CHARTER MEDICAL CORP
8-K/A, 1994-09-13
HOSPITALS
Previous: CARPENTER TECHNOLOGY CORP, 424B2, 1994-09-13
Next: CIT GROUP HOLDINGS INC /DE/, 424B3, 1994-09-13



<PAGE>
- - --------------------------------------------------------------------------------
- - --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                   FORM 8-K/A

                 CURRENT REPORT PURSUANT TO SECTION 13 OR 15(D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

        DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED):  JUNE 30, 1994

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

                          CHARTER MEDICAL CORPORATION
             (Exact name of Registrant as Specified in its Charter)

<TABLE>
<S>                           <C>            <C>
          DELAWARE               1-6639         58-1076937
      (State or Other          (Commission   (I.R.S. Employer
      Jurisdiction of         File Number)    Identification
       Incorporation                               No.)
      or Organization)

    577 MULBERRY STREET                            31298
       MACON, GEORGIA
   (Address of Principal                        (Zip Code)
     Executive Offices)
</TABLE>

     Registrant's Telephone Number, Including Area Code:    (912) 742-1161

- - --------------------------------------------------------------------------------
- - --------------------------------------------------------------------------------
<PAGE>
ITEM 2.  ACQUISITION OR DISPOSITION OF ASSETS

    On  June 30, 1994, Charter Medical  Corporation, a Delaware corporation (the
"Company"), completed  the acquisition  of substantially  all the  assets of  18
psychiatric  hospitals,  seven  chemical-dependency  treatment  facilities,  one
residential treatment  facility  and  one  physician  outpatient  practice  (the
"Selected  Psychiatric Hospitals")  from National  Medical Enterprises,  Inc., a
Nevada corporation ("NME"). The Company presently intends to use or operate  the
assets acquired from NME for the purposes NME operated such assets. The purchase
price for the assets was approximately $88.7 million in cash, plus $2 million in
cash  for a covenant not to complete, plus an additional amount of cash equal to
the net working capital of  the facilities acquired, amounting to  approximately
$38.4  million. The amount  paid for the  net working capital  of the facilities
acquired is  subject to  adjustment. In  addition, the  Company assumed  certain
liabilities  related  to  the  acquired  assets.  The  purchase  price  for  the
facilities acquired was determined by NME following its solicitation of bids for
the facilities  and arm's-length  negotiations  with the  Company. NME  and  the
Company are not related to each other.

    Approximately $98.5 million of the purchase price of the facilities acquired
was  financed by the Company from the  proceeds of the Company's issuance on May
2,  1994,  of  $375  million  aggregate  principal  amount  of  11  1/4%  Senior
Subordinated  Notes due  2004 (the  "Senior Subordinated  Notes"). Approximately
$11.1 of the purchase price was financed by the Company from borrowings pursuant
to the Second  Amended and Restated  Subsidiary Credit Agreement,  dated May  2,
1994,  among  certain subsidiaries  of the  Company,  Bankers Trust  Company, as
Agent, First  Union  National Bank  of  North  Carolina, as  Co-Agent,  and  the
financial  institutions participating therein. The remaining approximately $19.5
million of the purchase price was provided by cash on hand.

ITEM 7.  FINANCIAL STATEMENTS AND EXHIBITS

    (a)  Financial Statements of Businesses Acquired.

                                       1
<PAGE>
                          Independent Auditors' Report

The Boards of Directors
National Medical Enterprises, Inc. and
  Charter Medical Corporation:

    We have audited  the accompanying  combined balance sheets  of the  Selected
Psychiatric  Hospitals  of  National Medical  Enterprises,  Inc.  (the "Selected
Psychiatric Hospitals") as of  May 31, 1994 and  1993, and the related  combined
statements of operations, owners' equity and cash flows for each of the years in
the  three-year period ended  May 31, 1994.  These combined financial statements
are the responsibility of the  management of National Medical Enterprises,  Inc.
("NME"). Our responsibility is to express an opinion on these combined financial
statements based on our audits.

    We  conducted  our audits  in  accordance with  generally  accepted auditing
standards. Those standards require that we plan and perform the audit to  obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also  includes
assessing  the  accounting principles  used  and significant  estimates  made by
management, as well as evaluating the overall financial statement  presentation.
We believe that our audits provide a reasonable basis for our opinion.

    As discussed in Note 9 to the combined financial statements, NME and certain
of  its subsidiaries at May  31, 1993 were engaged  in various lawsuits and were
the  subject  of  governmental   investigations  concerning  possible   improper
practices,  some of which may have involved practices at certain of the Selected
Psychiatric Hospitals.  Subsequent  to  May  31, 1993,  the  majority  of  these
lawsuits  were settled,  and on  June 29,  1994, NME  entered into  a settlement
agreement with certain Federal  government agencies which  finalized all of  its
open  investigations of NME. While NME agreed to pay substantial amounts as part
of  these  settlements   and  agreements,  no   settlement  amounts  have   been
specifically attributed to individual facilities.

    In  our opinion, the combined financial statements referred to above present
fairly, in all material  respects, the combined  financial position of  Selected
Psychiatric  Hospitals of National Medical Enterprises,  Inc. as of May 31, 1994
and 1993 and the results of their  combined operations and their cash flows  for
each of the years in the three-year period ended May 31, 1994 in conformity with
generally accepted accounting principles.

                                          KPMG Peat Marwick LLP

Long Beach, California
August 11, 1994

                                       2
<PAGE>
                       SELECTED PSYCHIATRIC HOSPITALS OF
                       NATIONAL MEDICAL ENTERPRISES, INC.

                            COMBINED BALANCE SHEETS
                             MAY 31, 1993 AND 1994
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                             1993         1994
                                                                                          -----------  -----------
<S>                                                                                       <C>          <C>
                                               ASSETS
Current assets:
  Cash and cash equivalents.............................................................  $     5,726  $     3,624
  Accounts receivable, net of allowance for bad debts...................................       39,472       38,568
  Inventories of supplies, at cost......................................................        1,214        1,257
  Property, plant and equipment held for sale...........................................      --            88,303
  Prepaid expenses and other assets.....................................................        1,462          982
                                                                                          -----------  -----------
      Total current assets..............................................................       47,874      132,734
Other long term assets..................................................................        8,266      --
Due from owners and affiliates..........................................................      --             5,937
Property, plant and equipment, net......................................................      169,050      --
Preopening costs and other intangible assets, at cost, net of accumulated amortization
 of $23,770 at May 31, 1993.............................................................       10,576      --
                                                                                          -----------  -----------
                                                                                          $   235,766  $   138,671
                                                                                          -----------  -----------
                                                                                          -----------  -----------

                                   LIABILITIES AND OWNERS' EQUITY

Current liabilities:
  Current portion of long-term debt.....................................................  $        46  $       529
  Accounts payable......................................................................        7,430        4,962
  Employee compensation and benefits....................................................        6,865        5,601
  Allowance for loss on sale of Selected Psychiatric Hospitals..........................        2,202      --
  Other current liabilities.............................................................        7,161       16,602
                                                                                          -----------  -----------
      Total current liabilities.........................................................       23,704       27,694

Long-term debt, net of current portion..................................................        4,456        3,385
Minority interest.......................................................................        4,390        4,925
Other long-term liabilities.............................................................          333           30
Due to owners and affiliates............................................................      132,728      --

Commitments and contingencies

Owners' equity..........................................................................       70,155      102,637
                                                                                          -----------  -----------
                                                                                          $   235,766  $   138,671
                                                                                          -----------  -----------
                                                                                          -----------  -----------
</TABLE>

            See accompanying notes to combined financial statements.

                                       3
<PAGE>
                       SELECTED PSYCHIATRIC HOSPITALS OF
                       NATIONAL MEDICAL ENTERPRISES, INC.

                       COMBINED STATEMENTS OF OPERATIONS
                    YEARS ENDED MAY 31, 1992, 1993 AND 1994
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                               1992         1993          1994
                                                                            -----------  -----------  ------------
<S>                                                                         <C>          <C>          <C>
Net operating revenues....................................................  $   310,561  $   239,869  $    214,210
                                                                            -----------  -----------  ------------
Salaries, general and administrative expenses.............................      250,242      209,678       185,974
Intercompany fees and allocations.........................................       37,000       30,079        26,808
Depreciation and amortization.............................................       19,700       13,134         5,974
Provision for loss on sale of Selected Psychiatric Hospitals..............        2,202      --             94,109
Minority interest in earnings of certain hospitals........................        1,651        1,185           535
Interest, net of capitalized portion of $169 in 1992, $60 in 1993, and $36
 in 1994..................................................................       10,770       11,765        11,710
                                                                            -----------  -----------  ------------
    Total costs and expenses..............................................      321,565      265,841       325,110
                                                                            -----------  -----------  ------------
Loss before income tax benefit............................................      (11,004)     (25,972)     (110,900)
Income tax benefit........................................................       (4,143)      (9,270)      (40,201)
                                                                            -----------  -----------  ------------
Net loss..................................................................  $    (6,861) $   (16,702) $    (70,699)
                                                                            -----------  -----------  ------------
                                                                            -----------  -----------  ------------
</TABLE>

            See accompanying notes to combined financial statements.

                                       4
<PAGE>
                       SELECTED PSYCHIATRIC HOSPITALS OF
                       NATIONAL MEDICAL ENTERPRISES, INC.
                       COMBINED STATEMENTS OF CASH FLOWS
                    YEARS ENDED MAY 31, 1992, 1993 AND 1994
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                1992        1993         1994
                                                                             ----------  ----------  ------------
<S>                                                                          <C>         <C>         <C>
Cash flows from operating activities:
  Net loss.................................................................  $   (6,861) $  (16,702) $    (70,699)
  Adjustments to reconcile net loss to net cash provided by operating
   activities:
    Depreciation and amortization..........................................      19,700      13,134         5,974
    Provisions for losses on accounts receivable...........................      20,799      12,881        14,677
    Provision for minority interest........................................       1,651       1,185           535
    Provision for loss on sale of selected psychiatric hospitals...........       2,202      --            94,109
    Non-cash income tax benefit............................................      (4,143)     (9,270)      (40,201)
    Changes in operating assets and liabilities:
      Accounts and notes receivable........................................       5,683      (6,964)      (13,773)
      Inventories of supplies..............................................         141          87          (183)
      Other current assets.................................................      (2,841)      2,736          (332)
      Pre-opening costs....................................................       2,454      (2,722)      --
      Accounts payable and other accrued expenses..........................       1,575         714        (3,732)
      Other current liabilities............................................       1,892      (5,457)        9,639
      Other long term liabilities..........................................      (1,543)       (833)         (327)
                                                                             ----------  ----------  ------------
  Net cash provided by (used in) operating activities......................      40,709     (11,211)       (4,313)
                                                                             ----------  ----------  ------------
Cash flows from investing activities:
  Purchases of property, plant and equipment...............................     (12,637)    (15,879)      --
                                                                             ----------  ----------  ------------
  Net cash used in investing activities....................................     (12,637)    (15,879)      --
                                                                             ----------  ----------  ------------
Cash flows from financing activities:
  Proceeds from borrowings.................................................       2,551      --           --
  Principal payments on long term debt and capitalized leases..............      --            (505)         (563)
  Net change in amounts due from parent and affiliates.....................     (21,883)     30,930      (100,407)
  Dividends paid to owners.................................................      (7,287)     (3,030)      (13,619)
  Capital contributions....................................................      --          --           116,800
                                                                             ----------  ----------  ------------
  Net cash provided by (used in) financing activities......................     (26,619)     27,395         2,211
                                                                             ----------  ----------  ------------
Net increase (decrease) in cash and cash equivalents.......................       1,453         305        (2,102)
Cash and cash equivalents at beginning of period...........................       3,968       5,421         5,726
                                                                             ----------  ----------  ------------
Cash and cash equivalents at end of period.................................  $    5,421  $    5,726  $      3,624
                                                                             ----------  ----------  ------------
                                                                             ----------  ----------  ------------
</TABLE>

            See accompanying notes to combined financial statements

                                       5
<PAGE>
                       SELECTED PSYCHIATRIC HOSPITALS OF
                       NATIONAL MEDICAL ENTERPRISES, INC.
                     COMBINED STATEMENTS OF OWNERS' EQUITY
                    YEARS ENDED MAY 31, 1992, 1993 AND 1994
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                                          TOTAL
                                                                                                         OWNERS'
                                                                                                         EQUITY
                                                                                                       -----------
<S>                                                                                                    <C>
Balance, May 31, 1991................................................................................  $   104,035
Net loss.............................................................................................       (6,861)
Dividends paid.......................................................................................       (7,287)
                                                                                                       -----------
Balance, May 31, 1992................................................................................  $    89,887

Net loss.............................................................................................      (16,702)
Dividends paid.......................................................................................       (3,030)
                                                                                                       -----------
Balance, May 31, 1993................................................................................  $    70,155

Net loss.............................................................................................      (70,699)
Dividends paid.......................................................................................      (13,619)
Capital contribution.................................................................................      116,800
                                                                                                       -----------
Balance, May 31, 1994................................................................................  $   102,637
                                                                                                       -----------
                                                                                                       -----------
</TABLE>

            See accompanying notes to combined financial statements.

                                       6
<PAGE>
                       SELECTED PSYCHIATRIC HOSPITALS OF
                       NATIONAL MEDICAL ENTERPRISES, INC.

                     NOTES TO COMBINED FINANCIAL STATEMENTS
                          MAY 31, 1992, 1993 AND 1994

1.  SIGNIFICANT ACCOUNTING POLICIES
    The  combined financial statements have been prepared in connection with the
acquisition by certain subsidiaries of Charter Medical Corporation (Charter)  of
substantially  all  of  the  assets  of  the  18  psychiatric  hospitals,  seven
chemical-dependency treatment facilities, one  residential treatment center  and
one  physician outpatient practice, including  related outpatient facilities and
other associated  assets, (collectively  the "Selected  Psychiatric  Hospitals")
from  various subsidiaries of National  Medical Enterprises, Inc. ("NME"), which
transaction is described in more detail in Note 10.

    The combined financial statements present the historical combined  financial
position and results of operations of the Selected Psychiatric Hospitals and, as
a  result, include  certain assets and  liabilities of  the Selected Psychiatric
Hospitals that Charter  will not acquire  or assume as  part of the  transaction
described in Note 10.

    One  of  the  Selected Psychiatric  Hospitals  is  owned and  operated  by a
partnership  in  which  NME  currently  owns  a  controlling  interest.  It   is
anticipated  that NME's interest in this partnership will be transferred as part
of the transaction described in Note 10. This Selected Psychiatric Hospital  has
been  consolidated  in the  financial  statements with  the  respective minority
interest being  recorded.  Significant intercompany  accounts  and  transactions
between the Selected Psychiatric Hospitals have been eliminated.

    NET OPERATING REVENUES

    Net  operating revenues  consist primarily  of net  patient service revenues
which are based on the hospitals' established billing rates less allowances  and
discounts  principally  for patients  covered  by Medicare,  Medicaid  and other
contractual programs. These allowances and discounts were $174,617,000 in  1992,
$147,925,000 in 1993 and $171,346,000 in 1994. Payments under these programs are
based  on either predetermined  rates or the costs  of services. Settlements for
retrospectively determined  rates  are estimated  in  the period  in  which  the
related  services  are rendered  and  are adjusted  in  future periods  as final
settlements are determined. Management believes that adequate provision has been
made for adjustments that may result from final determination of amounts  earned
under  these  programs.  Such  amounts,  however,  are  necessarily  based  upon
estimates and the amounts ultimately realized may vary substantially from  these
estimates.  Approximately 15%,  26% and 35%  of net operating  revenues in 1992,
1993 and 1994 respectively is from the participation of the Selected Psychiatric
Hospitals in Medicare and Medicaid programs.

    The Selected Psychiatric Hospitals provide care without charge or at amounts
substantially less than  their established  rates to patients  who meet  certain
financial  or economic criteria.  Because the Selected  Psychiatric Hospitals do
not pursue collection of amounts determined to qualify as charity care, they are
not reported as gross revenue and are not included in deductions from revenue or
in operating and administrative expenses.

    Bad debt expense  for estimated  uncollectible accounts  receivable, net  of
recoveries,  is  included  in  operating  and  administrative  expenses  and was
$20,798,000 in 1992, $12,881,000 in 1993, and $14,677,000 in 1994.

    PROPERTY, PLANT AND EQUIPMENT

    Property, plant  and equipment  are  recorded at  cost, net  of  accumulated
depreciation.   The   Selected   Psychiatric  Hospitals   principally   use  the
straight-line method of depreciation  for buildings, improvements and  equipment
over  their estimated  useful lives  as follows:  buildings and  improvements --
generally 20 to 50 years; equipment -- 3 to 15 years.

                                       7
<PAGE>
                       SELECTED PSYCHIATRIC HOSPITALS OF
                       NATIONAL MEDICAL ENTERPRISES, INC.

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)
                          MAY 31, 1992, 1993 AND 1994

1.  SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
    INTANGIBLE ASSETS

    Preopening costs are generally amortized over 3 to 5 years. Costs in  excess
of  the  fair  value of  identifiable  net  assets of  purchased  businesses are
generally amortized over 40 years. The straight-line method is used to  amortize
most  intangible assets.  During 1994 the  remaining preopening  costs and other
intangible assets net of  accumulated amortization were written  off as part  of
the provision for loss on sale of Selected Psychiatric Hospitals.

    CASH EQUIVALENTS

    The  Selected Psychiatric Hospitals treat  highly liquid investments with an
original maturity of three months or less as cash equivalents.

    INCOME TAXES

    The operations of the Selected Psychiatric Hospitals are included in the NME
consolidated Federal income tax return  and in various unitary and  consolidated
State  income  tax  returns. NME  charges  or credits  the  Selected Psychiatric
Hospitals for amounts from applicable separate State income tax returns, if any,
and allocates to  such hospitals  a charge or  credit for  current and  deferred
income  tax expense attributable  to consolidated and  unitary Federal and State
income taxes. These allocations  approximate income tax  expense which would  be
calculated  on a  stand alone  basis. Such  allocations are  recorded as  Due to
Owners and Affiliates.

    Deferred tax assets and liabilities attributable to temporary differences of
the Selected Psychiatric Hospitals are recorded on the books of an affiliate.

2.  DISCLOSURE ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS
    The carrying amount of cash, cash equivalents, accounts receivable, accounts
payable, interest payable  and due  to owners and  affiliates approximates  fair
value  because of the short maturity of these instruments. The fair value of the
Selected Psychiatric Hospitals'  long-term debt, (1)  calculated by  discounting
scheduled  cash  flows through  the  estimated maturity  using  estimated market
discount rates that reflect  the credit and interest  rate risk inherent in  the
loans,  or (2) based on  current rates available for  debt of the same remaining
maturities available to NME, also approximates carrying value.

3.  PROPERTY, PLANT AND EQUIPMENT
    Property, plant and equipment consist of  the following at May 31, 1993  (in
thousands):

<TABLE>
<CAPTION>
                                                                            1993
                                                                         -----------

<S>                                                                      <C>
Land...................................................................  $    15,553
Buildings and improvements.............................................      160,638
Constructions in progress..............................................        1,910
Equipment..............................................................       42,496
Facilities under capital leases........................................        1,539
                                                                         -----------
                                                                             222,136
Less accumulated depreciation..........................................       53,086
                                                                         -----------
                                                                         $   169,050
                                                                         -----------
                                                                         -----------
</TABLE>

    On  November 30, 1993,  NME decided to  discontinue its psychiatric hospital
business and adopted a plan to  dispose of the psychiatric hospitals within  one
year. As a result of this decision, NME wrote

                                       8
<PAGE>
                       SELECTED PSYCHIATRIC HOSPITALS OF
                       NATIONAL MEDICAL ENTERPRISES, INC.

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)
                          MAY 31, 1992, 1993 AND 1994

3.  PROPERTY, PLANT AND EQUIPMENT (CONTINUED)
down the carrying value of the assets by approximately $94,000,000 to the amount
of  the  expected sales  proceeds  and has  classified  the property,  plant and
equipment as current assets held for sale. See further discussion in Note 10. No
depreciation on property, plant  and equipment has  been recorded subsequent  to
November  30, 1993, the date the selected  facilities were determined to be held
for sale.

4.  RELATED PARTY TRANSACTIONS
    Certain  Selected  Psychiatric  Hospitals   participate  in  the  NME   cash
management   program  which  requires  that  cash  deposits  be  transferred  to
NME-controlled bank accounts. In  this system, generally  all cash accounts  are
zero-balance accounts. Increases and decreases in the NME due to/from owners and
affiliates  account are principally a function of cash flow and accrued interest
(10% in  1992, 1993  and 1994)  and  noncash entries  for certain  overhead  and
expense  transfers.  Intercompany charges  reflected  in the  combined financial
statements are summarized as follows (in thousands):

<TABLE>
<CAPTION>
                                                                         1992       1993       1994
                                                                       ---------  ---------  ---------
<S>                                                                    <C>        <C>        <C>
Interest expense on intercompany borrowings..........................  $  10,626  $  11,296  $  11,277
Insurance premiums...................................................      4,291      5,494      4,938
Hospital management salaries, bonuses and data processing costs
 allocated from parent...............................................      6,950      6,352      3,234
Other corporate overhead allocations.................................     37,000     30,079     26,808
                                                                       ---------  ---------  ---------
                                                                       $  58,867  $  53,221  $  46,257
                                                                       ---------  ---------  ---------
                                                                       ---------  ---------  ---------
</TABLE>

    Total interest  expense was  calculated monthly  at  a rate  of 10%  on  due
to/from owners and affiliates account balances for the years ended May 31, 1992,
1993 and 1994.

    Salaries,  general  and  administrative  expenses  include  gross  insurance
premiums paid to Health Facilities Insurance Corporation, Ltd. (HFIC), a  wholly
owned subsidiary of NME, for professional and other insurance coverage. NME also
provides   certain  management  and  administrative  services  to  the  Selected
Psychiatric Hospitals  for  which  it  charges  a  fee.  Each  of  the  Selected
Psychiatric  Hospitals is allocated  a portion of  the fee based  on a specified
percentage of gross revenues earned, which is included in salaries, general  and
administrative expenses in the accompanying combined statements of operations.

    During  the fiscal year ended May  31, 1994, capital contributions totalling
approximately $117 million were  made to the  Selected Psychiatric Hospitals  by
decreasing the amount due to owners and affiliates.

                                       9
<PAGE>
                       SELECTED PSYCHIATRIC HOSPITALS OF
                       NATIONAL MEDICAL ENTERPRISES, INC.

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)
                          MAY 31, 1992, 1993 AND 1994

5.  LONG-TERM DEBT
    Long-term  debt of  the Selected Psychiatric  Hospitals at May  31, 1993 and
1994 is as follows (in thousands):

<TABLE>
<CAPTION>
                                                                   1993       1994
                                                                 ---------  ---------

<S>                                                              <C>        <C>
Notes secured by property, plant and equipment at rates ranging
 from 6% to 11.25%.............................................  $   3,540  $   3,045
Obligations under capital leases at rates ranging from 4.8% to
 14.71%........................................................        962        869
                                                                 ---------  ---------
                                                                     4,502      3,914
Less current portion...........................................         46        529
                                                                 ---------  ---------
                                                                 $   4,456  $   3,385
                                                                 ---------  ---------
                                                                 ---------  ---------
</TABLE>

    Minimum principal payments on long-term debt subsequent to May 31, 1994  are
    as follows (in thousands):

<TABLE>
<S>                                                          <C>
1995.......................................................  $     529
1996.......................................................        607
1997.......................................................        658
1998.......................................................        719
1999.......................................................        663
Thereafter.................................................        738
                                                             ---------
                                                             $   3,914
                                                             ---------
                                                             ---------
</TABLE>

    Interest  paid  to third  parties  totaled $455,000,  $717,000  and $577,000
    during the years ended May 31, 1992, 1993 and 1994, respectively.

6.  INCOME TAX BENEFIT
    Income tax expense (benefits)  allocated by NME for  the years ended May  31
consist of the following amounts (in thousands):

<TABLE>
<CAPTION>
                                                    1992        1993        1994
                                                  ---------  ----------  ----------
<S>                                               <C>        <C>         <C>
Current
  Federal.......................................  $  (1,472)    (10,394)     (7,692)
  State.........................................        536      (1,630)       (162)
                                                  ---------  ----------  ----------
                                                       (936)    (12,024)     (7,854)
                                                  ---------  ----------  ----------
Deferred taxes:
  Federal.......................................     (2,417)      2,094     (26,244)
  State.........................................       (790)        660      (6,103)
                                                  ---------  ----------  ----------
                                                     (3,207)      2,754     (32,347)
                                                  ---------  ----------  ----------
    Total tax benefit...........................  $  (4,143)     (9,270)    (40,201)
                                                  ---------  ----------  ----------
                                                  ---------  ----------  ----------
</TABLE>

    The  main  difference between  the  Federal statutory  rate  of 34%  and the
effective tax rate is attributable to state income taxes, net of Federal  income
tax benefit.

    Effective  June  1,  1993,  NME adopted  Statement  of  Financial Accounting
Standard No.  109,  "Accounting  for  Income  Taxes"  (SFAS  109).  Among  other
provisions, this standard requires deferred

                                       10
<PAGE>
                       SELECTED PSYCHIATRIC HOSPITALS OF
                       NATIONAL MEDICAL ENTERPRISES, INC.

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)
                          MAY 31, 1992, 1993 AND 1994

6.  INCOME TAX BENEFIT (CONTINUED)
tax balances to be determined using enacted tax rates for the years in which the
taxes  will actually be paid or refunds  received. At May 31, 1993, deferred tax
accounts recorded  by  an  affiliate  applicable  to  the  Selected  Psychiatric
Hospitals'  timing differences reflect  the statutory rates  that were in effect
when the deferrals  were initiated.  Upon adoption, such  deferred tax  accounts
applicable  to the temporary differences  of Selected Psychiatric Hospitals were
adjusted and the affiliate  recognized an income tax  benefit on account of  the
change  of  method.  Selected  Psychiatric  Hospitals  continue  to  receive  an
allocation of current and deferred income  tax expense, modified to reflect  the
principles contained in SFAS 109.

    Deferred  tax assets and liabilities relating  to the assets and liabilities
of the Selected Psychiatric Hospitals are recorded on the books of an affiliate.
As of  June  1, 1993  and  May  31, 1994,  these  amounts were  as  follows  (in
thousands):

<TABLE>
<CAPTION>
                                                                          JUNE 1, 1993          MAY 31, 1994
                                                                      --------------------  --------------------
                                                                       ASSETS    LIABILITIES  ASSETS   LIABILITIES
                                                                      ---------  ---------  ---------  ---------
<S>                                                                   <C>        <C>        <C>        <C>
Depreciation and fixed asset basis differences......................  $  --      $  12,921  $  18,456  $  --
Receivables -- adjustments and allowances...........................      1,798     --          2,231     --
Cash basis accounting charge........................................     --          5,804     --          4,559
Intangible assets...................................................     --          3,220     --         --
Deferred Compensation...............................................        392     --             38     --
Other accrued assets and liabilities................................      1,294     --             44        346
                                                                      ---------  ---------  ---------  ---------
                                                                      $   3,484  $  21,945  $  20,769  $   4,905
                                                                      ---------  ---------  ---------  ---------
                                                                      ---------  ---------  ---------  ---------
</TABLE>

7.  LEASE OBLIGATIONS
    Future  minimum  lease  payments for  operating  leases are  as  follows (in
thousands):

<TABLE>
<S>                                                         <C>
1995......................................................  $   1,878
1996......................................................      1,108
1997......................................................        901
1998......................................................        646
1999......................................................        665
Thereafter................................................      9,650
                                                            ---------
                                                            $  14,848
                                                            ---------
                                                            ---------
</TABLE>

    Rental expense under operating leases, including contingent rent expense and
short-term leases, was $5,855,000 in 1992, $5,829,000 in 1993, and $4,316,000 in
1994.

8.  PROFESSIONAL AND GENERAL LIABILITY INSURANCE
    The professional and comprehensive general  liability risks of the  Selected
Psychiatric  Hospitals are insured by HFIC.  The coverage provided is limited to
$25,000,000 per occurrence with an  annual aggregate limit of $25,000,000.  HFIC
reinsures  risks  in  excess of  $500,000  per occurrence  with  major insurance
carriers.

    The Selected Psychiatric  Hospitals also have  umbrella coverage with  major
insurance  carriers for  losses above  the limits  provided by  HFIC. The excess
coverage provided  is  limited to  $75,000,000  per occurrence  with  an  annual
aggregate limit of $75,000,000.

    Insurance  coverage  on  the  Selected  Psychiatric  Hospitals  is effective
through June 30, 1994.

                                       11
<PAGE>
                       SELECTED PSYCHIATRIC HOSPITALS OF
                       NATIONAL MEDICAL ENTERPRISES, INC.

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)
                          MAY 31, 1992, 1993 AND 1994

9.  OTHER CONTINGENCIES

    UNUSUAL LEGAL PROCEEDINGS

    Beginning in its  fiscal year ending  May 31, 1992,  NME became involved  in
significant  legal proceedings and  investigations of an  unusual nature related
principally to its psychiatric  business which are  further described below.  At
May  31,  1993,  neither  the  ultimate  disposition  of  the  unusual lawsuits,
investigations and claims nor the amount  of liabilities or losses arising  from
them  could be determined. Furthermore,  at May 31, 1993,  NME expected to incur
substantial legal charges until  these matters could be  disposed of, for  which
NME  established  a  reserve  at  the  parent  Company  level  of  the  Selected
Psychiatric Hospitals.

    1.  INSURANCE  LITIGATION  --   Beginning in  July, 1992, various  insurance
companies  filed  three lawsuits  against NME  and  certain of  its subsidiaries
alleging  that  NME's  psychiatric  hospitals  engaged  in  certain   fraudulent
practices.  The suits did  not allege a  specific dollar amount  of damages, but
sought the  return of  alleged overpayments,  punitive and  treble damages,  and
attorney  fees. NME settled these lawsuits  in November, 1993 and February, 1994
and paid an  aggregate of  approximately $215,000,000. In  return, the  insurers
agreed, on an individual basis, to resume standard business relations with NME.

    2.   INVESTIGATIONS   --   During the fiscal  year ending May  31, 1993, NME
became aware that certain government agencies were investigating whether some of
NME's  psychiatric  facilities  engaged  in  improper  practices.  The   Federal
Government  was seeking documents by subpoena from certain facilities, hospitals
and regional offices  and interviewing  and seeking testimony  from present  and
former  employees. In addition,  on August 26,  1993, the Psychiatric Division's
headquarters in Santa  Monica, California, the  Psychiatric Division's  regional
offices  in Dallas, Texas and Fairfax,  Virginia and nine psychiatric facilities
unexpectedly were  served with  search  warrants, issued  by the  Department  of
Justice, for various categories of documents.

    On  June  29,  1994, NME  entered  into  a settlement  with  various federal
agencies which became  effective on  July 12,  1994 when  it was  approved by  a
federal  judge.  Pursuant to  the  terms of  the  agreement, NME  agreed  to pay
approximately $362,700,000 to conclude the federal investigations. In  addition,
NME  reached agreements-in-principle with 27 states and the District of Columbia
to pay an additional  $16,300,000 to resolve their  potential claims related  to
certain of its psychiatric hospitals.

    3.   SHAREHOLDERS' LAWSUITS  --   In October and November, 1991, shareholder
derivative actions  and  federal  class  actions were  filed  against  NME.  The
derivative  action was dismissed by the court in May, 1993, but the dismissal is
being appealed by the plaintiffs.  On December 20, 1993, shareholders'  lawsuits
were  consolidated into one action. The  federal class action alleges violations
of the Federal Securities law against NME and certain of its executive officers.
The factual allegations underlying these suits are similar to those  allegations
referred  to above.  Through a mediation  process, the parties  to both lawsuits
have reached an  agreement-in-principle for  the settlement  of these  lawsuits,
including contributions to the settlement by certain insurance companies.

    4.     PSYCHIATRIC   MALPRACTICE  CASES   INVOLVING  FRAUD   AND  CONSPIRACY
CLAIMS  --   In  addition, NME  and certain of  its officers  and directors  are
defendants  in a number of  lawsuits filed on behalf  of patients making various
claims including conspiracy, false imprisonment, fraud and gross negligence. NME
has now settled approximately two-thirds of these lawsuits for $20,500,000.

    The aggregate amount  of the  reserves recorded  by NME  in connection  with
these  settlements and agreements  as of May 31,  1994 amounted to approximately
$740,000,000 including $65,000,000 which was accrued  as of May 31, 1993 for  an
estimate   of  the   costs  of   defending  itself   through  the   trial  phase

                                       12
<PAGE>
                       SELECTED PSYCHIATRIC HOSPITALS OF
                       NATIONAL MEDICAL ENTERPRISES, INC.

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)
                          MAY 31, 1992, 1993 AND 1994

9.  OTHER CONTINGENCIES (CONTINUED)
of the cases listed above. These settlements and agreements were reached in  the
aggregate  and were not  allocated or apportioned  to individual facilities, and
management believes that  any allocation  to facilities would  be arbitrary  and
therefore inappropriate. Accordingly, none of these reserves have been reflected
in  the accompanying combined financial statements, nor has any provision or any
liability  resulting  from  the  ultimate  disposition  of  these  matters  been
recognized in such financial statements.

10. DISPOSAL OF PSYCHIATRIC FACILITIES
    On  November 30,  1993, NME  adopted a  plan to  discontinue its psychiatric
business and  dispose of  substantially  all of  its psychiatric  hospitals  and
substance  abuse  facilities.  Accordingly, the  Selected  Psychiatric Hospitals
included in these financial statements  have been written down by  approximately
$94,000,000 to their estimated realizable value as of November 30, 1993.

    NME  entered into two separate Asset Sale Agreements, each dated as of March
29, 1994, to sell  47 psychiatric hospitals to  certain subsidiaries of  Charter
for  approximately  $147 million.  One Asset  Sale Agreement  ("First Facilities
Agreement") provides for  the sale  of 30  facilities for  an approximate  sales
price  of $92 million  in cash, plus  $2 million in  cash for a  covenant not to
compete, plus an additional  amount of cash equal  to certain components of  net
working  capital of the facilities. The second Asset Sale Agreement ("Subsequent
Facilities Agreement") provides for the sale of 17 facilities for an approximate
sales price of $55 million in cash, plus  $1 million in cash for a covenant  not
to compete, plus an additional amount of cash equal to certain components of net
working  capital  of the  facilities.  NME and  Charter  received a  request for
additional information related  to the  sale from the  Federal Trade  Commission
("FTC")  in connection with obtaining approval pursuant to the Hart-Scott-Rodino
Anti-Trust Improvements Act of 1976, as amended. The FTC issued approval on June
24, 1994 to  the sale of  those 30  facilities covered by  the First  Facilities
Agreement.  The facilities  covered by  the Subsequent  Facilities Agreement are
still subject to the  FTC's request for additional  information, which is  being
responded to by NME and Charter.

    On  June 30, 1994, NME closed the  sale of 27 Selected Psychiatric Hospitals
of  the  30  facilities  covered  by  the  First  Facilities  Agreement  for  an
approximate  aggregate  purchase price  of  $88 million  plus  $2 million  for a
covenant not to compete plus an additional amount for certain components of  net
working  capital. The  remaining 3  facilities covered  by the  First Facilities
Agreement are expected  to be closed  in the near  future. Based on  discussions
with  the  FTC,  NME believes  that  the FTC  will  not  approve the  sale  of 5
facilities (including a residential treatment center  that is leased to a  third
party)  out of the 17 facilities covered by the Subsequent Facilities Agreement.
The aggregate  purchase price  for substantially  all of  the assets  (excluding
working   capital)  of  the   42  facilities  Charter   expects  to  acquire  is
approximately $132 million. No specific date  has been set to close these  sales
or  the  sale of  the remaining  3  facilities covered  by the  First Facilities
Agreement, except that all closings under the sales agreements must occur  prior
to September 30, 1994, unless mutually extended under certain conditions.

                                       13
<PAGE>
    (b) Pro Forma Financial Information

    The  Company entered into two separate  Asset Sale Agreements with NME, each
dated March 29,  1994, providing for  the purchase of  substantially all of  the
assets   of  36  psychiatric   hospitals,  eight  chemical-dependency  treatment
facilities, two  residential  treatment  centers and  one  physician  outpatient
practice.  On June 30, 1994, the Company  purchased 27 of the facilities covered
by the Asset Sale  Agreements from NME.  The Company believes  that it will  not
obtain  a regulatory approval required for it  to acquire five of the facilities
(including a residential treatment center that is leased to a third party).  The
facilities  acquired on June 30, 1994, along  with the 15 facilities the Company
expects to acquire from NME are referred to as the "Target Hospitals."

    The unaudited Pro Forma Condensed Consolidated Statements of Operations  for
the  year ended September 30, 1993, and the nine months ended June 30, 1994, and
the unaudited Pro  Forma Condensed  Consolidated Balance  Sheet as  of June  30,
1994,  set forth  below, have been  prepared by combining  the Company's audited
consolidated statement of operations for the year ended September 30, 1993  with
the  Target Hospitals' unaudited combined  condensed statement of operations for
the twelve  months ended  August  31, 1993;  combining the  Company's  unaudited
condensed  consolidated statement of  operations for the  nine months ended June
30, 1994 with the  Target Hospitals' unaudited  combined condensed statement  of
operations  for  the nine  months ended  May 31,  1994; combining  the Company's
unaudited condensed consolidated  balance sheet  as of  June 30,  1994 with  the
assets  and liabilities of the remaining  15 Target Hospitals; and giving effect
to the issuance of the Senior Subordinated Notes, the borrowings pursuant to its
amended and restated credit  agreements with a  group of financial  institutions
(the  "New Credit  Agreement"), the application  of the proceeds  thereof to the
repayment of certain debt and to finance the acquisition of the Target Hospitals
(the  "Financing  Transactions")  and  the  payment  of  the  estimated  related
expenses.

    The  unaudited Pro Forma Condensed Consolidated Statements of Operations for
the year ended September 30, 1993, and the nine months ended June 30, 1994, were
prepared as if the  Financing Transactions had occurred  on October 1, 1992  and
1993, respectively. The unaudited Pro Forma Condensed Consolidated Balance Sheet
as  of June 30, 1994, was prepared  giving effect to the Financing Transactions,
to the extent of the  acquisition of 27 Target Hospitals  on such date, and  the
assumption of certain debt of such Target Hospitals and as if the acquisition of
the remaining Target Hospitals and related borrowings had occurred on such date.

    For  purposes of  presenting pro forma  results, no changes  in revenues and
expenses have been made to reflect the result of any modification to  operations
that might have been made had the Financing Transactions been consummated on the
assumed effective dates of such transactions. The pro forma expenses include the
recurring  costs which are  directly attributable to  such transactions, such as
interest  expense,  and  the  related  tax  effects.  The  pro  forma  financial
information  does  not  purport to  be  indicative  of the  results  which would
actually have been attained had such transactions been completed as of the  date
and for the periods presented or which may be attained in the future.

                                       14
<PAGE>
                 PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                                  (UNAUDITED)
                              AS OF JUNE 30, 1994
                                 (IN THOUSANDS)
                                     ASSETS

<TABLE>
<CAPTION>
                                                                          TOTAL
                                                                        CONTINUING
                                                                        CHARTER AS    PRO FORMA        PRO FORMA
                                                                         REPORTED    ADJUSTMENTS      CONSOLIDATED
                                                                        ----------   ------------     ------------
<S>                                                                     <C>          <C>              <C>
Current assets
  Cash and cash equivalents...........................................  $ 103,547    $ (52,012)(a)    $    54,961
                                                                                         3,426(b)
  Accounts receivable, net............................................    173,327       13,188(a)         186,515
  Supplies............................................................      6,470          824(a)           7,294
  Other current assets................................................     16,411          488(a)          16,899
                                                                        ----------                    ------------
    Total current assets..............................................    299,755                         265,669
Property and equipment
  Land................................................................     97,804        3,635(a)         101,439
  Buildings and improvements..........................................    378,808       29,223(a)         408,031
  Equipment...........................................................     88,351        8,093(a)          96,444
                                                                        ----------                    ------------
                                                                          564,963                         605,914
  Accumulated depreciation............................................    (49,631)                        (49,631)
                                                                        ----------                    ------------
                                                                          515,332                         556,283
  Construction in progress............................................      3,263           44(a)           3,307
                                                                        ----------                    ------------
                                                                          518,595                         559,590
Other long-term assets................................................    115,177        1,000(a)         116,264
                                                                                            87(a)
Reorganization value in excess of amounts allocable to identifiable
 assets, net..........................................................     33,801                          33,801
                                                                        ----------   ------------     ------------
                                                                        $ 967,328    $   7,996        $   975,324
                                                                        ----------   ------------     ------------
                                                                        ----------   ------------     ------------

                                       LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
  Accounts payable....................................................  $  49,730    $   2,202(a)     $    51,932
  Accrued expenses....................................................     85,659        2,113(a)          87,772
  Other accrued liabilities...........................................     52,352                          52,352
  Current income taxes payable........................................      4,987                           4,987
  Current maturities of long-term debt and capital lease
   obligations........................................................      2,999                           2,999
                                                                        ----------                    ------------
    Total current liabilities.........................................    195,727                         200,042
Long-term debt and capital lease obligations..........................    534,232        3,426(b)         537,658
Deferred income tax liabilities.......................................     33,665                          33,665
Reserve for unpaid claims.............................................     97,695                          97,695
Deferred credits and other long-term liabilities......................     20,359        255(a)            20,614
Stockholders' equity
  Common stock........................................................      6,723                           6,723
  Other stockholders' equity
    Additional paid-in capital........................................    240,648                         240,648
    Accumulated deficit...............................................    (72,672)                        (72,672)
    Unearned compensation under ESOP..................................    (85,826)                        (85,826)
    Warrants outstanding..............................................        182                             182
    Cumulative foreign currency adjustments...........................     (3,405)                         (3,405)
                                                                        ----------                    ------------
      Stockholders' equity............................................     85,650                          85,650
Commitments and contingencies
                                                                        ----------   ------------     ------------
                                                                        $ 967,328    $   7,996        $   975,324
                                                                        ----------   ------------     ------------
                                                                        ----------   ------------     ------------
<FN>
- - ------------------------------
See Notes to Pro Forma Condensed Consolidated Financial Statements (Unaudited)
</TABLE>

                                       15
<PAGE>
            PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                                  (UNAUDITED)
                     FOR THE YEAR ENDED SEPTEMBER 30, 1993
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                      TOTAL          TARGET
                                                    CONTINUING     HOSPITALS
                                                    CHARTER AS   (FOR 12 MONTHS    PRO FORMA        PRO FORMA
                                                     REPORTED    ENDED 8/31/93)   ADJUSTMENTS      CONSOLIDATED
                                                    ----------   --------------   ------------     ------------

<S>                                                 <C>          <C>              <C>              <C>
Net revenue.......................................  $  897,907   $     344,041                     $  1,241,948
                                                    ----------   --------------                    ------------

Salaries, general and administrative expenses.....     640,847         282,299    $   4,000(c)          927,539
                                                                                        393(d)
Bad debt expense..................................      67,300          14,367                           81,667
Intercompany fees and allocations.................      --              45,223      (45,223)(e)         --
Depreciation and amortization.....................      26,382          19,485      (12,070)(f)          33,797
Amortization of reorganization value in excess of
 amounts allocable to identifiable assets.........      42,678        --                                 42,678
Interest, net.....................................      74,156          14,701      (20,749)(g)          53,919
                                                                                    (14,189)(h)
ESOP expense......................................      45,874        --                                 45,874
Stock option expense..............................      38,416        --                                 38,416
Minority interest in earnings of certain
 hospitals........................................      --                 393         (393)(d)         --
                                                    ----------   --------------                    ------------
                                                       935,653         376,468                        1,223,890
                                                    ----------   --------------                    ------------

Income (Loss) from continuing operations before
 income taxes.....................................     (37,746)        (32,427)      88,231              18,058
Provision (Benefit) for income taxes..............       1,874          (8,110)      29,316(j)           23,080
                                                    ----------   --------------   ------------     ------------
Loss from continuing operations...................  $  (39,620)  $     (24,317)   $  58,915        $     (5,022)
                                                    ----------   --------------   ------------     ------------
                                                    ----------   --------------   ------------     ------------
Average number of common shares
 outstanding......................................      24,875                                           24,875
                                                    ----------                                     ------------
                                                    ----------                                     ------------
Loss from continuing operations per common
 share............................................  $    (1.59)                                    $       (.20)
                                                    ----------                                     ------------
                                                    ----------                                     ------------
<FN>
- - ------------------------
See Notes to Pro Forma Condensed Consolidated Financial Statements (Unaudited)
</TABLE>

                                       16
<PAGE>
            PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                                  (UNAUDITED)
                    FOR THE NINE MONTHS ENDED JUNE 30, 1994
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                                     TARGET
                                                      TOTAL        HOSPITALS
                                                    CONTINUING     (FOR NINE
                                                    CHARTER AS       MONTHS        PRO FORMA        PRO FORMA
                                                     REPORTED    ENDED 5/31/94)   ADJUSTMENTS      CONSOLIDATED
                                                    ----------   --------------   ------------     ------------

<S>                                                 <C>          <C>              <C>              <C>
Net revenue.......................................  $  642,284   $     245,823                     $   888,107
                                                    ----------   --------------                    ------------
Salaries, general and administrative expenses.....     463,788         195,643    $      3,000(c)      662,832
                                                                                           401(d)
Bad debt expense..................................      48,822          18,399                          67,221
Intercompany fees and allocations.................      --              31,389         (31,389)(e)     --
Depreciation and amortization.....................      20,371           4,200           1,362(f)       25,933
Amortization of reorganization value in excess of
 amounts allocable to identifiable assets.........      23,400        --                                23,400
Interest, net.....................................      27,064          11,308          12,987(g)       40,397
                                                                                       (10,962)(h)
ESOP expense......................................      36,898        --                                36,898
Stock option expense..............................       6,936        --                                 6,936
Minority interest in earnings of certain
 hospitals........................................      --                 401            (401)(d)     --
Provision for loss on sale of assets..............      --             141,016        (141,016)(i)     --
                                                    ----------   --------------                    ------------
                                                       627,279         402,356                         863,617
                                                    ----------   --------------                    ------------
Income (Loss) before income taxes.................      15,005        (156,533)        166,018          24,490
Provision (Benefit) for income taxes..............      15,638         (56,743)         60,537(j)       19,432
                                                    ----------   --------------   ------------     ------------
Net income (loss) from continuing operations......  $     (633)  $     (99,790)   $    105,481     $     5,058
                                                    ----------   --------------   ------------     ------------
                                                    ----------   --------------   ------------     ------------
Average number of common shares outstanding (k)...      26,225
                                                    ----------
                                                    ----------
Loss per common share (k).........................  $     (.02)
                                                    ----------
                                                    ----------
Earnings per common share and common equivalent
 share (k)........................................                                                 $       .19
                                                                                                   ------------
                                                                                                   ------------
Earnings per common share assuming full dilution
 (k)..............................................                                                 $       .19
                                                                                                   ------------
                                                                                                   ------------
<FN>
- - ------------------------
See Notes to Pro Forma Condensed Consolidated Financial Statements (Unaudited)
</TABLE>

                                       17
<PAGE>
   NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

(a)  To record the purchase  of the property and  equipment, the working capital
    and the covenant not to compete for the 15 Target Hospitals remaining to  be
    acquired, as detailed below, using the purchase method of accounting.

<TABLE>
<S>                                                                 <C>
Accounts receivable...............................................  $  13,188
Supplies..........................................................        824
Other current assets..............................................        488
Other long-term assets............................................         87
Accounts payable..................................................     (2,202)
Accrued expenses..................................................     (2,113)
Other long-term liabilities.......................................       (255)
                                                                    ---------
  Working capital purchased.......................................     10,017
                                                                    ---------
Land..............................................................      3,635
Buildings and improvements........................................     29,223
Equipment.........................................................      8,093
Construction in progress..........................................         44
                                                                    ---------
  Property and equipment purchased................................     40,995
                                                                    ---------
Covenant not to compete...........................................      1,000
                                                                    ---------
  Total purchase price............................................  $  52,012
                                                                    ---------
                                                                    ---------
</TABLE>

(b)  To record proceeds from issuance of new debt under the New Credit Agreement
    utilized in acquiring the 15 Target Hospitals remaining to be acquired.
(c) To record estimated  incremental overhead related  to the Target  Hospitals.
    This  amount was  calculated by preparing  a detailed zero  based budget and
    included the following functions: data processing, cost report  preparation,
    tax,  accounting,  payroll,  accounts  payable,  risk  management,  division
    management, treasury and internal audit.
(d) To  reclassify  to operating  expenses  the minority  interests  in  certain
    hospitals.
(e)  To eliminate intercompany management  fees and corporate overhead allocated
    to the Target Hospitals by their parent corporations.
(f) To  remove  the  historical  depreciation and  amortization  of  the  Target
    Hospitals  and  record  depreciation  expense  on  buildings  and  equipment
    purchased and amortization expense related to intangibles as follows:

<TABLE>
<CAPTION>
                                                      FOR THE YEAR ENDED   FOR THE NINE MONTHS
                                                      SEPTEMBER 30, 1993   ENDED JUNE 30, 1994
                                                      ------------------  ---------------------
<S>                                                   <C>                 <C>
Depreciation expense -- buildings...................      $    3,895            $   2,921
Depreciation expense -- equipment...................           2,553                1,915
Amortization expense................................             967                  726
                                                             -------              -------
                                                          $    7,415            $   5,562
                                                             -------              -------
                                                             -------              -------
</TABLE>

    Pro forma  depreciation and  amortization are  less than  historical  Target
    Hospital  amounts for the  year ended September 30,  1993 because the values
    assigned to property, plant and equipment and intangibles are less than  the
    historical values.

    Pro  forma depreciation  and amortization exceed  historical Target Hospital
    amounts for the  nine months ended  June 30, 1994  because depreciation  and
    amortization  had not  been recorded  since November  30, 1993  due to NME's
    decision to sell the facilities.

                                       18
<PAGE>
(g) Interest  expense  related to  the  refinancing of  the  Company's  existing
    indebtedness  and  the borrowings  under the  New  Credit Agreement  and the
    Senior Subordinated Notes was determined reflecting the Company's pro  forma
    capitalization  as  if  it  were outstanding  during  the  entire  period as
    follows:

<TABLE>
<CAPTION>
                                                                                 FOR THE YEAR
                                                                                     ENDED      FOR THE NINE
                                                                      INTEREST   SEPTEMBER 30,  MONTHS ENDED
                                                           AMOUNT       RATE         1993       JUNE 30, 1994
                                                         -----------  ---------  -------------  -------------
<S>                                                      <C>          <C>        <C>            <C>
New Credit Agreement...................................  $    76,010      6.625%  $     5,106    $     3,819
Senior Subordinated Notes..............................      375,000      11.25%       42,187         31,641
Letter of credit fees..................................       72,974       0.25%          185            138
Revolver availability fees.............................      151,015       0.50%          765            572
Debt issue cost amortization...........................       19,064                    2,645          1,972
Old debt remaining interest....................................................         6,054          4,481
Historical interest income.....................................................        (3,535)        (2,572)
                                                                                 -------------  -------------
Subtotal.......................................................................        53,407         40,051
Historical Charter interest....................................................        74,156         27,064
                                                                                 -------------  -------------
Adjustment.....................................................................   $   (20,749)   $    12,987
                                                                                 -------------  -------------
                                                                                 -------------  -------------
</TABLE>

(h) To remove  historical interest expense  of the Target  Hospitals other  than
    interest  on long-term debt  and capital lease obligations  to be assumed by
    the Company.
(i) To remove the provision  for loss on sale of  assets recorded by the  Target
    Hospitals related to the sale of assets and working capital to the Company.
(j)   To adjust the income tax provision resulting from the losses of the Target
    Hospitals and the pro  forma adjustments, based  on the historical  combined
    federal and state statutory rate of 38% and 40% for the year ended September
    30,  1993 and the  nine months ended  June 30, 1994,  respectively, as shown
    below:

<TABLE>
<CAPTION>
                                                                     FOR THE YEAR ENDED  FOR THE NINE MONTHS
                                                                     SEPTEMBER 30, 1993  ENDED JUNE 30, 1994
                                                                     ------------------  --------------------
<S>                                                                  <C>                 <C>
Income from continuing operations before income taxes..............      $   18,058           $   24,490
Add nondeductible expenses:
  Amortization of reorganization value in excess of amounts
   allocable to indentifiable assets...............................          42,678               23,400
  Other nondeductible expenses.....................................          --                      691
                                                                           --------             --------
                                                                             60,736               48,581
Tax Rate...........................................................             38%                  40%
                                                                           --------             --------
Pro forma income tax provision.....................................      $   23,080           $   19,432
                                                                           --------             --------
                                                                           --------             --------
</TABLE>

(k) Loss per common share for the nine months ended June 30, 1994 was calculated
    by dividing  net  loss by  the  weighted  average number  of  common  shares
    outstanding  during  the period.  Common equivalent  shares would  have been
    antidilutive and were therefore not included in the calculation of loss  per
    common  share. Pro  forma earnings  per common  share and  common equivalent
    share were calculated by dividing net  income by the total weighted  average
    common  shares outstanding during  the period (26,225,316)  increased by the
    number  of  shares  issuable  on  the  exercise  of  options  and   warrants
    outstanding, reduced by the number of common shares that are assumed to have
    been  purchased  with the  proceeds  from the  exercise  of the  options and
    warrants (1,052,443). Those purchases were assumed to have been made at  the
    average  price of the common stock during the period. Pro forma earnings per
    common share  assuming full  dilution were  calculated in  the same  manner.
    However,  purchases assumed  in the  computation of  pro forma  earnings per
    common share assuming  full dilution  were computed using  the common  stock
    price at the end of the period, which was higher than the average price. The
    net increase resulting from the exercise of options and warrants outstanding
    would have been 1,062,739.

                                       19
<PAGE>
    (c) Exhibits

    2(a)  Asset Sale Agreement (First Facilities), dated March 29, 1994, between
          National  Medical Enterprises,  Inc., as  Seller, and  Charter Medical
          Corporation, as  Buyer,  which  was  filed  as  Exhibit  2(d)  to  the
          Company's  Registration Statement on Form S-4 (File No. 33-53701), and
          which is incorporated herein by reference.

    2(b)  Asset Sale Agreement  (Subsequent Facilities), dated  March 29,  1994,
          between  National Medical  Enterprises, Inc.,  as Seller,  and Charter
          Medical Corporation, as Buyer, which was filed as Exhibit 2(e) to  the
          Company's  Registration Statement on Form S-4 (File No. 33-53701), and
          which is incorporated herein by reference.

          Exhibits 2(a)  and 2(b)  do not  contain copies  of the  exhibits  and
          schedules  to such agreements. Such  agreements describe such exhibits
          and schedules. The  Company agrees  to furnish  supplementally to  the
          Commission, upon request, a copy of any omitted exhibit or schedule to
          such agreements.

    23(a)  Consent of KPMG Peat Marwick.*

- - ------------------------
* To be filed by amendment

                                       20
<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 hereunto duly authorized.

Date:  September   , 1994

                                          Charter Medical Corporation

                                          By           /s/ John R. Day
                                          --------------------------------------
                                                        John R. Day,
                                                Vice President -- Controller
                                                 (Chief Accounting Officer)


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