except as otherwise 
provided in Section 202 of the General Corporation Law of Delaware, in lieu 
of the foregoing requirements, there may be set forth in the face or back of 
the certificate which the Corporation shall issue to represent such class or 
series of stock, a statement that the Corporation will furnish without charge 
to each stockholder who so requests the powers, designations, preferences and 
relative, participating, optional or other special rights of each class of 
stock or series thereof and the qualifications, limitations or restrictions 
of such preferences and/or rights.

     Section 4.  LOST CERTIFICATES.  The Board of Directors may direct a new 
certificate or certificates to be issued in place of any certificate or 
certificates theretofore issued by the Corporation alleged to have been lost, 
stolen or destroyed, upon the making of an affidavit of that fact by the 
person claiming the certificate of stock to be lost, stolen or destroyed.  
When authorizing such issue of a new certificate or certificates, the Board 
of Directors may, in its discretion and as a condition precedent to the 
issuance thereof, require the owner of such lost, stolen or destroyed 
certificate or certificates, or his legal representative, to advertise the 
same in such manner as it shall require and/or to give the Corporation a bond 
in such sum as it may direct as indemnity against any claim that may be made 
against the Corporation with respect to the certificate alleged to have been 
lost, stolen or destroyed.

     Section 5.  TRANSFERS OF STOCK.  Upon surrender to the Corporation, or 
the transfer agent of the Corporation, of a certificate for shares duly 
endorsed or accompanied by proper evidence of succession, assignation or 
authority to transfer, it shall be the duty of the Corporation to issue a new 
certificate to the person entitled thereto, cancel the old certificate and 
record the transaction upon its books.

     Section 6.  FIXING THE RECORD DATE.  In order that the Corporation may 
determine the stockholders entitled to notice of or to vote at any meeting of 
the stockholders, or any adjournment thereof, or to express consent to 
corporate action in writing without a meeting, or entitled to receive payment 
of any dividend or other distribution or allotment of any rights, or entitled 
to exercise any rights in respect of any change, conversion or exchange of 
stock or for the purpose of any other lawful action, the Board of Directors 
may fix a record date which shall not be more than sixty nor less than ten 
days before the date of such meeting, nor more than sixty days prior to any 
other action.  A determination of stockholders of record entitled to notice 
of or to vote at a meeting of stockholders shall apply to any adjournment of 
the meeting; provided, however, that the Board of Directors may fix a new 
record date for the adjourned meeting.


                                        12.
<PAGE>


     Section 7.  REGISTERED STOCKHOLDERS.  The Corporation shall be entitled 
to treat the holder of record of any share or shares of stock as the holder 
in fact thereof and accordingly shall not be bound to recognize any equitable 
or other claim or interest in such share on the part of any other person, 
whether or not it shall have express or other notice thereof, save as 
expressly provided by the laws of the State of Delaware.

                                      ARTICLE VI
                            GENERAL PROVISIONS; DIVIDENDS

     Section 1.  DIVIDENDS.  Dividends upon the capital stock of the 
Corporation, subject to the provisions of the Certificate of Incorporation, 
if any, may be declared by the Board of Directors at any regular or special 
meeting, pursuant to law.  Dividends may be paid in cash, in property, or in 
shares of the capital stock, subject to the provisions of the Certificate of 
Incorporation.

     Section 2.  PAYMENT OF DIVIDENDS; DIRECTORS' DUTIES.  Before payment of 
any dividend there may be set aside out of any funds of the Corporation 
available for dividends such sum or sums as the Directors from time to time, 
in their absolute discretion, think proper as a reserve fund to meet 
contingencies, or for equalizing dividends, or for repairing or maintaining 
any property of the Corporation, or for such other purpose as the Directors 
shall think conducive to the interests of the Corporation, and the Directors 
may abolish any such reserve.

     Section 3.  CHECKS.  All checks or demands for money and notes of the 
Corporation shall be signed by such officer or officers as the Board of 
Directors may from time to time designate.

     Section 4.  FISCAL YEAR.  The fiscal year of the Corporation shall be 
fixed by resolution of the Board of Directors.

     Section 5.  CORPORATE SEAL.  The corporate seal shall have inscribed 
thereon the name of the Corporation, the year of its organization and the 
words "Corporate Seal, Delaware".  Said seal may be used by causing it or a 
facsimile thereof to be impressed or affixed or reproduced or otherwise.

     Section 6.  MANNER OF GIVING NOTICE.  Whenever, under the provisions of the
statutes or of the Certificate of Incorporation or of these By-Laws, notice is
required to be given to any Director or stockholder, it shall not be construed
to mean personal notice, but such notice may be given in writing, by mail,
addressed to such Director or stockholder, at his address as it appears on the
records of the Corporation, with postage thereon prepaid, and such notice shall
be deemed to be given at the time when the same shall be deposited in the United
States mail.  Notice to Directors may also be given by telegram.


                                        13.
<PAGE>


     Section 7.  WAIVER OF NOTICE.  Whenever any notice is required to be 
given under the provisions of the statutes or of the Certificate of 
Incorporation or of these By-Laws, a waiver thereof in writing, signed by the 
person or persons entitled to said notice, whether before or after the time 
stated therein, shall be deemed equivalent thereto.

     Section 8.  ANNUAL STATEMENT.  The Board of Directors shall present at 
each annual meeting, and at any special meeting of the stockholders when 
called for by vote of the stockholders, a full and clear statement of the 
business and condition of the Corporation.  

                                     ARTICLE VII
                                      AMENDMENTS

     Section 1.  AMENDMENT BY DIRECTORS OR STOCKHOLDERS.  These By-Laws may 
be altered, amended or repealed or new By-Laws may be adopted by the 
stockholders or by the Board of Directors, when such power is conferred upon 
the Board of Directors by the Certificate of Incorporation, at any regular 
meeting of the stockholders or of the Board of Directors or at any special 
meeting of the stockholders or the Board of Directors if notice of such 
alternation, amendment, repeal or adoption of new By-Laws be contained in the 
notice of such special meeting.  If the power to adopt, amend or repeal 
By-Laws is conferred upon the Board of Directors by the Certificate of 
Incorporation it shall not divest or limit the power of the stockholders to 
adopt, amend or repeal By-Laws.


                                        14.

<PAGE>

                                                                   EXHIBIT 3.02

                            FIRST AMENDMENT TO BYLAWS OF 
                              PACIFICARE HEALTH SYSTEMS 
                                           

    This First Amendment (the "First Amendment"), effective as of February 27,
1997, to the Bylaws (the "Bylaws") of PacifiCare Health Systems, Inc., a
Delaware corporation (the "Company") has been adopted by the board of directors
of the Company (the "Board"), at a duly held meeting with reference to the
following facts:

    WHEREAS, Article II, Section 2 of the Company's Bylaws currently provides
that the annual meeting of the stockholders shall be held each year on the first
Wednesday in March, if not a legal holiday, and if a legal holiday, then on the
next secular day following, at 10:00 a.m. or at such other date and time as may
be determined from time to time by resolution adopted by the Board of Directors,
when they shall elect by a plurality vote of the Board of Directors, and
transact such other business as may properly be brought before the meeting.  At
each annual meeting Directors shall be elected and any other proper business
transacted;

    WHEREAS, the Board deems it to be advisable and in the best interest of the
Company to amend Article II Section 2 of the Bylaws to change the date of the
annual meeting of shareholders from the first Wednesday in March to the first
Wednesday in June beginning in 1998;

    WHEREAS, Section 109(a) of the Delaware General Corporation Law permits the
board of directors of a corporation to adopt, amend or repeal the bylaws of such
corporation if the certificate of incorporation confers such power on the board
of directors;

    WHEREAS, Article VIII of the Company's Amended and Restated Certificate of
Incorporation, as amended, and Article VII, Section 1, of the Bylaws permits the
Board to adopt, amend or repeal the Bylaws; 

    RESOLVED, that the Board deems it advisable and in the best interests of
the Company that Article II, Section 2 of the Bylaws be amended and restated to
read in its entirety as follows (the "Amendment"):
    
    Section 2.     Beginning in 1998, the annual meeting of the
    stockholders shall be held each year on the first Wednesday in June,
    if not a legal holiday, and if a legal holiday, then on the next
    secular day following, at 10:00 a.m. or at such other date and time as
    may be determined from time to time by resolution adopted by the Board
    of Directors, when they shall elect by a plurality vote of the Board
    of Directors, and transact 

                                        1
<PAGE>


    such other business as may properly be brought before the meeting.  At 
    each annual meeting Directors shall be elected and any other proper 
    business transacted

    RESOLVED, that the Bylaws shall not be further amended and that the Bylaws,
as hereby amended, shall remain in full force and effect and shall be enforced
in accordance with their terms, as amended.



    I, Joseph Konowiecki, hereby certify that I am the duly elected and acting
secretary of PacifiCare Health Systems, Inc., a Delaware corporation (the
"Company"), and that the foregoing First Amendment to the Bylaws of PacifiCare
Health Systems, Inc., was duly adopted by the board of directors of the Company
at a meeting duly held on February 27, 1997. 



                                       ---------------------------------------
                                       Joseph S. Konowiecki
                                       Secretary





                                        2

<PAGE>

                                                                   EXHIBIT 4.01

                          FIRST SUPPLEMENTAL INDENTURE


     FIRST SUPPLEMENTAL INDENTURE, dated as of February 14, 1997, by and 
among FHP International Corporation, a Delaware corporation (the "Company") 
having its principal office at 9900 Talbert Avenue, Fountain Valley, 
California 92708, PacifiCare Health Systems, Inc., a Delaware corporation, 
formerly known as N-T Holdings, Inc. ("PacifiCare") having its principal 
office at 5995 Plaza Drive, Cypress, California 90630, and The Chase 
Manhattan Bank ("Trustee"), a New York banking corporation having its 
Corporate Trust Office at 450 W. 33rd Street 15th Floor, New York, New York 
10001 (successor in interest to The Chase Manhattan Bank, N.A.), as Trustee 
under the Indenture hereinafter mentioned.

     WHEREAS, by an Indenture dated as of September 22, 1993 ("Indenture") 
between the Company and the Trustee, the Company provided for the issuance of 
its 7% Senior Notes due 2003 (the "Notes"), in the aggregate principal amount 
of one hundred million dollars ($100,000,000), within the provisions and upon 
the terms stated in the Indenture; and
     
     WHEREAS, the Notes were duly executed, authenticated and delivered in 
the aggregate principal amount of one hundred million dollars ($100,000,000), 
all of which are now outstanding in the full face amount thereof; and 

     WHEREAS, substantially contemporaneous herewith the Company has become a 
wholly-owned subsidiary of PacifiCare through a merger transaction whereby a 
subsidiary of PacifiCare has been merged into the Company (the "Merger"); and 

     WHEREAS, PacifiCare desires to assume, jointly and severally with the 
Company, the obligation to make due and punctual payment of the principal of 
(and premium, if any) and interest on the Notes now outstanding and of 
certain covenants and obligations of the Company under the Indenture; and

     WHEREAS, although certain sections of the Indenture refer to the rights 
or obligations of obligors on the Notes other than the Company, the Indenture 
does not contain any express provisions providing for the assumption of the 
obligations under the Notes and the Indenture by a joint obligor with the 
Company; and

     WHEREAS, an ambiguity thus exists under the terms of the Indenture, 
which ambiguity 


                                        1.
<PAGE>


the Company, PacifiCare and the Trustee desire to cure; and

     WHEREAS, the structure of the Merger was not contemplated by the 
Indenture and questions have arisen under the Indenture as to certain matters 
related to the assumption of the Company's obligations under the Notes and 
the Indenture by a joint obligor; and

     WHEREAS,   Section 901(8) of the Indenture permits the execution of a 
supplemental indenture, without the consent of the Holders (as defined in the 
Indenture), to cure any ambiguity, to correct or supplement any provision of 
the Indenture which may be inconsistent with any other provision therein, or 
to make any provision with respect to matters or questions arising under the 
Indenture, provided that such action does not adversely affect the interests 
of the Holders in any material respect; and

     WHEREAS, because after the assumption by PacifiCare the Holders will be 
entitled to look to both the Company and PacifiCare to satisfy the payment 
obligations under the Notes, the Company and PacifiCare are of the view that 
such assumption and the other terms set forth in this First Supplemental 
Indenture do not adversely affect the interests of the Holders in any 
material respect and that the execution of this First Supplemental Indenture 
is authorized under Section 901(8) of the Indenture; and 

     WHEREAS, the Company and PacifiCare have been duly authorized by 
resolutions of their respective Boards of Directors to enter into, execute 
and deliver this First Supplemental Indenture providing for such assumption; 
and

     WHEREAS, all action required to make this First Supplemental Indenture a 
valid and binding instrument has been duly taken and performed.

     NOW, THEREFORE, the Indenture is hereby amended and supplemented as 
hereinafter provided.

                                      ARTICLE I
                   ASSUMPTION OF PAYMENT OBLIGATIONS BY PACIFICARE

     SECTION 1.1    PacifiCare hereby expressly assumes, jointly and 
severally with the Company, the due and punctual payment of the principal of 
(and premium, if any) and interest on the outstanding Notes in accordance 
with the terms of the Notes and the Indenture when 


                                        2.
<PAGE>


and as the same become due and payable (whether at the stated maturity 
thereof or at such earlier dates, if any, as such Notes become due and 
payable by reason of redemption or otherwise or acceleration upon default).

                                      ARTICLE II
                                      AMENDMENTS

     SECTION 2.1    In Section 101 of the Indenture, the definition of
"Discharged" is amended by inserting "and PacifiCare" after "the Company" in the
first line thereof.

     SECTION 2.2    Section 106 of the Indenture is amended by adding thereto
the following paragraph:

          "(3) PacifiCare by the Trustee, the Company or any Holder shall be
     sufficient for every purpose hereunder if in writing and mailed, first
     class postage prepaid, to PacifiCare at PacifiCare Health Care Systems,
     Inc., 5995 Plaza Drive, Cypress, California 90630 or at any other address
     previously furnished in writing to the Trustee by PacifiCare, Attention:
     Treasurer."

     SECTION 2.3    Section 401(a) of the Indenture is amended by deleting "the
Company" in the first line thereof and substituting therefor "Each of the
Company and PacifiCare" and by adding "and PacifiCare's rights and obligations
under Section 404" after the reference to Section 607 in the third line thereof.

     SECTION 2.4    The first paragraph of Section 401(b) of the Indenture is
amended by deleting "the Company" and "the Company's" wherever they appear
therein and substituting therefor "each of the Company and PacifiCare" or "each
of the Company's and PacifiCare's".  In addition, the phrase "to the extent
applicable," shall be added in the ninth line after the reference to Section
1010.  Sections 401(b)(1) through (6) are each amended by inserting "or
PacifiCare" after "Company" wherever it appears in each of those Sections.

     SECTION 2.5    Section 403 of the Indenture shall be amended by inserting
"or PacifiCare" after "the Company" wherever it appears, by inserting "or
PacifiCare Request, as applicable," after "Company Request" in the third line
thereof and by adding to the end of such section the following:


                                        3.
<PAGE>


          "For purposes of this Section 403, the term  PacifiCare Request' shall
     have the same meaning with respect to PacifiCare as the term  Company
     Request' has with respect to the Company under the definition of  Company
     Request" in Section 101 of the Indenture."

     SECTION 2.6    Section 404 of the Indenture is amended by inserting "and
PacifiCare's" after "the Company's" in the sixth line thereof and inserting "or
PacifiCare" after "Company" wherever it appears in such Section.

     SECTION 2.7    Sections 501(3), (4), (5), (6) and (7) of the Indenture are
each amended by inserting "or PacifiCare" after "Company" wherever it appears in
each of those Sections.

     SECTION 2.8    Section 502 of the Indenture is amended by inserting "or
PacifiCare" or "or PacifiCare's" after "Company" or "Company's", as appropriate,
wherever they appear in that Section.

     SECTION 2.9    Section 509 of the Indenture is amended by inserting
"PacifiCare," after "Company," in the sixth line thereof.

     SECTION 2.10   Section 515 of the Indenture is amended by deleting "The
Company" in the first line thereof and substituting therefor "Each of the
Company and PacifiCare", and by deleting "the Company" in the seventh line
thereof and substituting therefor "each of the Company and PacifiCare".

     SECTION 2.11   Section 704 of the Indenture is amended by deleting the text
of such Section in its entirety and inserting in its stead the following:

          "PacifiCare shall:

               (1)  file with the Trustee, within 15 days after PacifiCare is
     required to file the same with the Commission, copies of the annual reports
     and of the information, documents and other reports (or copies of such
     portions of any of the foregoing as the Commission may from time to time by
     rules and regulations prescribe) which PacifiCare may be required to file
     with the Commission pursuant to Section 13 or Section 15(d) of the
     Securities Exchange Act of 1934; or, if PacifiCare is not required to file
     information, documents or reports pursuant to either of said Sections, then
     it shall file with the Trustee and the Commission, in accordance with rules
     and regulations prescribed from time to time by the Commission, such of the
     supplementary 

                                        4.
<PAGE>


     and periodic information, documents and reports which may be required 
     pursuant to Section 13 of the Securities Exchange Act of 1934 in
     respect of a security listed and registered on a national securities
     exchange as may be prescribed from time to time in such rules and
     regulations; and

               (2)  file with the Trustee and the Commission, in accordance with
     rules and regulations prescribed from time to time by the Commission, such
     additional information, documents and reports with respect to compliance by
     PacifiCare with the conditions and covenants of this Indenture as may be
     required from time to time by such rules and regulations."

     SECTION 2.12   Section 902 of the Indenture is amended by inserting
"PacifiCare, when authorized by a Board Resolution of PacifiCare," after
"Resolution".

     SECTION 2.13   Section 1004 of the Indenture is amended by inserting "(a)"
after "Article Eight of this Indenture", in the first line thereof, and by
adding thereto the following paragraph:

          "(b) PacifiCare will do or cause to be done all things necessary to
     preserve and keep in full force and effect its corporate existence, rights
     (charter and statutory) and franchises; PROVIDED, HOWEVER, that PacifiCare
     shall not be required to preserve any such right or franchise if PacifiCare
     shall determine that the preservation thereof is no longer desirable in the
     conduct of the business of PacifiCare and that the loss thereof is not
     disadvantageous in any material respect to the Holders."

     SECTION 2.14   Section 1005 of the Indenture is amended by inserting "(a)"
before "The" in the first line thereof, and by adding thereto the following
paragraph:

          "(b) PacifiCare will cause all Property used or useful in the conduct
     of its business or the business of any Subsidiary to be maintained and kept
     in good condition, repair and working order and supplied with all necessary
     equipment and will cause to be made all necessary repairs, renewals,
     replacements, betterments and improvements thereof, all as in the judgment
     of PacifiCare may be necessary so that the business carried on in
     connection therewith may be properly and advantageously conducted at all
     times; PROVIDED, HOWEVER, that nothing in this Section shall prevent
     PacifiCare from discontinuing the operation or maintenance of or disposing
     of any of such properties if such discontinuance or disposition is, in the
     judgment of PacifiCare, desirable in the conduct of its business or the
     business of any Subsidiary and not disadvantageous in any material respect
     to the Holders.  For purposes of this Section 1005(b), the term


                                        5.
<PAGE>


     'Subsidiary' shall have the same meaning with respect to PacifiCare as it
     has with respect to the Company under the definition of 'Subsidiary' in
     Section 101 of the Indenture."

     SECTION 2.15   Section 1006 of the Indenture is amended by inserting "(a)"
before "The" in the first line thereof, and by adding thereto the following
paragraph:

          "(b) PacifiCare will pay or discharge or cause to be paid or      
discharged, before this same shall become delinquent, (1) all taxes,      
assessments and governmental charges levied or imposed upon PacifiCare or     
 any Subsidiary or upon the income, profits and property in its direct      
custody and operating control, and (2) all lawful claims for labor,      
materials and supplies which, if unpaid, might by law become a Lien upon      
the Property of PacifiCare or any Subsidiary; PROVIDED, HOWEVER, that      
PacifiCare shall not be required to pay or discharge or cause to be paid or   
   discharged any such tax, assessment, charge or claim whose amount,      
applicability or validity is being contested in good faith by appropriate     
 proceedings.  For purposes of this Section 1006, the term 'Subsidiary'      
shall have the same meaning with respect to PacifiCare as it has with      
respect to the Company under the definition of 'Subsidiary' in Section 101    
  of the Indenture."

                                     ARTICLE III
                       ENDORSEMENT AND CHANGE OF FORM OF NOTES

     SECTION 3.1    Pursuant to Section 906 of the Indenture, Notes
authenticated and delivered after the date of execution hereof in exchange or
substitution for Notes then outstanding and all Notes presented or delivered to
the Trustee on and after that date for such purpose shall have stamped or
typewritten by the Trustee or have printed thereto the following notation in
addition to, and not in lieu of, any other notations set forth thereon:

     PacifiCare has assumed, jointly and severally with the Company, the due and
     punctual payment of the principal of (and premium, if any) and interest on
     the Notes, pursuant to a First Supplemental Indenture, dated as of January
     ___, 1997 among the Company, PacifiCare and The Chase Manhattan Bank as
     Trustee under the within mentioned Indenture.

     SECTION 3.2    Notwithstanding anything to the contrary contained herein,
the Trustee shall not at any time be obligated to require or cause Notes to be
presented or delivered to it 

                                        6.
<PAGE>


for any purpose provided for in this Article III.


                                      ARTICLE IV
                                    MISCELLANEOUS

     SECTION 4.1    This First Supplemental Indenture shall be deemed to be a
contract made under the laws of the State of New York and for all purposes shall
be governed by and construed in accordance with such laws.

     SECTION 4.2    This First Supplemental Indenture may be executed in any
number of counterparts, each of which shall be an original and all of which
shall constitute one and the same instrument.

     SECTION 4.3    This First Supplemental Indenture is executed and shall be
construed as an indenture supplemental to the Indenture and shall form a part
thereof, and the Indenture, subject to the provisions in this First Supplemental
Indenture, is hereby confirmed.

     SECTION 4.4    The recitals contained herein shall be taken as statements
of the Company and PacifiCare, as appropriate, and the Trustee assumes no
responsibility for their correctness.

     IN WITNESS WHEREOF, the parties hereto have caused this First Supplemental
Indenture to be duly executed, and their respective corporate seals to be
hereunto duly affixed and attested, all as of the date and year first above
written.

[SEAL]                        FHP INTERNATIONAL CORPORATION

Attest:
                              By:
                                  -----------------------------------------
      
                              Its:
                                  -----------------------------------------


[SEAL]                        PACIFICARE HEALTH SYSTEMS, INC.

Attest:
                              By: 
                                  -----------------------------------------

                              Its:
                                  -----------------------------------------


                                        7.
<PAGE>


[SEAL]                        THE CHASE MANHATTAN BANK


Attest:
                              By:
                                  -----------------------------------------
      
                              Its:
                                  -----------------------------------------



                                        8.



<PAGE>
                                                                Exhibit 11A


                           PacifiCare Health Systems, Inc.
                                           
                Computation of Net Income per Share of Common Stock - 
                                       Primary
                                           
               (Dollars and shares in thousands, except per share data)
                                           


                                                       Three months ended
                                                            March 31,
                                                     ------------------------
                                                          1997      1996
- - ------------------------------------------------------------------------------
- - ------------------------------------------------------------------------------

Net income                                             $  43,494   $  31,869
- - ------------------------------------------------------------------------------
- - ------------------------------------------------------------------------------

Shares outstanding at the beginning of the period         31,302      30,987

Weighted average number of shares issued during the 
    period in connection with:
       Issuance of common shares in connection 
           with FHP acquisition                            4,842           -
       Exercise of stock options                             217          48

Dilutive shares issuable:
   Net of shares assumed to have been purchased 
       (at the average market price) for treasury with
       assumed proceeds from the contingent exercise of 
       stock options and registered equity purchase 
       contracts                                             633         723
   Assumed conversion of Series A Cumulative 
       Convertible Preferred Stock on date of issuance     1,987           -
- - ------------------------------------------------------------------------------

Total shares - primary                                    38,981       31,758
- - ------------------------------------------------------------------------------
- - ------------------------------------------------------------------------------

Primary earnings per share                               $  1.12      $  1.01
- - ------------------------------------------------------------------------------
- - ------------------------------------------------------------------------------





<PAGE>

                                                             Exhibit 11B

                                           
                           PacifiCare Health Systems, Inc.
                                           
                Computation of Net Income per Share of Common Stock - 
                                    Fully Diluted
                                           
               (Dollars and shares in thousands, except per share data)
                                           
                                                    Three months ended
                                                         March 31,
                                                ------------------------------
                                                    1997            1996
- - ------------------------------------------------------------------------------
- - ------------------------------------------------------------------------------
Net income                                        $  43,494      $  31,869
- - ------------------------------------------------------------------------------
- - ------------------------------------------------------------------------------

Shares outstanding at the beginning of 
   the period                                        31,302         30,987

Weighted average number of shares issued during 
   the period in connection with:

     Issuance of common shares in connection 
        with FHP acquisition                          4,842              -
     Exercise of stock options                          217             48

  Dilutive shares issuable:
     Net of shares assumed to have been 
        purchased (at the greater of ending or 
        average market price) for treasury with
        assumed proceeds from the contingent 
        exercise of stock options and registered 
        equity purchase contracts                       685            724
    Assumed conversion of Series A Cumulative 
        Convertible Preferred Stock on date of 
        issuance                                      1,987              -
- - ------------------------------------------------------------------------------

Total shares - fully diluted                         39,033         31,759
- - ------------------------------------------------------------------------------
- - ------------------------------------------------------------------------------

Fully diluted earnings per share                    $  1.11        $  1.01
- - ------------------------------------------------------------------------------
- - ------------------------------------------------------------------------------


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from PacifiCare
Health System Inc.'s condensed consolidated financial statements as of and for
the three months ended March 31, 1997, and is qualified in its entirety by
reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               MAR-31-1997
<CASH>                                         228,915
<SECURITIES>                                   776,845
<RECEIVABLES>                                  348,950
<ALLOWANCES>                                       489
<INVENTORY>                                          0
<CURRENT-ASSETS>                             1,580,304
<PP&E>                                         319,912
<DEPRECIATION>                                 101,582
<TOTAL-ASSETS>                               4,729,255
<CURRENT-LIABILITIES>                        1,255,058
<BONDS>                                              0
                                0
                                        105
<COMMON>                                           417
<OTHER-SE>                                   2,101,796
<TOTAL-LIABILITY-AND-EQUITY>                 4,729,255
<SALES>                                              0
<TOTAL-REVENUES>                             1,843,603
<CGS>                                                0
<TOTAL-COSTS>                                1,547,655
<OTHER-EXPENSES>                               224,833
<LOSS-PROVISION>                                 1,690
<INTEREST-EXPENSE>                               9,719
<INCOME-PRETAX>                                 79,081
<INCOME-TAX>                                    35,587
<INCOME-CONTINUING>                             43,494
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    43,494
<EPS-PRIMARY>                                     1.12
<EPS-DILUTED>                                     1.11
        

</TABLE>


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