HILLHAVEN CORP
10-Q/A, 1995-08-11
NURSING & PERSONAL CARE FACILITIES
Previous: HILLHAVEN CORP, 10-Q/A, 1995-08-11
Next: HILLHAVEN CORP, 10-Q/A, 1995-08-11









                          SECURITIES AND EXCHANGE COMMISSION
                               Washington, D.C.  20549

                                     Form 10-Q\A
                                   AMENDMENT NO. 1

          (MARK ONE)

           X   Quarterly Report Pursuant to Section 13 or 15(d) of the
               Securities Exchange Act of 1934

               For the quarterly period ended November 30, 1994.

                                          OR

               Transition Report Pursuant to Section 13 or 15(d) of the
               Securities Exchange Act of 1934

               For the transition period from        to       .

                            Commission file number 1-10426


                              THE HILLHAVEN CORPORATION
                (Exact name of registrant as specified in its charter)


                       FOR THE QUARTER ENDED NOVEMBER 30, 1994


                     Nevada                       91-1459952
          (State or other jurisdiction of         (I.R.S. Employer
          incorporation or organization)          Identification No.)


                                 1148 Broadway Plaza
                                  Tacoma, WA  98402
                       (Address of principal executive offices)
                                    (206) 572-4901
                 (Registrant's telephone number, including area code)


          Indicate by check mark whether the registrant (1) has filed all
          reports required to be filed by Section 13 or 15(d) of the
          Securities Exchange Act of 1934 during the preceding 12 months
          (or for such shorter period that the registrant was required to
          file such reports), and (2) has been subject to such filing
          requirements for the past 90 days:  Yes   X    No      


          The number of shares of Common Stock, par value $.75 per share,
          outstanding on January 1, 1995: 28,624,463.






          <PAGE>
<PAGE>




                              THE HILLHAVEN CORPORATION


                                        INDEX


                            PART I.  FINANCIAL INFORMATION



                                                                 Page No.

          Item 1.   Financial Statements:

                    Consolidated Balance Sheets as of 
                    November 30, 1994 and May 31, 1994               1

                    Consolidated Statements of Income for
                    the Three Months and Six Months Ended 
                    November 30, 1994 and 1993                       3

                    Consolidated Statements of Cash Flows 
                    for the Six Months Ended 
                    November 30, 1994 and 1993                       5

                    Notes to Consolidated Financial Statements       7


          Item 2.   Management's Discussion and Analysis of 
                    Financial Condition and Results of 
                    Operations                                       9



                             PART II.  OTHER INFORMATION


          Item 1.   Legal Proceedings                               15

          Item 6.   Exhibits and Reports on Form 8-K                15

                    Signature                                       16




          NOTE:     Items 2 - 5 of Part II are omitted because they are
                    not applicable.










          <PAGE>
<PAGE>



     <TABLE>
                              THE HILLHAVEN CORPORATION

                             CONSOLIDATED BALANCE SHEETS

                          November 30, 1994 and May 31, 1994
                                     (Unaudited)
                                    (In thousands)


     <CAPTION>

                                                      November 30,     May 31,
                                                          1994           1994
                                                                     (restated)
     <S>                                              <C>           <C>
     ASSETS

     Current assets:
       Cash and cash equivalents                      $    43,501   $    49,888
       Accounts and notes receivable, less 
        allowance for doubtful accounts of 
        $11,337 at November 30, 1994 and 
        $10,337 at May 31, 1994                           156,656       152,962
       Inventories                                         18,465        20,772
       Prepaid expenses and other current assets           38,565        35,011

             Total current assets                         257,187       258,633

     Long-term notes receivable, less allowance 
       for doubtful accounts of $15,334 at 
       November 30, 1994 and $14,608 at May 31, 1994       83,615        84,944
     Property and equipment, net                          793,135       784,337
     Intangible assets, net of accumulated 
       amortization of $21,729 at November 30, 1994 
       and $19,336 at May 31, 1994                         29,892        31,331
     Other noncurrent assets, net                          38,093        33,248

                                                      $ 1,201,922   $ 1,192,493

     </TABLE>











     See accompanying Notes to Consolidated Financial Statements and
     Management's Discussion and Analysis of Financial Condition and Results of
     Operations.




     <PAGE>
<PAGE>



     <TABLE>
                              THE HILLHAVEN CORPORATION

                             CONSOLIDATED BALANCE SHEETS

                          November 30, 1994 and May 31, 1994
                                     (Unaudited)
                       (In thousands, except share information)

     <CAPTION>

                                                      November 30,    May 31,
                                                         1994          1994
                                                                     (restated)
     <S>                                              <C>           <C>
     LIABILITIES & STOCKHOLDERS' EQUITY

     Current liabilities:
       Current portion of long-term debt              $    38,234   $   46,389 
       Accounts payable                                    51,268       65,150 
       Employee compensation and benefits                  59,104       52,444 
       Other accrued liabilities                           49,474       56,977 

          Total current liabilities                       198,080      220,960 

     Convertible debentures                               133,593      134,223 

     Other long-term debt                                 444,011      444,812 

     Other long-term liabilities                           33,115       28,751 

     Stockholders' equity:
       Series C Preferred Stock, $0.15 par value; 
        35,000 shares authorized, issued and 
        outstanding (liquidation preference 
        of $35,000)                                             5            5 
       Series D Preferred Stock, $0.15 par value; 
        300,000 shares authorized, 62,388 and 
        60,546 issued and outstanding at 
        November 30, 1994 and May 31, 1994 
        (liquidation preference of $62,388)                    10            9 
       Common stock, $0.75 par value; 60,000,000 
        shares authorized; 28,623,663 and 
        28,434,756 issued and outstanding at 
        November 30, 1994 and May 31, 1994                 21,468       21,326 
       Additional paid-in capital                         336,569      329,537 
       Retained earnings                                   40,114       16,081 
       Unearned compensation                               (5,043)      (3,211)

          Total stockholders' equity                      393,123      363,747 

                                                      $ 1,201,922   $1,192,493 

     </TABLE>
     See accompanying Notes to Consolidated Financial Statements and
     Management's Discussion and Analysis of Financial Condition and Results of
     Operations.


     <PAGE>
<PAGE>



     <TABLE>
                              THE HILLHAVEN CORPORATION

                          CONSOLIDATED STATEMENTS OF INCOME

             Three Months and Six Months Ended November 30, 1994 and 1993
                                     (Unaudited)
                           (In thousands, except per share)

     <CAPTION>
                                       Three Months             Six Months    
                                    1994       1993         1994        1993  
     <S>                         <C>       <C>            <C>         <C>

     Net operating revenues      $ 392,982   $367,189     $ 775,047   $726,899 

     Expenses:
       General and 
          administrative           332,106    315,270      660,321     622,815 
       Depreciation and 
          amortization              14,261     13,555       28,194      27,181 
       Rent                         13,337     13,847       27,203      27,728 
       Interest                     12,189     13,242       24,556      29,104 
       Restructuring                   ---    (21,904)         ---     (20,225)

          Total expenses           371,893    334,010      740,274     686,603 

     Operating income               21,089     33,179       34,773      40,296 
     Interest income                 3,093      3,245        6,426       7,135 
     Income before income taxes 
       and extraordinary charge     24,182     36,424       41,199      47,431 
     Income tax expense              7,990     10,309       13,613      13,136 
     Income before extraordinary 
       charge                       16,192     26,115       27,586      34,295 
     Extraordinary charge - 
       early extinguishment 
       of debt, net of income
       taxes                           (52)      (940)        (174)       (940)

     Net income                  $  16,140   $ 25,175     $ 27,412    $ 33,355 

     Income available to common
       stockholders (net income
       less preferred stock
       dividends                 $  14,404   $  22,503    $ 24,033    $ 29,961 


     </TABLE>




     See accompanying Notes to Consolidated Financial Statements and
     Management's Discussion and Analysis of Financial Condition and Results of
     Operations.




     <PAGE>
<PAGE>



     <TABLE>
                              THE HILLHAVEN CORPORATION

                          CONSOLIDATED STATEMENTS OF INCOME

             Three Months and Six Months Ended November 30, 1994 and 1993
                                     (Unaudited)
                       (In thousands, except per share amounts)


     <CAPTION>
                                       Three Months             Six Months     
                                       1994        1993       1994      1993   
     <S>                            <C>         <C>        <C>         <C>

     Primary income per common share:
       Income before extraordinary 
        charge                      $    .50    $    .95   $    .85    $  1.25 
       Extraordinary charge              ---        (.04)      (.01)      (.04)

       Net income                   $    .50    $    .91   $    .84    $  1.21 

     Fully diluted income per 
       common share:
       Income before extraordinary
        charge                      $    .44    $    .75   $    .75    $  1.02 
       Extraordinary charge              ---     (   .03)       ---     (  .03)

       Net income                   $    .44    $    .72   $    .75    $   .99 

     Weighted average common 
       shares and equivalents 
       outstanding:
        Primary                       28,866      24,863     28,747     24,731 
        Fully diluted                 36,891      33,515     36,791     33,505 



     </TABLE>













     See accompanying Notes to Consolidated Financial Statements and
     Management's Discussion and Analysis of Financial Condition and Results of
     Operations.




     <PAGE>
<PAGE>



     <TABLE>
                              THE HILLHAVEN CORPORATION

                        CONSOLIDATED STATEMENTS OF CASH FLOWS

                    Six Months Ended November 30, 1994 and 1993   
                                     (Unaudited)
                                    (In thousands)
     <CAPTION>

                                                           1994        1993  
     <S>                                                <C>        <C>
     Net cash provided by operating activities
       (including changes in all operating 
       assets and liabilities)                           $  52,792  $ 35,976 

     Cash flows from investing activities:
       Purchases of property and equipment                 (24,535)  (18,569)
       Purchase of previously leased 
        nursing centers                                     (3,923)   (1,575)
       Proceeds from sales of property 
        and equipment                                        4,238       490 
       Proceeds from collection of notes 
        receivable                                           2,705    15,908 
       Investments in joint ventures 
        and partnerships                                    (2,673)     (863)
       Distributions from joint ventures and 
        partnerships                                           784     1,332 
       Increase in other noncurrent assets                  (5,846)  (12,647)

          Net cash used in
            investing activities                           (29,250)  (15,924)

     Cash flows from financing activities:
       Net increase in borrowings under 
        revolving lines of credit                           10,000    16,000 
       Proceeds from long-term debt                          6,221   356,035 
       Payments of principal on long-term debt             (31,472) (462,446)
       Proceeds from sale of preferred stock                   ---    63,399 
       Increase in intangible assets                        (1,604)  (14,683)
       Other, items                                        (13,074)   (3,807)

          Net cash used in financing 
            activities                                     (29,929)  (45,502)

     Net decrease in cash                                   (6,387)  (25,450)
     Cash and cash equivalents at beginning 
       of period                                            49,888    73,253 

     Cash and cash equivalents at end of period          $  43,501  $ 47,803 



     </TABLE>





     <PAGE>
<PAGE>



     <TABLE>
                              THE HILLHAVEN CORPORATION

                        CONSOLIDATED STATEMENTS OF CASH FLOWS

                    Six Months Ended November 30, 1994 and 1993   
                                     (Unaudited)
                                    (In thousands)

     <CAPTION>

                                                           1994        1993  
     <S>                                                <C>        <C>
     Supplemental disclosures

       Cash paid for:
        Interest                                         $  25,932  $ 21,118 
        Income taxes                                        11,713     6,983 

       Noncash investing and financing activities:
        Long-term debt incurred in connection with
          purchase of previously leased properties             ---    13,705 
        Adjustment to property and equipment and 
          capital lease obligations                            ---    23,600 

        Notes receivable issued in connection
          with sale of nursing centers                         500       --- 

        Preferred stock issued to retire debt                  ---    56,601 

        Financing for equipment purchases                    2,535       --- 





     </TABLE>















     See accompanying Notes to Consolidated Financial Statements and
     Management's Discussion and Analysis of Financial Condition and Results of
     Operations.




     <PAGE>
<PAGE>




                              THE HILLHAVEN CORPORATION

                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                (Dollars in thousands)



          1.   The unaudited financial information furnished herein, in the
               opinion of management, reflects all adjustments which are
               necessary to state fairly the financial position, cash flows
               and results of operations of The Hillhaven Corporation
               ("Hillhaven" or "the Company") as of and for the periods
               indicated.  Hillhaven presumes that users of the interim
               financial information herein have read or have access to the
               Company's audited financial statements and Management's
               Discussion and Analysis of Financial Condition and Results
               of Operations for the preceding fiscal year and that the
               adequacy of additional disclosure needed for a fair
               presentation, except in regard to material contingencies,
               may be determined in that context.  Accordingly, footnote
               and other disclosures which would substantially duplicate
               the disclosures contained in Hillhaven's most recent annual
               report to stockholders have been omitted.  

          2.   The provision for doubtful accounts and notes receivable is
               included in general and administrative expenses.  Provisions
               totalled $1,727, $3,300, $1,589 and $2,882 for the three
               months and six months ended November 30, 1994 and 1993,
               respectively.  

          3.   On September 30, 1994, the Company sold its 30% ownership
               interest in a closely-held institutional pharmacy and
               recognized a pretax gain of $8,077.

          4.   On October 31, 1994, the Company acquired closely-held CPS
               Pharmaceutical Services, Inc. (CPS) and Advanced Infusion
               Systems, Inc. (AIS) in a business combination accounted for
               as a pooling of interests.  CPS and AIS, which provide
               diversified pharmaceutical and infusion services through
               locations in Northern California, became part of the
               Company's Medisave Pharmacies subsidiary through the
               exchange of 1,262,062 shares of the Company's common stock
               valued at approximately $29,000.  The accompanying financial
               statements for the three and six months ended November 30,
               1994 are presented on the basis that the companies were
               combined for the entire period, and financial statements of
               the prior-year periods have been restated to give effect to
               the combination.
           









          <PAGE>
<PAGE>



          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



               Summarized results of operations of the separate companies
               for the period from June 1, 1994 through October 31, 1994,
               the date of acquisition, are as follows:
          <TABLE>
          <CAPTION>
                                                  Hillhaven    CPS/AIS 
          <S>                                     <C>         <C>
               Net operating revenues             $ 636,305   $  10,164 
               Income (loss) before 
                    extraordinary item            $  23,790   $    (240)
               Net income (loss)                  $  23,616   $    (240)

          </TABLE>

               Following is a reconciliation of the amounts of net
               operating revenues and net income previously reported for
               the three and six months ended November 30, 1993:

          <TABLE>
          <CAPTION>
                                                    Three         Six   
                                                    Months       Months 
          <S>                                     <C>         <C>
               Net operating revenues:
                    As previously reported        $  361,427  $  716,241
                    Acquired companies                 5,762      10,658
                    As restated                   $  367,189  $  726,899

               Net income: 
                    As previously reported        $   24,872  $   32,896
                    Acquired companies                   303         459
                    As restated                   $   25,175  $   33,355

          </TABLE>

          5.   On October 28, 1994, the Company restructured its bank
               financing and increased its available borrowing capacity by
               $20,000.  The amended $320,000 commercial bank facility,
               with a syndicate of 22 major banks, lowers borrowing costs,
               extends the term of the agreement to five years, reduces
               principal repayment requirements and relaxes many covenants. 
               Proceeds and enhanced cash flow from reduced repayment terms
               will be used to expand subacute programs, repay higher cost
               debt and fund future acquisition opportunities.

          6.   The extraordinary charges resulted from the write-off of
               capitalized financing costs in connection with the
               refinancing of certain of the Company's industrial revenue
               bonds and are shown net of the tax effect of $30 and $85 in
               the three and six months ended November 30, 1994,
               respectively, and $426 in both the three and six months
               ended November 30, 1993.



          <PAGE>
<PAGE>



          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS
          (Dollars in thousands)


          The following material should be read in conjunction with the
          consolidated financial statements of the Company and the related
          notes thereto.  All references in this discussion and analysis to
          years are to fiscal years of the Company ended May 31 of such
          year.

          Acquisitions

          On October 31, 1994, the Company acquired closely-held CPS
          Pharmaceutical Services, Inc. (CPS) and Advanced Infusion
          Systems, Inc. (AIS) in a business combination accounted for as a
          pooling of interests.  CPS and AIS, which provide diversified
          pharmaceutical and infusion services through locations in
          Northern California, became part of the Company's Medisave
          Pharmacies subsidiary (Medisave) through the exchange of
          1,262,062 shares of the Company's common stock valued at
          approximately $29,000.  The accompanying financial statements for
          the three and six months ended November 30, 1994 are presented on
          the basis that the companies were combined for the entire period,
          and financial statements of the prior-year periods have been
          restated to give effect to the combination.  See Note 4 of Notes
          to Consolidated Financial Statements.


          Results of Operations

          In the 1995 second quarter, Hillhaven realized earnings of
          $16,140 compared to $25,175 in the prior-year period.  Net income
          for the six months ended November 30, 1994 and 1993 amounted to
          $27,412 and $33,355, respectively.  Prior-year earnings include a
          $21,904 credit resulting from the conclusion of the Company's
          facility disposition program.  Net operating revenues were
          $392,982, $775,047, $367,189 and $726,899 in the three and six
          months ended November 30, 1994 and 1993, respectively.  




















          <PAGE>
<PAGE>



          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS (Continued)


          The following table summarizes selected operating statistics:  
          <TABLE>
          <CAPTION>
                                                      At November 30,   
                                                     1994         1993  
          <S>                                     <C>          <C>
          Nursing Centers
           Number of nursing centers                   272          284
           Number of licensed beds                  34,186       35,141
           Centers managed for others                   15           17

          Pharmacy Outlets                              57           83

          Retirement Housing Communities                19           20

          </TABLE>

          The following table identifies the Company's sources of net
          operating revenues.
          <TABLE>
          <CAPTION>
                                  Three months ended     Six months ended
                                      November 30,          November 30,
                                     1994     1993       1994      1993  
          <S>                     <C>       <C>        <C>       <C>
          Percentage of net
            operating revenues:
          Nursing Centers:
            Long term care           58.1%     62.2%      58.9%     62.6%
            Subacute medical and 
             rehabilitation          24.5      19.9       23.7      19.8 
            Other operating 
             revenues                 1.9       2.5        2.2       2.3 
               Total nursing
                 centers             84.5      84.6       84.8      84.7 
          Pharmacies                 13.3      13.3       13.0      13.2 
          Retirement Housing          2.2       2.1        2.2       2.1 

          Total                     100.0%    100.0%     100.0%    100.0%

          Net patient revenues
            per patient day:
            Long term care        $ 89.58   $ 84.54    $ 88.72   $ 83.91 
            Subacute medical and
              rehabilitation      $275.43   $243.67    $266.78   $239.96 
            Combined              $112.02   $100.45    $109.78   $ 99.41 
          Average number of 
           beds available          34,252    35,195     34,247    35,169 
          Average occupancy          93.0%     93.8%      93.1%     93.6%
          </TABLE>





          <PAGE>
<PAGE>



          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS (Continued)


          Nursing center net operating revenues, comprised primarily of
          patient revenues, increased 6.9% and 6.7% in the three and six
          months ended November 30, 1994 and 1993 to $332,072 and $656,897,
          respectively, from $310,544 and $615,537 in the same periods in
          the prior year.  

          Patient revenues are affected by changes in Medicare and Medicaid
          reimbursement rates, private pay and other rates charged by
          Hillhaven, occupancy levels, the nature of services provided and
          the payor mix.

          Data for nursing center operations with respect to sources of net
          patient revenues and patient mix by payor type are set forth
          below.  Included in private and other revenues are per diem
          amounts received from managed care contracts.  

          <TABLE>
          <CAPTION>
                                  Three Months Ended    Six Months Ended
                                     November 30,         November 30,
                                    1994      1993       1994      1993  
          <S>                     <C>       <C>        <C>       <C>
          Net Patient Revenues

          Medicaid                   47.1%     51.6%      47.6%     51.7%
          Private and other          26.5      26.4       26.8      26.5 
          Medicare                   26.4      22.0       25.6      21.8 

          Patient Census

          Medicaid                   65.7%     67.6%      65.8%     67.6%
          Private and other          23.3      23.0       23.4      23.0 
          Medicare                   11.0       9.4       10.8       9.4 

          </TABLE>

          In the past year, Hillhaven received rate increases from Medicare
          and Medicaid and increased its private pay rates.

          The Company is continuing its strategy of improving its quality
          mix of private pay and Medicare patients by expanding its
          subacute medical and rehabilitation programs and services.  These
          higher revenue services include physical, occupational, speech
          and respiratory therapy and subacute care services, such as
          stroke therapy and wound care.  The Company has increased the
          number of managed care contracts it maintains with insurance
          companies and other payors to provide subacute medical and
          rehabilitation care to their insureds, offering a less expensive
          alternative to acute care hospitals.  The average daily number of
          managed care patients in Hillhaven's nursing centers, including
          long term care patients, was approximately 525 in the first six
          months of 1995 compared to 380 in 1994.



          <PAGE>
<PAGE>



          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS (Continued)


          Net operating revenues from pharmacy operations increased to
          $52,336 and $101,179 in the three and six months ended 
          November 30, 1994, respectively, from $48,743 and $95,819 in the
          prior-year periods.  Revenues for the three and six months ended
          November 30, 1994 include an $8,077 gain on the sale of a
          closely-held institutional pharmacy and costs associated with the
          acquisition of AIS and CPS amounting to $1,038.

          Institutional revenues accounted for approximately 95% and 91% of
          pharmacy net operating revenues in the three and six months ended
          November 30, 1994, respectively, versus 79% and 78% in the same
          periods in the prior year.  The growing contribution from
          institutional operations reflects the Company's increasing focus
          on the nursing home market, disposition of retail outlets and
          continuing pricing pressure in the retail operations.  The leases
          of the remaining 14 Wal-Mart outlets were terminated in the 1995
          first quarter.  Institutional revenues increased by 29.0% and     
          22.1% to $49,516 and $91,644 in the three and six months ended
          November 30, 1994, respectively, from $38,380 and $75,061 in the
          prior-year periods.  These increases are the result of an
          increase in the number of nursing center beds serviced and higher
          sales volumes per bed.  The increase in per bed sales reflects
          the Company's strategy of aggressively marketing higher-margin
          ancillary products and services, such as respiratory and
          intravenous therapies and enteral and urological supplies.

          During the quarter Hillhaven announced plans to form the MediLife
          Pharmacy Network (MediLife), a joint venture between Medisave and
          Life Care Centers of America (Life Care).  Beginning February 1,
          1995, MediLife will provide pharmaceutical and consulting
          services to certain of Life Care's long term and subacute care
          facilities.  Medisave will contribute four of its existing
          institutional pharmacies to the joint venture and will account
          for its 50% ownership interest by the equity method.  Medisave
          will receive a management fee for managing MediLife.  As a result
          of it's contribution of four pharmacies to the joint venture,
          subsequent to February 1, 1995, the Company will report a
          decrease in pharmacy net operating revenues.  However, this
          transaction is not expected to result in a material decrease in
          income for the Company for the year ended May 31, 1995.

          Net operating revenues from retirement housing operations
          increased to $8,574 and $16,971 in the three and six months ended
          November 30, 1994 respectively, from $7,902 and $15,543 in the 











          <PAGE>
<PAGE>



          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS (Continued)


          prior-year periods.  These increases were due to increases in
          rates charged.  Retirement housing average occupancy was 95.3% in
          both the three an six months ended November 30, 1994 and 96.7%
          and 95.6% in the three and six months ended November 30, 1993,
          respectively.

          General and administrative expenses of the Company's nursing
          centers increased by 7.6% and 7.8% in the three and six months
          ended November 30, 1994 to $288,111 and $569,686, respectively,
          from $267,797 and $528,252 in the same periods in the prior year. 
          These increases were attributable primarily to the expansion of
          subacute and medical rehabilitation services, as previously
          discussed.  Labor and related benefits, which represented
          approximately 77% of nursing centers general and administrative
          expenses in both the current three-and six-month periods,
          increased by 6.1% and 6.6% to $220,585 and $437,859 in the three
          and six months ended November 30, 1994, respectively from
          $207,994 and $410,866 in the prior-year periods.  These increases
          were the result of an increase in the number of therapists in the
          Company's nursing centers to accommodate the increase in the
          number of medically complex patients, as well as general wage
          rate increases.  Hillhaven employed approximately 4,000
          therapists at November 30, 1994 compared to 2,900 at November 30,
          1993.  Nursing wages and benefits, accounting for approximately
          52% of total nursing center labor costs in both the three and six
          months ended November 30, 1994, increased by 2.2% in the 1995
          second quarter and by 2.4% in the six months ended November 30,
          1994 as compared to the prior-year periods.

          The increase in the non-labor components of general and
          administrative expenses, including ancillary supplies, reflects
          the higher costs associated with caring for higher acuity 
          patients.  Nursing center supplies increased by 13.6% and 14.2%
          to $15,152 and $29,577 in the three and six months ended November
          30, 1994, respectively, compared to $13,336 and $25,893 in the
          prior-year periods.

          Interest expense decreased by $1,053 to $12,189 in the current
          quarter and by $4,548 to $24,556 in the current six-month period. 
          This decrease is due to the  refinancing of certain of the
          Company's indebtedness as part of the recapitalization program
          completed in 1994 as well as the restructuring of the Company's
          bank financing in October 1994.


          Cash Flows and Financial Condition

          Cash provided by operations in the first six months of 1995
          amounted to $52,792, compared to $35,976 in the prior year.  The
          increase is due primarily to higher operating income before
          property-related expenses and fluctuations in current assets and
          liabilities.



          <PAGE>
<PAGE>



          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS (Continued)


          Net cash used in investing activities amounted to $29,250 in the
          first six months of 1995 compared to $15,924 in the prior-year
          period.  In the prior year, the Company received cash proceeds
          from unscheduled notes receivable payoffs totalling $14,621. 

          Capital expenditures for routine replacements and refurbishment
          of facilities and capital additions amounted to $24,535 in the
          current six-month period compared to $18,569 in the prior year.

          Net cash used in financing activities decreased to $29,929 from
          $45,502 in the prior year.  During the six months ended November
          30, 1993, Hillhaven expended $14,816 for financing costs
          associated with the recapitalization program.  

          The Company has an $85,000 revolving bank line of credit which
          had an outstanding balance of $18,000 at November 30, 1994.  The
          Company also has an accounts receivable-backed revolving bank
          line of credit which provides for borrowings of up to $40,000,
          all of which was available at November 30, 1994.  

          On October 28, 1994, the Company restructured its bank financing
          and increased its available borrowing capacity by $20,000.  The
          amended $320,000 commercial bank facility, with a syndicate of 22
          major banks, lowers borrowing costs, extends the term of the
          agreement to five years, reduces principal repayment requirements
          and relaxes many covenants.  Proceeds and enhanced cash flow from
          reduced repayment terms will be used to expand subacute programs,
          repay higher-cost debt and fund future acquisition opportunities.



























          <PAGE>
<PAGE>



                             Part II.  OTHER INFORMATION


          Item 1 Legal Proceedings

                 On August 22, 1994, the Company was served with a lawsuit
                 in the matter of Nita P. Heckendorn vs. The Hillhaven
                 Corporation et al.  Ms. Heckendorn, who joined the
                 Company in 1992, alleged breach of implied employment
                 contract; discharge in violation of public policy (sex
                 and ethnic discrimination); tortious interference with
                 prospective economic advantage; and intentional
                 infliction of emotional distress.  The suit sought
                 damages for wages, earnings and other benefits, punitive
                 damages, attorneys' fees and costs of suit.  The Company
                 believed that Ms. Heckendorn's claims were without merit. 
                 On November 18, 1994, the suit was voluntarily dismissed
                 with prejudice.  Neither the Company nor the other named
                 defendants paid any amounts to the plaintiff in
                 connection with this lawsuit.

          Items 2 - 5 are not applicable.

          Item 6 Exhibits and Reports on Form 8-K

                 (A)   Exhibits:

                       (10) Amendment No. 4 to Credit Agreement, dated as
                            of October 28, 1994, Amending (and Restating)
                            the $360,000,000 Credit Agreement dated as of
                            September 1, 1993.

                       (11) Statement Re:  Computation of per share
                            earnings for the three months and six months
                            ended November 30, 1994 and 1993.

                       (27) Financial Data Schedule (included only in the
                            EDGAR filing)

                       (99) Hillhaven press release dated December 21,
                            1994.  

                 (B)   Reports filed on Form 8-K

                       A Form 8-K, dated October 11, 1994, was filed during
                       the quarter to disclose an agreement to acquire CPS
                       Pharmaceutical Services, Inc. and Advanced Infusion
                       Systems, Inc. as follows:











          <PAGE>
<PAGE>



                       Part II.  OTHER INFORMATION (Continued)


                       On October 11, 1994, The Hillhaven Corporation (the
                       "Company") signed a definitive agreement to acquire,
                       through a share for share exchange, CPS
                       Pharmaceutical Services, Inc. and Advanced Infusion
                       Systems, Inc.  The purchase price will be
                       approximately $29 million, consisting of
                       approximately 1.3 million shares of the Company's
                       common stock, subject to certain adjustments.  The
                       transaction will be structured as a pooling of
                       interests.

                       No financial statements were filed with the Form 
                       8-K.











































          <PAGE>
<PAGE>



                                      SIGNATURE

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


                                        THE HILLHAVEN CORPORATION
                                             (Registrant)



          Date:  August 11, 1995          /s/ Michael B. Weitz    
                                        Michael B. Weitz*
                                        Vice President and
                                          Principal Accounting
                                            Officer



          *  Michael B. Weitz is signing in the dual capacities as i)
             principal accounting officer, and ii) a duly authorized
             officer of the Company.




































          <PAGE>
<PAGE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from The
Consolidated Financial Statements of The Hillhaven Corporation at and for the
Six Months Ended November 30, 1994 and the related notes thereto and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          MAY-31-1995
<PERIOD-END>                               NOV-30-1994
<CASH>                                          43,501
<SECURITIES>                                         0
<RECEIVABLES>                                  167,993
<ALLOWANCES>                                    11,337
<INVENTORY>                                     18,465
<CURRENT-ASSETS>                               257,187
<PP&E>                                       1,033,651
<DEPRECIATION>                                 240,516
<TOTAL-ASSETS>                               1,201,922
<CURRENT-LIABILITIES>                          198,080
<BONDS>                                        577,604
<COMMON>                                        21,468
                                0
                                         15
<OTHER-SE>                                     371,640
<TOTAL-LIABILITY-AND-EQUITY>                 1,201,922
<SALES>                                              0
<TOTAL-REVENUES>                               775,047
<CGS>                                                0
<TOTAL-COSTS>                                  657,021
<OTHER-EXPENSES>                                55,397
<LOSS-PROVISION>                                 3,300
<INTEREST-EXPENSE>                              24,556
<INCOME-PRETAX>                                 41,199
<INCOME-TAX>                                    13,613
<INCOME-CONTINUING>                             27,586
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                    174
<CHANGES>                                            0
<NET-INCOME>                                    27,412
<EPS-PRIMARY>                                      .84
<EPS-DILUTED>                                      .75
        

</TABLE>


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