HEALTHSOUTH CORP
10-K/A, 1995-04-21
SPECIALTY OUTPATIENT FACILITIES, NEC
Previous: HEALTHSOUTH CORP, 8-K/A, 1995-04-21
Next: AEP INDUSTRIES INC, 10-Q/A, 1995-04-21



<PAGE>
===============================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D. C. 20549
                                  FORM 10-K/A
   
                                AMENDMENT NO. 1
    
(Mark One)
[x]      Annual  Report  pursuant  to  Section  13 or  15(d)  of the  Securities
         Exchange Act of 1934 [Fee  Required] For the fiscal year ended December
         31, 1994; or

[ ]      Transition  Report  pursuant  to Section 13 or 15(d) of the  Securities
         Exchange Act of 1934 [No Fee Required] For the  transition  period from
         ______ to ______

Commission File Number  1-10315

                            HEALTHSOUTH Corporation
              ----------------------------------------------------   
             (Exact Name of Registrant as Specified in its Charter)

                 Delaware                                   63-0860407
     --------------------------------                       ----------
       (State or Other Jurisdiction                      (I.R.S. Employer 
     of Incorporation or Organization)                  Identification No.)

         Two Perimeter Park South
            Birmingham, Alabama                                35243
     --------------------------------                        ---------
      (Address of Principal Executive                        (Zip Code)
                 Offices)

Registrant's Telephone Number, Including Area Code:        (205) 967-7116
                                                           --------------

Securities Registered Pursuant to Section 12(b) of the Act:
                                                       Name of Each Exchange
            Title of Each Class                         on which Registered
        ----------------------------                  -----------------------
          Common Stock, par value                     New York Stock Exchange
              $.01 per share
         9.5% Senior Subordinated                     New York Stock Exchange
              Notes due 2001
        5% Convertible Subordinated                   New York Stock Exchange
            Debentures due 2001

Securities Registered Pursuant to Section 12(g) of the Act:    NONE

         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 [ ]  
         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained herein and will not be contained, to
the  best  of  Registrant's   knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K. [x]

         State  the  aggregate   market  value  of  the  voting  stock  held  by
non-affiliates of the Registrant as of March 3, 1995:

             Common Stock, par value $.01 per share-$1,383,817,854

         Indicate the number of shares  outstanding of each of the  Registrant's
classes of common stock, as of the latest practicable date.

                   Class                       Outstanding at March 3, 1995
          -----------------------              ----------------------------
          Common Stock, par value
              $.01 per share                         35,565,387 shares

                      DOCUMENTS INCORPORATED BY REFERENCE
              No documents are incorporated by reference into this
                          Annual Report on Form 10-K.
================================================================================
                           Index to Exhibits Page ___


<PAGE>
Item 7. Management's Discussion and Analysis of Financial  Condition and Results
        of Operations.

General

         The following  discussion is intended to facilitate  the  understanding
and  assessment  of  significant  changes  and trends  related to the results of
operations and financial  condition of the Company,  including  certain  factors
related  to  the  acquisition  by the  Company  of 28  inpatient  rehabilitation
facilities  and 45  associated  outpatient  rehabilitation  locations  from NME,
effective December 31, 1993 (the "NME Selected Hospitals Acquisition"),  as well
as factors  related to the  acquisition  transaction  between  the  Company  and
ReLife, Inc., which was effective December 29, 1994 (the "ReLife  Acquisition").
The ReLife Acquisition was accounted for as a pooling of interests,  and, unless
otherwise  indicated,  all amounts shown in the following  discussion  have been
restated to reflect the effect of the Relife  Acquisition.  This  discussion and
analysis should be read in conjunction with the Company's consolidated financial
statements  and notes thereto  included  elsewhere in this Annual Report on Form
10-K.

         During  the  periods  discussed  below,  governmental,  commercial  and
private payors have increasingly  recognized the need to contain their costs for
healthcare services.  These payors are turning to closer monitoring of services,
prior authorization  requirements,  utilization review and increased utilization
of outpatient services. The Company has experienced an increased effort by these
payors  to  contain  costs  through  negotiated   discount  pricing  for  health
maintenance  organizations  and similar patient referral  services.  The Company
views these efforts as an opportunity to demonstrate  the  effectiveness  of its
clinical  programs  and its  ability to provide  its  rehabilitative  healthcare
services  efficiently.  The Company has entered into a number of contracts  with
payors to provide services and has realized an increased volume of patients as a
result.

         The Company  provides  rehabilitative  healthcare  services through its
inpatient and  outpatient  rehabilitation  facilities and medical  centers.  The
Company has expanded its  operations  through the  acquisition or opening of new
facilities and satellite locations and by enhancing its existing operations. The
Company's  revenues  increased from  $464,288,000 in 1992 to  $1,127,441,000  in
1994,  an  increase  of 143%.  As of  December  31,  1994,  the  Company has 402
locations in 33 states, the District of Columbia and Ontario,  Canada, including
238 outpatient rehabilitation locations (including 111 outpatient rehabilitation
centers and 127  associated  satellite  clinics),  66  inpatient  rehabilitation
locations with 39 associated satellite outpatient clinics, five medical centers,
and 54 locations providing other patient care services.

         The Company's  revenues  include net patient service revenues and other
operating  revenues.  Net patient service revenues are reported at estimated net
realizable  amounts  from  patients,  insurance  companies,  third-party  payors
(primarily  Medicare and  Medicaid) and others for services  rendered.  Revenues
from third-party  payors also include  estimated  retroactive  adjustments under
reimbursement  agreements  which are subject to final review and  settlement  by
appropriate authorities.  Management determines allowances for doubtful accounts
and  contractual  adjustments  based on historical  experience  and the terms of
payor contracts. Net accounts receivable include only those amounts estimated by
management to be collectible.

         The  Company,  in many  cases,  operates  more  than one site  within a
market. In such markets,  there is customarily an outpatient center or inpatient
facility with associated  satellite  outpatient  locations.  For purposes of the
following  discussion  and  analysis,  same store  operations  are  measured  on
locations within markets in which similar  operations  existed at the end of the
period and include the operations of additional locations opened within the same
market. New store operations are measured on locations within new markets.

         Effective   December  31,  1993,  the  Company  acquired  28  inpatient
rehabilitation  facilities and 45 associated outpatient rehabilitation locations
from NME.  After giving effect to the NME Selected  Hospitals  Acquisition,  the
Company's pro forma revenues were $979,456,000 and  $1,030,215,000 for the years
ended  December  31,  1992  and  1993,  respectively.  

                                       2
<PAGE>
   
         Effective  December  29,  1994,  the  Company  consummated  the  ReLife
Acquisition as a merger  accounted for as a pooling of interests.  In connection
with the ReLife  Acquisition,  the Company acquired 31 inpatient  rehabilitation
facilities  and 12  outpatient  rehabilitation  centers.  The ReLife  operations
generated  operating  revenues  of  $118,874,000  for  the  fiscal  year  ending
September 30, 1994, compared to $93,042,000 for the fiscal year ending September
30, 1993, an increase of 27.8%. The results for HEALTHSOUTH  described below are
based on a combination of HEALTHSOUTH's  results for its December 31 fiscal year
and ReLife's results for its September 30 fiscal year for all periods presented.
All data set forth  relating to revenues  derived from  Medicare and Medicaid do
not take into account revenues of the ReLife facilities,  because ReLife did not
separately track such revenues prior to consummation of the ReLife Acquisition.
    
   
         The Company determines the amortization period of the cost in excess of
net asset value of purchased  facilities based on an evaluation of the facts and
circumstances of each individual purchase  transaction.  The evaluation includes
an analysis of historic and projected  financial  performance,  an evaluation of
the  estimated  useful life of the  buildings  and fixed  assets  acquired,  the
indefinite  useful  life of  Certificates  of Need and  licenses  acquired,  the
competition  within local markets,  lease terms where applicable,  and the legal
term  of  partnerships  where  applicable.   The  Company  utilizes  independent
appraisers and relies on its own management  expertise in evaluating each of the
factors  noted above.  With respect to the carrying  value of the excess of cost
over net asset value of purchased  facilities and other intangible  assets,  the
Company determines on a quarterly basis whether an impairment event has occurred
by  considering  factors  such as the market value of the asset,  a  significant
adverse change in legal factors or in the business climate,  adverse action by a
regulator, a history of operating losses or cash flow losses, or a projection of
continuing  losses  associated with an operating  entity.  The carrying value of
excess cost over net asset value of purchased  facilities  and other  intangible
assets will be evaluated if the facts and circumstances suggest that it has been
impaired.  If this evaluation  indicates that the value of the asset will not be
recoverable,  as determined based on the  undiscounted  cash flows of the entity
acquired over the remaining amortization period, the Company's carrying value of
the asset will be reduced by the estimated  shortfall of cash flows.
    

Results of Operations of the Company

Twelve-Month Periods Ended December 31, 1992 and 1993

         The  Company  operated  171  outpatient   rehabilitation  locations  at
December  31,  1993,  compared to 126  outpatient  rehabilitation  locations  at
December 31, 1992. In addition, the Company operated 39 inpatient facilities and
four medical centers at December 31, 1993,  compared to 22 inpatient  facilities
and four medical  centers at December 31, 1992. In 1993,  the Company opened the
Vanderbilt  Stallworth  Rehabilitation  Hospital in  Nashville,  Tennessee,  and
acquired 13 inpatient  facilities from Rebound,  Inc. The foregoing  information
does not give effect to the facilities  acquired  effective December 31, 1993 in
the NME Selected Hospitals Acquisition.

         The Company's operations generated revenues of $575,346,000 in 1993, an
increase of  $111,058,000,  or 23.9%,  as compared to 1992 revenues.  Same store
revenues for the twelve  months ended  December  31, 1993 were  $539,377,000  an
increase of  $75,089,000,  or 16.1%, as compared to the same period in 1992. New
store revenues for 1993 were $35,969,000.  The increase in revenues is primarily
attributable  to increases in patient  volume and the addition of 45  outpatient
rehabilitation  locations and 13 inpatient  locations.  Revenues  generated from
patients under Medicare and Medicaid plans respectively  accounted for 30.6% and
1.0% of revenues  for 1993,  compared  to 29.3% and 1.3% of  revenues  for 1992.
Revenues  from any  other  single  third-party  payor  were not  significant  in
relation to the Company's  revenues.  During 1993, same store outpatient  visits
and  inpatient  days  increased  19.9%  and  8.2%,  respectively.   Revenue  per
outpatient  visit  and  revenue  per  inpatient  day for same  store  operations
increased by 0.6% and 6.3%, respectively.

         Operating expenses, at the operating unit level, were $418,981,000,  or
72.8% of revenues,  for 1993, compared to 74.8% of revenues for 1992. Same store
operating expenses for 1993 were $391,409,000, or 72.6% of related revenues. New
store operating  expenses were $27,572,000,  or 76.7% of related  revenues.  The
decrease  in  operating  expenses  as a  percentage  of  revenues  is  primarily
attributable  to increased  patient  volume and controlled  expenses.  Corporate
general  and  administrative  expenses  increased  from  $14,418,000  in 1992 to
$20,018,000  in  1993.  As a  percentage  of  revenues,  corporate  general  and
administrative  expenses  increased  from  3.1% in 1992 to 3.5% in  1993.  Total
operating expenses were $438,999,000,  or 76.3% of revenues,  for 1993, compared
to  $361,491,000,  or 77.9% of revenues,  for 1992.  The  provision for doubtful
accounts  was  $13,875,000,   or  2.4%  of  revenues,   for  1993,  compared  to
$11,842,000, or 2.6% of revenues, for 1992.

                                       3
<PAGE>
         Depreciation  and  amortization   expense  was  $39,376,000  for  1993,
compared to  $26,737,000  for 1992.  The increase  represents  the investment in
additional  assets by the Company.  Interest expense increased to $14,261,000 in
1993  compared  to  $11,295,000  for 1992  primarily  because  of the  increased
borrowings  during the year under the Company's  revolving  line of credit.  For
1993,  interest  income was  $3,698,000,  compared to $5,121,000  for 1992.  The
reduction in interest income is primarily attributable to the reduction in rates
received on invested funds and a decrease in the cash balance.

         As a result of the NME  Selected  Hospitals  Acquisition,  the  Company
recognized  an  expense  of  approximately  $49,742,000  during  the year  ended
December  31,  1993.  By   recognizing   this  expense,   the  Company   accrued
approximately  $3,000,000 for costs related to certain employee  separations and
relocations.  The  Company  expects the plan of  consolidation  to take up to 24
months. The $3,000,000  accrual,  which is the only cash expense included in the
acquisition-related  expense,  will be paid over that same period.  In addition,
the Company has provided approximately $39,000,000 for the write-down of certain
assets to net realizable value as the result of planned facility consolidations,
and   approximately   $7,700,000  for  the  write-off  of  certain   capitalized
development  projects.  The  consolidations  are applicable in selected  markets
where the Company's services overlap with those of the acquired facilities.  The
costs of development  projects in certain  target  markets that were  previously
capitalized were written off due to the acquisition of NME facilities in or near
those markets.  For further  discussion,  see Note 10 of "Notes to  Consolidated
Financial Statements".

         Income  before  minority  interests  and  income  taxes  for  1993  was
$22,791,000,  compared to  $54,379,000  for 1992. The provision for income taxes
for  1993 was  $9,009,000,  compared  to  $18,383,000  for  1992,  resulting  in
effective  tax rates of 39.9% for 1993 and 34.7% for 1992.  Net  income for 1993
was $13,592,000.


Twelve-Month Periods Ended December 31, 1993 and 1994

         The Company operated 238 outpatient rehabilitation locations (excluding
outpatient satellites of inpatient facilities) at December 31, 1994, compared to
171 outpatient  rehabilitation  locations at December 31, 1993. In addition, the
Company  operated 66 inpatient  facilities and five medical  centers at December
31,  1994,  compared to 39  inpatient  facilities  and four  medical  centers at
December 31, 1993.

         The Company's  operations generated revenues of $1,127,441,000 in 1994,
an increase of $552,095,000,  or 96.0%, as compared to 1993 revenues. Same store
revenues for the twelve  months ended  December 31, 1994 were  $660,973,000,  an
increase of  $85,627,000,  or 14.9%, as compared to the same period in 1993. New
store revenues for 1994 were $466,468,000. New store revenues reflect (1) the 28
inpatient rehabilitation  facilities and 45 associated outpatient rehabilitation
locations  associated  with  the NME  Selected  Hospitals  Acquisition,  (2) the
acquisition of a specialty  medial center in Dallas,  Texas,  (3) the opening of
three new inpatient rehabilitation facilities, (4) the acquisition of outpatient
locations  in 28 new  markets,  (5)  the  acquisition  of a  contract  therapist
provider,  and (6) the acquisition of a diagnostic imaging company.  See Note 10
of "Notes to  Consolidated  Financial  Statements".  The increase in revenues is
primarily  attributable  to the addition of these  operations  and  increases in
patient  volume.  Revenues  generated  from patients under Medicare and Medicaid
plans  respectively  accounted  for 41.0% and 3.2% of total  revenues  for 1994,
compared to 30.6% and 1.0% of total  revenues for 1993.  Revenues from any other
single third-party payor were not significant in relation to the Company's total
revenues. The increase in Medicare revenues is primarily attributable to the NME
Selected  Hospitals  Acquisition,  since the acquired  facilities  had a greater
proportion of Medicare patients than the Company's historical  experience in its
existing  facilities.  During 1994, same store  outpatient  visits and inpatient
days increased 21.8% and 23.0%,  respectively.  Revenue per outpatient visit and
revenue per  inpatient day for the same store  operations  decreased by 7.8% and
8.4%, respectively. These decreases were offset by increased volume from managed
care and national accounts and by control of expenses.
   
         Operating expenses, at the operating unit level, were $835,888,000,  or
74.1% of revenues, for 1994, compared to 72.8% of revenues for 1993. This change
was due to the  decrease  in revenue per visit and  revenue  per  inpatient  day
described above. Same store operating  expenses for 1994 were  $496,870,000,  or
75.2% of related revenues.  New store operating expenses were  $339,018,000,  or
72.7%  of  related  revenues.  Corporate  general  and  administrative  expenses
increased  from  $20,018,000  in 1993 to $37,139,000 in 1994. As a percentage of
revenues,  corporate general and administrative  expenses decreased from 3.5% in
1993 to 3.3% in 1994. Total operating  expenses were  $873,027,000,  or 77.4% of
revenues,  for 1994, compared to $438,999,000,  or 76.3% of revenues,  for 1993.
The provision for doubtful  accounts was $20,583,000,  or 1.8% of revenues,  for
1994, compared to $13,875,000, or 2.4% of revenues, for 1993.
    

                                       4
<PAGE>
         Depreciation  and  amortization   expense  was  $75,588,000  for  1994,
compared to  $39,376,000  for 1993.  The increase  represents  the investment in
additional  assets by the Company.  Interest expense increased to $57,255,000 in
1994,  compared to  $14,261,000  for 1993,  primarily  because of the  increased
borrowings  during the year under the Company's  revolving  line of credit,  the
issuance of $250,000,000  principal amount of 9.5% Senior Subordinated Notes due
2001  and the  issuance  of  $115,000,000  principal  amount  of 5%  Convertible
Subordinated Debentures due 2001. See Note 7 of "Notes to Consolidated Financial
Statements". For 1994, interest income was $4,224,000 compared to $3,698,000 for
1993. The increase in interest income is primarily  attributable to the increase
in the Company's cash position during the year.
   
         During  1994,  the  Company  began   implementation  of  the  plan   of
consolidation related to the NME Selected Hospitals Acquisition.  The $3,000,000
accrual for costs related to employee separations and relocations was reduced by
approximately  $758,000.  A total of 208 employees were affected during 1994. In
addition,  assets with a net book value $17,911,000 were written off against the
$39,000,000 provided for the plan of consolidation.  Finally,  the Company wrote
off all of the $7,700,000 in capitalized  development projects. The Company will
complete the plan of consolidation  during 1995. It is management's opinion that
the remaining  accrual of $23,669,000 is adequate to complete the plan. See Note
10 of "Notes to Consolidated Financial Statements".
    
         As a result of the ReLife  Acquisition  in the fourth  quarter of 1994,
the Company has  recognized  $2,949,000 in ReLife merger  expenses  during 1994.
This amount represents costs and expenses incurred or accrued in connection with
completing  the  ReLife  Acquisition.  See  Note  2 of  "Notes  to  Consolidated
Financial Statements".

         During 1994, the Company recognized a $10,500,000 loss on impairment of
assets.  This amount relates to the termination of a ReLife management  contract
and a permanently damaged ReLife facility. The Company determined not to attempt
to reopen such  damaged  facility  because,  under its existing  licensure,  the
facility was not  consistent  with the  Company's  plans. Also during 1994,  the
Company  recognized  a  $4,500,000  loss on  abandonment  of a  ReLife  computer
project. See Note 16 of "Notes to Consolidated Financial Statements".

         Income  before  minority  interests  and  income  taxes  for  1994  was
$87,263,000, compared to $22,791,000 for 1993. Minority interests reduced income
before  income taxes by $203,000,  compared to $190,000 for 1993.  The provision
for income  taxes for 1994 was  $33,835,000,  compared to  $9,009,000  for 1993,
resulting in effective tax rate of 38.9% for 1994 and 39.9% for 1993. Net income
for 1994 was $53,225,000.

Liquidity and Capital Resources

         At December 31, 1994, the Company had working capital of  $218,681,000,
including  cash and marketable  securities of  $82,577,000.  Working  capital at
December 31, 1993 was $198,352,000,  including cash and marketable securities of
$77,299,000. For 1994, cash provided by operations was $132,050,000, compared to
$59,787,000  for 1993. The Company used  $234,816,000  for investing  activities
during 1994, compared to $570,916,000 for 1993. Additions to property, plant and
equipment  and   acquisitions   accounted  for   $123,575,000  and  $85,967,000,
respectively,  during  1994.  Those  same  investing  activities  accounted  for
$113,161,000  and  $428,307,000,  respectively,  in 1993.  Financing  activities
provided $100,384,000 and $493,095,000 during 1994 and 1993,  respectively.  Net
borrowing proceeds (borrowings less principal reductions) for 1994 and 1993 were
$87,603,000 and $494,979,000, respectively.

         Net  Accounts  receivable  were  $222,720,000  at  December  31,  1994,
compared to  $165,586,000  at December 31,  1993.  The number of days of average
revenues in average  receivables was 69.9 at December 31, 1994, compared to 69.5
at December 31, 1993  (excluding the  receivables  acquired from NME at December
31,  1993).  The  concentration  of  net  accounts   receivable  from  patients,
third-party  payors,  insurance  companies  and others at  December  31, 1994 is
consistent with the related concentration of revenues for the period then ended.

                                       5
<PAGE>
         Beginning  December  1,  1993,  the  Company  became  self-insured  for
professional   liability  and  comprehensive  general  liability.   The  Company
purchased   coverage  for  all  claims  incurred  prior  to  December  1,  1993.
Additionally,  the Company purchased  underlying  insurance which will cover all
claims once established limits have been exceeded.  The funding requirements for
the self-insurance plan will be based on an independent actuarial determination.
The  funding  requirements  are not  expected  to have a material  impact on the
Company's liquidity and capital positions.

         The  Company  has  a   $550,000,000   revolving  line  of  credit  with
NationsBank of North Carolina and 15 other participating banks. Interest is paid
quarterly based on LIBOR plus a predetermined  margin,  prime, or  competitively
bid rates from the participating banks. This credit facility revolves until June
1, 1997, at which time the outstanding principal balance converts to a term loan
to be repaid in 15  quarterly  payments  beginning  June 30,  1997.  The Company
provided a negative  pledge on all assets and granted the banks a first priority
security  interest  in all  shares of stock of its  subsidiaries  and rights and
interests in its  controlled  partnerships.  The effective  interest rate on the
average outstanding balance under the revolving line of credit was 5.94% for the
year ended December 31, 1994, compared to the average prime rate of 7.15% during
the same period. At December 31, 1994, the Company had drawn  $510,000,000 under
its  revolving  line of credit.  The Company has  received a  fully-underwritten
commitment  to amend and restate the credit  agreement,  which will increase the
size of the facility to $1,000,000,000.

         The  Company  intends  to pursue  the  acquisition  or  development  of
additional   healthcare   operations,    including   comprehensive    outpatient
rehabilitation  facilities,  inpatient  rehabilitation  facilities and companies
engaged  in the  provision  of  rehabilitation-related  services,  and to expand
certain  of its  existing  facilities.  While  it is not  possible  to  estimate
precisely the amounts  which will  actually be expended in the foregoing  areas,
the  Company  anticipates  that  over  the  next  twelve  months  it will  spend
approximately   $50,000,000  for  the  acquisition  and/or  development  of  new
comprehensive outpatient rehabilitation facilities and approximately $70,000,000
for inpatient  facility projects and the construction and equipping of additions
to existing inpatient facilities.
   
         As of January  22,  1995,  the  Company  entered  into an  Amended  and
Restated Plan and Agreement of Merger with Surgical Health Corporation  ("SHC"),
pursuant   to  which  the   Company   has  agreed  to  acquire   SHC  through  a
stock-for-stock  merger to be  accounted  for as a  pooling  of  interests.  SHC
operates  36  outpatient  surgery  centers.  Under  the  terms  of the  Plan and
Agreement  of Merger,  the Company  will issue shares of its Common Stock to all
holders of SHC's  Common  Stock  pursuant to an  exchange  ratio  calculated  to
provide  $4.60 in value of  HEALTHSOUTH  Common  Stock  for each  share of SHC's
capital stock, subject to adjustment in certain  circumstances.  The transaction
is subject to the satisfaction of various  conditions,  including the receipt of
all required  regulatory  approvals  and the  termination  or  expiration of the
waiting period under the HSR Act. The Company  currently expects the transaction
to be  consummated  during the second  quarter of 1995 and is working toward the
satisfaction  of all  such  conditions  and  the  obtaining  of  all  regulatory
approvals.  Management  expects the SHC  acquisition  to  positively  affect the
Company's liquidity,  capital resources and results of operations as a result of
improved cash flow and leverage.
    
   
         In  addition,  on February 3, 1995,  the Company  entered  into a Stock
Purchase Agreement with NovaCare, Inc. and NC Resources, Inc., pursuant to which
the  Company  has  agreed  to  acquire  the   operations  of  NovaCare,   Inc.'s
rehabilitation   hospital  division.  NC  Resources,   Inc.  is  a  wholly-owned
subsidiary of NovaCare, Inc. NC Resources, Inc. in turn owns all of the  capital
stock of Rehab Systems  Company  ("RSC"),  the holding  company for the acquired
division.  In  connection  with that  transaction,  the Company  will pay a cash
purchase price of  $215,000,000,  and will assume  liabilities of  approximately
$20,000,000.  The  transaction is subject to various  conditions,  including the
expiration or  termination  of the waiting period under the HSR Act. The Company
expects the transaction to be consummated early in the second quarter of 1995.
    
         Although  the  Company  is  continually   considering   and  evaluating
acquisitions and  opportunities  for future growth,  the Company has not entered
into any agreements with respect to material future  acquisitions other than the
transactions  with SHC and NovaCare.  The Company  believes that existing  cash,
cash flow from operations, and borrowings under the revolving line of credit, as
increased  pursuant to the new  commitment,  will be  sufficient  to satisfy the
Company's  estimated cash  requirements for the next twelve months,  and for the
reasonably foreseeable future.

         Inflation  in  recent  years  has not had a  significant  effect on the
Company's  business,  and is not expected to adversely affect the Company in the
future unless it increases significantly.

                                       6
<PAGE>
Item 8.  Financial Statements and Supplementary Data.

         Consolidated   financial   statements   of  the  Company   meeting  the
requirements of Regulation S-X are filed on the succeeding  pages of this Item 8
of this Annual Report on Form 10-K, as listed below:

                                                                           Page

          Report of Independent Auditors

          Consolidated Balance Sheets as of December 31, 1993 and 1994

          Consolidated Statements of Income for the Years Ended
          December 31, 1992, 1993 and 1994

          Consolidated Statements of Stockholders' Equity for the
          Years Ended December 31, 1992, 1993 and 1994

          Consolidated Statements of Cash Flows for the Years Ended
          December 31, 1992, 1993 and 1994

          Notes to Consolidated Financial Statements

          Other financial statements and schedules required under Regulation S-X
are listed in Item 14(a)2,  and filed under Item 14(d), of this Annual Report on
Form 10-K.































                                       7
<PAGE>
 

                         Report of Independent Auditors

The Board of Directors
HEALTHSOUTH Corporation

We have audited the  accompanying  consolidated  balance  sheets of  HEALTHSOUTH
Corporation  and  Subsidiaries as of December 31, 1993 and 1994, and the related
consolidated statements of income,  stockholders' equity and cash flows for each
of the three  years in the period  ended  December  31,  1994.  Our audits  also
included the financial  statement  schedule  listed in the Index at Item 14 (a).
These financial  statements and schedule are the responsibility of the Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all  material  respects,  the  consolidated  financial  position of  HEALTHSOUTH
Corporation and Subsidiaries at December 31, 1993 and 1994, and the consolidated
results of their  operations and their cash flows for each of the three years in
the period ended  December 31,  1994,  in  conformity  with  generally  accepted
accounting  principles.  Also, in our opinion, the related  financial  statement
schedule, when considered in relation to the basic financial statements taken as
a whole,  presents  fairly in all material  respects the  information  set forth
therein.


                                                          ERNST & YOUNG LLP

Birmingham, Alabama
February 24, 1995



















                                       8
<PAGE>
                    HEALTHSOUTH Corporation and Subsidiaries

                          Consolidated Balance Sheets
<TABLE>
<CAPTION>
                                                                             December 31
                                                                        --------------------
                                                                          1993       1994
                                                                        --------------------
                                                                            (In thousands)
<S>                                                                   <C>        <C>  
Assets
Current assets:
  Cash and cash equivalents (Note 3)                                  $   68,331 $   65,949
  Other marketable securities (Note 3)                                     8,968     16,628
  Accounts receivable, net of allowances for doubtful
     accounts and contractual adjustments of $118,746,000 in
     1993 and $141,859,000 in 1994                                       165,586    222,720
  Inventories                                                             21,139     22,262
  Prepaid expenses and other current assets                               41,814     68,401
                                                                        --------------------
Total current assets                                                     305,838    395,960

Other assets:
  Loans to officers                                                        1,488      1,240
  Other (Note 4)                                                          21,950     40,692
                                                                        --------------------
                                                                          23,438     41,932

Property, plant and equipment, net (Note 5)                              744,084    789,538
Intangible assets, net (Note 6)                                          208,162    324,904




                                                                      ----------------------
Total assets                                                          $1,281,522 $1,552,334
                                                                      ----------------------
</TABLE>



















                                       9
<PAGE>
<TABLE>
<CAPTION>
                                                                               December 31
                                                                        -----------------------
                                                                          1993           1994
                                                                        -----------------------
                                                                             (In thousands)
<S>                                                                  <C>            <C>
Liabilities and stockholders' equity
Current liabilities:
  Accounts payable                                                   $    45,737    $    83,180
  Salaries and wages payable                                              26,877         32,672
  Accrued interest payable and other liabilities                          29,857         46,714
  Current portion of long-term debt and leases (Note 7)                    5,015         14,713
                                                                        -----------------------
Total current liabilities                                                107,486        177,279

Long-term debt (Note 7)                                                  813,334        930,061
Deferred income taxes (Note 11)                                            9,647          7,882
Deferred revenue (Note 15)                                                     -          7,526
Other long-term liabilities (Note 16)                                        458          5,655
Minority interests--limited partnerships (Note 9)                         (1,799)        (2,203)

Commitments and contingent liabilities (Notes 12 and 17)
Stockholders' equity:
  Preferred Stock, $.10 par value--1,500,000 shares
     authorized; issued and outstanding-none                                   -              -
  Common Stock, $.01 par value--100,000,000 shares
     authorized; issued-33,195,000 in 1993 and 34,230,000
     in 1994                                                                 332            342
  Additional paid-in capital                                             285,679        306,565
  Retained earnings                                                       85,640        137,027
  Treasury stock, at cost (91,000 shares)                                   (323)          (323)
  Receivable from Employee Stock Ownership Plan (Note 13)                (18,932)       (17,477)
                                                                        -----------------------
Total stockholders' equity                                               352,396        426,134
                                                                        -----------------------
Total liabilities and stockholders' equity                           $ 1,281,522    $ 1,552,334
                                                                        -----------------------
</TABLE>
See accompanying notes.

























                                       10
<PAGE>
                    HEALTHSOUTH Corporation and Subsidiaries

                       Consolidated Statements of Income
<TABLE>
<CAPTION>
                                                        Year ended December 31
                                             -------------------------------------------
                                                  1992           1993           1994
                                             -------------------------------------------
                                            (In thousands, except for per share amounts)
<S>                                          <C>            <C>            <C>        
Revenues                                     $   464,288    $   575,346    $ 1,127,441

Operating expenses:
  Operating units                                347,073        418,981        835,888
  Corporate general and administrative            14,418         20,018         37,139
Provision for doubtful accounts                   11,842         13,875         20,583
Depreciation and amortization                     26,737         39,376         75,588
Interest expense                                  11,295         14,261         57,255
Interest income                                   (5,121)        (3,698)        (4,224)
ReLife merger expense (Note 2)                         -              -          2,949
Loss on impairment of assets (Note 16)                 -              -         10,500
Loss on abandonment of computer
   project (Note 16)                                   -              -          4,500
NME Selected Hospitals Acquisition 
   related expense (Note 10)                           -         49,742              -
Terminated merger expense (Note 14)                3,665              -              -
                                             -------------------------------------------
                                                 409,909        552,555      1,040,178
                                             -------------------------------------------
Income before income taxes and
   minority interests                             54,379         22,791         87,263
Provision for income taxes (Note 11)              18,383          9,009         33,835
                                             -------------------------------------------
                                                  35,996         13,782         53,428
Minority interests                                 1,402            190            203
                                             -------------------------------------------
Net income                                   $    34,594    $    13,592    $    53,225
                                             -------------------------------------------
Weighted average common and common
   equivalent shares outstanding                  34,418         34,717         37,938
                                             -------------------------------------------
Net income per common and common
   equivalent share                          $      1.01    $       .39    $       1.40
                                             -------------------------------------------
Net income per common share--assuming
   full dilution                             $       N/A    $       N/A    $       1.39
                                             -------------------------------------------
</TABLE>
See accompanying notes.










                                       11
<PAGE>
<TABLE>
<CAPTION>
                                         HEALTHSOUTH Corporation and Subsidiaries

                                      Consolidated Statements of Stockholders' Equity

                                                          Additional                                             Total
                                     Common      Common     Paid-In     Retained     Treasury   Receivable   Stockholders'
                                     Shares      Stock      Capital     Earnings       Stock     from ESOP      Equity
                                    --------------------------------------------------------------------------------------
                                                                     (In thousands)
<S>                                  <C>        <C>        <C>           <C>         <C>        <C>           <C>       
Balance at December 31, 1991         30,978     $ 310.4    $246,105.4    $52,079.0   $ (60.0)   $(10,000.0)   $288,434.8

Proceeds from issuance of
   common shares                        949         9.5      24,341.5           --        --            --      24,351.0
Proceeds from exercise of
   options                              956         9.6       6,873.6           --        --            --       6,883.2
Income tax benefits related to
   Incentive Stock Options               --          --       5,634.7           --        --            --       5,634.7
Common shares exchanged in the 
   exercise of options                   (4)         --         (95.6)          --        --            --         (95.6)
Loan to Employee Stock
   Ownership Plan                        --          --            --           --        --     (10,000.0)    (10,000.0)
Reduction in Receivable from
   Employee Stock Ownership
   Plan                                  --          --            --           --        --         358.0         358.0
Purchase of limited
   partnership units                     21          .2         499.8    (10,193.4)       --            --      (9,693.4)
Net income                               --          --            --     34,594.0        --            --      34,594.0
                                     -----------------------------------------------------------------------------------
Balance at December 31, 1992         32,900       329.7     283,359.4     76,479.6     (60.0)    (19,642.0)    340,466.7

Proceeds from exercise of
   options                              224         2.2       1,734.4           --        --            --       1,736.6
Income tax benefits related to
   Incentive Stock Options               --          --         584.7           --        --            --         584.7
Reduction in Receivable from
   Employee Stock Ownership
   Plan                                  --          --            --           --        --         710.1         710.1
Purchase of limited
   partnership units                     --          --            --     (4,431.7)       --            --      (4,431.7)
Purchase of treasury stock              (20)         --            --           --    (263.0)           --        (263.0)
Net income                               --          --            --     13,592.1        --            --      13,592.1
                                     -----------------------------------------------------------------------------------
Balance at December 31, 1993         33,104       331.9     285,678.5     85,640.0    (323.0)    (18,931.9)    352,395.5
</TABLE>















                                       12
<PAGE>
<TABLE>
<CAPTION>
                                                              HEALTHSOUTH Corporation and Subsidiaries
 
                                                    Consolidated Statements of Stockholders' Equity (continued)

                                                            Additional                                               Total
                                       Common     Common     Paid-In        Retained    Treasury    Receivable    Stockholders'
                                       Shares     Stock      Capital        Earnings     Stock       from ESOP       Equity
                                    ---------------------------------------------------------------------------------------------
                                                                         (In thousands)
<S>                                  <C>       <C>        <C>            <C>            <C>        <C>           <C>
Proceeds from issuance of
   common shares at $27.17
   per share                             19    $   .2     $    532.8     $       --    $     --    $       --    $    533.0
Proceeds from exercise of
   options                            1,027      10.3       14,205.4             --          --            --      14,215.7
Income tax benefits related to
   Incentive Stock Options               --        --        6,469.6             --          --            --       6,469.6
Common shares exchanged in the
   exercise of options                  (11)      (.1)        (321.3)            --          --            --        (321.4)
Reduction in receivable from
   Employee Stock Ownership  
   Plan                                  --        --             --             --          --       1,455.0       1,455.0
Purchase of limited 
   partnership units                     --        --             --       (1,838.0)         --            --      (1,838.0)
Net income                               --        --             --       53,225.0          --            --      53,225.0
                                     ---------------------------------------------------------------------------------------
Balance at December 31, 1994         34,139    $342.3     $306,565.0     $137,027.0     $(323.0)   $(17,476.9)   $426,134.4
                                     ---------------------------------------------------------------------------------------
</TABLE>
See accompanying notes.




























                                       13
<PAGE>
<TABLE>
<CAPTION>
                                                      HEALTHSOUTH Corporation and Subsidiaries

                                                        Consolidated Statements of Cash Flows

                                                                Year ended December 31
                                                         ----------------------------------
                                                           1992          1993         1994
                                                         ----------------------------------
                                                                    (In thousands)
<S>                                                     <C>          <C>          <C>  
Operating activities
Net income                                              $  34,594    $  13,592    $  53,225
Adjustments to reconcile net income to net cash
provided by operating activities:
  Depreciation and amortization                            26,737       39,376       75,588
  Provision for doubtful accounts                          11,842       13,875       20,583
  Provision for losses on impairment of assets                  -            -       10,500
  Provision for losses on abandonment of computer 
     project                                                    -            -        4,500
  NME Selected Hospitals Acquisition related
     expense                                                    -       49,742            -
  Income applicable to minority interests of
     limited partnerships                                   1,402          190          203
  Provision (benefit) for deferred income taxes             4,501       (6,554)      (1,199)
  Provision for deferred revenue                             (279)         (49)        (164)
  Gain on sale of property, plant and equipment                 -            -         (627)
Changes in operating assets and liabilities,
net of effects of acquisitions:
  Accounts receivable                                     (32,894)     (24,195)     (66,781)
  Inventories, prepaid expenses and other current
     assets                                               (12,956)     (15,639)     (21,166)
  Accounts payable and accrued expenses                     6,245      (10,551)      57,388
                                                         ----------------------------------
Net cash provided by operating activities                  39,192       59,787      132,050

Investing activities
Purchases of property, plant and equipment                (88,503)    (113,161)    (123,575)
Proceeds from sale of property, plant and equipment             -            -       59,025
Additions to intangible assets, net of effects of
   acquisitions                                           (25,206)     (39,156)     (59,307)
Assets obtained through acquisitions, net of
   liabilities assumed                                    (53,961)    (428,307)     (85,434)
Changes in other assets                                     1,834       (4,846)     (17,526)
Proceeds received on sale of other marketable
   securities                                              14,041       20,554        1,660
Investments in other marketable securities                (13,000)      (6,000)      (9,126)
                                                         ----------------------------------
Net cash used in investing activities                    (164,795)    (570,916)    (234,283)
</TABLE>

















                                       14
<PAGE>
<TABLE>
<CAPTION>
                                                                                     HEALTHSOUTH Corporation and Subsidiaries

                                                                                 Consolidated Statements of Cash Flows (continued)

                                                                                             Year ended December 31 
                                                                                ----------------------------------------------------
                                                                                   1992                 1993                  1994
                                                                                ----------------------------------------------------
                                                                                                  (In thousands)
<S>                                                                             <C>                  <C>                  <C>
Financing activities
Proceeds from borrowings                                                        $ 169,800            $ 512,710            $ 940,084
Principal payments on long-term debt and leases                                   (61,313)             (17,731)            (852,481)
Proceeds from exercise of options                                                   6,788                1,736               13,895
Proceeds from issuance of common stock                                             19,004                   --                   --
Purchase of treasury stock                                                             --                 (263)                  --
Loans to Employee Stock Ownership Plan                                            (10,000)                  --                   --
Reduction in Receivable from Employee Stock
   Ownership Plan                                                                     358                  710                1,455
Proceeds from investment by minority interests                                        971                  614                   44
Purchase of limited partnership interests                                         (11,495)              (3,784)              (1,090)
Payment of cash distributions to limited partners                                  (2,833)                (897)              (2,056)
                                                                                ----------------------------------------------------
Net cash provided by financing activities                                         111,280              493,095               99,851
                                                                                ----------------------------------------------------
Decrease in cash and cash equivalents                                             (14,323)             (18,034)              (2,382)
Cash and cash equivalents at beginning of year                                    100,688               86,365               68,331
                                                                                ----------------------------------------------------
Cash and cash equivalents at end of year                                        $  86,365            $  68,331            $  65,949
                                                                                ----------------------------------------------------
Supplemental disclosures of cash flow
  information
Cash paid during the year for:
  Interest                                                                      $  12,899            $  12,344            $  48,668
  Income taxes                                                                     10,466               20,326               28,029
</TABLE>

Non-cash investing activities:
   
  The Company  assumed liabilities of  $57,091,000,  $88,566,000 and $24,659,000
      during the years ended December 31, 1992, 1993 and 1994, respectively,  in
      conjunction  with its  acquisitions.  During the year ended  December  31,
      1994,  the Company  issued  19,000 common  shares,  with a market value of
      $533,000, as consideration for an acquisition.
    
Non-cash financing activities:

  The Company  received a tax  benefit  from the  disqualifying  disposition  of
      incentive  stock options of  $5,635,000,  $585,000 and  $6,470,000 for the
      years ended December 31, 1992, 1993 and 1994, respectively.

   During the years ended  December 31, 1992 and 1994,  respectively,  4,000 and
      11,000 common shares were exchanged in the exercise of options. The shares
      exchanged  had  market  values  on the date of  exchange  of  $95,600  and
      $321,400, respectively. 

See accompanying notes.

                                       15
<PAGE>
                    HEALTHSOUTH Corporation and Subsidiaries

                   Notes to Consolidated Financial Statements

                               December 31, 1994


1. Significant Accounting Policies

The  significant   accounting  policies  followed  by  HEALTHSOUTH   Corporation
(formerly  HEALTHSOUTH  Rehabilitation  Corporation) and its  subsidiaries  (the
Company)  are  presented  as an  integral  part  of the  consolidated  financial
statements.

Principles of Consolidation

The  consolidated  financial  statements  include the  accounts  of  HEALTHSOUTH
Corporation  (HEALTHSOUTH)  and its  wholly-owned  subsidiaries,  as well as its
limited  partnerships  (see Note 9). All significant  intercompany  accounts and
transactions have been eliminated in consolidation.

HEALTHSOUTH  Corporation  is engaged in the business of providing  comprehensive
rehabilitative and clinical  healthcare  services on an inpatient and outpatient
basis.

Marketable Securities

Marketable   equity   securities   and  debt   securities   are   classified  as
available-for-sale.  Available-for-sale  securities  are  carried at fair value,
with the  unrealized  gains and  losses,  if  material,  reported  as a separate
component of stockholders' equity, net of tax. The adjusted cost of the specific
security sold method is used to compute gain or loss on the sale of  securities.
Interest and  dividends  on  securities  classified  as  available-for-sale  are
included in investment income.  Marketable equity securities and debt securities
of the Company have maturities of less than one year.

Accounts Receivable and Third-Party Reimbursement Activities

Receivables  from  patients,  insurance  companies and  third-party  contractual
insured accounts  (Medicare and Medicaid) are based on payment  agreements which
generally  result  in the  Company  collecting  an  amount  different  from  the
established rates. Final determination of the settlement is subject to review by
appropriate authorities.  Adequate allowances are provided for doubtful accounts
and contractual adjustments.  Uncollectible accounts are written off against the
allowance for doubtful accounts after adequate  collection efforts are made. Net
accounts  receivable  include only those  amounts  estimated by management to be
collectible.


                                       16
<PAGE>
                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


1. Significant Accounting Policies (continued)

The concentration of net accounts receivable from third-party contractual payors
and others, as a percentage of total net accounts receivable, was as follows:

                                           December 31
                                 -------------------------------
                                    1993                  1994
                                 -------------------------------
Medicare                             33%                   36%
Medicaid                              4%                    6%
Other                                63%                   58%
                                 -------------------------------
                                    100%                  100%
                                 -------------------------------

Inventories

Inventories  are  stated  at the  lower of cost or  market  using  the  specific
identification method.

Property, Plant and Equipment

Property,  plant and equipment are recorded at cost.  Upon sale or retirement of
property,  plant or equipment, the cost and related accumulated depreciation are
eliminated  from  the  respective  account  and  the  resulting  gain or loss is
included in the results of operations.

Interest cost incurred during the construction of a facility is capitalized. The
Company incurred  interest of $13,274,000,  $16,645,000 and $59,014,000 of which
$1,979,000,  $2,384,000  and $1,759,000 was  capitalized  during 1992,  1993 and
1994, respectively.

Depreciation  and amortization is computed using the  straight-line  method over
the  estimated  useful  lives  of the  assets  or the  term  of  the  lease,  as
appropriate.  The  estimated  useful  life of  buildings  is 30-40 years and the
general range of useful lives for leasehold  improvements,  furniture,  fixtures
and equipment is 10-15 years.

Intangible Assets

Cost in excess of net asset value of purchased  facilities is amortized  over 20
to 40 years using the  straight-line  method.  Organization  and start-up  costs
incurred  prior to opening a new facility and  partnership  formation  costs are
deferred  and  amortized  on a  straight-line  basis over a period of 36 months.
Organization,  partnership  formation  and start-up  costs for a project that is
subsequently  abandoned  are charged to  operations  in that period.  Debt issue
costs  are  amortized  over  the term of the  debt.  Noncompete  agreements  are
amortized using the straight-line method over the term of the agreements.

Minority Interests

The equity of  minority  investors  in limited  partnerships  of the  Company is
reported on the balance sheet as minority interests. Minority interests reported
in the income statement  reflect the respective  shares of income or loss of the
limited partnerships attributable to the minority investors, the effect of which
is removed from the results of operations of the Company.

Revenues

Revenues include net patient service revenues and other operating revenues.  Net
patient  service  revenues are reported at the estimated net realizable  amounts
from patients,  third-party payors and others for services  rendered,  including
estimated   retroactive   adjustments   under   reimbursement   agreements  with
third-party payors.

Income Per Common and Common Equivalent Share

Income per common and common  equivalent share is computed based on the weighted
average number of common shares and common equivalent shares  outstanding during
the periods. Common equivalent shares include dilutive employees' stock options,
less the number of treasury  shares  assumed to be  purchased  from the proceeds
using the average  market price of the  Company's  common  stock.  Fully diluted
earnings per share (based on 40,299,000  shares in 1994)  assumes  conversion of
the 5% Convertible Subordinated Debentures due 2001 (see Note 7).

                                       17
<PAGE>
1. Significant Accounting Policies (continued)

Impairment of Assets
   
Long-lived  assets,  such as  property,  plant and  equipment  and  identifiable
intangible  assets are reviewed for  impairment  losses when certain  impairment
indicators exist. If an impairment  exists, the related asset is adjusted to the
lower of book value or estimated future undiscounted cash flows from the use and
eventual disposal of the asset.
    
   
With respect to the carrying value of the excess of cost over net asset value of
purchased  facilities and other intangible  assets,  the Company determines on a
quarterly basis whether an impairment event has occurred by considering  factors
such as: the market value of the asset;  a significant  adverse  change in legal
factors or in the business climate;  adverse action by a regulator; a history of
operating or cash flow losses or a projection  of continuing  losses  associated
with an operating  entity.  The  carrying  value of net asset value of purchased
facilities  and  other  intangible  assets  will be  evaluated  if the facts and
circumstances  suggest that it has been impaired.  If this evaluation  indicates
that the value of the asset will not be recoverable,  as determined based on the
undiscounted  cash flows of the entity acquired over the remaining  amortization
period,  the  Company's  carrying  value of the  asset  will be  reduced  by the
estimated shortfall of cash flows.
    
2. Merger

Effective December 29, 1994, the Company merged  with  ReLife, Inc. (ReLife) and
in connection  therewith  issued 5,512,645 shares of its Common Stock for all of
ReLife's  outstanding  common stock.  ReLife provides a system of rehabilitation
services and operates 31 inpatient facilities with an aggregate of approximately
1,100 licensed beds, including nine free-standing rehabilitation hospitals, nine
acute  rehabilitation   units,  five  sub-acute   rehabilitation   units,  seven
transitional  living units and one residential  facility and provides outpatient
rehabilitation services at twelve outpatient centers.

The merger was accounted  for as a pooling of interests  and,  accordingly,  the
Company's  financial  statements  have been  restated  to include the results of
ReLife for all  periods  presented.  Prior to the merger,  ReLife  reported on a
fiscal year ending on September 30. The  accompanying  financial  statements are
based on a combination of the Company's  results for its December 31 fiscal year
and ReLife's results for its September 30 fiscal year for all periods presented.
Costs and expenses of $2.9 million  incurred by HEALTHSOUTH  in connection  with
the merger  have been  recorded  in  operations  in 1994 and  reported as ReLife
merger expenses in the accompanying consolidated statements of income.

Combined  and  separate  results of the  Company  and ReLife are as follows  (in
thousands):
<TABLE>
<CAPTION>
                                              HEALTHSOUTH              ReLife               Combined
                                           ------------------------------------------------------------
<S>                                          <C>                   <C>                   <C> 
Year ended December 31, 1992
   Revenues                                  $     406,968         $      57,320         $     464,288
   Net income                                       29,738                 4,856                34,594
Year ended December 31, 1993

   Revenues                                        482,304                93,042               575,346
   Net income                                        6,687                 6,905                13,592
Year ended December 31, 1994
   Revenues                                      1,008,567               118,874             1,127,441
   Net income (loss)                                54,047                  (822)               53,225
</TABLE>

                                       18
<PAGE>
There were no  transactions  between the Company and ReLife prior to the merger.
The effects of conforming the  accounting  policies of the two companies are not
material.

   
3. Cash, Cash Equivalents and Other Marketable Securities 
    

Cash,  cash  equivalents  and  other  marketable  securities  consisted  of  the
following:
<TABLE>
<CAPTION>
                                                                   December 31
                                                          --------------------------
                                                             1993             1994
                                                          --------------------------
                                                                (In thousands)
<S>                                                       <C>             <C>      
Cash                                                      $  39,916       $  56,849
Municipal put bonds                                           9,800           2,100
Tax advantaged auction preferred stocks                       4,000           7,000
Municipal put bond mutual funds                               2,000               -
Money market funds                                            8,410               -
United States Treasury bills                                  4,205               -
                                                          --------------------------
     Total cash and cash equivalents                         68,331          65,949
                                                          --------------------------
United States Treasury notes                                      -           1,004
Certificates of deposit                                       1,108           2,135
Municipal put bonds                                           1,860           3,975
Municipal put bond mutual  funds                              5,000           8,514
Collateralized mortgage obligations                           1,000           1,000
                                                          --------------------------
     Total other marketable securities                        8,968          16,628
                                                          --------------------------
     Total cash, cash equivalents and other marketable
     securities (approximates market value)               $  77,299       $  82,577
                                                          --------------------------
</TABLE>

For purposes of the  consolidated  balance  sheets and statements of cash flows,
marketable securities purchased with an original maturity of ninety days or less
are considered cash equivalents.

4. Other Assets

Other  assets  consisted  of  the  following:
<TABLE>
<CAPTION>
                                                               December  31
                                                      --------------------------
                                                          1993          1994
                                                      --------------------------
                                                             (In thousands)
<S>                                                     <C>         <C>
Notes  and  accounts  receivable                        $ 3,280     $  15,104
Investment in Caretenders  Health  Corp.                  7,382         7,370
Investments  in  other  unconsolidated subsidiaries       3,991         6,007
Real estate investments                                   3,023        10,022
Escrow funds                                                394             -
Other                                                     3,880         2,189
                                                      --------------------------
                                                     $   21,950    $   40,692
                                                      --------------------------
</TABLE> 


                                       19
<PAGE>
The  Company  has  a  24%  ownership   interest  in  Caretenders   Health  Corp.
(Caretenders).  Accordingly,  the Company's  investment  is being  accounted for
using the equity method of accounting.  The  investment was initially  valued at
$7,250,000.  The Company's equity in earnings of Caretenders for the years ended
December 31, 1992,  1993 and 1994 was not material to the  Company's  results of
operations.

It was not  practicable  to  estimate  the fair value of the  Company's  various
investments in other unconsolidated subsidiaries (involved in operations similar
to those of the  Company)  because of the lack of a quoted  market price and the
inability to estimate fair value without incurring excessive costs. The carrying
amount at December 31, 1994  represents  the original  cost of the  investments,
which management believes is not impaired.

5. Property, Plant and Equipment

Property, plant and equipment consisted of the following:
<TABLE>
<CAPTION>
                                                                     December 31
                                                         -----------------------------------
                                                              1993                  1994
                                                         -----------------------------------
                                                                  (In thousands)
<S>                                                      <C>                   <C>         
Land                                                     $     61,822          $     52,250
Buildings                                                     470,181               476,620
Leasehold improvements                                         17,616                28,352
Furniture, fixtures and equipment                             223,271               288,067
Construction in progress                                       29,274                43,374
                                                         -----------------------------------
                                                              802,164               888,663
Less accumulated depreciation and amortization                 58,080                99,125
                                                         -----------------------------------
                                                         $    744,084          $    789,538
                                                         -----------------------------------
</TABLE>

6. Intangible Assets

Intangible assets consisted of the following:
<TABLE>
<CAPTION>
                                                                    December 31
                                                            ---------------------------
                                                               1993             1994
                                                            ---------------------------
                                                                   (In thousands)
<S>                                                         <C>             <C>   
Organization, partnership formation and start-up costs      $  42,919       $   77,882
Debt issue costs                                                1,653           18,848
Noncompete agreements                                          24,862           35,253
Cost in excess of net asset value of purchased facilities     169,106          245,008
                                                            --------------------------
                                                              238,540          376,991
Less accumulated amortization                                  30,378           52,087
                                                            --------------------------
                                                            $ 208,162       $  324,904
                                                            --------------------------
</TABLE>

                                       20
<PAGE>
7. Long-Term Debt

Long-term debt consisted of the following:
<TABLE>
<CAPTION>
                                                                                December 31
                                                                      --------------------------------
                                                                          1993                  1994
                                                                      --------------------------------
                                                                               (In thousands)
<S>                                                              <C>                   <C>  
Notes and bonds payable:
  Advances under a $390,000,000 credit agreement with a bank     $       370,000       $             -
  Advances under a $550,000,000 credit agreement with a bank                   -               510,000
  9.5% Senior Subordinated Notes due 2001                                      -               250,000
  5% Convertible Subordinated Debentures due 2001                              -               115,000
  Due to National Medical Enterprises, Inc.                              361,164                     -
  Notes payable to banks and various other notes payable,
     at interest rates from 5.5% to 9.0%                                  37,572                25,680
Noncompete agreements payable with payments due at varying
   intervals through December 2004                                        12,050                17,610
Hospital revenue bonds payable                                            24,862                24,763
Other                                                                     12,701                 1,721
                                                                      --------------------------------
                                                                         818,349               944,774
Less amounts due within one year                                           5,015                14,713
                                                                      --------------------------------
                                                                 $       813,334       $       930,061
                                                                      --------------------------------
</TABLE>
   
The fair value of total long-term debt  approximates  book value at December 31,
1994 and 1993.  The fair values of the  Company's  long-term  debt are estimated
using discounted cash flow analyses,  based on the Company's current incremental
borrowing rates for similar types of borrowing  arrangements.
    
   
During 1994, the Company  entered into a Credit  Agreement  with  NationsBank of
North Carolina,  N.A. and other  participating banks (the 1994 Credit Agreement)
which  consists of a  $550,000,000  revolving  facility and term loan.  The 1994
Credit  Agreement  replaced  a  previous   $390,000,000  Credit  Agreement  with
NationsBank.   Interest  is  paid   quarterly   based  on  LIBOR  rates  plus  a
predetermined  margin,  a  base  rate,  or  competitively  bid  rates  from  the
participating  banks. The Company is required to pay a fee on the unused portion
of the 1994 revolving credit facility  ranging from 0.25% to 0.5%,  depending on
certain  defined ratios.  The principal  amount is payable in 15 equal quarterly
installments  beginning  on June 30,  1997.  The Company has provided a negative
pledge of all its assets and has granted a first priority  security  interest in
and lien on all shares of stock of its  subsidiaries and rights and interests in
its partnerships.  At December 31, 1994, the effective  interest rate associated
with the 1994 Credit Agreement was approximately 6.75%.
    
The amount shown as Due to National  Medical  Enterprises,  Inc. at December 31,
1993 was subsequently repaid from proceeds of other notes and bonds.
   
On March 24, 1994,  the Company  issued  $250,000,000  principal  amount of 9.5%
Senior Subordinated  Notes due 2001 (the Notes).  Interest is payable on April 1
and October 1. The Notes are senior subordinated  obligations of the Company and
as such will be subordinated  to all existing and future senior  indebtedness of
the  Company,  and also will be  effectively  subordinated  to all  existing and
future  liabilities of the Company's  subsidiaries and  partnerships.  The Notes
rank senior to all  subordinated  indebtedness of the Company,  including the 5%
Convertible  Subordinated  Debentures due 2001 described below. The Notes mature
on April 1, 2001.
    
   
Also on March 24, 1994, the Company issued  $100,000,000  principal amount of 5%
Convertible  Subordinated Debentures due 2001 (the Convertible  Debentures).  An
additional  $15,000,000 principal amount of Convertible Debentures was issued in
April 1994 to cover underwriters' over allotments.  Interest is payable on April
1 and October 1. The Convertible Debentures are convertible into Common Stock of
the  Company at the option of the holder at a  conversion  price of $37.625  per
share, subject to adjustment in the occurrence of certain events.
    

                                       21
<PAGE>
The net proceeds from the issuance of the Notes and Convertible  Debentures were
used by the  Company  to pay  down  indebtedness  outstanding  under  its  other
existing credit facilities.


Principal maturities of long-term debt are as follows:

Year ending December 31                                         (In thousands)
- ------------------------                                       ----------------
1995                                                          $        14,713
1996                                                                   12,246
1997                                                                  112,233
1998                                                                  143,334
1999                                                                  140,605
After 1999                                                            521,643
                                                              ----------------
                                                              $       944,774
                                                              ----------------

8. Stock Options

The Company has various  stockholder-approved  stock option plans which  provide
for the grant of options  to  Directors,  officers  and other key  employees  to
purchase  common stock at 100% of the fair market value as of the date of grant.
The Board of  Directors  administers  the stock  option  plans.  Options  may be
granted as incentive stock options or as non-qualified stock options.  Incentive
stock  options vest 25%  annually,  commencing  upon  completion  of one year of
employment  subsequent  to  the  date  of  grant.  Non-qualified  stock  options
generally are not subject to any vesting provisions. The options expire at dates
ranging from five to ten years from the date of grant.

The following table summarizes activity in the stock option plans:

                                   1992         1993        1994
                               ------------------------------------

Options outstanding January 1:   3,368,571   5,339,742   6,875,786
  Granted                        2,762,000   1,770,000     330,000
  Exercised                        765,328     180,455     981,286
  Cancelled                         25,501      53,501     202,563
                               ------------------------------------
Options outstanding at
   December 31                   5,339,742   6,875,786   6,021,937
                               ------------------------------------
<TABLE>
<CAPTION>
                                             1992                  1993                  1994
                                        ----------------------------------------------------------
<S>                                     <C>                   <C>                   <C> 
Option price range for options granted
   during the period                    $15.25-$19.88         $13.50-$16.88         $28.38-$36.50

Option price range for options
   exercised during the period           $5.67-$21.41          $5.91-$19.17          $8.67-$16.88

Options exercisable at
   December 31                              4,155,817             5,332,940             5,186,809

Options available for grant at
   December 31                                546,050               324,550               550,204
</TABLE>

                                       22
<PAGE>
9. Limited Partnerships

HEALTHSOUTH operates a number of rehabilitation centers as limited partnerships.
HEALTHSOUTH  serves as the general  partner and  operates  the  partnerships  as
comprehensive outpatient  rehabilitation  facilities or inpatient rehabilitation
facilities.   These  limited  partnerships  are  included  in  the  consolidated
financial  statements  (as  more  fully  described  in  Note 1  under  "Minority
Interests").   The  limited  partners  share  in  the  profit  or  loss  of  the
partnerships based on their respective  ownership percentage (ranging from 1% to
50% at December 31, 1994) during their ownership period.

Beginning in 1992, due to federal and state regulatory requirements, the Company
began the  process of buying back the  partnership  interests  of its  physician
limited partners.  The buyback prices for the interests were in general based on
a  predetermined  multiple of  projected  cash flows of the  partnerships.  The
excess of the buyback price over the book value of the limited partners' capital
amounts was charged to the Company's retained earnings.

10. Acquisitions
   
At various  dates  during  1994,  the Company  acquired  53 separate  outpatient
operations  located throughout the United States. The combined purchase price of
these acquired outpatient operations was approximately $53,947,000.  The Company
also acquired a specialty medical center in Dallas,  Texas, a contract therapist
provider and a diagnostic imaging company.  The combined purchase price of these
three  operations  was  approximately $25,861,000.  The  form  of  consideration
comprising  the  total  purchase   prices  of  $79,808,000   was   approximately
$68,359,000  in cash,  $10,916,000  in notes  payable and  approximately  19,000
shares of Common Stock valued at $533,000. In connection with the acquisition of
the contract therapist provider,  there is additional  contingent  consideration
payable of up to $9,000,000 if the acquired  company  achieves certain levels of
future  earnings.  Such  contingency  payments will be paid to the former owners
each fiscal year in which the acquired  company's annual pretax income exceeds a
certain  threshold.  The contingent  payments will cease upon the earlier of the
payment of the maximum amount of contingent  payments  allowed or ten years. The
Company  accrues for this  contingency in accordance with Statement of Financial
Accounting  Standards No. 5, "Accounting for  Contingencies." As of December 31,
1994, the Company has accrued $99,000 in contingent consideration.

In connection  with these  transactions,  the Company  entered into  non-compete
agreements with former owners totaling $10,814,000. In general these non-compete
agreements are payable in monthly or quarterly installments over periods ranging
from five to ten years.
    
   
The  fair  value of the  total  net  assets  relating  to the 1994  acquisitions
described  above  was  approximately  $11,087,000.   The  total  cost  for  1994
acquisitions exceeded the fair value of the net assets acquired by approximately
$68,721,000.  This  excess  is being  amortized  over a  forty-year  period on a
straight-line  basis.  No  identifiable  intangible  assets were recorded in the
acquisitions described above.


    
   
All of the 1994  acquisitions  described  above were  accounted for as purchases
and,  accordingly,  the results of  operations of the acquired  businesses  (not
material  individually  or in the  aggregate)  are included in the  accompanying
consolidated financial statements from their respective dates of acquisition.
    
Effective  December 31, 1993, the Company completed an acquisition from National
Medical Enterprises, Inc. (NME) of 28 inpatient rehabilitation facilities and 45
outpatient  rehabilitation centers, which constituted substantially all of NME's
rehabilitation services division (the NME Selected Hospitals  Acquisition).  The
purchase price was approximately  $296,661,000 cash, plus net working capital of
$64,503,000,  subject to certain  adjustments,  the assumption of  approximately
$16,313,000  of  current   liabilities  and  the  assumption  of   approximately
$17,111,000 in long-term debt.

The pro forma effect of this  acquisition on 1993  operations and net income per
common and common equivalent share is reflected in the pro forma summary in Note
17.

                                       23
<PAGE>
As a result of the NME Selected Hospitals Acquisition, HEALTHSOUTH recognized an
expense of  approximately  $49,742,000  during the year ended December 31, 1993.
This  expense  represents  management's  estimate  of the  cost  to  consolidate
operations  of  thirteen  existing   HEALTHSOUTH   facilities  (three  inpatient
facilities  and ten  outpatient  facilities)  into  the  operations  of  certain
facilities acquired from NME. This plan was formulated by HEALTHSOUTH management
in  order  to more  efficiently  provide  services  in  markets  where  multiple
locations now exist as a result of the  acquisition.  The plan of  consolidation
calls for the  affected  operations  to be  merged  into the  operations  of the
acquired  facilities over a period of twelve to twenty-four months from the date
of the NME Selected Hospitals Acquisition. Due to the single-use nature of these
properties,  the  consolidation  plan  does  not  provide  for the sale of these
facilities.

The  total  expense  of  $49,742,000  consists  of  several  components.  First,
approximately $39,000,000 relates to the writedown of the assets of the affected
HEALTHSOUTH  facilities  to  their  estimated  net  realizable  value.  Of  this
$39,000,000,  approximately  $31,500,000  relates  to the  assets  of the  three
inpatient  facilities and approximately  $7,500,000 relates to the assets of the
ten  outpatient  facilities.  The  $39,000,000 is broken down into the following
asset categories (net of any related accumulated depreciation or amortization):

<TABLE>
<CAPTION>
                                   Inpatient            Outpatient
                                  Facilities            Facilities               Total
                                ----------------------------------------------------------
                                                      (In thousands)
<S>                             <C>                   <C>                   <C>          
Land                            $       2,898         $           -         $       2,898
Buildings                              16,168                     -                16,168
Equipment                               4,326                 2,920                 7,246
Intangible assets                       6,111                 3,455                 9,566
Other assets                            1,997                 1,125                 3,122
                                ----------------------------------------------------------
                                $      31,500         $       7,500         $      39,000
                                ----------------------------------------------------------
</TABLE>

During the year ended December 31, 1994, management  discontinued  operations in
two of the inpatient facilities and three of the outpatient  facilities affected
by the plan and merged  them into the  operations  of the  acquired  facilities.
Accordingly,  assets  with a net book value of  approximately  $17,911,000  were
written off in 1994 against the reserves  established  at December 31, 1993. The
two inpatient facilities and three outpatient facilities affected by the plan in
1994 had revenues of  approximately  $11,441,000,  $8,640,000 and $9,125,000 for
the years ended  December  31,  1992,  1993 and 1994,  respectively.  These same
facilities  had net operating  income (loss) before income taxes of  $(489,000),
$(844,000)  and $67,000 for the years ended  December 31,  1992,  1993 and 1994,
respectively.  Operations at the remaining  inpatient facility and the remaining
seven outpatient  facilities  identified in the plan will be discontinued during
1995.

Second,  $7,700,000 relates to the write-off of certain capitalized  development
projects. These projects relate to planned facilities that, if completed,  would
be in direct  competition  with certain of the acquired  NME  facilities.  These
development  projects were written off in 1994 against the reserves  established
at December 31, 1993.

Finally, approximately $3,000,000 was accrued for costs of employee separations,
relocations and other direct costs related to the planned  consolidation  of the
affected operations.  During the second quarter of 1994,  management revised its
estimate of the cost of the employee  separations and  relocations.  The revised
estimate calls for approximately 150 employees to be affected by separations and
approximately 400 to be affected by relocations.  Separation  benefits under the
revised  plan  range  from one  month's  to one  year's  compensation  and total
approximately  $2,188,000.  Relocation  benefits are  estimated to be $2,000 per
employee  and total  $800,000.  An  additional  $350,000  has been  provided for
additional direct administrative costs associated with the implementation of the
plan, including outplacement services,  travel and legal fees. Accordingly,  the
total  revised  estimated  cost  of  employee  separations  and  relocations  is
$3,338,000. The difference between the initial estimate and the revised estimate
was treated as a change in accounting  estimate and charged to operations in the
second quarter of 1994.

During  the  year  ended  1994,  a  total  of 208  employees  were  affected  by
terminations and relocations at a cost of approximately  $758,000.  This cost is
the only cash expense included in the acquisition-related expense.

It is  management's  opinion  that  remaining  accrual at  December  31, 1994 of
$23,669,000  is adequate to complete the plan of  consolidation  of the affected
operations.
   

                                       24
<PAGE>
Also at various dates during 1993, the Company  acquired 27 separate  outpatient
operations located  throughout the United States.  The total  consideration paid
for  these  acquired  outpatient   operations  was  approximately   $23,943,000,
consisting of  $21,634,000  in  cash and $2,309,000 in notes  payable.  The fair
value of the net assets acquired was approximately $5,196,000. The total cost of
the 1993  outpatient  acquisitions  exceeded  the fair  value of the net  assets
acquired  by  approximately  $18,747,000.  This excess is being  amortized  on a
straight-line  basis over a forty-year period. No other identifiable  intangible
assets were recorded in the acquisitions described above.

    
   
Also during  1993,  the  Company  acquired  100% of the stock of  Rebound,  Inc.
(Rebound) for net  consideration of approximately  $14,000,000 in cash.  Pebound
operates 293 beds in thirteen  facilities.  The purchase price exceeded the fair
value  of the net  assets  acquired  by  approximately  $11,200,000,  which  was
allocated to excess of cost over net asset value of purchased facilities.
    
Effective February 1, 1992, the Company acquired substantially all of the assets
and/or stock of Dr. John T.  Macdonald  Health  Systems,  Inc. and  Subsidiaries
(collectively,  JTM Health  Systems).  JTM Health  Systems  includes two general
acute-care hospitals and other healthcare-related entities located in the Miami,
Florida  metropolitan  area.  The total  purchase  price paid was  approximately
$16,893,000 in cash.
   
Also in 1992 the Company acquired 100% of the stock of Renaissance America, Inc.
(Renaissance)  for net consideration of approximately  $5,996,000  consisting of
$649,000 cash and $5,347,000 in the Company's Common Stock (214,885 shares).
    
Also at various dates during 1992, the Company  acquired 28 separate  outpatient
operations  located throughout the United States. The combined purchase price of
these acquired outpatient operations was approximately $25,964,000.
   
The fair value of the net assets acquired in 1992 was approximately $21,956,000.
The total cost of the 1992  acquisitions  exceeded  the fair value of the assets
acquired by  approximately  $26,897,000, which is being  amortized over a forty-
year period on a straight-line basis.
    
   
All of the 1993 and 1992  acquisitions  described  above were  accounted  for as
purchases and, accordingly, the results of operations of the acquired businesses
are included in the accompanying  consolidated  financial  statements from their
respective dates of acquisition.
    

11. Income Taxes

HEALTHSOUTH and its subsidiaries file a consolidated  federal income tax return.
The  limited  partnerships  file  separate  income  tax  returns.  HEALTHSOUTH's
allocable  portion  of each  partnership's  income  or loss is  included  in the
taxable income of the Company.  The remaining income or loss of each partnership
is allocated to the limited partners.

Effective  January 1, 1993,  the Company  changed its method of  accounting  for
income taxes to the liability method required by Financial  Accounting Standards
Board (FASB)  Statement No. 109,  "Accounting for Income Taxes".  The cumulative
effect of adopting Statement No. 109 was not material.  Previously,  the Company
had used the liability method as prescribed by FASB Statement No. 96.

                                       25
<PAGE>
Deferred income taxes reflect the net effects of temporary  differences  between
the carrying amounts of assets and liabilities for financial  reporting purposes
and the  amounts  used for income  tax  purposes. Significant components  of the
Company's  deferred  tax  liabilities  and assets as of December 31, 1993 are as
follows:

<TABLE>
<CAPTION>
                                                          Current         Noncurrent              Total
                                                     ----------------------------------------------------
                                                                        (In thousands)
<S>                                                    <C>                  <C>                 <C>    
Deferred tax liabilities:
  Depreciation and amortization                             --              $31,117             $31,117
  Other                                                    340                    -                 340
                                                       -------------------------------------------------
Total deferred tax liabilities                             340               31,117              31,457

Deferred tax assets:
  NME Selected Hospitals
     Acquisition related expense                            --               19,399              19,399
Other                                                    3,549                2,071               5,620
                                                     ---------------------------------------------------
Total deferred tax assets                                3,549               21,470              25,019
                                                     ----------------------------------------------------
Net deferred tax (assets)
  liabilities                                          $(3,209)             $ 9,647             $ 6,438
                                                    ----------------------------------------------------
</TABLE>
Significant  components of the Company's  deferred tax liabilities and assets as
of December 31, 1994 are as follows:
<TABLE>
<CAPTION>
                                                          Current         Noncurrent              Total
                                                     ----------------------------------------------------
                                                                        (In thousands)
<S>                                                    <C>                  <C>                 <C>    
Deferred tax liabilities:
  Depreciation and amortization                             --              $24,068             $24,068
                                                     ----------------------------------------------------
Total deferred tax liabilities                              --               24,068              24,068

Deferred tax assets:
  NME Selected Hospitals Acquisition related
     expense                                                --               15,241              15,241
Other                                                    2,643                  945               3,588
                                                     ----------------------------------------------------
Total deferred tax assets                                2,643               16,186              18,829
                                                     ----------------------------------------------------
Net deferred tax (assets) liabilities                  $(2,643)             $ 7,882             $ 5,239
                                                     ----------------------------------------------------
</TABLE>


The current portion of the Company's deferred tax asset is included with prepaid
expenses and other current assets on the accompanying balance sheet.

                                       26
<PAGE>
The provision for income taxes was as follows:
<TABLE>
<CAPTION>
                                                             Year ended December 31
                                            --------------------------------------------------------
                                              1992                     1993                    1994
                                            --------------------------------------------------------
                                                                  (In thousands)
<S>                                         <C>                     <C>                     <C>
Currently payable:
  Federal                                   $ 12,255                $ 13,876                $ 30,593
  State                                        1,627                   1,687                   4,441
                                            --------------------------------------------------------
                                              13,882                  15,563                  35,034
Deferred expense (benefit):
  Federal                                      4,010                  (5,884)                   (983)
  State                                          491                    (670)                   (216)
                                            --------------------------------------------------------
                                               4,501                  (6,554)                 (1,199)
                                            --------------------------------------------------------
Total provision                             $ 18,383                $  9,009                $ 33,835
                                            --------------------------------------------------------
</TABLE>


                                       27
<PAGE>
11. Income Taxes (continued)

The  components of the  provision  for deferred  income taxes for the year ended
December 31, 1992 are as follows:

                                        (In thousands)
                                       ----------------
Depreciation and amortization              $ 5,599
Bad debts                                   (1,119)
Other                                           21
                                           --------
                                           $ 4,501
                                           --------

The difference between the provision for income taxes and the amount computed by
applying the  statutory  federal  income tax rate to income  before taxes was as
follows:

                                                   Year ended December 31
                                        ----------------------------------------
                                            1992            1993         1994
                                        ----------------------------------------
                                                       (In thousands)

Federal taxes at statutory rates        $   18,013       $  7,910     $  30,471
Add (deduct):
  State income taxes, net of federal
     tax benefit                             1,054          1,121        $2,671
  Tax-exempt interest income                (1,076)          (454)         (276)
Other                                          392            432           969
                                        ----------------------------------------
                                        $   18,383       $  9,009     $  33,835
                                        ----------------------------------------

12. Commitments and Contingencies

At December  31,  1994,  anticipated  capital  expenditures  for the next twelve
months  approximate  $120,000,000.  This amount  includes  expenditures  for the
construction and equipping of additions to existing facilities, the construction
of two inpatient  rehabilitation  facilities  for which  regulatory  approval is
being obtained and the  acquisition or development of  comprehensive  outpatient
rehabilitation facilities.


                                       28
<PAGE>
12. Commitments and Contingencies (continued)

Beginning  December 1, 1993, the Company became  self-insured  for  professional
liability and comprehensive  general  liability.  The Company purchased coverage
for all claims  incurred  prior to December 1, 1993.  In  addition,  the Company
purchased  underlying  insurance  which would cover all claims once  established
limits have been exceeded.  It is the opinion of management that at December 31,
1994  the  Company  has  adequate  reserves  to cover  losses  on  asserted  and
unasserted claims.

Operating leases

Operating leases generally  consist of short-term lease agreements for buildings
where facilities are located. These leases generally have 5-year terms, with one
or more renewal  options,  with terms to be  negotiated  at the time of renewal.
Total rental expense for all operating leases was  $15,902,000,  $23,417,000 and
$58,529,000 for the years ended December 31, 1992, 1993 and 1994, respectively.

The following is a schedule of future minimum lease payments under all operating
leases having initial or remaining  non-cancelable  lease terms in excess of one
year:

Year ending December 31                                         (In thousands)
- -------------------------                                      ---------------

1995                                                           $      50,173
1996                                                                  46,383
1997                                                                  42,493
1998                                                                  38,554
1999                                                                  33,618
After 1999                                                            96,667
                                                               --------------
Total minimum payments required                                $     307,888
                                                               --------------

13. Employee Benefit Plans

The  Company  has a 401(k)  savings  plan which  matches  15% of the first 4% of
earnings  that an employee  contributes.  All  contributions  are in the form of
cash.  All  employees  who have  completed one year of service with a minimum of
1,000  hours  worked  are  eligible  to   participate   in  the  plan.   Company
contributions   are  gradually   vested  over  a  seven-year   service   period.
Contributions to the plan by the Company were approximately  $521,000,  $490,000
and $1,094,000 in 1992, 1993 and 1994, respectively.

In 1991, the Company established an Employee Stock Ownership Plan (ESOP) for the
purpose of providing  substantially all employees of the Company the opportunity
to save for their retirement and acquire a proprietary  interest in the Company.
The ESOP currently  owns  approximately  830,000 shares of the Company's  Common
Stock, which were purchased with funds borrowed from the Company, $10,000,000 in
1991 (the  1991 ESOP  Loan) and  $10,000,000  in 1992 (the 1992 ESOP  Loan).  At
December 31, 1994,  the combined  ESOP Loans had a balance of  $17,477,000.  The
1991 ESOP  Loan,  which  bears an  interest  rate of 10%,  is  payable in annual
installments covering interest and principal over a ten-year period beginning in
1992.  The 1992 ESOP Loan,  which bears an interest  rate of 8.5%, is payable in
annual  installments  covering  interest and  principal  over a ten-year  period
beginning in 1993. Company  contributions to the ESOP began in 1992 and shall at
least equal the amount required to make all ESOP Loan amortization  payments for
each plan year. The Company recognizes  compensation expense based on the shares
allocated method. The total compensation  expense related to the ESOP recognized
by the Company was $1,701,000, $3,198,000 and $3,673,000 in 1992, 1993 and 1994,
respectively.  Interest incurred on the ESOP Loans was  approximately  $964,000,
$1,743,000 and $1,608,000 in 1992,  1993 and 1994,  respectively.  Approximately
213,000 shares owned by the ESOP have been allocated to participants at December
31, 1994.

During 1993 the  American  Institute  of  Certified  Public  Accountants  issued
Statement of Position  ("SOP") 93-6,  "Employers  Accounting  for Employee Stock
Ownership  Plans." Among other  provisions,  SOP 93-6 requires that compensation
expense relating to employee stock ownership plans be measured based on the fair
market value of the shares when  allocated to the  employees.  The provisions of
SOP 93-6 apply only to leveraged ESOPs formed after December 31, 1992, or shares
newly acquired by an existing  leveraged  ESOP after December 31, 1992.  Because
all shares owned by the Company's ESOP were acquired prior to December 31, 1992,
the Company's accounting policies for the shares currently owned by the ESOP are
not affected by SOP 93-6.

                                       29
<PAGE>
14. Terminated Merger

On January 2, 1992,  the Company and  Continental  Medical  System,  Inc.  (CMS)
jointly announced an agreement to combine their business  operations as provided
in an  Agreement  and Plan of  Reorganization  (the Plan).  On May 6, 1992,  the
Company and CMS jointly announced the termination of the Plan. Accordingly,  all
costs  and  expenses  incurred  in  connection  with the Plan  were  charged  to
operations in 1992 and reported as terminated merger expense in the accompanying
statements of income.

15. Sale of Assets
   
During the second quarter of 1994, the Company  consummated the sale of selected
properties to Capstone Capital Corporation (Capstone),  a real estate investment
trust.  These  properties  include  six  ancillary  hospital  facilities,  three
outpatient  rehabilitation  facilities,  and  one  research  facility.  The  net
proceeds  to the  Company  as a result of this  transaction  were  approximately
$49,025,000. The net book value of the properties was approximately $41,335,000.
Because the Company is leasing back  substantially  all of the  properties  from
Capstone,  payments which aggregate $5.7 million annually, the resulting gain on
sale  of  approximately   $7,690,000  has  been  recorded  on  the  accompanying
consolidated balance sheet as deferred revenue and will be amortized into income
over the initial lease terms of the  properties.  The Company is accounting  for
each of the new leases as an  operating  lease with an initial  lease term of 15
years.  The Company and certain Company officers own  approximately  3.9% of the
outstanding common stock of Capstone.
    

16. Impairment of Long-Term Assets

During  1994,  certain  events  have  occurred  impairing  the value of specific
long-term  assets of ReLife (see Note 2). A hospital in Missouri with a distinct
part unit  which  ReLife was  managing  was  purchased  in 1994 by an acute care
provider  which  terminated  the  contract  with ReLife.  Remaining  goodwill of
$1,700,000  and costs  allocated to the management  contract of $1,300,000  were
written off as there is no value remaining for the terminated contract.
   
A ReLife  facility in central Florida  incurred  tornado damage and has not been
operating since September 1993. During 1994, management of ReLife has determined
that it is  probable  that this facility  will  not  reopen.  Start-up  costs of
$1,600,000 were written off. This facility is leased under an operating lease as
described  in Note 12 through  the year 2001.  An  impairment  accrual  has been
established  based on the projected  undiscounted net cash flows related to this
non-operating  facility for the remainder of the lease term.  The accrual totals
$5,900,000  and consists of $4,700,000 in lease payments and $1,200,000 in fixed
costs and operating expenses,  including property taxes,  maintenance,  security
and other  related  costs.  The  current  portion  of the  accrual  approximates
$600,000 and is included with accrued interest payable and other  liabilities in
the  accompanying  December  31, 1994 balance  sheet.  The  remaining  long-term
portion  of the  accrual  is  included  with other  long-term liabilities in the
accompanying December 31, 1994 balance sheet.
    
   
During  1994,  ReLife  entered  into a contract  for a new  information  system.
Payments under the contract and related costs were capitalized  during the year.
After the agreement to merge with HEALTHSOUTH was entered into (see Note 2), the
computer  project was abandoned  resulting in a write-off of capitalized cost of
$4,500,000.
    
The above amounts are shown as operating expenses in the consolidated  statement
of income.

17. Subsequent Events
   
On January 24, 1995,  the Company  signed an  agreement  to merge with  Surgical
Health Corporation (SHC). SHC  operates  36 outpatient surgery centers in eleven

states.  Under the terms of the  agreement,  all shares of common and  preferred
stock of SHC will be exchanged for shares of the Company's Common Stock pursuant
to an  exchange  ratio  that  will  yield an  aggregate  value of  approximately
$155,000,000 to SHC  shareholders.  The  transaction  will be accounted for as a
pooling of  interests  and is subject to  certain  regulatory  and  governmental
reviews, and to approval by the shareholders of both companies.  The transaction
is expected to be completed  early in the second quarter of 1995. The effects of
conforming  the  accounting  policies of the two companies is not expected to be
material.
    

                                       30
<PAGE>
   
The following table  summarizes the unaudited  consolidated pro forma results of
operations,  assuming the SHC  acquisition  described  above had occurred at the
beginning  of each of the  following  periods.  This pro forma  summary does not
necessarily  reflect the results of  operations  as they would have been had the
Company  and the  acquired  entities  constituted  a single  entity  during such
periods.  The 1993  amounts  reflect  the pro forma  effect of the NME  Selected
Hospital Acquisition (see Note 10).
    


                                            Year ended December 31
                                     1992                1993           1994
                                ------------------------------------------------
                                  (In thousands, except for per share amounts)

Revenues                           $ 501,046           $1,111,198    $1,236,190
Net income                            34,929               25,076        49,961
Net income per common and common   
   equivalent share                     0.95                 0.65          1.19

On February 3, 1995, the Company entered into a definitive agreement to purchase
the  operations  of the  rehabilitation  hospital  division of  NovaCare,  Inc.,
consisting of 11  rehabilitation  hospitals in seven states, 12 other facilities
and certificates of need to build two additional facilities.  The purchase price
will be approximately  $215,000,000 in cash and the assumption of $20,000,000 in
liabilities  for a total  consideration  of  $235,000,000.  The  transaction  is
expected to be completed in the second quarter of 1995.

Subsequent  to December  31,  1994,  the Company  received a fully  underwritten
commitment  to amend and restate the 1994  Credit  Agreement  (see Note 7) which
will increase the size of the facility to $1 billion.

                                       31
<PAGE>
                                    PART III


Item 10. Directors and Executive Officers of the Registrant.


Directors

          The following table sets forth certain information with respect to the
Company's Directors.

<TABLE>
<CAPTION>

                                                           Principal Occupation
                                                              and All Positions                     A Director
            Name                      Age                     With the Company                         Since
            ----                     ----                  --------------------                     ----------
<S>                                   <C>           <C>                                                <C> 
Richard M. Scrushy                    42              Chairman of the Board, President                 1984
                                                      and Chief Executive Officer and
                                                                    Director

Phillip C. Watkins, M.D.              53               Physician, Birmingham, Alabama,                 1984
                                                                  and Director

George H. Strong                      68            Private Investor, Locust, New Jersey,              1984
                                                                  and Director

C. Sage Givens                        38                        General Partner,                       1985
                                                     First Century Partners, and Director

Charles W. Newhall III                50                   Partner, New Enterprise                     1985
                                                       Associates Limited Partnerships,
                                                                  and Director

Aaron Beam, Jr.                       51                Executive Vice President and                   1993
                                                           Chief Financial Officer
                                                                  and Director

James P. Bennett                      37                   President -- HEALTHSOUTH                    1993
                                                             Inpatient Operations
                                                                  and Director

</TABLE>



                                       32
<PAGE>
<TABLE>
<CAPTION>
                                                            Principal Occupation
                                                              and All Positions                     A Director
            Name                      Age                     With the Company                         Since
           -----                      ---                     ------------------                    ----------
<S>                                   <C>           <C>                                                <C> 
Larry R. House                        51              Chairman of the Board, President                 1993
                                                        and Chief Executive Officer,
                                                      MedPartners, Inc., and Director

Anthony J. Tanner                     46                 Executive Vice President                      1993
                                                      Administration and Secretary
                                                                and Director

John S. Chamberlin                    66                      Private Investor,                        1993
                                                            Princeton, New Jersey,
                                                                and Director

Richard F. Celeste                    57            Principal of Celeste and Sabaty, Ltd.              1991
                                                                and Director
</TABLE>

   
         Richard M.  Scrushy,  one of the  Company's  management  founders,  has
served as Chairman of the Board,  President and Chief  Executive  Officer of the
Company  since  1984.   From  1979  to  1984,  Mr.  Scrushy  was  with  Lifemark
Corporation,  a  publicly-owned  healthcare  corporation,   serving  in  various
operational  and  management  positions.  Mr.  Scrushy  is  also a  director  of
Integrated  Health Services,  Inc. and MedPartners,  Inc., both  publicly-traded
healthcare corporations, and is Chairman of the Board of Capstone Capital, Inc.,
a publicaly-traded real estate investment trust. He also serves on the boards of
directors of several privately-held healthcare corporations.
    
         Phillip C. Watkins, M.D., FACC, is and has been in private practice for
more than  five  years  with  Cardiovascular  Associates,  P.C.  in  Birmingham,
Alabama.  A  graduate  of The  Medical  College  of  Alabama,  Dr.  Watkins is a
Diplomate of the American Board of Internal Medicine. He is also a Fellow of the
American  College of Cardiology  and the  Subspecialty  Board of  Cardiovascular
Disease.

         George H. Strong retired as senior vice  president and chief  financial
officer of Universal Health Services,  Inc. in December 1984, a position he held
for more than six years.  Mr.  Strong is a private  investor  and a director  of
Universal  Health  Services,   Inc.,  a   publicly-owned   hospital   management
corporation.  Mr.  Strong is also a  director  of The Viking  Group of Funds,  a
public mutual fund group.

         C. Sage  Givens is a  general  partner  of First  Century  Partners,  a
private  venture  capital fund  capitalized at  $100,000,000.  Ms. Givens joined
First  Century  Partners  in 1983,  where  she  manages  the  fund's  healthcare
investments.  Ms.  Givens  serves on the boards of directors of PhyCor,  Inc., a
publicly-owned  healthcare  corporation,  and several privately-held  healthcare
companies.

         Charles  W.  Newhall  III  is a  general  partner  and  founder  of New
Enterprise Associates Limited Partnerships,  Baltimore,  Maryland,  where he has
been engaged in the venture  capital  business since 1978. Mr. Newhall is also a
director of Integrated Health Services,  Inc., Genetic Therapy,  Inc., Opta Food
Ingredients,   Inc.  and  Sepracor,  Inc.,  all  of  which  are  publicly-traded
corporations.

         Aaron Beam, Jr., C.P.A., a management founder, serves as Executive Vice
President and Chief Financial  Officer of the Company and was elected a Director
in  February  1993.  From  1980 to 1984,  Mr.  Beam  was  employed  by  Lifemark
Corporation in several  financial and operational  management  positions for the
Shared Services Division,  including division controller. Mr. Beam is a director
of Ramsey Healthcare, Inc., a publicly-traded healthcare corporation.

         James  P.  Bennett  joined  the  Company  in May  1991 as  Director  of
Inpatient   Operations,   was  promoted  to  Group  Vice   President   Inpatient
Rehabilitation  Operations  in  September  1991,  again to  President  and Chief
Operating  Officer -- HEALTHSOUTH  Rehabilitation  Hospitals in June 1992 and to
President -- HEALTHSOUTH Inpatient Operations in February 1993. Mr. Bennett also
was  elected a Director  in February  1993.  From  August 1987 to May 1991,  Mr.
Bennett was employed by Russ Pharmaceuticals, Inc., Birmingham, Alabama, as Vice
President  Operations,  Chief  Financial  Officer,  Secretary and director.  Mr.
Bennett  served  as  certified  public  accountant  on the  audit  staff  of the
Birmingham,  Alabama  office of Ernst &  Whinney  (now  Ernst & Young  LLP) from
October 1980 to August 1987.


                                       33
<PAGE>
        Larry R. House is Chairman of the Board,  President and Chief Executive
Officer of MedPartners, Inc. a publicly-held physician practice management firm,
a position he assumed as his principal  occupation in August 1993. Mr. House was
elected a Director of the Company in February  1993.  At the same time he became
President  --  HEALTHSOUTH  International,  Inc. and New  Business  Ventures,  a
position which he held until August 31, 1994,  when he terminated his employment
with the Company to concentrate on his duties at  MedPartners.  Mr. House joined
the Company in September 1985 as Director of Marketing,  subsequently  served as
Senior Vice President and Chief  Operating  Officer of the Company,  and in June
1992  became  President  and Chief  Operating  Officer  --  HEALTHSOUTH  Medical
Centers.  Prior to  joining  the  Company,  Mr.  House was  president  and chief
executive  officer of a provider of clinical  contract  management  services for
more than ten years.

         Anthony J. Tanner,  Sc.D.,  a management  founder,  serves as Executive
Vice President -- Administration  and Secretary of the Company and was elected a
Director in  February  1993.  From 1980 to 1984,  Mr.  Tanner was with  Lifemark
Corporation  in  the  Shared  Services   Division  as  director,   clinical  and
professional programs (1982-1984) and director,  quality assurance and education
(1980-1982),  where he was responsible for the development of clinical  programs
and marketing programs.

         John S.  Chamberlin  retired in 1988 as president  and chief  operating
officer of Avon  Products,  Inc.,  a position he had held since 1985.  From 1976
until  1985,  he  served  as  chairman  and chief  executive  officer  of Lenox,
Incorporated,  after 22 years in various assignments for General Electric.  From
1990 to 1991,  he served as chairman and chief  executive  officer of New Jersey
Publishing Co. Mr.  Chamberlin is chairman of the board of Life Fitness  Company
and WNS,  Inc., and is a director of The Scotts  Company.  He is a member of the
Board of Trustees of the Medical  Center at Princeton and the Board of Overseers
of  Parsons  School of Design and is a trustee of the  Woodrow  Wilson  National
Fellowship Foundation.

         Richard F.  Celeste  originally  joined the Board of Directors in 1991,
took a leave of absence  from the Board of  Directors in August 1993 to head the
Democratic  National  Committee's  healthcare reform campaign,  and rejoined the
Board in May 1995.  He is a principal  of Celeste and Sabaty,  Ltd.,  a business
advisory firm located in Columbus,  Ohio,  which assists United States companies
to build  strategic  business  alliances in Europe,  Africa,  South Asia and the
Pacific Rim. He served as Governor of Ohio from 1983 to 1991,  during which time
he  chaired  the  National  Governors'  Association  Committee  on  Science  and
Technology,  and directed the United States Peace Corps from 1979 to 1981. He is
a  member  of the  Advisory  Council  of the  Carnegie  Commission  on  Science,
Technology  and  Government,  and  chairs  Carnegie's  Task  Force  on  Science,
Technology and the States. He is a director of Navistar International,  Inc. and
Republic Engineered Steels, Inc., both of which are publicly-traded companies.

Executive Officers

         The following table sets forth certain  information with respect to the
Company's executive officers.


                                       34
<PAGE>
<TABLE>
<CAPTION>
                                                                All Positions                       An Officer
            Name                      Age                     With the Company                         Since
            ----                      ---                     ----------------
<S>                                   <C>         <C>                                                  <C> 
Richard M. Scrushy                    42              Chairman of the Board, President                 1984
                                                       and Chief Executive Officer and
                                                                   Director

Aaron Beam, Jr.                       51             Executive Vice President and Chief                1984
                                                       Financial Officer and Director

Anthony J. Tanner                     46          Executive Vice President -- Administration           1984
                                                           and Secretary and Director

Thomas W. Carman                      43                 Executive Vice President --                   1985
                                                           Corporate Development

P. Daryl Brown                        40                   President -- HEALTHSOUTH                    1986
                                                              Outpatient Centers

James P. Bennett                      37                   President -- HEALTHSOUTH                    1991
                                                     Inpatient Operations and Director

Denis J. Devane                       57                 Executive Vice President --                   1993
                                                        Medical Center Operations

William T. Owens                      36                  Senior Vice President --                     1986
                                                          Finance and Controller

Michael D. Martin                     34                  Senior Vice President  --                    1989
                                                          Finance and Treasurer

William W. Horton                     35                   Group Vice President --                     1994
                                                            Legal Services and
                                                            Assistant Secretary
</TABLE>



                                       35
<PAGE>
   
         Richard M.  Scrushy,  one of the  Company's  management  founders,  has
served as Chairman of the Board,  President and Chief  Executive  Officer of the
Company  since  1984.   From  1979  to  1984,  Mr.  Scrushy  was  with  Lifemark
Corporation,  a  publicly-owned  healthcare  corporation,   serving  in  various
operational  and  management  positions.  Mr.  Scrushy  is  also a  director  of
Integrated  Health Services,  Inc. and MedPartners,  Inc., both  publicly-traded
healthcare corporations, and is Chairman of the Board of Capstone Capital, Inc.,
a  publicly-traded real estate investment trust. He also serves on the boards of
directors of several privately-held healthcare corporations.
    
         Aaron Beam, Jr., C.P.A., a management founder, serves as Executive Vice
President and Chief Financial  Officer of the Company and was elected a Director
in  February  1993.  From  1980 to 1984,  Mr.  Beam  was  employed  by  Lifemark
Corporation in several  financial and operational  management  positions for the
Shared Services Division,  including division controller. Mr. Beam is a director
of Ramsey Healthcare, Inc.

         Anthony J. Tanner,  Sc.D.,  a management  founder,  serves as Executive
Vice President -- Administration  and Secretary of the Company and was elected a
Director in  February  1993.  From 1980 to 1984,  Mr.  Tanner was with  Lifemark
Corporation  in  the  Shared  Services   Division  as  director,   clinical  and
professional programs (1982-1984) and director,  quality assurance and education
(1980-1982),  where he was responsible for the development of clinical  programs
and marketing programs.

         Thomas W. Carman  joined the  Company in 1985 as  Regional  Director --
Corporate  Development,  and now serves as Executive Vice President -- Corporate
Development.  From 1983 to 1985,  Mr.  Carman was  director of  development  for
Medical  Care  International.  From  1981 to  1983,  Mr.  Carman  was  assistant
administrator at the Children's Hospital of Birmingham, Alabama.

         P. Daryl Brown,  President and Chief  Operating  Officer -- HEALTHSOUTH
Outpatient Centers,  joined the Company in April 1986 and served until June 1992
as Group Vice President -- Outpatient  Operations.  From 1977 to 1986, Mr. Brown
served  with the  American  Red Cross,  Alabama  Region,  in several  positions,
including  chief  operating  officer,  administrative  director  for finance and
administration and controller.

         James  P.  Bennett  joined  the  Company  in May  1991 as  Director  of
Inpatient  Operations,  was  promoted  to  Group  Vice  President  --  Inpatient
Rehabilitation  Operations  in  September  1991,  again to  President  and Chief
Operating  Officer -- HEALTHSOUTH  Rehabilitation  Hospitals in June 1992 and to
President HEALTHSOUTH -- Inpatient Operations in February 1993. Mr. Bennett also
was  elected a Director  in February  1993.  From  August 1987 to May 1991,  Mr.
Bennett was employed by Russ Pharmaceuticals, Inc., Birmingham, Alabama, as Vice
President  Operations,  Chief  Financial  Officer,  Secretary and director.  Mr.
Bennett  served  as  certified  public  accountant  on the  audit  staff  of the
Birmingham,  Alabama  office of Ernst &  Whinney  (now  Ernst & Young  LLP) from
October 1980 to August 1987.

         Denis J. Devane  joined the Company in October 1993 as  Executive  Vice
President -- Medical Center Operations.  Mr. Devane served as Chairman and Chief
Executive Officer and a director of Rebound,  Inc., a head injury rehabilitation
company,  from July 1989 until  joining the Company.  From 1987 through 1988, he
was President and Chief Executive Officer of American  Rehabilitation  Services,
and he previously held executive  positions with  Healthdyne,  Inc. and Lifemark
Corporation, including serving as President of Lifemark's Hospital Division.

         William  T.  Owens,  C.P.A.,  joined  the  Company  in  March  1986  as
Controller  and was appointed Vice President and Controller in December 1986. He
was appointed  Group Vice  President -- Finance and  Controller in June 1992 and
became Senior Vice President -- Finance and  Controller in February 1994.  Prior
to joining the Company, Mr. Owens served as a certified public accountant on the
audit staff of the  Birmingham,  Alabama  office of Ernst & Whinney (now Ernst &
Young LLP) from 1981 to 1986.

         Michael D. Martin joined the Company in October 1989 as Vice  President
and  Treasurer,  and was named Senior Vice President -- Finance and Treasurer in
February  1994.  From 1983 through  September  1989,  Mr. Martin  specialized in
healthcare lending with AmSouth Bank N.A.,  Birmingham,  Alabama, where he was a
vice president immediately prior to joining the Company.

         William  W.  Horton  joined  the  Company  in July  1994 as Group  Vice
President -- Legal  Services.  From August 1986 through  June 1994,  Mr.  Horton
practiced  corporate,   securities  and  healthcare  law  with  the  Birmingham,
Alabama-based   firm  of  Haskell  Slaughter  Young  &  Johnston,   Professional
Association, where he served as Chairman of the Healthcare Practice Group.


                                       36
<PAGE>
General

         Directors of the Company  hold office until the next Annual  Meeting of
Stockholders  of  the  Company  and  until  their  successors  are  elected  and
qualified.  Executive officers of the Company are elected annually by, and serve
at the  discretion  of the  Board of  Directors.  There are no  arrangements  or
understandings  known to the Company between any of the Directors,  nominees for
Director or executive  officers of the Company and any other person  pursuant to
which any of such  persons was elected as a Director  or an  executive  officer,
except the  Employment  Agreement  between the  Company and Richard M.  Scrushy.
There are no family relationships  between any Directors,  nominees for Director
or executive officers of the Company.


Compliance With Section 16(a) of the
   Securities Exchange Act of 1934

         Section  16(a) of the  Securities  Exchange  Act of 1934  requires  the
Company's officers and Directors, and persons who beneficially own more than 10%
of a registered  class of the Company's  equity  securities,  to file reports of
ownership and changes in ownership with the  Securities and Exchange  Commission
and the New York Stock Exchange.  Officers,  Directors and beneficial  owners of
more than 10% of the  Company's  Common  Stock are  required by  Securities  and
Exchange  Commission  regulations  to furnish  the  Company  with  copies of all
Section 16(a) forms that they file. Based solely on review of the copies of such
forms furnished to the Company,  or written  representations  that no reports on
Form 5 were required,  the Company  believes that for the period from January 1,
1994,   through   December  31,  1994,  all  of  its  officers,   Directors  and
greater-than-10%  beneficial  owners  complied  with all  Section  16(a)  filing
requirements applicable to them.


Item 11. Executive Compensation.


Executive Compensation   General

         The  following  table  sets forth  compensation  paid or awarded to the
Chief  Executive  Officer  and each of the other  four most  highly  compensated
executive  officers of the  Company  (the "Named  Executive  Officers")  for all
services rendered to the Company and its subsidiaries in 1992, 1993 and 1994.
<TABLE>
<CAPTION>
                                            Summary Compensation Table

                                           Annual Compensation            Long-Term Compensation
                                    ---------------------------------     ----------------------
                                                         Bonus/Annual      Stock       Long-Term          All
                                                           Incentive      Option       Incentive      Other Com-
Name and Principal Position         Year      Salary        Award         Awards        Payouts      pensation (1)
- ---------------------------         ----      -------      ---------       ---------     ------      -------------
<S>                                 <C>      <C>           <C>             <C>            <C>            <C>  
Richard M. Scrushy                  1992      730,666        509,904       1,725,000      --              8,794
Chairman of the Board, President    1993      820,768      1,900,000         271,000      --             10,796
and Chief Executive Officer         1994    1,207,228      2,000,000              --                     12,991

James P. Bennett                    1992      158,862         75,000          95,000      --              4,650
President -- HEALTHSOUTH            1993      250,514        130,000          40,000      --              6,640
Inpatient Operations                1994      357,740        250,000              --                     10,760

Aaron Beam, Jr.                     1992      241,709         90,000         100,000      --              6,811
Executive Vice President            1993      252,039        100,000          25,000      --              9,342
and Chief Financial Officer         1994      298,223        175,000              --                     11,272

Anthony J. Tanner                   1992      196,066        100,000         100,000      --              6,693
Executive Vice President --         1993      194,341        105,000          25,000      --              8,401
Administration and Secretary        1994      277,985        175,000              --                     10,329

P. Daryl Brown                      1992      164,538        100,000          95,000      --              6,765
President -- HEALTHSOUTH            1993      182,707        160,000          20,000      --              7,701
Outpatient Centers                  1994      272,573        200,000              --                     10,226


                                       37
<PAGE>
- --------------------
<FN>
(1)               Includes car  allowances of $500 per month for Mr. Scrushy and
                  $350 per month for the other named officers. Also includes (a)
                  matching   contributions   under  the   Company's   Retirement
                  Investment  Plan for 1992,  1993 and 1994,  respectively,  of:
                  $598, $393 and $318 to Mr. Scrushy; $415, $380 and $355 to Mr.
                  Beam; $450, $453 and $625 to Mr. Bennett;  $426, $275 and $334
                  to Mr.  Tanner;  and  $817,  $473 and $274 to Mr.  Brown;  (b)
                  awards under the  Company's  Employee  Stock  Benefit Plan for
                  1993 and  1994,  respectively,  of  $3,123  and  $4,910 to Mr.
                  Scrushy;  $3,123 and $4,910 to Mr. Beam;  $1,102 and $4,910 to
                  Mr. Bennett;  $3,123 and $4,910 to Mr. Tanner;  and $2,846 and
                  $4,910  to Mr.  Brown;  and (c)  split-dollar  life  insurance
                  premiums  paid in 1993  and 1994 of  $1,280  and  $1,723  with
                  respect to Mr. Scrushy;  $1,639 and $1,807 with respect to Mr.
                  Beam;  $885 and $1,025 with respect to Mr.  Bennett;  $804 and
                  $885  with  respect  to Mr.  Tanner;  and $182  and $842  with
                  respect to Mr. Brown. See this Item,  "Executive  Compensation
                  Retirement   Investment  Plan"  and  "Executive   Compensation
                  Employee Stock Benefit Plan".
</TABLE>

Stock Option Grants in 1994

         No stock option  grants to the Named  Executive  Officers  were made in
1994.

Stock Option Exercises in 1994 and Option Values at December 31, 1994
<TABLE>
<CAPTION>
                        Number
                        Shares                                                             Value of Unexercised
                       Acquired                      Number of Unexercised Options         In-the-Money Options
                          on          Value             at December 31, 1994               at December 31, 1994
      Name             Exercise      Realized       Exercisable      Unexercisable     Exercisable     Unexercisable
      ----             --------      --------       -----------      -------------     -----------     -------------
<S>                     <C>         <C>             <C>                 <C>            <C>              <C>
Richard M. Scrushy......                            2,839,840                          $61,765,800      $
James P. Bennett........ 22,500       330,825          98,750           18,750          2,105,646         399,806
Aaron Beam, Jr..........100,325     1,705,904          86,550           13,125          1,863,881         279,864
Anthony J. Tanner.......                              216,875           13,125          4,773,675         279,864
P. Daryl Brown..........                              144,250           18,750          3,172,968         399,806
- --------------------
<FN>
(1)           Does not  reflect  any  options  granted  and/or  exercised  after
              December 31, 1994. The net effect of any such grants and exercises
              is  reflected  in the table  appearing  under  Item 12,  "Security
              Ownership of Certain Beneficial Owners and Management".

(2)           Represents difference between market price of the Company's Common
              Stock  and  the  respective  exercise  prices  of the  options  at
              December 31, 1994.  Such amounts may not  necessarily be realized.
              Actual values which may be realized,  if any, upon any exercise of
              such options will be based on the market price of the Common Stock
              at the time of any such  exercise  and  thus  are  dependent  upon
              future performance of the Common Stock.
</TABLE>

Stock Option Plans

         Set forth below is  information  concerning  the various  stock  option
plans of the Company at December 31, 1994.

                                       38
<PAGE>
1984 Incentive Stock Option Plan

         The Company had a 1984  Incentive  Stock  Option Plan (the "ISO Plan"),
intended to qualify under Section  422(b) of the Internal  Revenue Code of 1986,
as amended (the  "Code"),  covering an  aggregate of 1,200,000  shares of Common
Stock.  The ISO Plan expired on February 28, 1994, in accordance with its terms.
As of December 31, 1994,  there were  outstanding  under the ISO Plan options to
purchase  14,733  shares of the  Company's  Common Stock at prices  ranging from
$10.08 to $15.13 per share.  All such options remain in full force and effect in
accordance  with  their  terms and the ISO Plan.  Under the ISO Plan,  which was
administered  by the Board of Directors,  key employees could be granted options
to purchase  shares of Common  Stock at 100% of fair market value on the date of
grant (or 110% of fair market  value in the case of a 10%  stockholder/grantee).
The outstanding  options granted under the ISO Plan must be exercised within ten
years from the date of grant, are  cumulatively  exercisable with respect to 25%
of the shares covered  thereby after the expiration of each of the first through
the fourth years following the date of grant, are nontransferable except by will
or pursuant  to the laws of descent  and  distribution,  are  protected  against
dilution and expire within three months after termination of employment,  unless
such termination is by reason of death.

1988 Non-Qualified Stock Option Plan

         The Company also has a 1988 Non-Qualified  Stock Option Plan (the "NQSO
Plan")  covering a maximum of 1,200,000  shares of Common Stock.  As of December
31, 1994, there were outstanding  under the NQSO Plan options to purchase 86,340
shares of the Company's  Common Stock at prices ranging from $6.25 to $13.17 per
share.  The NQSO Plan,  which is administered by the Board of Directors  (except
with respect to options granted to Directors,  as to which it is administered by
an  Independent  Stock Option  Committee),  provides that  Directors,  executive
officers and other key  employees may be granted  options to purchase  shares of
Common  Stock at 100% of fair market  value on the date of grant.  The NQSO Plan
terminates on the earliest of (a) February 28, 1998, (b) such time as all shares
of Common Stock  reserved for  issuance  under the NQSO Plan have been  acquired
through the exercise of options  granted  thereunder or (c) such earlier time as
the Board of Directors of the Company may determine. Except for options covering
33,500 shares,  which contain vesting  provisions  similar to those contained in
options granted under the ISO Plan,  options  granted  pursuant to the NQSO Plan
have a five-year term (except for options  covering  172,500 shares which have a
ten-year  term),   are   exercisable  at  any  time  during  such  period,   are
nontransferable  except  by  will  or  pursuant  to  the  laws  of  descent  and
distribution,  are protected  against dilution and expire within three months of
termination  of  association  with the Company as a Director or  termination  of
employment, unless such termination is by reason of death.

1989, 1990, 1992, 1992 and 1993 Stock Option Plans

         The Company also has a 1989 Stock Option Plan (the "1989 Plan"), a 1990
Stock Option Plan (the "1990 Plan"), a 1991 Stock Option Plan (the "1991 Plan"),
a 1992 Stock  Option Plan (the "1992  Plan"),  and a 1993 Stock Option Plan (the
"1993  Plan"),  under  each  of  which  incentive  stock  options  ("ISOs")  and
non-qualified stock options ("NQSOs") may be granted. The 1989, 1990, 1991, 1992
and 1992 Plans  cover a maximum of 600,000  shares,  900,000  shares,  2,800,000
shares,  1,400,000 shares and 1,400,000 shares,  respectively,  of the Company's
Common  Stock.  As of  December  31,  1994,  there were  outstanding  options to
purchase  218,692 shares of Common Stock at prices ranging from $10.08 to $15.13
per share under the 1989 Plan,  678,763 shares of Common Stock at prices ranging
from $11.55 to $15.13 per share under the 1990 Plan,  2,356,079 shares of Common
Stock at an exercise  price of $15.13 per share  under the 1991 Plan,  1,224,625
shares of Common  Stock at  exercise  prices  ranging  from $15.13 to $15.25 per
 share  under the 1992  Plan,  and  1,070,205  shares of Common  Stock at prices
ranging  from $13.50 to $36.50 per share under the 1993 Plan.  Each of the 1989,
1990,  1991,  1992 and 1993 Plans is administered in the same manner as the NQSO
Plan and provides that Directors, executive officers and other key employees may
be granted  options to  purchase  shares of Common  Stock at 100% of fair market
value on the date of grant.  Each of the 1989,  1990,  1991, 1992 and 1993 Plans
terminate on the earliest of (a) October 25,  1999,  October 15, 2000,  June 19,
2001,  June 16,  2002,  and April 19, 2003,  respectively,  (b) such time as all
shares of Common Stock reserved for issuance under the respective Plan have been
acquired through the exercise of options granted thereunder, or (c) such earlier
times as the Board of Directors of the Company may  determine.  Options  granted
under  these Plans  which are  designated  as ISOs  contain  vesting  provisions
similar  to those  contained  in options  granted  under the ISO Plan and have a
ten-year  term.  NQSOs granted  under these Plans,  if any, will have a ten-year
term.  Options granted under these Plans are  nontransferable  except by will or
pursuant to the laws of descent and distribution, are protected against dilution
and will expire  within  three months of  termination  of  association  with the
Company as a Director or termination of employment,  unless such  termination is
by reason of death.

                                       39
<PAGE>
                                     
1993 Consultants' Stock Option Plan

         The Company also has a 1993  Consultants'  Stock Option Plan (the "1993
Consultants'  Plan"),  under which  NQSOs may be granted,  covering a maximum of
750,000 shares of Common Stock. As of December 31, 1994,  there were outstanding
under the 1993  Consultants'  Plan options to purchase  372,500 shares of Common
Stock at prices ranging from $13.50 to $36.50 per share.  The 1993  Consultants'
Plan,  which is administered in the same manner as the NQSO Plan,  provides that
certain non-employee consultants who provide significant services to the Company
may be granted  options to purchase shares of Common Stock at such prices as are
determined  by the Board of Directors  or the  appropriate  committee.  The 1993
Consultants'  Plan terminates on the earliest of (a) February 25, 2003, (b) such
time as all  shares  of  Common  Stock  reserved  for  issuance  under  the 1993
Consultants'  Plan have been  acquired  through the exercise of options  granted
thereunder,  or (c) such  earlier  time as the Board of Directors of the Company
may determine.  Options granted under the 1993 Consultants' Plan have a ten-year
term.  Options  granted  under the 1993  Consultants'  Plan are  nontransferable
except  by  will or  pursuant  to the  laws of  descent  and  distribution,  are
protected  against  dilution and expire  within three months of  termination  of
association  with the Company as a  consultant,  unless such  termination  is by
reason of death.


Executive Loans

         In order to enhance equity ownership by senior management,  in 1989 the
Company  adopted a program of making  loans to officers  holding the position of
Group Vice  President and above to facilitate the exercise of stock options held
by such persons.  Each loan bears interest at the prime rate announced from time
to time by AmSouth Bank N.A., Birmingham, Alabama and is secured by a first lien
on the shares of Common Stock acquired with the proceeds of the loan.  Each loan
has a ten-year  term,  and the  Company's  lien on the shares of Common Stock is
released as the indebtedness is repaid at the rate of one share per the weighted
average option exercise price repaid. The only loan currently  outstanding under
such  program is a loan made on May 7, 1992,  to P. Daryl  Brown,  President  --
HEALTHSOUTH  Outpatient  Centers,  which had an  original  principal  balance of
$213,613 and of which $190,000 remained outstanding at December 31, 1994.


Retirement Investment Plan

         Effective   January  1,  1990,  the  Company  adopted  the  HEALTHSOUTH
Retirement  Investment Plan (the "401(k)  Plan"),  a retirement plan intended to
qualify under Section  401(k) of the Internal  Revenue Code of 1986, as amended.
The 401(k) Plan is open to all full-time and part-time  employees of the Company
who are over the age of 21,  have one full year of service  with the Company and
have at least  1,000 hours of service in the year in which they enter the 401(k)
Plan.  Eligible  employees may elect to participate in the Plan on January 1 and
July 1 in each year.

         Under the  401(k)  Plan,  participants  may elect to defer up to 20% of
their annual compensation (subject to nondiscrimination rules under the Internal
Revenue Code). The deferred  amounts may be invested among four options,  at the
participant's  direction:  a  money  market  fund,  a bond  fund,  a  guaranteed
insurance contract or an equity fund. The Company will match a minimum of 10% of
the amount deferred by each participant,  up to 4% of such  participant's  total
compensation, with the matched amount also directed by the participant. See Note
12 of "Notes to Consolidated Financial Statements".

         Aaron Beam, Jr.,  Executive Vice President and Chief Financial  Officer
of  the  Company,   and  Anthony  J.  Tanner,   Executive   Vice   President  --
Administration  and  Secretary of the  Company,  serve as Trustees of the 401(k)
Plan, which is administered by the Company.


Employee Stock Benefit Plan

         Effective   January  1,  1991,  the  Company  adopted  the  HEALTHSOUTH
Rehabilitation  Corporation  and  Subsidiaries  Employee Stock Benefit Plan (the
"ESOP"),  a  retirement  plan  intended  to qualify  under  sections  401(a) and
4975(e)(7) of the Internal Revenue Code of 1986, as amended. The ESOP is open to
all full-time and part-time employees of the Company who are over the age of 21,
have one full year of service  with the Company and have at least 1,000 hours of
service in the year in which they  begin  participation  in the ESOP on the next
January  1 or July 1 after  the  date  on  which  such  employee  satisfies  the
aforementioned conditions.

                                       40
<PAGE>
         The ESOP was established with a $10,000,000 loan from the Company,  the
proceeds of which were used to purchase  413,793 shares of the Company's  Common
Stock. In 1992, an additional  $10,000,000  loan was made to the ESOP, which was
used to purchase an additional 416,666 shares of Common Stock. Under the ESOP, a
Company  Common Stock account (a "company  stock  account") is  established  and
maintained for each eligible employee who participates in the ESOP. In each plan
year,  such  account is credited  with such  employee's  allocable  share of the
Common Stock held by the ESOP and allocated with respect to such plan year. Each
employee's  allocable  share for any given plan year is determined  according to
the ratio  which such  employee's  compensation  for such plan year bears to the
compensation of all eligible participating employees for the same plan year.
     
         Under the ESOP,  eligible employees who participate in the ESOP and who
have attained age 55 and have  completed 10 years of  participation  in the ESOP
may elect to diversify  the assets in their  company  stock account by directing
the plan administrator to transfer to the 401(k) Plan a portion of their company
stock account to be invested,  as the eligible employee directs,  in one or more
of the investment options available under the 401(k) Plan. See Note 12 of "Notes
to Consolidated Financial Statements".

         Richard  M.  Scrushy,  Chairman  of  the  Board,  President  and  Chief
Executive Officer of the Company,  Aaron Beam, Jr., Executive Vice President and
Chief Financial  Officer of the Company,  and Anthony J. Tanner,  Executive Vice
President -- Administration  and Secretary of the Company,  serve as Trustees of
the ESOP, which is administered by the Company.


Stock Purchase Plan

         In order to further  encourage  employees to obtain equity ownership in
the Company, the Company's Board of Directors adopted an Employee Stock Purchase
Plan (the "Stock  Purchase  Plan")  effective  January 1, 1994.  Under the Stock
Purchase Plan, participating employees may contribute $10 to $200 per pay period
toward the purchase of the Company's  Common Stock in open-market  transactions.
The Stock Purchase Plan is open to regular full-time or part-time  employees who
have been  employed  for six  months  and are at least 21 years  old.  After six
months of  participation  in the Stock Purchase Plan, the Company will provide a
10% matching  contribution  to be applied to purchases  under the Stock Purchase
Plan. The Company also pays all fees and brokerage  commissions  associated with
the  purchase  of the  stock.  The  Stock  Purchase  Plan is  administered  by a
broker-dealer firm not affiliated with the Company.


Board Compensation

         Directors who are not also employed by the Company are paid  Directors'
fees of  $10,000  per  annum,  plus  $3,000  for each  meeting  of the  Board of
Directors and $1,000 for each Committee meeting attended. In addition, Directors
are reimbursed for all out-of-pocket  expenses incurred in connection with their
duties as Directors.  The Directors of the Company,  including Mr. Scrushy, have
been granted  non-qualified  stock  options to purchase  shares of the Company's
Common Stock. See this Item, "Executive Compensation Stock Option Plans" above.


Chief Executive Officer Employment Agreement
   
         The  Company  is a party to an  Employment  Agreement  with  Richard M.
Scrushy,  pursuant  to which Mr.  Scrushy is  employed as Chairman of the Board,
President and Chief Executive  Officer of the Company for a five-year term which
ends December 31, 1999.  Such term is  automatically  extended for an additional
year on December 31 of each year. In addition, the Company has agreed to use its
best  efforts to cause Mr.  Scrushy to be elected as a Director  of the  Company
during the term of the Agreement.  Under the Agreement,  Mr. Scrushy  received a
base salary of $900,000,  including incentive compensation of up to $400,000, in
1994 and is to receive  the same base  salary in 1995 and each year  thereafter,
with incentive  compensation of up to $900,000,  subject to annual review by the
Board of Directors, and is entitled to participate in any bonus plan approved by
the Board of Directors for the Company's management.  The incentive compensation
is earned at $75,000 per month in 1995, contingent upon the Company's success in
meeting certain monthly budgeted earnings per share targets.  Mr. Scrushy earned
the entire $400,000 incentive  component of his corporation in 1994, as all such
targets  were met. In addition,  Mr.  Scrushy was awarded  $2,000,000  under the
management  bonus  plan.  Such  additional  bonus  was  based on the  Audit  and
Compensation  Committee's  assessment  of  Mr.  Scrushy's  contribution  to  the
establishment of the Company as the industry leader in rehabilitative healthcare
services,  including his role in the  integration of the NME Selected  Hospitals
and his role in the negotiation and consummation of the ReLife  acquisition,  as
well as the Company's  success in achieving  annual budgeted net income targets.


                                       41
<PAGE>
Mr.  Scrushy is also  provided  with a car  allowance  in the amount of $500 per
month and disability  insurance through a Company-wide plan or otherwise.  Under
the  Agreement,  Mr.  Scrushy may be terminated for cause or if he should become
disabled.  Termination  of Mr.  Scrushy's  employment  under the Agreement  will
result in certain  severance  pay  arrangements.  In the event that the  Company
shall be  acquired,  merged  or  reorganized  in such a manner as to result in a
change of control of the Company,  Mr.  Scrushy has the right to  terminate  his
employment under the Agreement, in which case he will receive a lump sum payment
equal to three years' annual base salary  (including the gross incentive portion
thereof)  under the  Agreement.  Mr.  Scrushy has agreed not to compete with the
Company during any period to which any such  severance pay relates.  Mr. Scrushy
may terminate the Agreement at any time upon 180 days' notice,  in which case he
will receive one year's base salary as severance pay.
    

Item 12. Security Ownership of Certain Beneficial Owners and Management.

         The following table sets forth certain information regarding beneficial
ownership of the Company's  Common Stock as of March 3, 1995, (a) by each person
who is known by the Company to own  beneficially  more than 5% of the  Company's
Common Stock,  (b) by each of the  Company's  Directors and (c) by the Company's
five most highly  compensated  executive officers and all executive officers and
Directors as a group.
<TABLE>
<CAPTION>
                                                                                                  Percentage
            Name and                                      Number of Shares                             of
        Address of Owner                               Beneficially Owned (1)                     Common Stock
        ----------------                               ----------------------                     ------------
<S>                                                         <C>        <C>                            <C>  
Richard M. Scrushy                                          2,897,391  (2)                            7.53%
    Two Perimeter Park South
    Birmingham, Alabama  35243
John S. Chamberlin                                             40,000  (3)                            *
C. Sage Givens                                                100,000  (3)                            *
Charles W. Newhall III                                        140,360  (4)                            *
George H. Strong                                              141,679  (5)                            *
Phillip C. Watkins, M.D.                                      179,199  (6)                            *
Aaron Beam, Jr.                                               102,775  (7)                            *
James P. Bennett                                              117,500  (8)                            *
Larry R. House                                                198,963  (9)                            *
Anthony J. Tanner                                             248,000  (10)                           *
Richard F. Celeste                                             30,000  (3)                            *
P. Daryl Brown                                                182,500  (11)                           *
Forstmann-Leff Associates, Inc.                             2,035,761  (12)                           5.72%
    55 East 52nd Street
    New York, New York  10055
The Travelers Inc.                                          1,824,514  (13)                           5.13%
    65 East 55th Street
    New York, New York  10022
American Express Company                                    1,883,000  (14)                           5.29%
    American Express Tower
    World Financial Center
    New York, New York  10285
All Executive Officers and Directors as a Group             4,712,905  (15)                          11.76%
    (16 persons)
- -------------------------
<FN>
(1)  The persons named in the table have sole voting and  investment  power with
     respect to all shares of Common Stock shown as beneficially  owned by them,
     except as otherwise indicated.
   
(2)  Includes  2,839,840 shares subject to currently  exercisable  non-qualified
     stock options. See Item 11, "Executive Compensation Stock Options".
    

                                       42
<PAGE>
(3)  All of the shares are subject to currently exercisable  non-qualified stock
     options.

(4)  Includes 210 shares owned by members of Mr. Newhall's immediate family, and
     140,000  shares are subject to currently  exercisable  non-qualified  stock
     options.

(5)  Includes  100,000  shares  subject to currently  exercisable  non-qualified
     stock options.

(6)  Includes  137,500  shares  subject to currently  exercisable  non-qualified
     stock options and 499 shares held in trust for his children.

(7)  Includes 92,175 shares subject to currently  exercisable  stock options and
     100 shares owned by his spouse. See "Executive  Compensation Stock Options"
     in Item 11.

(8)  Includes  98,750  shares which are subject to currently  exercisable  stock
     options. See "Executive Compensation Stock Options" in Item 11.

(9)  Includes 138,442 shares subject to currently exercisable stock options. See
     "Executive Compensation Stock Options" in Item 11.

(10) Includes 230,000  shares  subject to currently  exercisable  stock options,
     18,000  held in  trust  by Mr.  Tanner  for his  children.  See  "Executive
     Compensation Stock Options" in Item 11.

(11) Includes 163,000 shares subject to currently exercisable stock options. See
     "Executive Compensation Stock Options" in Item 11.

(12) Shares held of record for various investment funds for which Forstmann-Leff
     Associates  Inc.  ("FLA") acts as investment  advisor.  Includes  1,058,663
     shares as to which FLA claims sole voting power, 993,098 shares as to which
     FLA claims  shared voting  power,  1,514,779  shares as to which FLA claims
     sole  investment  power and  520,982  shares as to which FLA claims  shared
     investment power.

(13) Assumes  conversion  of  convertible  debentures  held  of  record  by  The
     Travelers  and its  subsidiaries  as  broker-dealer.  The Travelers and its
     subsidiaries  Smith Barney Holdings Inc. and Smith Barney Inc. claim shared
     voting and dispositive power with respect to all such shares.

(14) Shares  held of record  for  investment  funds for which  American  Express
     Financial  Advisors  Inc.  (together  with  its  parent,  American  Express
     Company,  "American Express") acts as investment advisor.  Includes 574,600
     shares  as to  which  American  Express  claims  shared  voting  power  and
     1,883,000  shares as to which American  Express  claims shared  dispositive
     power.

(15) Includes  4,512,145 shares subject to currently  exercisable  stock options
     held by officers and Directors.

*  Less than 1%


                                       43
<PAGE>




                                   SIGNATURES


         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934,  the Registrant has duly caused this Amendment No. 1 to be
signed on its behalf by the undersigned, thereunto duly authorized.

                                              HEALTHSOUTH Corporation


                                              By  RICHARD M. SCRUSHY
                                                --------------------------- 
                                                    Richard M. Scrushy,
                                                   Chairman of the Board 
                                                and Chief Executive Officer

                                              Date:   April 21, 1995


  














                                       44


</TABLE>


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