HEALTHSOUTH CORP
DEF 14A, 1996-04-01
SPECIALTY OUTPATIENT FACILITIES, NEC
Previous: DENSE PAC MICROSYSTEMS INC, POS AM, 1996-04-01
Next: REAL ESTATE INCOME PARTNERS III LTD PARTNERSHIP, 10-K, 1996-04-01



<PAGE>
                            SCHEDULE 14A INFORMATION 

                   Proxy Statement Pursuant to Section 14(a)
                     of the Securities Exchange Act of 1934


Filed by the Registrant  [x]

Filed by a Party other than the Registrant [ ]

Check the appropriate box:

[ ]      Preliminary Proxy Statement
[X]      Definitive Proxy Statement
[ ]      Definitive Additional Materials
[ ]      Soliciting Material Pursuant to Section 240.14a-11(c) or Section
         240.14a-12

                          HEALTHSOUTH Corporation
                ________________________________________________

                (Name of Registrant as Specified In Its Charter)

                       
               ________________________________________________

                   (Name of Person(s) Filing Proxy Statement)

Payment of Filing Fee (Check appropriate box):

[x]      $125 per Exchange Act Rules 0-11(c)(1)(ii), 14a-6(i)(1),
         or 14a-6(j)(2).

[ ]      $500 per each party to the  controversy  pursuant to Exchange  Act Rule
         14a-6(i)(3).

[ ]      Fee computed on table below per Exchange Act Rules 14a-6(i)(4)and 0-11.

(1)      Title of each class of securities to which transaction applies:

         _______________________________________________________________________

(2)      Aggregate number of securities to which transaction applies:

         _______________________________________________________________________

(3)      Per unit  price  or other  underlying  value  of  transaction  computed
         pursuant to Exchange Act Rule 0-11: *1

         _______________________________________________________________________
(4)      Proposed maximum aggregate value of transaction:

         _______________________________________________________________________
*1       Set forth the amount on which the filing  fee is  calculated  and state
         how it was determined.

[ ] Check box if any part of the fee is offset as provided by Exchange  Act Rule
0-11(a)(2)  and  identify  the  filing  for  which the  offsetting  fee was paid
previously.  Identify the previous filing by registration  statement  number, or
the Form or Schedule and the date of its filing.

(1)      Amount previously paid:
         _______________________________________________________________________

(2)      Form, Schedule or Registration Statement No.:
         _______________________________________________________________________

(3)      Filing Party:
         _______________________________________________________________________

(4)      Date Filed:
         _______________________________________________________________________


<PAGE>
                           HEALTHSOUTH CORPORATION
                   NOTICE OF ANNUAL MEETING OF STOCKHOLDERS


                                                                 April 1, 1996

   The Annual Meeting of Stockholders of HEALTHSOUTH Corporation (the "Company")
will be held at Two Perimeter Park South, Birmingham,  Alabama, on Thursday, May
2, 1996, at 2:00 p.m., C.D.T., for the following purposes:

   1. To elect  fourteen  Directors  to serve until the next  Annual  Meeting of
Stockholders and until their successors are duly elected and qualified.

   2. To transact such other business as may properly come before the Annual
Meeting or any adjournment thereof.

   Stockholders  of record  at the close of  business  on March  26,  1996,  are
entitled  to notice of, and to vote at,  the Annual  Meeting or any  adjournment
thereof.

   If you cannot  attend the Annual  Meeting in person,  please date and execute
the accompanying Proxy and return it promptly to the Company.  If you attend the
Annual Meeting, you may revoke your Proxy and vote in person if you desire to do
so, but attendance at the Annual Meeting does not of itself serve to revoke your
Proxy.


ANTHONY J. TANNER
Secretary



<PAGE>


                           HEALTHSOUTH CORPORATION

                               PROXY STATEMENT

                                 INTRODUCTION


   This Proxy  Statement is furnished to the holders of Common Stock,  par value
$.01 per share,  of HEALTHSOUTH  Corporation  (the "Company") in connection with
the  solicitation  of Proxies by and on behalf of the Board of  Directors of the
Company for use at the Annual Meeting of  Stockholders to be held on May 2, 1996
or any  adjournment  thereof.  A form of Proxy for use at the Annual  Meeting is
also enclosed. Any such Proxy may be revoked by a stockholder at any time before
it is  exercised  by either  giving  written  notice of such  revocation  to the
Secretary of the Company or submitting a later-dated  Proxy to the Company prior
to the Annual Meeting. A stockholder attending the Annual Meeting may revoke his
Proxy and vote in person if he desires to do so,  but  attendance  at the Annual
Meeting will not of itself revoke the Proxy.

   The Company's  principal  executive offices are located at Two Perimeter Park
South,  Birmingham,  Alabama  35243.  The  Company's  telephone  number is (205)
967-7116.

   Proxy  materials  will be mailed to  stockholders  by the  Management  of the
Company on or about April 1, 1996.  The Company has  retained  Chemical  Bank to
solicit  proxies on its behalf  and will pay  Chemical  Bank a fee of $6,000 for
those  services.  The Company will  reimburse  Chemical  Bank for  out-of-pocket
expenses incurred in connection with such solicitation.  Additional solicitation
may be made by mail,  telephone or telegram by the officers or regular employees
of  the  Company,  who  will  receive  no  additional   compensation   therefor.
Arrangements will also be made with brokerage houses,  custodians,  nominees and
fiduciaries  for the forwarding of proxy  materials to the beneficial  owners of
Common Stock held of record by such persons, and the Company will reimburse such
brokerage   houses,   custodians,   nominees  and   fiduciaries  for  reasonable
out-of-pocket  expenses  incurred by them in  connection  therewith.  The entire
expense of solicitation, including the cost of preparing, assembling and mailing
the proxy materials, will be borne by the Company.


   The  purpose of the Annual  Meeting  of  Stockholders  is to elect a Board of
Directors to serve until the next Annual Meeting of Stockholders. The Company is
not aware at this time of any other  matters  that will come  before  the Annual
Meeting. If any other matters properly come before the Annual Meeting, it is the
intention of the persons  designated as proxies to vote in accordance with their
judgment on such matters.  Shares  represented by executed and unrevoked Proxies
will be voted in  accordance  with  instructions  contained  therein  or, in the
absence of such  instructions,  in accordance  with the  recommendations  of the
Board of Directors.  Abstentions  and broker  non-votes  will not be counted for
purposes of  determining  whether any given  proposal  has been  approved by the
stockholders of the Company. Accordingly,  abstentions and broker non-votes will
not affect the vote to be taken on the election of Directors, which requires for
approval  the  affirmative  vote of a  majority  of the  shares of Common  Stock
present or represented and entitled to vote at the Annual Meeting.

   As to all matters that may come before the Annual Meeting,  each  stockholder
will be entitled to one vote for each share of Common  Stock of the Company held
by him at the close of business on March 26, 1996.  The holders of a majority of
the  shares of Common  Stock of the  Company  present  in person or by proxy and
entitled to vote will constitute a quorum at the Annual Meeting. Abstentions and
broker  non-votes will be counted for purposes of determining  the presence of a
quorum.  At March 26, 1996, the record date for the Annual  Meeting,  there were
144,255,488 shares of Common Stock outstanding.


Dissenters' Rights of Appraisal

   There are no dissenters'  rights of appraisal in connection  with any vote of
stockholders to be taken at the 1996 Annual Meeting of Stockholders.

                                        1


<PAGE>


Proposals by Stockholders

   Any proposals by stockholders of the Company  intended to be presented at the
1997  Annual  Meeting  of  Stockholders  must be  received  by the  Company  for
inclusion  in the  Company's  Proxy  Statement  and form of Proxy by December 3,
1996.

                              ELECTION OF DIRECTORS

Nominees for Director

   At the Annual Meeting,  fourteen  Directors are to be elected.  The Bylaws of
the Company  permit the Board of Directors to determine  the number of Directors
of the Company. Unless other instructions are specified, the enclosed Proxy will
be voted in favor of the  persons  named  below to serve  until the next  Annual
Meeting of Stockholders  and until their successors shall have been duly elected
and qualified.  The affirmative vote of a majority of the shares of Common Stock
present or  represented  and entitled to vote at the Annual  Meeting is required
for the election of each  Director.  In the event any of the  nominees  shall be
unable to serve as a Director,  it is the intention of the persons designated as
proxies to vote for substitutes selected by the Board of Directors. The Board of
Directors of the Company has no reason to believe that any of the nominees named
below will be unable to serve if elected.

   The following  table sets forth  certain  information  concerning  the twelve
nominees for Director of the Company:

<TABLE>
<CAPTION>
<S>                       <C>   <C>                                                    <C>
                                Principal Occupation                                   A Director
Name ...................  Age   and All Positions With the Company                     Since
Richard M. Scrushy......   43   Chairman of the Board and Chief Executive Officer and
                                Director                                                1984
Phillip C. Watkins,
M.D.....................   54   Physician, Birmingham, Alabama, and Director            1984
George H. Strong........   69   Private Investor, Locust, New Jersey, and Director      1984
C. Sage Givens..........   39   General Partner, Acacia Venture Partners, and
                                Director                                                1985
Charles W. Newhall III .   51   Partner, New Enterprise Associates Limited
                                Partnerships, and Director                              1985
Aaron Beam, Jr..........   52   Executive Vice President and Chief Financial Officer
                                and Director                                            1993
James P. Bennett........   38   President and Chief Operating Officer and Director      1993
Larry R. House..........   52   Chairman of the Board, President and Chief Executive
                                Officer, MedPartners/Mullikin, Inc., and Director       1993
Anthony J. Tanner.......   47   Executive Vice President -- Administration and
                                Secretary and Director                                  1993
John S. Chamberlin......   67   Private Investor, Princeton, New Jersey, and Director   1993
Richard F. Celeste......   58   Managing Partner, Celeste and Sabaty, Ltd. and
                                Director                                                1991
P. Daryl Brown..........   41   President -- HEALTHSOUTH Outpatient Centers and
                                Director                                                1995
Joel C. Gordon..........   67   Private Investor, Nashville, Tennessee, Consultant to
                                the Company and Director                                1996
Raymond J. Dunn, III ...   53   Private Investor, Woburn, Massachusetts, Consultant
                                to the Company and Director                             1996

</TABLE>

                                2

<PAGE>

   Richard M. Scrushy, one of the Company's  management founders,  has served as
Chairman of the Board and Chief Executive Officer of the Company since 1984, and
also served as President of the Company from 1984 until March 1995. 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  MedPartners/Mullikin,  Inc.,  a  publicly-traded
physician  practice  management  company,  and 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.

   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  continued  to act as a
Director  of  Universal  Health  Services,   Inc.,  a  publicly-traded  hospital
management corporation, until 1993. Mr. Strong is also a director of Core Funds,
a public mutual fund group, Integrated Health Services,  Inc., a publicly-traded
healthcare corporation, and AmeriSource, Inc., a large drug wholesaler.

   C. Sage Givens is a general  partner of Acacia  Venture  Partners,  a private
venture capital fund capitalized at $66,000,000. From 1983 to June 30, 1995, Ms.
Givens  was a general  partner  of First  Century  Partners,  a private  venture
capital  fund  capitalized  to  $100,000,000.  Ms.  Givens  managed  the  fund's
healthcare investments.  Ms. Givens serves on the boards of directors of PhyCor,
Inc.,  a  publicly-traded  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.,  MedPartners/Mullikin,  Inc.  and Opta Food
Ingredients, 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, to President -- HEALTHSOUTH
Inpatient  Operations in February  1993,  and to President  and Chief  Operating
Officer of the  Company in March  1995.  Mr.  Bennett  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.

   Larry R.  House is  Chairman  of the  Board,  President  and Chief  Executive
Officer of  MedPartners/Mullikin,  Inc.  a  publicly-traded  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/Mullikin. 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.

                                        3

<PAGE>
   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.

   P. Daryl Brown joined the Company in April 1986 and served until June 1992 as
Group VicePresident -- Outpatient Operations. He became President -- HEALTHSOUTH
Outpatient  Centers in June 1992,  and was  elected as a Director in March 1995.
From 1977 to 1986, Mr.Brown served with the American Red Cross,  Alabama Region,
in several positions, including Chief Operating Officer, Administrative Director
for Financing and Administration and Controller.

   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 1994.  He is  Managing  Partner  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.

   Joel C. Gordon  served as Chairman of the Board of Directors of Surgical Care
Affiliates,  Inc. ("SCA") from its founding in 1982 until January 17, 1996, when
SCA was  acquired  by the  Company.  Mr.Gordon  also  served as Chief  Executive
Officer of SCA from 1987 until January 17, 1996.  Mr.Gordon serves on the boards
of directors of Genesco,  Inc., an apparel manufacturer,  HealthWise of America,
Inc., an owner and operator of health  maintenance  organizations,  and SunTrust
Bank of Nashville, N.A.

   Raymond J. Dunn, III served as Chief  Executive  Officer of Advantage  Health
Corporation  ("Advantage Health") from 1986 until March 14, 1996, when Advantage
Health was  acquired by the Company.  In addition,  he served as Chairman of its
Board of Directors from 1990 to March 14, 1996 and as its President from 1994 to
March 14, 1996.  From 1987 to 1990,  he served as  ViceChairman  of the Board of
Advantage  Health.  From 1979 to 1986,  Mr.Dunn was Chief Executive Officer of a
former  subsidiary of Advantage  Health  responsible for management of Advantage
Health's  operations.  From 1970 to 1978,  he was  Administrator  of New England
Rehabilitation Hospital, Inc.

   Directors  hold office until the next Annual Meeting of  Stockholders  of the
Company and until their  successors  are elected  and  qualified.  Officers  are
elected  annually by the Board of Directors  and serve at the  discretion of the
Board of Directors.

Management Matters

   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 such person was elected as a Director or
an executive  officer,  except the Employment  Agreement between the Company and
Richard M. Scrushy described under "Executive Compensation and Other Information
- -- Audit and Compensation  Committee  Report on Executive  Compensation -- Chief
Executive  Officer  Compensation"  in this Proxy  Statement  and except that Mr.
Gordon and Mr.

                                        4

<PAGE>
Dunn  were  initially  named to the  Board of  Directors  under the terms of the
merger  agreements  pursuant to which the  Company  acquired  SCA and  Advantage
Health,  respectively.  There are no family relationships between any Directors,
nominees  for  Director  or  executive  officers  of the  Company.  The Board of
Directors of the Corporation  held a total of 11 meetings and acted by unanimous
written consent four times during 1995.

   There are no  employment  contracts  between the  Company  and any  executive
officer named in the Summary  Compensation  Table under "Executive  Compensation
and Other  Information  -- Executive  Compensation  -- General",  other than the
Employment   Agreement  with  Richard  M.  Scrushy  described  under  "Executive
Compensation and Other Information -- Audit and Compensation Committee Report on
Executive  Compensation -- Chief Executive  Officer  Compensation" in this Proxy
Statement.  Except for such Employment  Agreement and except for the broad-based
retirement  plans of the Company  described under  "Executive  Compensation  and
Other Information -- Retirement Investment Plan" and "Executive Compensation and
Other  Information -- Employee Stock Benefit  Plan",  there are no  compensatory
plans or arrangements with respect to any such executive officer which result or
will result from the  resignation,  retirement or any other  termination of such
executive  officer's  employment with the Company and its subsidiaries or from a
change in control of the  Company or from a change in such  executive  officer's
responsibilities following a change in control of the Company.

   The  Audit  and  Compensation  Committee  of the  Board  is  responsible  for
reviewing all reports from the Company's auditors,  monitoring internal controls
and reviewing the Company's  compensation  program, as well as administering the
Company's stock option plans. On June6,  1995, C. Sage Givens,  George H. Strong
and Phillip C. Watkins,  all of whom are outside  Directors,  were  appointed to
serve on this  committee for a period of one year or until their  successors are
appointed.  They continue to serve in such  capacity.  This  committee  held two
meetings and acted three times by unanimous written consent during 1995.

   The  Company  has  no  other  standing  audit,   nominating  or  compensation
committees of the Board of Directors.

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 SEC  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, 1995 through December31,  1995, all
of its officers,  Directors and greater-than-10% beneficial owners complied with
Section 16(a) filing requirements applicable to them, except as set forth below.

   Larry R. House, a Director of the Company, failed to timely report a total of
17 sales of the Company's  Common Stock between  February 10, 1993 and March 23,
1995. In addition,  two acquisitions of Common Stock pursuant to the exercise of
stock  options  on  October  13,  1994  were  not  timely  reported.   All  such
transactions were reported on Mr.House's Form 5 filed in February 1996.

                                        5

<PAGE>


                 EXECUTIVE COMPENSATION AND OTHER INFORMATION

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 1993, 1994 and 1995.

<TABLE>
<CAPTION>
                                   Summary Compensation Table

                                   Annual Compensation                    Long-Term Compensation
                                   -------------------                    ----------------------
                                                                     Stock      Long-Term       All
                                                 Bonus/Annual        Option     Incentive    Other Com-
Name and Principal Position     Year     Salary  Incentive Award     Awards      Payouts    pensation(1)
- ---------------------------     ----     ------  ---------------     ------      -------    ------------
<S>                             <C>  <C>         <C>              <C>             <C>          <C>
Richard M. Scrushy              1993 $  820,768  $1,900,000         271,000        --     $   10,796
Chairman of the Board           1994  1,207,228   2,000,000              --        --         12,991
and Chief Executive
Officer                         1995  1,737,526   5,000,000       1,000,000                  650,108 (2)

James P. Bennett                1993 $  250,514     130,000          40,000        --     $    6,640
President and Chief             1994    357,740     250,000              --        --         10,760
Operating Officer               1995    371,558     600,000         150,000        --          7,835

Michael D. Martin               1993 $  113,049     100,000          30,000        --     $    7,635
Senior Vice President           1994    189,013     250,000              --        --          7,311
and Treasurer                   1995    165,626     500,000          85,000        --          7,919

P. Daryl Brown                  1993 $  182,707     160,000          20,000        --     $    7,701
President -- HEALTHSOUTH        1994    272,573     200,000              --        --         10,226
Outpatient Centers              1995    263,462     300,000         130,000        --          8,580

Aaron Beam, Jr                  1993 $  252,039     100,000          25,000        --     $    9,342
Executive Vice President        1994    298,223     175,000              --        --         11,272
and Chief Financial
Officer                         1995    247,903     300,000         100,000        --          8,695

<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 1993,
      1994 and 1995, respectively, of: $393, $318 and $292 to Mr. Scrushy; $380,
      $355 and $900 to Mr. Beam; $453, $625 and $900 to Mr. Bennett;  $325, $526
      and $900 to Mr. Martin;  and $473, $274 and $900 to Mr. Brown;  (b) awards
      under the Company's  Employee Stock Benefit Plan for 1993,  1994 and 1995,
      respectively,  of $3,123, $4,910 and $1,626 to Mr. Scrushy; $3,123, $4,910
      and $1,626 to Mr. Beam; $1,102, $4,910 and $1,626 to Mr. Bennett;  $3,057,
      $1,345  and  $1,626 to  Mr.Martin;  and  $2,846,  $4,910 and $1,626 to Mr.
      Brown; and (c) split-dollar life insurance  premiums paid in 1993 and 1994
      of $1,280,  $1,723 and $2,190 with respect to Mr. Scrushy;  $1,639, $1,807
      and $1,969 with respect to Mr. Beam; $885,  $1,025 and $1,109 with respect
      to Mr.  Bennett;  $53,  $1,240 and $1,193 with respect to Mr. Martin;  and
      $182,  $842  and  $1,854  with  respect  to  Mr.  Brown.   See  "Executive
      Compensation  and Other  Information  -- Retirement  Investment  Plan" and
      "Executive  Compensation  and Other  Information -- Employee Stock Benefit
      Plan".

(2)   In addition to the amounts described in the preceding  footnote,  includes
      the  conveyance of real  property  valued at $640,000 to  Mr.Scrushy.  See
      "Certain Transactions".
</FN>

                                        6


<PAGE>

Stock Option Grants in 1995


</TABLE>
<TABLE>
<CAPTION>

                                             Individual Grants
                                 % of Total
                                   Options
                      Number of   Granted to       Exercise                  Grant Date
                       Options   Employees in       Price     Expiration       Present
    Name               Granted  Fiscal Year       Per Share      Date         Value(1)
    ----               -------  -----------       ---------      ----         --------

<S>                  <C>            <C>           <C>           <C> <C>    <C>        
Richard M. Scrushy   1,000,000      32.6%         $ 16.75       6/6/2005   $11,070,000
James P. Bennett        50,000                     19.375      3/10/2005       675,500
                       100,000       4.9%           16.75       6/6/2005     1,107,000
Michael D. Martin       60,000                      16.75       6/6/2005       664,200
                        25,000       2.8%           30.75     12/14/2005       451,750
P.Daryl Brown           30,000                     19.375      3/10/2005       405,300
                       100,000       4.2%           16.75       6/6/2005     1,107,000
Aaron Beam, Jr         100,000       3.3%           16.75       6/6/2005     1,107,000

<FN>
(1)   Based  on the  Black-Scholes  option  pricing  model  adapted  for  use in
      valuating executive stock options.  The actual value, if any, an executive
      may  realize  will  depend  upon the  excess of the stock  price  over the
      exercise  price on the date the option is  exercised,  so that there is no
      assurance  that the value  realized by an executive will be at or near the
      value estimated by the  Black-Scholes  model.  The estimated  values under
      that model are based on  arbitrary  assumptions  as to certain  variables,
      including the following: (i) stock price volatility is assumed to be 48 at
      March 10, 1995,  45 at June 6, 1995 and 36 at December 14, 1995;  (ii) the
      risk-free  rate of return is assumed to be 7.17% at March 10, 1995,  6.25%
      at June 6, 1995 and 5.76% at December 14, 1995;  (iii)  dividend  yield is
      assumed  to be 0;  and  (iv) the time of  exercise  is  assumed  to be the
      expiration date of the option.
</FN>
</TABLE>

Stock Option Exercises in 1995 and Option Values at December 31, 1995

<TABLE>
<CAPTION>

                               Number                                                    Value of Unexercised
                             of Shares                Number of Unexercised Options     In-the-Money Options
                              Acquired                     at December 31, 1995          at December 31, 1995
                                on          Value     ----------------------------  ------------------------------
      Name                   Exercise     Realized   Exercisable   Unexercisable    Exercisable    Unexercisable
      ----                  --------     --------   -----------   -------------    -----------    -------------
<S>                               <C>   <C>            <C>                <C>      <C>            <C>         
Richard M. Scrushy               -0-    $      -0-     6,686,262             -0-   $136,449,400   $          -0-
James P. Bennett              10,000       111,850       360,000          15,000      6,252,600          323,400
Michael D. Martin             30,000       395,550        63,000          71,250        822,336          991,163
P. Daryl Brown                   -0-           -0-       441,000          15,000      8,332,353          323,400
Aaron Beam, Jr               123,100     1,556,845       176,250             -0-      2,881,450              -0-

<FN>
(1)   Does not reflect any options  granted and/or  exercised after December 31,
      1995.  The net effect of any such grants and exercises is reflected in the
      table appearing under "Principal Stockholders".

(2)   Represents  the difference  between  market price of the Company's  Common
      Stock and the  respective  exercise  prices of the options at December 31,
      1995.  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.
</FN>
</TABLE>

                                        7

<PAGE>


Stockholder Return Comparison (1)

   Set forth below is a line graph  comparing the total returns of the Company's
Common  Stock,  the Standard & Poor's 500 (S&P 500) Index and a peer group index
("Rehab  Index")  compiled  by  the  Company,  consisting  of  Tenet  Healthcare
Corporation  and NovaCare,  Inc.,  publicly-traded  healthcare  companies  whose
businesses  are  similar  in some  respects  to that of the  Company.  The graph
assumes $100 invested on December 31, 1990, in HEALTHSOUTH Common Stock and each
of the indices. The Rehab Index has been weighted for market capitalization, and
the Company assumes reinvestment of dividends for purposes of the graph.

 #############################################################################

                                IMAGE OMITTED

December 31            HEALTHSOUTH           S&P 500        Rehab Index
- -----------            -----------           -------        -----------

1990                       100                 100               100
1991                       211                 131               111
1992                       158                 141               115
1993                       152                 155               106
1994                       219                 156               108
1995                       350                 215               108

 #############################################################################

_____________

(1)   In previous  proxy  statements  of the Company,  the Rehab Index  included
      Continental  Medical  Systems,  Inc.  ("CMS").  In February  1995, CMS was
      acquired by Horizon Healthcare Corp., which was the surviving  corporation
      in the merger.  Because CMS was not  publicly  traded  during all of 1995,
      data  relating  to CMS have  been  deleted  from the  Rehab  Index for all
      periods.

Stock Option Plans


   Set forth below is  information  concerning the various stock option plans of
the Company at December 31, 1995.

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 2,400,000 shares of Common Stock. The ISO
Plan expired on February 28, 1994, in accordance  with its terms. As of December
31, 1995, there were  outstanding  under the ISO Plan options to purchase 21,353
shares of the Company's  Common Stock at prices  ranging from $2.71 to $7.57 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.

                                        8

<PAGE>

1988 Non-Qualified Stock Option Plan

   The Company also has a 1988 Non-Qualified Stock Option Plan (the "NQSO Plan")
covering a maximum of 2,400,000 shares of Common Stock. As of December 31, 1995,
there were outstanding under the NQSO Plan options to purchase 167,180 shares of
the Company's  Common Stock at prices ranging from $5.04 to $16.75 per share. An
additional  3,650 shares were  reserved for grants under the NQSO  Plan.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.  Options  granted  pursuant to the NQSO
Plan 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, 1991, 1992, 1993 and 1995 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"),  a 1993 Stock Option Plan (the "1993
Plan")  and a 1995 Stock  Option  Plan (the  "1995  Plan"),  under each of which
incentive stock options ("ISOs") and  non-qualified  stock options ("NQSOs") may
be granted.  The 1989,  1990, 1991, 1992, 1993 and 1995 Plans cover a maximum of
1,200 shares, 1,800 shares, 5,600,000 shares, 2,800,000 shares, 2,800,000 shares
and  3,500,000 (to be increased by 0.9% of the  outstanding  Common Stock of the
Company on each January 1, beginning January 1, 1996) shares,  respectively,  of
the Company's  Common  Stock.  As of December 31, 1995,  there were  outstanding
options to purchase an aggregate of 13,458,221  shares of the  Company's  Common
Stock  under  such Plans at  exercise  prices  ranging  from $5.04 to $30.75 per
share. An additional 1,236,004 shares were reserved for grants under such Plans.
Each of the 1989,  1990,  1991, 1992, 1993 and 1995 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. The 1989, 1990, 1991, 1992, 1993
and 1995 Plans  terminate on the  earliest of (a) October 25, 1999,  October 15,
2000,  June  19,  2001,  June  16,  2002,  April  19,  2003  and  June 5,  2005,
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
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.

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
1,500,000  shares  of  Common  Stock.  As  of  December  31,  1995,  there  were
outstanding  under the 1993 Consultants' Plan options to purchase 905,000 shares
of Common  Stock at prices  ranging  from $6.75 to $30.75  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

                                        9

<PAGE>

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.

Other Stock Option Plans

   In  connection  with the 1995  acquisitions  of Surgical  Health  Corporation
("SHC") and Sutter Surgery Centers,  Inc. ("SSCI"),  the Company assumed certain
existing stock option plans of the acquired  companies,  and outstanding options
to purchase stock of the acquired companies under such plans were converted into
options to acquire  Common Stock of the Company in accordance  with the exchange
ratios applicable to such mergers.  At December 31, 1995, there were outstanding
under the SHC and SSCI plans options to purchase 674,806 shares of the Company's
Common  Stock at  exercise  prices  ranging  from $1.52 to $17.24 per share.  No
additional options are being granted under any such assumed plans.

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 of  Alabama,  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,
1995.

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.

   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.

                                       10

<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 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 "Executive  Compensation and Other Information -- Stock Option
Plans" above.

Audit and Compensation Committee Report on Executive Compensation

General

   The Board of Directors of the Company has an Audit and Compensation Committee
(the  "Committee"),  consisting of Ms. Givens,  Mr. Strong and Dr. Watkins.  The
Committee is charged by the Board of Directors with  establishing a compensation
plan which will enable the Company to compete  effectively  for the  services of
qualified  officers  and key  employees,  to  give  such  employees  appropriate
incentive to pursue the  maximization  of long-term  stockholder  value,  and to
recognize such employees' success in achieving both qualitative and quantitative
goals for the benefit of the Company. The Committee makes recommendations to the
full Board of Directors as to appropriate  levels of  compensation  for specific
individuals,  as well as compensation  and benefit programs for the Company as a
whole.

                                       11

<PAGE>

Compensation Philosophy and Policies for Executive Officers

   As its first principle, the Committee believes that executives of the Company
should be rewarded based upon their success in meeting the Company's operational
goals, improving its earnings, maintaining its leadership role in the outpatient
and  rehabilitative  healthcare  services fields, and generating returns for its
stockholders, and the Committee strives to establish levels of compensation that
take such  factors  into account and provide  appropriate  recognition  for past
achievement and incentive for future success.  The Committee recognizes that the
demand for  executives  with  expertise  and  experience in the  outpatient  and
rehabilitative  healthcare  services fields is intense.  In order to attract and
retain  qualified  persons,  the Committee  believes that the Company must offer
current  compensation at levels  consistent with those of other  publicly-traded
healthcare companies. In addition, the Committee believes that it is in the best
interests  of the  Company's  stockholders  to offer its  executives  meaningful
equity  participation in the Company, in order that those executives'  interests
will be aligned with those of the Company's  stockholders.  The Committee  feels
that the historic mix of cash  compensation and equity  participation has proven
to be effective in stimulating  the Company's  executives to meet both long-term
and  short-term  goals and has been a major  factor in limiting  turnover  among
senior executives.

   The Company's compensation program has three distinct elements:  base salary;
incentive   compensation,   including  both  cash  incentive   compensation  and
equity-based  compensation;  and  retirement  compensation.  These  elements are
discussed below.

   Base  Salary:  While the demand for  experienced  managers in the  healthcare
industry  continues to grow, the Company has been very  successful in attracting
and retaining key executives,  many of whom have been with the Company since its
early days. The Company believes that its  compensation  package is instrumental
in such  success.  The Committee  endeavors to establish  base salary levels for
those key  executives  which are  consistent  with those  provided for similarly
situated executives of other publicly-traded  healthcare companies,  taking into
account  each  executive's  areas  and  level  of   responsibility,   historical
performance  and tenure with the  Company.  In  establishing  such  levels,  the
Company considers compensation for executives of other publicly-traded providers
of healthcare services,  such as Columbia/HCA,  Horizon/CMS Healthcare and Tenet
Healthcare  Corporation,  as well as other publicly-traded  companies of similar
size and with a similar growth rate.  Compensation decisions are not targeted to
specific  levels in the range of compensation  paid by such companies,  nor does
the Company maintain a record of where its  compensation  stands with respect to
such other  companies.  However,  the Committee and the Board of Directors  take
such levels of compensation  into account in determining  appropriate  levels of
compensation for the Company's executives.

   Incentive Compensation:  In addition to base salary, the Committee recommends
to the Board of Directors  cash  incentive  compensation  for  executives of the
Company,  based upon each such  executive's  success in meeting  qualitative and
quantitative  performance  goals on an annual basis.  The total  incentive bonus
pool  available for the Company's  executives is capped at the lesser of (a) the
amount by which the Company's  annual net income exceeds the budgeted annual net
income established by the Board of Directors and (b) 10% of the Company's annual
net income. No bonuses are payable unless annual net income exceeds budgeted net
income.  Individual  incentive bonuses within such bonus pool are not determined
in a formulary  manner,  but are  determined  on a basis that takes into account
each executive's success in achieving standards of performance, which may or may
not be quantitative,  established by the Board of Directors and such executive's
superiors.  Bonus  determinations are made on a case-by-case  basis, taking into
account appropriate  quantitative and qualitative factors, and there is no fixed
relationship between any particular performance factor and the amount of a given
executive's  bonus.  Historically,  incentive  compensation  has  been  a  major
component of the Company's  executive  compensation,  and the Committee believes
that  placing  executives  at risk for such a component  has been  effective  in
motivating such executives to achieve such goals.

   In 1994,  the Committee  engaged  William M. Mercer,  Inc. as a consultant to
perform a study of the Company's  executive  compensation  programs.  The Mercer
report  concluded that the Company's  compensation  mix was  significantly  more
highly-leveraged,  at risk and performance-focused than other companies selected
by Mercer  for  comparison,  with 41% of the  Company's  cash  compensation  for
executive officers being at-risk,  performance-based  compensation,  compared to
29% for the other companies reviewed by Mercer.

                                       12

<PAGE>

   In addition to cash incentive compensation,  as a growth company, the Company
has always utilized equity-based compensation,  in the form of stock options, as
a tool to encourage  its  executives to work to meet its  operational  goals and
maximize long-term stockholder value. Because the value of stock options granted
to an executive is directly  related to the  Company's  success in enhancing its
market value over time, the Committee  feels that its stock option programs have
been very effective in aligning the interests of management and stockholders.

   The Committee  determines  stock option  grants under the  Company's  various
stock  option  plans,   all  of  which  are  described  above  under  "Executive
Compensation and Other  Information -- Stock Option Plans".  Specific grants are
determined  taking into  account an  executive's  current  responsibilities  and
historical performance, as well as the executive's perceived contribution to the
Company's  results of  operations.  Options are also used to give  incentive  to
newly-promoted  officers  at the time  that  they are  asked to  assume  greater
responsibilities,  and, in some cases, to executives who have joined the Company
through  acquisitions and have assumed  significant  leadership roles within the
Company.  In evaluating  option grants,  the Board of Directors  considers prior
grants and shares currently held, as well as the recipient's  success in meeting
operational goals and the recipient's level of responsibility. However, no fixed
formula is utilized to determine  particular grants. The Committee believes that
the opportunity to acquire a significant equity interest in the Company has been
a strong  motivation  for the  Company's  executives  to  pursue  the  long-term
interests of the Company and its  stockholders,  and has promoted  longevity and
retention of key  executives.  Information  relating to stock options granted to
the five most highly-compensated  executive officers of the Company is set forth
elsewhere in this Proxy Statement.

   In  connection  with the  Company's  use of stock  options  as a  significant
component of  compensation,  the Mercer study  referred to above  indicated that
most companies in Mercer's  long-term  incentive  survey  utilized two long-term
incentive  plans,  while the Company  used stock  options as its only  long-term
incentive  plan.  The Mercer study noted that the Company's use of stock options
was very consistent  with the practices of high-growth  companies that wished to
increase the  ownership  stake of executives in the company and to conserve cash
by using stock rather than cash in long-term plans.

   Retirement Compensation: As described under "Executive Compensation and Other
Information -- Retirement Investment Plan", in 1991 the Company adopted a 401(k)
retirement  plan in order to give all  full-time  employees  an  opportunity  to
provide for their retirement on a tax-advantaged  basis. In order to further tie
employees'  interests to the long-term market value of the Company,  the Company
adopted an Employee  Stock  Benefit Plan (the  "ESOP") in 1991,  which gives all
full-time employees an opportunity to invest a portion of their retirement funds
in  Common  Stock of the  Company  on a  tax-advantaged  basis.  See  "Executive
Compensation and Other Information -- Employee Stock Benefit Plan".  While these
plans provide benefits to all full-time  employees,  the Committee believes that
the ESOP provides  additional  incentive to  executives to maximize  stockholder
value over the long term.

Chief Executive Officer Compensation

   The Company is a party to an  Employment  Agreement  with Richard M. Scrushy,
pursuant to which Mr. Scrushy, a management founder of the Company.  is employed
as  Chairman  of the Board and Chief  Executive  Officer  of the  Company  for a
five-year term which ends December 31, 2000. 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,  excluding incentive compensation of
up to $900,000,  in 1995 and is to receive the same base salary in 1996 and each
year  thereafter,  with incentive  compensation of up to $2,400,000,  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 $200,000 per month in 1996, contingent upon
the Company's  success in meeting  certain monthly  budgeted  earnings per share
targets.  Mr.  Scrushy  earned the entire  $900,000  incentive  component of his
compensation in 1995, as all such targets were met. In addition, Mr. Scrushy was
awarded $5,000,000 under the management bonus plan, and was conveyed real estate
having  an   appraised   value  of  $640,000  by  the   Company.   See  "Certain
Transactions".  Such additional bonus was based on the Committee's assessment of
Mr. Scrushy's con

                                       13

<PAGE>



tribution  to  the  establishment  of the  Company  as the  industry  leader  in
outpatient surgery and rehabilitative healthcare services, including his role in
the negotiation and consummation of the Company's 1995  acquisitions of Surgical
Health  Corporation,  the rehabilitation  hospitals division of NovaCare,  Inc.,
Sutter Surgery Centers,  Inc. and Caremark Orthopedic Services Inc. and the 1996
acquisitions of Surgical Care Affiliates, Inc. and Advantage Health Corporation,
as well as the  Company's  success  in  achieving  annual  budgeted  net  income
targets. 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's employment 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 were to 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.

   The Committee reports to the Board of Directors on compensation  arrangements
with Mr.  Scrushy,  and  recommends  to the  Board  of  Directors  the  level of
incentive compensation, both cash and equity-based, which is appropriate for Mr.
Scrushy  with  respect  to each  fiscal  year of the  Company.  In  making  such
recommendation,  the Committee  takes into account the Company's  performance in
the  marketplace,  its  success in meeting  strategic  goals and its  success in
meeting monthly and annual budgets established by the Board of Directors. Again,
ultimate  compensation  decisions are not made in a formulary  manner,  but in a
manner which takes into account the Company's competitive position, its position
in the financial markets, and the significant  contributions made by Mr. Scrushy
to the  success of the  Company.  In making its  decisions  with  respect to Mr.
Scrushy's  compensation,  the  Committee  believes  that  it is  appropriate  to
recognize that, as a management  founder of the Company,  Mr. Scrushy has played
an  instrumental  role in  establishing  the Company as the  industry  leader in
outpatient  and   rehabilitative   healthcare   services  and  that,  under  his
leadership,  the Company has  significantly  enhanced  stockholder  value over a
period of years and continues to grow in assets,  net  revenues,  net income and
market value.

   Mr.  Scrushy's  stewardship  of the  Company  has  led  it to 38  consecutive
profitable  quarters  (excluding  the effect of  one-time  charges in the second
quarter of 1995)  since the second  quarter of 1986,  with  steadily  increasing
earnings per share.  The Company's  assets  increased by 38.3% from December 31,
1994, to December 31, 1995; its net revenues and income (excluding the effect of
one-time  charges in 1994 and 1995) rose 22.2% and 68.6%,  respectively,  in the
same period;  and its stock price increased by 59.8% over the same period.  This
represents an increase of  $3,406,921,000,  or 227.9%, in market  capitalization
over the period.  Further,  in the period since  December 31, 1993, the Company,
under Mr. Scrushy's  leadership,  has grown from the fourth-largest  provider of
rehabilitative  healthcare services to the largest provider, and during 1995 and
1996 established  itself as the largest provider of outpatient  surgery services
through a series of strategic acquisitions. During that same period, the Company
has become the  second-largest  publicly-traded  healthcare  provider (by market
capitalization)  in the nation and has expanded its operations to 44 states. The
Committee  believes  that Mr.  Scrushy's  leadership  has been  essential to the
Company's  success and growth. In view of these  accomplishments,  the Committee
believes  that it is important to ensure that,  if Mr.  Scrushy is successful in
leading  the  Company to achieve  the goals set by the Board of  Directors,  his
compensation  will be at a level  commensurate  with  that  of  chief  executive
officers of  similarly-situated  public  companies  and that he will continue to
have the opportunity to obtain a significant equity interest in the Company.

Section 162(m) of the Internal Revenue Code

   The Omnibus  Budget  Reconciliation  Act of 1993  contains a provision  under
which a publicly-traded corporation is sometimes precluded from taking a federal
income tax deduction for  compensation  in excess of $1,000,000  that is paid to
the  chief  executive  officer  and  the  four  other  most   highly-compensated
executives of the corporation  during a corporation's tax year.  Compensation in
excess of $1,000,000


                                       14

<PAGE>

continues to be deductible if that  compensation is  "performance  based" within
the meaning of that term under  Section  162(m) of the  Internal  Revenue  Code.
Certain  transition  rules apply with  respect to stock  option plans which were
approved  prior to  December  20,  1993,  pursuant  to Rule  16b-3(b)  under the
Exchange Act.

   The  Company   believes  that  its  employee  stock  option  plans  meet  the
requirements of Section 162(m) as performance-based plans. The Committee and the
Board of Directors  have  currently  made a decision not to amend the  Company's
cash  compensation  programs to meet all  requirements of Section 162(m) because
such  a  decision   would  not  be  in  the  best  interests  of  the  Company's
stockholders.  The Committee  believes that, in establishing bonus and incentive
awards,  certain  subjective  factors must be taken into  account in  particular
cases,  based upon the experienced  judgment of the Committee members as well as
on  factors  which  may  be  objectively  quantified.  The  preservation  of tax
deductibility of all compensation is an important  consideration.  However,  the
Committee  believes that it is important that the Company retain the flexibility
to reward superior effort and  accomplishment  even where all cash  compensation
may  not be  fully  deductible.  The  Committee  will  continue  to  review  the
requirements  for  deductibility   under  Section  162(m)  and  will  take  such
requirements  into account in the future as it deems appropriate and in the best
interests  of  the  Company's  stockholders.  Approximately  $3,386,000  of  Mr.
Scrushy's  compensation  paid  with  respect  to 1995  will  not be  deductible;
however,  the Company  believes  that all other  compensation  paid to executive
officers will be fully deductible.

Conclusion

   The Committee  believes that the levels and mix of  compensation  provided to
the Company's  executives  during 1995 were appropriate and were instrumental in
the  achievement  of the  Company's  goals  for  1995.  It is the  intent of the
Committee  to  ensure  that the  Company's  compensation  programs  continue  to
motivate its  executives  and reward them for being  responsive to the long-term
interests of the Company and its stockholders.


   The foregoing report is submitted by the following  Directors of the Company,
constituting all of the members of the Audit and  Compensation  Committee of the
Board of Directors:


                                C. Sage Givens
                               George H. Strong
                         Phillip C. Watkins, Chairman

                                       15

<PAGE>

                            PRINCIPAL STOCKHOLDERS

   The  following  table sets forth  certain  information  regarding  beneficial
ownership of the Company's Common Stock as of March 15, 1996, (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>  
Richard M. Scrushy..............................     7,738,329 (2)             4.84%
John S. Chamberlin..............................       105,000 (3)                *
C. Sage Givens..................................       191,050 (4)                *
Charles W. Newhall III..........................       315,938 (5)                *
George H. Strong................................       264,166 (6)                *
Phillip C. Watkins, M.D.........................       322,765 (7)                *
Aaron Beam, Jr..................................       228,060 (8)                *
James P. Bennett................................       475,000 (3)                *
Larry R. House..................................       288,906 (9)                *
Anthony J. Tanner...............................       646,904(10)                *
Richard F. Celeste..............................        80,000 (3)                *
P. Daryl Brown..................................       520,000(11)                *
Joel C. Gordon..................................     1,947,236(12)             1.28%
Raymond J. Dunn, III............................     1,619,749(13)             1.06%
Michael D. Martin...............................       114,004(14)                *
FMR Corp........................................     9,967,400(15)             6.54%
 82 Devonshire Street
 Boston, Massachusetts 02109
All Executive Officers and Directors as a Group
(20 persons) ...................................    16,249,806(15)             9.87%

<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 7,436,262 shares subject to currently exercisable stock options.

(3)   All of the shares are subject to currently exercisable stock options.

(4)   Includes  1,050 shares  owned by Ms.  Givens's  spouse and 190,000  shares
      subject to currently exercisable stock options.

(5)   Includes 230 shares owned by members of Mr.  Newhall's  immediate  family,
      10,780  shares  owned by  partnerships  of which Mr.  Newhall is a general
      partner and 305,000 shares subject to currently exercisable stock options.
      Mr.  Newhall  disclaims  beneficial  ownership  of the shares owned by the
      partnerships except to the extent of his pecuniary interest therein.

(6)   Includes  54,054  shares owned by a trust of which Mr. Strong is a trustee
      and claims shared voting and  investment  power and 138,165 shares subject
      to currently exercisable stock options.

(7)   Includes 225,000 shares subject to currently exercisable stock options.

(8)   Includes 206,250 shares subject to currently exercisable stock options.

(9)   Includes 173,734 shares subject to currently exercisable stock options.

(10)  Includes  36,000  shares held in trust by Mr.  Tanner for his children and
      610,000 shares subject to currently exercisable stock options.

                                       16
<PAGE>

(11)  Includes 491,000 shares subject to currently exercisable stock options.

(12)  Includes  204,670  shares  owned by his spouse,  235,350  shares  owned by
      trusts of which he is a trustee and 167,260  shares  subject to  currently
      exercisable stock options.

(13)  Includes 31,666 shares owned by a charitable  foundation of which Mr. Dunn
      is a trustee.

(14)  Includes 113,000 shares subject to currently exercisable stock options.

(15)  Shares held by various  investment funds for which affiliates of FMR Corp.
      act as investment advisor. FMR Corp. or its affiliates claim sole power to
      vote 21,100 of the shares and sole power to dispose of all of the shares.

(16)  Includes 12,094,715 shares subject to currently  exercisable stock options
      held by executive fficers and Directors.

    * Less than 1%
</FN>
</TABLE>

                             CERTAIN TRANSACTIONS


   During  1995,  the  Company  paid  $11,587,000  for the  purchase  of new NCR
computer  equipment  from GG  Enterprises,  a  value-added  reseller of computer
equipment  which is owned by Grace  Scrushy,  the mother of Richard M.  Scrushy,
Chairman of the Board and Chief Executive Officer of the Company,  and Gerald P.
Scrushy,  Senior Vice  President  -- Physical  Resources  of the  Company.  Such
purchases were made in the ordinary course of the Company's business.  The price
paid for this  equipment was more favorable to the Company than that which could
have been obtained from an independent third party seller.

   During  1995,  the Company  paid  $229,000 to  Caretenders  Health  Corp.,  a
provider of home healthcare services and related services, for services provided
by Caretenders to the Company.  The Company  beneficially owns approximately 30%
of the  issued  and  outstanding  shares of common  stock of  Caretenders.  Such
purchases  were made in the  ordinary  course  of the  Company's  business.  The
Company  believes that the price paid for the services  provided by  Caretenders
was no less  favorable to the Company  than that which could have been  obtained
from an independent third-party provider.

   During  1995,  the Company  paid  $63,000 to  MedPartners/Mullikin,  Inc.,  a
publicly-traded  physician practice managment company,  for management  services
rendered  to  certain  physician  practices  owned by the  Company.  Richard  M.
Scrushy,  Chairman of the Board and Chief Executive Officer of the Company,  and
Larry   R.   House,   a   Director   of   the   Company,    are   directors   of
MedPartners/Mullikin,  Inc.  Mr.  House also  serves as  Chairman  of the Board,
President and Chief Executive Officer of MedPartners/Mullikin,  Inc., a position
which has been his principal occupation since August 1993. At March 1, 1996, Mr.
Scrushy  beneficially  owns  approximately  1.63%, Mr. House  beneficially  owns
approximately  3.93%, and the Company owns approximately 2.20% of the issued and
outstanding Common Stock of MedPartners/Mullikin, Inc. The Company believes that
the price paid for such services was no less  favorable to the Company than that
which could have been obtained from an independent third-party provider.

   In June 1994, the Company sold selected  properties,  including six ancillary
hospital facilities,  three outpatient rehabilitation facilities, two outpatient
surgery  centers,  one  uncompleted  medical  office  building  and one research
facility to Capstone Capital Corporation  ("Capstone"),  a publicly-traded  real
estate  investment  trust.  The net  proceeds  of the Company as a result of the
transaction were approximately $58,425,000. The net book value of the properties
was approximately  $50,735,000.  The Company leases back substantially all these
properties  from  Capstone  and  guarantees  the  associated  operating  leases,
payments under which aggregate  approximately  $6,900,000 annually. In addition,
in  1995,  Capstone  acquired  ownership  of the  Company's  Erie,  Pennsylvania
inpatient  rehabilitation facility, which had been leased by the Company from an
unrelated  lessor.  The  Company's  annual  lease  payment  under  that lease is
$1,700,000.  Richard  M.  Scrushy,  Chairman  of the Board  and Chief  Executive
Officer of the Company, and Michael D. Martin,  Senior Vice President -- Finance
and  Treasurer of the Company,  were among the founders of Capstone and serve on
its Board of Directors.  At March 1, 1996, Mr. Scrushy owned  approximately 2.9%
of the issued and  outstanding  capital stock of Capstone,  and Mr. Martin owned
approximately 0.8% of the issued and outstanding  capital stock of Capstone.  In
addition,

                                       17

<PAGE>

the Company owned approximately 0.8% of the issued and outstanding capital stock
of  Capstone  at March 1,  1996.  The  Company  believes  that all  transactions
involving  Capstone  were effected on terms no less  favorable  than those which
could have been obtained in transactions with independent third parties.

   Effective  June 13,  1995,  the Company  acquired SHC through the merger of a
wholly-owned  subsidiary of the Company with and into SHC. The  transaction  was
subject to approval  of the  stockholders  of both the Company and SHC,  and the
Company  received an opinion from Smith  Barney,  Inc. as to the fairness to the
Company, from a financial point of view, of the exchange ratio pursuant to which
capital stock of SHC was  exchanged for Common Stock of the Company.  Richard M.
Scrushy,  Chairman of the Board and Chief Executive Officer of the Company,  and
Charles W. Newhall  III, a Director of the Company,  also served on the Board of
Directors of SHC. In connection  with such  transaction,  Mr.  Scrushy  received
123,421 shares of HEALTHSOUTH  Common Stock in the merger, and entities of which
Mr. Newhall is a general partner received 1,058,901 shares of HEALTHSOUTH Common
Stock in the merger. Mr. Newhall shared voting and investment power with respect
to such shares and disclaimed  beneficial ownership of such shares. In addition,
C. Sage Givens and Larry R. House,  both  Directors  of the  Company,  were also
direct or indirect stockholders of SHC and received,  respectively,  215,404 and
114,370 shares of HEALTHSOUTH Common Stock in connection with the merger.

   In July  1994,  the  Company  acquired  in  excess of 80% of the  issued  and
outstanding   capital  stock  of  Diagnostic  Health   Corporation   ("DHC"),  a
privately-held  company which operated diagnostic imaging facilities.  After the
July 1994 transaction,  the minority interest in DHC were owned by approximately
49 stockholders, including the following Directors and executive officers of the
Company:  Richard M. Scrushy,  Chairman of the Board and Chief Executive Officer
of the Company,  James P. Bennett,  President and Chief Operating Officer of the
Company,  Aaron Beam, Jr.,  Executive Vice President and Chief Financial Officer
of the  Company,  Thomas  W.  Carman,  Executive  Vice  President  --  Corporate
Development of the Company,  Russell H. Maddox, President -- HEALTHSOUTH Imaging
Centers of the Company,  P. Daryl Brown,  President  --  HEALTHSOUTH  Outpatient
Centers of the Company,  Michael D. Martin,  Senior Vice President and Treasurer
of the Company,  and Larry R. House, a Director of the Company. In October 1995,
the  Company  purchased  the  remaining  minority  interests  in DHC  for a cash
purchase  price of $4.00 per share and  cashed out all  options  to acquire  DHC
stock at a cash price equal to $4.00 per share less the option  exercise  price.
The Company received an opinion from Smith Barney Inc. as to the fairness to the
Company,  from a financial  point of view, of the  consideration  payable to DHC
stockholders  and option  holders.  In connection  with such  transactions,  Mr.
Scrushy  received  a cash  payment of  $3,229,164,  Mr.  Maddox  received a cash
payment of $3,412,886,  Mr. Martin received a cash payment of $223,750,  and Mr.
House received a cash payment of $2,452,500.  The other  individuals named above
received cash payments of less than $60,000 apiece.

   In 1992, the Company  acquired 19.55 acres of vacant land in Vestavia  Hills,
Alabama for potential  development  as a corporate  headquarters  building.  The
Company  subsequently  determined that, for various  reasons,  such land was not
suited  for  the  type  of  development  that  the  Company  wished  to  pursue.
Accordingly, in 1995, the Board of Directors of the Company determined to convey
the property to Richard M.  Scrushy,  Chairman of the Board and Chief  Executive
Officer of the Company,  as additional  compensation.  An independent  appraisal
valued the  property at  $640,000,  and such  amount was  treated as  additional
compensation to Mr. Scrushy.

   In order to enhance equity  ownership by senior  management,  the Company has
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. See "Executive Compensation and Other Information -- Executive Loans".

   At various times, the Company has made loans to executive  officers to assist
them in meeting financial  obligations at certain times when they were requested
by the Company to refrain  from  selling  Common  Stock in the open  market.  At
January  1,  1995,  loans  in the  following  original  principal  amounts  were
outstanding:  $460,000  to Larry R.  House,  a Director  and a former  executive
officer, and $140,000 to William T. Owens, Senior Vice President and Controller.
Outstanding principal balances at Decem-


                                       18

<PAGE>

ber 31, 1995 were $414,000 for Mr.House and $126,000 for Mr.Owens.  In addition,
during  1995,  the Company made an  additional  loan of $350,000 to Mr.Owens and
$500,000 to Aaron Beam, Jr., Executive VicePresident and Chief Financial Officer
of the Company,  which loans were outstanding in full at December 31, 1995. Such
loans  bear  interest  at the rate of 1-1/4%  per annum  below the prime rate of
AmSouth Bank of Alabama, Birmingham, Alabama, and are payable on demand.


                              RELATIONSHIP WITH
                        INDEPENDENT PUBLIC ACCOUNTANTS

   Ernst & Young  LLP,  Birmingham,  Alabama,  has been  engaged by the Board of
Directors of the Company as independent  public  accountants for the Company and
its subsidiaries for the fiscal year 1996 and it is expected that such firm will
serve in that  capacity  for the 1996 fiscal  year.  Management  expects  that a
representative  of Ernst & Young LLP will be present  at the  Annual  Meeting to
make a  statement  if he or she desires to do so and to be  available  to answer
appropriate questions posed by stockholders.

                             FINANCIAL STATEMENTS

   The Company's audited financial statements for the fiscal year ended December
31, 1995,  "Management's  Discussion  and Analysis of  Financial  Condition  and
Results of Operations" and other selected information are
included in Appendix A to this Proxy Statement.

                                OTHER MATTERS

   As of the date of this Proxy Statement, the Board of Directors of the Company
does not know of any business which will be presented for  consideration  at the
Annual  Meeting  other  than that  specified  herein and in the Notice of Annual
Meeting of Stockholders, but if other matters are presented, it is the intention
of the persons  designated as proxies to vote in accordance  with their judgment
on such matters.


   A COPY OF THE  COMPANY'S  ANNUAL  REPORT  ON FORM  10-K  FOR THE  YEAR  ENDED
DECEMBER 31, 1995,  INCLUDING THE FINANCIAL  STATEMENTS AND FINANCIAL  STATEMENT
SCHEDULES THERETO, AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION, WILL BE
FURNISHED  WITHOUT  CHARGE TO ANY  STOCKHOLDER  OF THE  COMPANY  WHOSE  PROXY IS
SOLICITED BY THE FOREGOING PROXY STATEMENT, UPON THE WRITTEN REQUEST OF ANY SUCH
PERSON ADDRESSED TO ANTHONY J. TANNER, SECRETARY,  HEALTHSOUTH CORPORATION,  TWO
PERIMETER  PARK  SOUTH,  BIRMINGHAM,  ALABAMA  35243.  SUCH  A  REQUEST  FROM  A
BENEFICIAL  OWNER OF THE  COMPANY'S  COMMON  STOCK  MUST  CONTAIN  A  GOOD-FAITH
REPRESENTATION  BY SUCH PERSON THAT,  AS OF MARCH 26, 1996,  HE WAS A BENEFICIAL
OWNER OF THE COMPANY'S COMMON STOCK.


   Please SIGN and RETURN the enclosed Proxy promptly.


                              By Order of the Board of Directors:



                              ANTHONY J. TANNER
                              Secretary

April 1, 1996

                                       19

<PAGE>


                                  APPENDIX A


    NOTE: This Appendix A, together with the foregoing Proxy Statement, contains
the  information  required  to be  provided in the  Company's  annual  report to
security  holders  pursuant to the Rules and  Regulations  of the Securities and
Exchange  Commission.  The Company's 1995 Annual Report to  Stockholders,  which
provides  additional  information  concerning the Company and its performance in
1995, will be separately mailed to stockholders.

                              TABLE OF CONTENTS

<TABLE>
<CAPTION>

                                                                                       Page
                                                                                      Number

<S>                                                                                      <C>
Business............................................................................     A-2
Selected Financial Data.............................................................     A-2
Quarterly Results (Unaudited).......................................................     A-2
Executive Officers..................................................................     A-4
Management's Discussion and Analysis of Financial Condition and Results of
Operations..........................................................................     A-7
Audited Consolidated Financial Statements of HEALTHSOUTH Corporation and
Subsidiaries .......................................................................
 Report of Independent Auditors.....................................................    A-12
 Consolidated Balance Sheets........................................................    A-13
 Consolidated Statements of Income..................................................    A-14
 Consolidated Statements of Stockholders' Equity....................................    A-15
 Consolidated Statements of Cash Flows..............................................    A-16
 Notes to Consolidated Financial Statements.........................................    A-18
Market for the Company's Common Equity and Related Stockholders Matters ............    A-36
Changes in and Disagreements with Accountants on Accounting and Financial
 Disclosure.........................................................................    A-36
</TABLE>


                                       A-1


<PAGE>

                                   BUSINESS

   HEALTHSOUTH  Corporation  ("HEALTHSOUTH"  or the  "Company")  is the nation's
largest  provider of outpatient  and  rehabilitative  healthcare  services.  The
Company  provides these services  through its national network of outpatient and
inpatient rehabilitation facilities, outpatient surgery centers, medical centers
and other healthcare facilities. The Company believes that it provides patients,
physicians and payors with  high-quality  healthcare  services at  significantly
lower costs than traditional  inpatient hospitals.  Additionally,  the Company's
national network, reputation for quality and focus on outcomes has enabled it to
secure  contracts with national and regional  managed care payors.  At March 15,
1996,  the  Company  had over 850 patient  care  locations  in 44 states and the
District of Columbia.

                           SELECTED FINANCIAL DATA

   Set forth below is a summary of selected consolidated  financial data for the
Company for the years  indicated.  All amounts have been restated to reflect the
effects of the 1994 acquisition of ReLife,  Inc. ("ReLife") and the acquisitions
of  Surgical  Health  Corporation  ("SHC")  and  Sutter  Surgery  Centers,  Inc.
("SSCI"), each of which was accounted for as a pooling of interests.


<TABLE>
<CAPTION>

                                                                  Year Ended December 31,
                                               --------------------------------------------------------
                                                   1991       1992       1993         1994         1995
                                                   ----       ----       ----         ----         ----
                                                          (in thousands, except per share data)
<S>                                            <C>        <C>        <C>        <C>          <C>
Income Statement Data:
 Revenues....................................  $277,655   $503,657   $678,425   $1,274,365   $1,556,687
 Operating expenses:
  Operating units............................   200,350    373,984    486,546      930,845    1,087,554
  Corporate general and administrative.......    10,901     17,354     26,593       48,606       42,514
 Provision for doubtful accounts.............     6,092     13,431     17,947       27,646       31,637
 Depreciation and amortization...............    15,115     30,019     47,827       89,305      121,195
 Interest expense............................    10,507     12,667     19,107       66,874       91,693
 Interest income.............................    (5,835)   (5,434)     (4,352)      (4,566)      (5,879)
 Merger and acquisition related expenses(1)..        --        --         333        6,520       34,159
 Loss on impairment of assets(2).............        --        --          --       10,500       11,192
 Loss on abandonment of computer project(2)..        --        --          --        4,500           --
 NME Selected Hospitals Acquisition related
  expense(2).................................        --        --      49,742           --           --
 Terminated merger expense ..................        --      3,665         --           --           --
 Gain on sale of partnership interest........        --         --     (1,400)          --           --
                                                -------    -------    -------    ---------    ---------
                                                237,130    445,686    642,343    1,180,230    1,414,065
 Income before income taxes and minority
  interests..................................    40,525     57,971     36,082       94,135      142,622
 Provision for income taxes..................    13,582     18,842     12,062       34,778       48,091
                                                -------    -------    -------    ---------    ---------
 Income before minority interests............    26,943     39,129     24,020       59,357       94,531
 Minority interests..........................     1,272      4,430      6,684        8,864       15,582
                                                -------    -------    -------    ---------    ---------
  Net income.................................  $ 25,671   $ 34,699   $ 17,336   $   50,493   $   78,949
                                                =======    =======    =======    =========    =========
 Weighted average common and common
  equivalent shares outstanding(3)...........    57,390     75,988     79,484       86,461       94,246
                                                =======    =======    =======    =========    =========
 Net income per common and common equivalent
  share(3)...................................  $   0.45   $   0.46   $   0.22   $     0.58   $     0.84
                                                =======    =======    =======    =========    =========
 Net income per common share -- assuming full
  dilution(3)(4).............................  $   0.43   $    N/A   $    N/A   $     0.58   $     0.82
                                                =======    =======    =======    =========    =========
</TABLE>


                                       A-2


<PAGE>

<TABLE>
<CAPTION>
                                                         December 31,
                                 -------------------------------------------------------
                                    1991      1992         1993        1994        1995
                                    ----      ----         ----        ----        ----
<S>                             <C>        <C>        <C>         <C>         <C>       
Balance Sheet Data:
 Cash and marketable
  securities..................  $ 126,508  $113,268   $   94,084  $   90,066  $  108,973
 Working capital..............    184,729   210,217      216,670     236,877     327,474
 Total assets.................    503,797   818,089    1,487,772   1,778,939   2,460,129
 Long-term debt(5)............    171,275   343,477      906,972   1,052,064   1,281,287
 Stockholders' equity.........    302,176   402,369      431,811     504,223     927,710

____________
<FN>
(1)   Expenses  related to SHC's Ballas Merger in 1993,  the ReLife and Heritage
      Acquisitions  in 1994  and  the  SHC,  SSCI  and  NovaCare  Rehabilitation
      Hospitals Acquisition in 1995.

(2)   See  "Management's  Discussion  and  Analysis of Financial  Condition  and
      Results of Operations" and "Notes to Consolidated Financial Statements".

(3)   Adjusted to reflect a three-for-two  stock split effected in the form of a
      50% stock dividend paid on December 31, 1991 and a two-for-one stock split
      effected in the form of a 100% stock dividend paid on April 17, 1995.

(4)   Fully-diluted  earnings  per share in 1991  reflects  shares  reserved for
      issuance upon exercise of dilutive  stock options and shares  reserved for
      issuance upon conversion of HEALTHSOUTH's 7 3/4 % Convertible Subordinated
      Debentures  due 2014,  all of which were converted into Common Stock prior
      to June 3, 1991. Fully-diluted earnings per share in 1994 and 1995 reflect
      shares  reserved  for  issuance  upon  conversion  of   HEALTHSOUTH's   5%
      Convertible Subordinated Debentures due 2001.

(5)   Includes current portion of long-term debt.
</FN>
</TABLE>
        
                          QUARTERLY RESULTS (UNAUDITED)

   Set forth below is certain summary  information with respect to the Company's
operations for the last eight fiscal quarters. All amounts have been restated to
reflect the effects of the 1994 ReLife  acquisition and the 1995 acquisitions of
SHC and SSCI, each of which was accounted for as a pooling of interests. All per
share amounts have been adjusted to reflect a two-for-one  stock split  effected
in the form of a 100% stock dividend paid on April 17, 1995.



                                                 1994
                               ----------------------------------------
                                 1st        2nd        3rd        4th
                               Quarter    Quarter    Quarter    Quarter
                               -------    -------    -------    -------
                                   (In thousands, except per share data)

Revenues....................  $291,554   $311,759   $327,312   $343,740
Net income..................    13,198     16,451     16,220      4,624
Net income per common and
common equivalent share ....      0.16       0.18       0.19       0.05
Net income per common share
- -- assuming full dilution ..       N/A        N/A        N/A       0.05


                                                    1995
                                  ----------------------------------------
                                     1st       2nd        3rd        4th
                                  Quarter    Quarter    Quarter    Quarter
                                  -------    -------    -------    -------
                                   (In thousands, except per share data)

Revenues.......................  $347,421   $389,974   $402,162   $417,130
Net income (loss)..............    20,237     (1,888)    27,601     32,999
Net income (loss) per common
and common equivalent share ...      0.23      (0.02)      0.30       0.33
Net income (loss) per common
share -- assuming full
dilution.......................      0.23      (0.02)      0.29       0.32

                                       A-3


<PAGE>
                              EXECUTIVE OFFICERS

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


                                        All Positions                An Officer
     Name             Age             With the Company                  Since
     ----             ---             ----------------                  -----
                           
Richard M. Scrushy    43   Chairman of the Board and Chief Executive
                           Officer and Director                         1984
James P. Bennett ..   38   President and Chief Operating Officer and
                           Director                                     1991
Aaron Beam, Jr. ...   52   Executive Vice President and Chief
                           Financial Officer and Director               1984
Anthony J. Tanner .   47   Executive Vice President -- Administration
                           and Secretary and Director                   1984
Thomas W. Carman ..   44   Executive Vice President -- Corporate
                           Development                                  1985
P. Daryl Brown.....   41   President -- HEALTHSOUTH Outpatient
                           Centers and Director                         1986
Robert E. Thomson .   48   President -- HEALTHSOUTH Inpatient
                           Operations                                   1987
Tarpley B. Jones ..   38   President -- HEALTHSOUTH Surgery Centers     1996
Russell H. Maddox .   55   President -- HEALTHSOUTH Imaging Centers     1995
William T. Owens ..   37   Senior Vice President -- Finance and
                           Controller                                   1986
Michael D. Martin .   35   Senior Vice President -- Finance and
                           Treasurer                                    1989
William W. Horton .   36   Group Vice President -- Legal Services and
                           Assistant Secretary                          1994

   Richard M. Scrushy, one of the Company's  management founders,  has served as
Chairman of the Board and Chief Executive Officer of the Company since 1984, and
also served as President of the Company from 1984 until March 1995. 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  MedPartners/Mullikin,  Inc.,  a  publicly-traded
physician  practice  management  company,  and 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.

   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, to President -- HEALTHSOUTH
Inpatient  Operations in February  1993,  and to President  and Chief  Operating
Officer of the  Company in March  1995.  Mr.  Bennett  was elected a Director in
February  1993.  From August 1987 to May 1991,  Mr. Bennett was employed by Russ
Pharmaceuticals, Inc.

   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

                                       A-4

<PAGE>

Healthcare, Inc., a publicly-traded healthcare corporation. 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.

   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.

   P. Daryl Brown joined the Company in April 1986 and served until June 1992 as
Group  Vice  Preseident  --  Outpatient  Operations.   He  became  President  --
HEALTHSOUTH  Outpatient  Centers in June 1992,  and was elected as a Director in
March 1995.  From 1977 to 1986,  Mr.  Brown  served with the American Red Cross,
Alabama  Region,  in  several  positions,  including  Chief  Operating  Officer,
Administrative Director for Financing and Administration and Controller.

   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.


   Robert E. Thomson joined the Company in August 1985 as  administrator  of its
Florence,  SouthCarolina  inpatient  rehabilitation  facility,  and subsequently
served as Regional Vice Preseident -- Inpatient  Operations,  Vice Preseident --
Inpatient Operations,  Group Vice President -- Inpatient Operations,  and Senior
Vice  President  -- Inpatient  Operations.  Mr.  Thomson was named  President --
HEALTHSOUTH Inpatient Operations in February 1996.

   Tarpley B. Jones served as Senior Vice Preseident and Chief Financial Officer
of SCA from  January 1, 1992 until  January 17,  1996.  Prior to joining SCA, he
served as Treasurer,  Senior Vice  Preseident and Chief Financial  Officer,  and
then Executive Vice Preseident and Chief Financial Officer,  of Comdata Holdings
Corporation and Comdata Network, Inc.

   Russell H. Maddox became President -- HEALTHSOUTH  Imaging Centers in January
1996. He served as President -- HEALTHSOUTH  Surgery & Imaging Centers from June
1995 through  January 1996.  From January 1992 until May 1995, Mr. Maddox served
as Chairman of the Board,  President and Chief  Executive  Officer of Diagnostic
Health  Corporation,  an outpatient  diagnostic  imaging  company which became a
wholly-owned  subsidiary  of the  Company in 1996.  Mr.  Maddox was  founder and
President of Russ  Pharmaceuticals,  Inc.,  located in Birmingham,  Alabama.  In
March 1989 Russ  Pharmaceuticals  was acquired by Ethyl Corporation of Richmond,
Virginia.

   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.


   See "Election of  Directors" in the Proxy  Statement to which this Appendix A
is attached for information concerning the Directors of the Company.


                                       A-5


<PAGE>

                         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 recent  acquisitions  by the Company,  the timing and nature of which
have significantly affected the Company's results of operations. 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.

   The Company completed the following acquisitions over the last two years:

   o  On December 31, 1993, HEALTHSOUTH acquired substantially all of the assets
      of the rehabilitation  services division of National Medical  Enterprises,
      Inc. (the "NME Selected  Hospitals  Acquisition").  The purchase price was
      approximately $315,000,000, plus net working capital. The Company acquired
      28  inpatient  rehabilitation  facilities,  with  an  aggregate  of  2,296
      licensed beds, and 45 outpatient rehabilitation centers.

   o  On December 29,  1994,  HEALTHSOUTH  acquired  ReLife,  Inc.  (the "ReLife
      Acquisition").  A total of 11,025,290  shares of HEALTHSOUTH  Common Stock
      were issued in the  transaction,  representing a value of  $180,000,000 at
      the time of the  acquisition.  At that time,  ReLife operated 31 inpatient
      facilities  with an  aggregate  of 1,102  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 also provided  outpatient  rehabilitation
      services at 12 centers.

   o  Effective  April 1, 1995,  HEALTHSOUTH  purchased  the  operations  of the
      rehabilitation   hospital  division  of  NovaCare,   Inc.  (the  "NovaCare
      Rehabilitation   Hospitals   Acquisition").   The   purchase   price   was
      approximately   $235,000,000.   The  NovaCare   Rehabilitation   Hospitals
      consisted  of 11  rehabilitation  hospitals  in  seven  states,  12  other
      facilities and two Certificates of Need.

   o  On June 13, 1995,  HEALTHSOUTH  acquired Surgical Health  Corporation (the
      "SHC  Acquisition").  A total of 8,531,480  shares of  HEALTHSOUTH  Common
      Stock were issued in the transaction, representing a value of $155,000,000
      at  the  time  of  the  acquisition.  The  Company  also  purchased  SHC's
      $75,000,000  aggregate principal amount of 11.5% Senior Subordinated Notes
      due 2004 for an aggregate consideration of approximately  $86,000,000.  At
      that time, SHC operated a network of 36  free-standing  surgery centers in
      11 states, and five mobile lithotripsy units.

   o  On October 26, 1995,  HEALTHSOUTH  acquired Sutter Surgery  Centers,  Inc.
      (the  "SSCI  Acquisition").  A total of  1,776,001  shares of  HEALTHSOUTH
      Common  Stock  were  issued in the  transaction,  representing  a value of
      $44,444,000 at the time of the acquisition.  At that time, SSCI operated a
      network  of 12  freestanding  surgery  centers  in three  states,  with an
      aggregate of 54 operating and procedure rooms.

   o  On December 1, 1995,  HEALTHSOUTH  acquired Caremark  Orthopedic  Services
      Inc. (the "Caremark  Acquisition").  The purchase price was  approximately
      $127,500,000.  At that time Caremark owned and operated  approximately 120
      outpatient rehabilitation centers in thirteen states.

   The NME Selected Hospitals Acquisition, the NovaCare Rehabilitation Hospitals
Acquisition  and the  Caremark  Acquisition  each were  accounted  for under the
purchase method of accounting and, accordingly,  such operations are included in
the Company's  consolidated financial information from their respective dates of
acquisition.   The  ReLife  Acquisition,   the  SHC  Acquisition  and  the  SSCI
Acquisition  were each  accounted  for as a pooling of interests  and,  with the
exception  of data set forth  relating to revenues  derived  from  Medicare  and
Medicaid, all amounts shown in the following discussion have

                                       A-6

<PAGE>

been  restated  to  reflect  such  acquisitions.  ReLife,  SHC and  SSCI did not
separately track such revenues. The results of operations of SHC in turn reflect
SHC's  1994  acquisition  of  Heritage   Surgical   Corporation  (the  "Heritage
Acquisition"), which also was accounted for as a pooling of interests.

   As described below under " -- Liquidity and Capital Resources", in the fourth
quarter of 1995, the Company  entered into  agreements to acquire  Surgical Care
Affiliates,  Inc.  and  Advantage  Health  Corporation  through  mergers.  These
transactions  were  consummated  during the first  quarter of 1996,  and are not
reflected in the following discussion.

   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
terms  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
regulators,  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,  an  impairment  loss  is
calculated  based on the  excess of the  carrying  value of the  asset  over the
asset's fair value.

   Governmental,  commercial and private payors have increasingly recognized the
need to contain their costs for healthcare services. These payors,  accordingly,
are turning to closer monitoring of services, prior authorization  requirements,
utilization review and increased utilization of outpatient services.  During the
periods  discussed  below,  the Company has  experienced an increased  effort by
these payors to contain costs through negotiated  discount pricing.  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'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.

Results of Operations of the Company
Twelve-Month Periods Ended December 31, 1993 and 1994

   The Company operated 238 outpatient  rehabilitation locations at December 31,
1994, compared to 171 outpatient  rehabilitation locations at December 31, 1993.
In addition,  the Company operated 66 inpatient  facilities,  47 surgery centers
and five  medical  centers  at  December  31,  1994,  compared  to 39  inpatient
facilities, 39 surgery centers and four medical centers at December 31, 1993.

                                       A-7

<PAGE>

   The Company's  operations  generated  revenues of  $1,274,365,000 in 1994, an
increase of  $595,940,000,  or 87.8%,  as compared to 1993 revenues.  Same store
revenues for the twelve  months ended  December 31, 1994 were  $784,884,000,  an
increase of $106,459,000,  or 15.7%, as compared to the same period in 1993. New
store revenues for 1994 were $489,481,000.  New store revenues primarily reflect
the  28  inpatient  rehabilitation   facilities  and  45  associated  outpatient
rehabilitation locations associated with the NME Selected Hospitals Acquisition.
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
revenues for 1994, compared to 30.6% and 1.0% of revenues for 1993. 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.
Revenues  from any  other  single  third-party  payor  were not  significant  in
relation to the Company's  revenues.  During 1994, same store outpatient visits,
inpatient  days and  surgery  center  cases  increased  21.8%,  23.0%  and 5.0%,
respectively.  Revenue per outpatient visit,  inpatient day and surgery case for
the same store  operations  increased  (decreased)  by (7.8)%,  (8.4)% and 0.9%,
respectively.

   Operating expenses, at the operating unit level, were $930,845,000,  or 73.0%
of  revenues,  for 1994,  compared  to 71.7% of  revenues  for 1993.  Same store
operating expenses for 1994 were $588,048,000, or 74.9% of related revenues. New
store  operating  expenses  were  $342,797,000,  or 70.0% of  related  revenues.
Corporate general and administrative expenses increased from $26,593,000 in 1993
to  $48,606,000  in 1994.  As a percentage  of revenues,  corporate  general and
administrative  expense  decreased  from  3.9% in 1993  to 3.8% in  1994.  Total
operating expenses were $979,451,000,  or 76.9% of revenues,  for 1994, compared
to  $513,139,000,  or 75.6% of revenues,  for 1993.  The  provision for doubtful
accounts  was  $27,646,000,   or  2.2%  of  revenues,   for  1994,  compared  to
$17,947,000, or 2.6% of revenues, for 1993.

   Depreciation and amortization  expense was $89,305,000 for 1994,  compared to
$47,827,000  for 1993.  The increase  represents  the  investment  in additional
assets by the  Company.  Interest  expense  increased  to  $66,874,000  in 1994,
compared to $19,107,000 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.  For 1994,  interest  income was  $4,566,000,  compared to
$4,352,000 for 1993.

   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.  In addition, the
Company 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".

   During 1994 and 1995, the Company completed the implementation of the plan of
consolidation related to the NME Selected Hospitals Acquisition. The accrual for
costs related to employee  separations was increased by $338,000 due to a change
in  estimate.  This  adjustment  was charged to  operations  in 1994.  The total
accrual was then  reduced by  approximately  $758,000 and  $2,580,000  in actual
employee  separation  costs  during 1994 and 1995,  respectively.  In  addition,
assets with a net book value of  $17,911,000  and  $21,089,000  were written off
against  the  $39,000,000  provided  for in  the  plan  during  1994  and  1995,
respectively.   Finally,  the  Company  wrote  off  all  of  the  $7,700,000  in
capitalized development projects provided for in the plan during 1994.

   Merger and acquisition related expenses in 1994 of $6,520,000 represent costs
incurred  or accrued  in  connection  with  completing  the  ReLife  Acquisition
($2,949,000) and the Heritage Acquisition ($3,571,000).  For further discussion,
see Note 2 of "Notes to Consolidated Financial Statements".


                                       A-8

<PAGE>
   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. For further discussion, see Note 15 of "Notes to Consolidated Financial
Statements".

   Income before minority  interests and income taxes for 1994 was  $94,135,000,
compared to  $36,082,000  for 1993.  Minority  interests  reduced  income before
income  taxes by  $8,864,000  in  1994,  compared  to  $6,684,000  in 1993.  The
provision for income taxes for 1994 was $34,778,000, compared to $12,062,000 for
1993, resulting in effective tax rates of 40.8% for 1994 and 41.0% for 1993. Net
income for 1994 was $50,493,000.

Twelve-Month Periods Ended December 31, 1994 and 1995

   The company operated 473 outpatient  rehabilitation locations at December 31,
1995, compared to 238 outpatient  rehabilitation locations at December 31, 1994.
In addition,  the Company operated 77 inpatient  facilities,  56 surgery centers
and five  medical  centers  at  December  31,  1995,  compared  to 66  inpatient
facilities, 47 surgery centers and five medical centers at December 31, 1994.

   The Company's  operations  generated  revenues of  $1,556,687,000 in 1995, an
increase of  $282,322,000,  or 22.2%,  as compared to 1994 revenues.  Same store
revenues for the twelve months ended December 31, 1995 were  $1,410,278,000,  an
increase of $135,913,000,  or 10.7%, as compared to the same period in 1994. New
store revenues for 1995 were $146,409,000. New store revenues reflect (1) the 11
rehabilitation  hospitals and 12 other  facilities  associated with the Novacare
Rehabilitation  Hospitals  Acquisition,  (2) the 120  outpatient  rehabilitation
centers  associated  with the Caremark  Acquisition,  (3) the acquisition of one
surgery  center and one outpatient  diagnostic  imaging  operation,  and (4) the
acquisition of outpatient  rehabilitation operations in 31 new markets. 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 40.0% and 2.5% of total  revenues  for 1995,
compared to 41.0% and 3.2% of total  revenues for 1994.  Revenues from any other
single third-party payor were not significant in relation to the Company's total
revenues.  During 1995, same store outpatient visits, inpatient days and surgery
center  cases  increased  24.6%,  11.0% and  12.0%,  respectively.  Revenue  per
outpatient  visit,  inpatient  day and  surgery  case for same store  operations
increased (decreased) by (0.8%), 1.4% and (0.2%), 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  $1,087,554,000,  or
69.9% of revenues,  for 1995, compared to 73.0% of revenues for 1994. Same store
operating expenses for 1995 were $983,709,000, or 69.8% of related revenues. New
store  operating  expenses  were  $103,845,000,  or 70.9% of  related  revenues.
Corporate general and administrative expenses decreased from $48,606,000 in 1994
to  $42,514,000  in 1995.  As a percentage  of revenues,  corporate  general and
administrative  expenses  decreased  from  3.8% in 1994 to 2.7% in  1995.  Total
operating expenses were $1,130,068,000, or 72.6% of revenues, for 1995, compared
to  $979,451,000,  or 76.9% of revenues,  for 1994.  The  provision for doubtful
accounts  was  $31,637,000,   or  2.0%  of  revenues,   for  1995,  compared  to
$27,646,000, or 2.2% of revenues, for 1994.

   Depreciation and amortization  expense was $121,195,000 for 1995, compared to
$89,305,000  for 1994.  The increase  resulted from the investment in additional
assets by the  Company.  Interest  expense  increased  to  $91,693,000  in 1995,
compared to $66,874,000  for 1994,  primarily  because of the increased  average
borrowings during 1995 under the Company's  revolving line of credit.  For 1995,
interest income was $5,879,000 compared to $4,566,000 for 1994.

   As a result of the  NovaCare  and SHC  acquisitions,  the Company  recognized
$29,194,000 in merger and acquisition related expenses during the second quarter
of 1995.  Fees related to legal,  accounting  and  financial  advisory  services
accounted  for  $3,400,000  of the expense.  Costs and  expenses  related to the
purchase of the SHC Notes (see "-- Liquidity and Capital  Resources"  and Note 7
of "Notes to Consol-


                                       A-9
<PAGE>
idated  Financial  Statements")  totaled  $14,606,000.   Accruals  for  employee
separations were  approximately  $1,188,000.  In addition,  the Company provided
approximately $10,000,000 for the write-down of certain assets to net realizable
value as the result of a planned facility  consolidation.  The  consolidation is
applicable in a market where the Company's  existing services overlap with those
of  an  acquired  facility.   The  planned  employee  separations  and  facility
consolidation were completed by the end of 1995.

   In the fourth quarter of 1995, the Company incurred direct costs and expenses
of $4,965,000 in connection with the SSCI  Acquisition.  These expenses  consist
primarily of fees related to legal,  accounting and financial  advisory services
and are included in merger and acquisition  related  expenses for the year ended
December 31, 1995.

   Also during 1995, the Company recognized an $11,192,000 loss on impairment of
assets.  The impaired assets relate to six SHC facilities in which the projected
undiscounted  cash flows did not support the book value of the long-lived assets
of such facilities. See Note 15 of "Notes to Consolidated Financial Statements".

   Income before minority  interests and income taxes for 1995 was $142,622,000,
compared to  $94,135,000  for 1994.  Minority  interests  reduced  income before
income taxes by $15,582,000,  compared to $8,864,000 for 1994. The provision for
income  taxes  for 1995 was  $48,091,000,  compared  to  $34,778,000  for  1994,
resulting  in  effective  tax rates of 37.9%  for 1995 and  40.8% for 1994.  Net
income for 1995 was $78,949,000.

Liquidity and Capital Resources

   At December  31,  1995,  the Company  had  working  capital of  $327,474,000,
including cash and marketable  securities of  $108,973,000.  Working  capital at
December 31, 1994 was $236,877,000,  including cash and marketable securities of
$90,066,000. For 1995, cash provided by operations was $217,282,000, compared to
$151,826,000 for 1994. The Company used  $705,557,000  for investing  activities
during 1995, compared to $272,479,000 for 1994. Additions to property, plant and
equipment  and  acquisitions   accounted  for  $145,820,000  and   $463,105,000,
respectively,  during  1995.  Those  same  investing  activities  accounted  for
$161,728,000  and  $89,266,000,  respectively,  in  1994.  Financing  activities
provided $515,238,000 and $108,975,000 during 1995 and 1994,  respectively.  Net
borrowing proceeds (borrowings less principal reductions) for 1995 and 1994 were
$193,812,000 and $105,890,000, respectively.

   Net accounts  receivable were $336,818,000 at December 31, 1995,  compared to
$246,983,000  at December  31, 1994.  The number of days of average  revenues in
average  receivables was 65.7 at December 31, 1995, compared to 61.8 at December
31, 1994. The increase is primarily attributable to approximately $68,300,000 in
net accounts  receivable  obtained through  acquisitions  during 1995, since the
days'  revenues  in net  accounts  receivable  of the  acquired  facilities  was
generally  greater  than the  Company's  historical  experience  in its existing
facilities.

   The Company has a $1,000,000,000  revolving line of credit with  NationsBank,
N.A.  (Carolinas) and 28 other  participating  banks.  Interest is paid based on
LIBOR plus a predetermined  margin, a base rate or competitively  bid rates from
the participating  banks. This credit facility has a maturity date of October 1,
2000. 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
7.01% for the twelve  months ended  December  31, 1995,  compared to the average
prime rate of 8.83%  during the same period.  At December 31, 1995,  the Company
had drawn  $790,000,000  under its  revolving  line of  credit.  The  Company is
currently  seeking an  amendment to the credit  facility  which would extend the
maturity date to April 1, 2001 and release the first priority  security interest
in all  shares of stock of its  subsidiaries  and rights  and  interests  in its
controlled partnerships.

   On June 20,  1995,  the  Company  purchased  $67,500,000  of the  $75,000,000
outstanding  principal amount of 11.5% Senior Subordinated Notes due 2004 of SHC
for 115% of the face value of the Notes. In July 1995, the remaining  $7,500,000
balance was purchased on the open market.  See Note 7 of "Notes to  Consolidated
Financial Statements".

                                      A-10

<PAGE>

   The Company  intends to pursue the  acquisition  or development of additional
healthcare  operations,   including  comprehensive   outpatient   rehabilitation
facilities, inpatient rehabilitation facilities,  ambulatory surgery centers 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   $30,000,000  on  maintenance   and  expansion  of  its  existing
facilities  and  approximately  $150,000,000  on  development  of the Integrated
Service  Model,  pursuant to which the Company  plans to utilize its services in
particular markets to provide an integrated continuum of coordinated care.

   On October 9, 1995,  the Company  entered into a Plan and Agreement of Merger
with  Surgical  Care  Affiliates,  Inc.  ("SCA"),  pursuant to which the Company
agreed to acquire SCA through a stock-for-stock  merger to be accounted for as a
pooling of  interests.  SCA operates 67 surgery  centers  (with an additional 10
under development or construction) in 24 states. Under the terms of the Plan and
Agreement of Merger,  the Company  issued  1.1726 shares of its Common Stock for
each share of SCA's common stock. The transaction was consummated on January 17,
1996. See Note 16 of "Notes to Consolidated Financial Statements".


   On December 16,  1995,  the Company  entered  into an  Agreement  and Plan of
Merger with Advantage Health Corporation ("Advantage Health"), pursuant to which
the Company agreed to acquire Advantage Health through a stock-for-stock  merger
to be  accounted  for as a pooling of  interests.  Advantage  Health  operates a
network of  approximately  150 sites of  service,  including  four  freestanding
rehabilitation hospitals, one freestanding multi-use hospital, one nursing home,
68 outpatient  rehabilitation  facilities,  14 inpatient managed  rehabilitation
units, 24 rehabilitation services management contracts and six managed sub-acute
rehabilitation  units.  Under the terms of the Agreement and Plan of Merger, the
Company  issued  1.3768  shares of its Common  Stock for each share of Advantage
Health's  common stock.  The  transaction was consummated on March 14, 1996. See
Note 16 of "Notes to Consolidated Financial Statements".

   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.  The Company  believes
that  existing  cash,  cash  flow  from  operations,  and  borrowings  under the
revolving  line of credit 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 of the Company's
business,  and is not  expected  to  adversely  affect the Company in the future
unless it increases significantly.

   Statements  contained in this Proxy  Statement  (including  this  Appendix A)
which are not historical facts are forward-looking  statements. In addition, the
Company, through its senior management,  from time to time makes forward-looking
public statements  concerning its expected future operations and performance and
other developments.  Such forward-looking  statements are necessarily  estimates
reflecting  the  Company's  best  judgment  based upon current  information  and
involve a number of risks and uncertainties,  and there can be no assurance that
other factors will not affect the accuracy of such  forward-looking  statements.
While it is impossible  to identify all such factors,  factors which could cause
actual results to differ materially from those estimated by the Company include,
but are not limited to, changes in the regulation of the healthcare  industry at
either or both of the federal and state levels, changes in reimbursement for the
Company's services by governmental or private payors,  competitive  pressures in
the  healthcare  industry and the  Company's  response  thereto,  the  Company's
ability to obtain and retain favorable  arrangements  with  third-party  payors,
unanticipated  delays in the Company's  implementation of its Integrated Service
Model,  general conditions in the economy and capital markets, and other factors
which  may be  identified  from  time to time in the  Company's  Securities  and
Exchange Commission filings and other public announcements.


                                      A-11

<PAGE>

                  Report of Ernst & Young, Independent Auditors

The Board of Directors
HEALTHSOUTH Corporation

We have audited the  accompanying  consolidated  balance  sheets of  HEALTHSOUTH
Rehabilitation  Corporation  and  Subsidiaries as of December 31, 1994 and 1995,
and the related consolidated statements of income, stockholders' equity and cash
flows for each of the three years in the period ended  December 31, 1995.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  consolidated  financial  position  of
HEALTHSOUTH Rehabilitation Corporation and Subsidiaries at December 31, 1994 and
1995, and the consolidated  results of their operations and their cash flows for
each of the three years in the period ended  December 31,  1995,  in  conformity
with generally accepted accounting principles. 

                                        ERNST & YOUNG LLP




Birmingham, Alabama
February 14, 1995

                                      A-12

<PAGE>

                    HEALTHSOUTH Corporation and Subsidiaries


                           Consolidated Balance Sheets


<TABLE>
<CAPTION>

                                                                              December 31
                                                              ---------------------------------------------
                                                                       1994                  1995
                                                              ---------------------------------------------
                                                                             (In thousands)
<S>                                                              <C>                   <C>            
Assets
Current assets:
   Cash and cash equivalents (Note 3)                            $        73,438       $       104,896
   Other marketable securities (Note 3)                                   16,628                 4,077
   Accounts receivable, net of allowances for doubtful
     accounts and contractual adjustments of $147,436,000                
     in 1994 and $212,972,000 in 1995                                    246,983               336,818
   Inventories                                                            27,398                33,504
   Prepaid expenses and other current assets                              69,092                70,888
   Deferred income taxes (Note 11)                                         3,073                13,257
                                                                          ------                ------
     Total current assets                                                436,612               563,440
Other assets:
   Loans to officers                                                       1,240                 1,525
   Other (Note 4)                                                         41,834                60,437
                                                                          ------                ------ 
                                                                          43,074                61,962
Property, plant and equipment, net (Note 5)                              872,795             1,100,212
Intangible assets, net (Note 6)                                          426,458               734,515
                                                                          ------                ------
Total assets                                                     $     1,778,939       $     2,460,129
                                                               
        Liabilities and stockholders' equity
Current liabilities:
   Accounts payable                                              $        88,413       $        90,427
   Salaries and wages payable                                             34,848                59,540
   Accrued interest payable and other liabilities                         57,351                58,086
   Current portion of long-term debt (Note 7)                             19,123                27,913
                                                                          ------                ------

Total current liabilities                                                199,735               235,966

Long-term debt (Note 7)                                                1,032,941             1,253,374
Deferred income taxes (Note 11)                                            9,104                15,436
Other long-term liabilities (Note 15)                                      9,451                 5,375
Deferred revenue (Note 14)                                                 7,526                 1,525
Minority interests-limited partnerships (Note 9)                          15,959                20,743

Commitments and contingent liabilities (Note 12)

Stockholders' equity:
   Preferred Stock, $.10 par value-1,500,000 shares                            
     authorized; issued and outstanding-none                                   -                     -                     
                                                                               
   Common Stock, $.01 par value-150,000,000 shares
     authorized; issued-78,858,000 in 1994 and
     97,359,000 in 1995                                                      789                   974
   Additional paid-in capital                                            388,269               740,763
   Retained earnings                                                     138,205               208,653
   Treasury stock, at cost (91,000 shares)                                  (323)                 (323)
   Receivable from Employee Stock Ownership
     Plan                                                                (17,477)              (15,886)
   Notes receivable from stockholders                                     (5,240)               (6,471)
                                                              ---------------------------------------------
Total stockholders' equity                                               504,223               927,710
                                                              ---------------------------------------------
Total liabilities and stockholders' equity                       $     1,778,939       $     2,460,129
                                                              =============================================
</TABLE>

See accompanying notes.

                                      A-13

<PAGE>



                    HEALTHSOUTH Corporation and Subsidiaries

                        Consolidated Statements of Income

<TABLE>
<CAPTION>
                                                             Year ended December 31
                                        -------------------------------------------------------------------
                                                1993                  1994                  1995
                                        -------------------------------------------------------------------
                                                   (In thousands, except for per share amounts)

<S>                                        <C>                   <C>                   <C>            
Revenues                                   $       678,425       $     1,274,365       $     1,556,687
Operating expenses:
   Operating units                                 486,546               930,845             1,087,554
   Corporate general and administrative             26,593                48,606                42,514
Provision for doubtful accounts                     17,947                27,646                31,637
Depreciation and amortization                       47,827                89,305               121,195
Interest expense                                    19,107                66,874                91,693
Interest income                                     (4,352)               (4,566)               (5,879)
Merger and acquisition related
   expenses (Notes 2 and 10)                           333                 6,520                34,159
Loss on impairment of assets (Note 15)                   -                10,500                11,192
Loss on abandonment of computer
   project (Note 15)                                     -                 4,500                     -
NME Selected Hospitals Acquisition
   related expense (Note 10)                        49,742                     -                     -
Gain on sale of partnership interest                (1,400)                    -                     -
                                        -------------------------------------------------------------------
                                                   642,343             1,180,230             1,414,065
                                        -------------------------------------------------------------------
Income before income taxes and
   minority interests                               36,082                94,135               142,622
Provision for income taxes
   (Note 11)                                        12,062                34,778                48,091
                                        -------------------------------------------------------------------
                                                    24,020                59,357                94,531
Minority interests                                   6,684                 8,864                15,582
                                        -------------------------------------------------------------------
Net income                                 $        17,336       $        50,493       $        78,949
                                        ===================================================================

Weighted average common and common 
   equivalent shares outstanding                    79,484                86,461                94,246
                                        ===================================================================

Net income per common and common
   equivalent share                        $         0.22        $         0.58        $         0.84
                                        ===================================================================

Net income per common share-assuming
   full dilution                           $          N/A        $         0.58        $         0.82
                                        ===================================================================
</TABLE>

See accompanying notes.
                                      A-14

<PAGE>
<TABLE>
<CAPTION>

                    HEALTHSOUTH Corporation and Subsidiaries

                 Consolidated Statements of Stockholders' Equity

                                                                                                              Notes     Additional
                                     Common     Common       Paid-In    Retained   Treasury     Receivable     from    Stockholders'
                                     Shares   Stock (Note 2)  Capital   Earnings    Stock        from ESOP  Stockholders  Equity
                                    -----------------------------------------------------------------------------------------------
                                                                          (In thousands)
<S>                                 <C>         <C>       <C>         <C>          <C>        <C>            <C>         <C>       
Balance at December 31, 1992        $75,155     $ 752.3   $349,932.6  $ 77,305.7   $ (60.0)   $  (19,642.0)  $ (5,919.7) $402,368.9
Proceeds from exercise of 
   options (Note 8)                     462         4.6      1,732.9         -         -               -            -       1,737.5
Proceeds from issuance of 
   common shares                      1,074        10.7     13,987.9         -         -               -            -      13,998.6
Income tax benefits related  
   to incentive stock options 
   (Note 8)                               -         -          584.7         -         -               -            -         584.7
Reduction in Receivable from 
   Employee Stock Ownership Plan          -         -            -           -         -             710.1          -         710.1
Payments received on stockholders' 
   notes receivable                       -         -            -           -         -               -          429.7       429.7
Purchase of limited partnership 
   units                                  -         -            -      (5,091.7)      -               -            -      (5,091.7)
Purchases of treasury stock             (20)        -            -           -      (263.0)            -            -        (263.0)
Net income                                -         -            -      17,336.0       -               -            -      17,336.0
                                    ------------------------------------------------------------------------------------------------
Balance at December 31, 1993         76,671       767.6    366,238.1    89,550.0    (323.0)      (18,931.9)    (5,490.0)  431,810.8
Proceeds from issuance of common  
   shares at $27.17 per share            38         0.4        532.6         -         -               -            -         533.0
Proceeds from exercise of options 
   (Note 8)                           2,080        20.8     15,349.4         -         -               -            -      15,370.2
Income tax benefits related to 
   incentive stock options (Note 8)       -         -        6,469.6         -         -               -            -       6,469.6
Common shares exchanged in the 
   exercise of options                  (22)       (0.2)      (321.2)        -         -               -            -        (321.4)
Reduction in receivable from 
   Employee Stock Ownership Plan          -         -            -           -         -           1,455.0          -       1,455.0
Payments received on stockholders' 
   notes receivable                       -         -            -           -         -               -          250.0       250.0
Purchase of limited partnership 
   units                                  -         -            -      (1,838.0)      -               -            -      (1,838.0)
Net income                                -         -            -      50,493.4       -               -            -      50,493.4
                                    ------------------------------------------------------------------------------------------------
Balance at December 31, 1994         78,767       788.6    388,268.5   138,205.4    (323.0)      (17,476.9)    (5,240.0)  504,222.6

Adjustment for ReLife Merger 
   (Note 2)                           2,732        27.3      7,113.7    (3,734.0)      -               -            -       3,407.0
Proceeds from issuance of common 
   shares                            14,950       149.5    330,229.2         -         -               -            -     330,378.7
Proceeds from exercise of options 
   (Note 8)                             819         8.2      8,498.8         -         -               -            -       8,507.0
Income tax benefits related to 
   incentive stock options (Note 8)       -         -        6,653.3         -         -               -            -       6,653.3
Reduction in receivable from 
   Employee Stock Ownership Plan          -         -            -           -         -           1,590.9          -       1,590.9
Increase in stockholders' notes 
   receivable                             -         -            -           -         -               -      (1,231.0)    (1,231.0)
Purchase of limited partnership 
   units                                  -         -            -      (4,767.3)      -               -            -      (4,767.3)
Net income                                -         -            -      78,949.1       -               -            -      78,949.1
                                    ================================================================================================
Balance at December 31, 1995      $  97,268     $ 973.6   $740,763.5  $208,653.2  $ (323.0)     $(15,886.0)  $(6,471.0)  $927,710.3
                                    ================================================================================================
</TABLE>

See accompanying notes.

                                      A-15
<PAGE>
                    HEALTHSOUTH Corporation and Subsidiaries

                      Consolidated Statements of Cash Flows

<TABLE>
<CAPTION>

                                                                    Year ended December 31
                                                     ------------------------------------------------------
                                                           1993              1994             1995
                                                     ------------------------------------------------------
                                                                        (In thousands)
<S>                                                     <C>               <C>              <C>          
Operating activities
Net income                                              $      17,336     $      50,493    $      78,949
Adjustments to reconcile net income to net cash
   provided by operating activities:
     Depreciation and amortization                             47,827            89,305          121,195
     Provision for doubtful accounts                           17,947            27,646           31,637
     Provision for losses on impairment of assets                   -            10,500           11,192
     Provision for losses on abandonment of
       computer project                                             -             4,500                -
     Merger and acquisition related expenses                        -                 -           34,159
     NME Selected Hospitals Acquisition related
       expense                                                 49,742                 -                -
     Income applicable to minority interests of
       limited partnerships                                     6,684             8,864           15,582
     Provision (benefit) for deferred income taxes             (5,718)           (1,770)             938
     Provision for deferred revenue                               (49)             (164)          (1,990)
     Gain on sale of property, plant and equipment                  -              (623)               -
     Gain on sale of partnership interests                     (1,400)                -                -
     Changes in operating assets and liabilities, net of 
        effects of acquisitions:
         Accounts receivable                                  (31,493)          (78,400)         (52,661)
         Inventories, prepaid expenses and other
           current assets                                     (18,373)          (21,285)           3,153
         Accounts payable and accrued expenses                 (6,903)           62,760          (24,872)
                                                     ------------------------------------------------------
Net cash provided by operating activities                      75,600           151,826          217,282

Investing activities
Purchases of property, plant and equipment                   (131,929)         (161,728)        (145,820)
Proceeds from sale of property, plant and equipment                 -            68,330           14,541
Additions to intangible assets, net of effects of
   acquisitions                                               (39,333)          (59,311)        (114,381)
Assets obtained through acquisitions, net of
   liabilities assumed                                       (460,080)          (89,266)        (463,105)
Changes in other assets                                        (5,303)          (23,038)          (6,963)
Proceeds received on sale of other marketable
   securities                                                  20,554             1,660           21,097
Investments in other marketable securities                     (6,000)           (9,126)         (10,926)
                                                     ------------------------------------------------------
Net cash used in investing activities                        (622,091)         (272,479)        (705,557)
</TABLE>
                                      A-16

<PAGE>



                    HEALTHSOUTH Corporation and Subsidiaries

                Consolidated Statements of Cash Flows (continued)

<TABLE>
<CAPTION>

                                                                    Year ended December 31
                                                     ------------------------------------------------------
                                                           1993              1994             1995
                                                     ------------------------------------------------------
                                                                        (In thousands)
<S>                                                     <C>               <C>              <C>          
Financing activities
Proceeds from borrowings                                $     557,657     $   1,045,471    $     610,700
Principal payments on long-term debt and leases               (33,086)         (939,581)        (416,888)
Proceeds from exercise of options                               1,736            13,895            8,508
Proceeds from issuance of common stock                         13,999               350          330,379
Purchase of treasury stock                                       (263)                -                -
Reduction in Receivable from Employee Stock
   Ownership Plan                                                 710             1,455            1,591
Payments received on (loans made to) stockholders                 429               250           (1,231)
Proceeds from investment by minority interests                  6,476             2,268            1,103
Purchase of limited partnership interests                      (3,784)           (1,090)          (7,548)
Payment of cash distributions to limited partners              (7,519)          (14,043)         (11,376)
                                                     ------------------------------------------------------
Net cash provided by financing activities                     536,355           108,975          515,238
                                                     ------------------------------------------------------
(Decrease) increase in cash and cash equivalents              (10,136)          (11,678)          26,963
Cash and cash equivalents at beginning of year
   (Note 2)                                                    95,252            85,116           77,933
                                                     ------------------------------------------------------
Cash and cash equivalents at end of year                $      85,116     $      73,438    $     104,896
                                                     ======================================================

Supplemental disclosures of cash flow information 
Cash paid during the year for:
Interest                                                $      16,856     $      53,374    $      90,636
Income taxes                                                   22,216            29,315           49,581
</TABLE>

Non-cash investing activities:

The Company  assumed  liabilities of  $88,566,000,  $24,659,000  and $51,741,000
during the years  ended  December  31,  1993,  1994 and 1995,  respectively,  in
conjunction with its acquisitions.  During the years ended December 31, 1993 and
1994, the Company issued 138,000 and 38,000 common shares, respectively,  with a
market  value of $954,000  and  $533,000,  respectively,  as  consideration  for
acquisitions.

Non-cash financing activities:

During 1995 the Company had a two-for-one stock split on its common stock, which
was effected in the form of a one hundred percent stock dividend.

The  Company  received  a tax  benefit  from the  disqualifying  disposition  of
incentive  stock options of $585,000,  $6,470,000  and  $6,653,000 for the years
ended December 31, 1993, 1994 and 1995, respectively.

During the year ended December 31, 1994,  11,000 common shares were exchanged in
the exercise of options.  The shares exchanged had a market value on the date of
exchange of $321,000.

                            See accompanying notes.

                                      A-17

<PAGE>
                    HEALTHSOUTH Corporation and Subsidiaries

                   Notes to Consolidated Financial Statements

                                December 31, 1995


1.  Significant Accounting Policies

The significant accounting policies followed by HEALTHSOUTH  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,  clinical and surgical  healthcare  services on an inpatient and
outpatient basis.

Use of Estimates

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  amounts  reported  in  the  accompanying   consolidated   financial
statements and notes. Actual results could differ from those estimates.

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.

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
                      --------------------------------------------
                              1994                  1995
                      --------------------------------------------
                      
Medicare                       36%                   24%
Medicaid                        6                     5
Other                          58                    71
                      ============================================
                              100%                  100%
                      ============================================

                                      A-18
<PAGE>
                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


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.

Property, Plant and Equipment (continued)

   Interest cost incurred during the  construction of a facility is capitalized.
The Company incurred  interest of $21,771,000,  $69,268,000 and $93,634,000,  of
which $2,664,000,  $2,394,000 and $1,941,000 was capitalized,  during 1993, 1994
and 1995, 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  interests in the 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,  as adjusted for the  two-for-one  stock split
declared in April 1995.  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  100,359,000  shares  in 1995)  assumes
conversion of the 5% Convertible  Subordinated Debentures due 2001 (see Note 7).
The conversion of the debentures was antidilutive in 1994.

                                      A-19
<PAGE>


                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

Impairment of Assets

   In accordance  with FASB Statement No. 121,  Accounting for the Impairment of
Long-Lived  Assets and Long-Lived  Assets to Be Disposed Of, the Company records
impairment  losses on  long-lived  assets  used in  operations  when  events and
circumstances  indicate  that the assets might be impaired and the  undiscounted
cash flows  estimated to be generated by those assets are less than the carrying
amounts of those assets.

   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 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, an impairment loss is calculated based on the excess of the
carrying amount of the asset over the asset's fair value.

Stock Option Plan

   The Company has elected to follow Accounting Principles Board Opinion No. 25,
"Accounting for Stock Issued to Employees" (APB 25) and related  Interpretations
in accounting for its employee stock options because the alternative  fair value
accounting provided for under FASB Statement No. 123 "Accounting for Stock-Based
Compensation,"  requires use of option  valuation models that were not developed
for use in valuing  employee stock  options.  Under APB 25, because the exercise
price of the Company's  employee  stock  options  equals the market price of the
underlying stock on the date of grant, no compensation expense is recognized.

2.  Mergers

   Effective December 29, 1994, the Company merged with ReLife,  Inc. ("ReLife")
and in connection therewith issued 11,025,290 shares of its common stock for all
of ReLife's  outstanding  common stock.  Prior to the merger,  ReLife provided a
system of rehabilitation  services and operated 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 provided  outpatient  rehabilitation  services at twelve outpatient
centers.  Costs and expenses of  $2,949,000,  primarily  legal,  accounting  and
financial  advisory fees,  incurred by HEALTHSOUTH in connection with the ReLife
merger have been recorded in operations in 1994 and reported as merger  expenses
in the accompanying consolidated statements of income.

   Effective June 13, 1995, the Company merged with Surgical Health  Corporation
("SHC") and in connection  therewith issued 8,531,480 shares of its common stock
for all of SHC's common and preferred stock. Prior to the merger, SHC operated a
network of 41 freestanding surgery centers (including four mobile lithotripters)
in eleven states,  with an aggregate of 156 operating and procedure rooms. Costs
and expenses of approximately  $19,194,000 incurred by the Company in connection
with the SHC merger have been recorded in operations during 1995 and reported as
merger  expenses in the  accompanying  consolidated  statements of income.  Fees
related to legal,  accounting  and  financial  advisory  services  accounted for
$3,400,000 of the expense.  Costs and expense  related to the  retirement of the
SHC  Notes  (see  Note  7)  totaled  $14,606,000.   Costs  related  to  employee
separations were approximately $1,188,000.

                                      A-20
<PAGE>

                    HEALTHSOUTH Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                         December 31, 1995-(continued)


   SHC merged with Ballas Outpatient  Management,  Inc. and Midwest  Anesthesia,
Inc.  on  February  11,  1993 in a  transaction  accounted  for as a pooling  of
interests.  SHC  recorded  merger  costs of  $333,000  in  connection  with this
transaction  in 1993. SHC merged with Heritage  Surgical  Corporation on January
18, 1994 in a transaction accounted for as a pooling of interests.  SHC recorded
merger costs of $3,571,000 in connection  with this  transaction in 1994.  SHC's
historical  financial  statements  for the  periods  prior  to the  two  mergers
described  above have been  restated  to  include  the  results of the  acquired
companies for all periods presented.

   Effective  October 26, 1995, the Company merged with Sutter Surgery  Centers,
Inc. ("SSCI") and in connection  therewith issued 1,776,001 shares of its common
stock in  exchange  for all of SSCI's  outstanding  common  stock.  Prior to the
merger,  SSCI  operated a network of 12  freestanding  surgery  centers in three
states,  with an  aggregate  of 54  operating  and  procedure  rooms.  Costs and
expenses of approximately $4,965,000,  primarily legal, accounting and financial
advisory fees,  incurred by the Company in connection  with the SSCI merger have
been recorded in operations and reported as merger expenses in the  accompanying
consolidated statements of income.

   The mergers of the Company with ReLife,  SHC and SSCI were  accounted  for as
poolings of interests and,  accordingly,  the Company's  consolidated  financial
statements  have been restated to include the results of the acquired  companies
for all periods presented.

   Combined and separate  results of the Company and its 1995  mergers,  SHC and
SSCI, are as follows (in thousands):

<TABLE>
<CAPTION>

                                      HEALTHSOUTH           SHC              SSCI            Combined
                                    ----------------- ---------------- ----------------- -----------------
<S>                                     <C>             <C>              <C>               <C>         
Year ended December 31, 1993
     Revenues                           $  575,346      $     80,983     $     22,096      $    678,425
     Net income                             13,592             3,605              139            17,336
Year ended December 31, 1994
     Revenues                            1,127,441           108,749           38,175         1,274,365
     Net income (loss)                      53,225            (3,264)             532            50,493
Year ended December 31, 1995
     Revenues                            1,475,884            50,935           29,868         1,556,687
     Net income                             76,819             1,090            1,040            78,949
</TABLE>

   There were no material transactions between the Company, ReLife, SHC and SSCI
prior to the mergers.  The effects of conforming the accounting  policies of the
combined companies are not material.

   Prior to its merger with the Company, ReLife reported on a fiscal year ending
on September 30. The restated financial  statements for all periods prior to and
including  December 31, 1994 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.  Beginning  January 1, 1995, all facilities  acquired in the ReLife merger
adopted a December 31 fiscal year end; accordingly,  all consolidated  financial
statements for periods after December 31, 1994 are based on a  consolidation  of
all of the Company's subsidiaries on a December 31 year end. ReLife's historical
results of  operations  for the three  months  ended  December  31, 1994 are not
included in the Company's  consolidated  statements of income or cash flows.  An
adjustment has been made to stockholders' equity as of January 1, 1995 to adjust
for the effect of excluding  ReLife's results of operations for the three months
ended  December 31,  1994.  The  following  is a summary of ReLife's  results of
operations  and cash flows for the three  months  ended  December  31,  1994 (in
thousands):

                                      A-21
<PAGE>

                HEALTHSOUTH Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                         December 31, 1995-(continued)


Statement of Income Data:
                                                  
Revenues                                              $        38,174

Operating expenses:
     Operating units                                           31,797
     Corporate general and administrative                       2,395
Provision for doubtful accounts                                   541
Depreciation and amortization                                   1,385
Interest expense                                                  858
Interest income                                                   (91)
HEALTHSOUTH merger expense                                      3,050
Loss on disposal of fixed assets                                1,000
Loss on abandonment of computer project                           973
                                                   ---------------------
                                                               41,908
                                                   ---------------------
Loss before income taxes and minority interests                (3,734)
Provision for income taxes                                          -
                                                   ---------------------
                                                               (3,734)
Minority interests                                                  -
                                                   ---------------------
Net loss                                              $        (3,734)
                                                   =====================
Statement of Cash Flow Data:

Net cash provided by operating activities              $        38,077
Net cash used in investing activities                           (9,632)
Net cash used in financing activities                          (23,950)
                                                    ---------------------
     Net increase in cash                              $         4,495
                                                    =====================

During the three months ended December 31, 1994,  ReLife received  $7,141,000 in
proceeds from the exercise of stock options.

                                      A-22

<PAGE>

                    HEALTHSOUTH Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                          December 31, 1995-(continued)


3.  Cash, Cash Equivalents and Other Marketable Securities

Cash,  cash  equivalents  and  other  marketable  securities  consisted  of  the
following:
<TABLE>
<CAPTION>

                                                                             December 31
                                                              --------------------- ---------------------
                                                                      1994                  1995
                                                              --------------------- ---------------------
                                                                            (In thousands)

<S>                                                              <C>                   <C>            
Cash                                                             $        64,338       $        95,601
Municipal put bonds                                                        2,100                 2,095
Tax advantaged auction preferred stocks                                    7,000                 7,200
                                                              --------------------- ---------------------
   Total cash and cash equivalents                                        73,438               104,896
United States Treasury notes                                               1,004                     -
Certificates of deposit                                                    2,135                 1,962
Municipal put bonds                                                        3,975                   615
Municipal put bond mutual funds                                            8,514                   500
Collateralized mortgage obligations                                        1,000                 1,000
                                                              --------------------- ---------------------
Total other marketable securities                                         16,628                 4,077
                                                              --------------------- ---------------------
Total cash, cash equivalents and other
   marketable securities (approximates market value)             $        90,066       $       108,973
                                                              ===================== =====================
</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:

                                                         December 31
                                          --------------------------------------
                                                   1994                 1995
                                          --------------------- ----------------
                                                        (In thousands)

Notes and accounts receivable                $      15,104       $      24,628
Investment in Caretenders Health Corp.               7,370               7,417
Prepaid long-term lease                                  -               8,888
Investments in other unconsolidated
   subsidiaries                                      6,007               4,031
Real estate investments                             10,022              11,586
Trusteed funds                                           -               1,879
Other                                                3,331               2,008
                                          =================== ==================
                                             $      41,834       $      60,437
                                          =================== ==================

   The  Company  has  a 19%  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, 1993,  1994 and 1995 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, 1995  represents  the original  cost of the  investments,
which management believes is not impaired.

                                      A-23

<PAGE>
                    HEALTHSOUTH Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                          December 31, 1995-(continued)


5.  Property, Plant and Equipment

Property, plant and equipment consisted of the following:
<TABLE>
<CAPTION>

                                                                              December 31
                                                               -------------------------------------------
                                                                       1994                  1995
                                                               --------------------- ---------------------
                                                                             (In thousands)

<S>                                                               <C>                   <C>            
Land                                                              $        55,511       $        58,933
Buildings                                                                 497,433               679,988
Leasehold improvements                                                     47,427                66,948
Furniture, fixtures and equipment                                         347,419               472,904
Construction in progress                                                   45,709                24,513
                                                               --------------------- ---------------------
                                                                          993,499             1,303,286
Less accumulated depreciation and amortization                            120,704               203,074
                                                               --------------------- ---------------------
                                                                  $       872,795       $     1,100,212
                                                               ===================== =====================

6.  Intangible Assets

Intangible assets consisted of the following:

                                                                              December 31
                                                               -------------------------------------------
                                                                       1994                  1995
                                                               --------------------- ---------------------
                                                                             (In thousands)

Organizational, partnership formation and
    start-up costs                                                $        94,620       $       151,578
Debt issue costs                                                           18,848                34,029
Noncompete agreements                                                      35,253                69,400
Cost in excess of net asset value of purchased 
 facilities                                                               340,365               583,473
                                                               --------------------- ---------------------
                                                                          489,086               838,480
Less accumulated amortization                                              62,628               103,965
                                                               --------------------- ---------------------
                                                                  $       426,458       $       734,515
                                                               ===================== =====================
</TABLE>

                                      A-24
<PAGE>
                    HEALTHSOUTH Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                          December 31, 1995-(continued)


7.  Long-Term Debt

Long-term debt consisted of the following:
<TABLE>
<CAPTION>

                                                                    December 31
                                                     ------------------------------------------
                                                             1994                  1995
                                                     ------------------------------------------
                                                                   (In thousands)
<S>                                                     <C>                   <C>           
Notes and bonds payable:
   Advances under a $550,000,000 credit 
     agreement with banks                               $      510,000        $            -
   Advances under a $1,000,000,000 credit 
     agreement with banks                                            -               790,000
   11.5% Senior Subordinated Notes due 2004                     75,000                     -
   9.5% Senior Subordinated Notes due 2001                     250,000               250,000
   5.0% Convertible Subordinated Debentures 
     due 2001                                                  115,000               115,000
   Notes payable to banks and various other 
     notes payable, at interest rates from 5.5% 
     to 9.0%                                                    51,830                69,789
   Hospital revenue bonds payable                               24,763                32,337
Noncompete agreements payable with 
   payments due at ranging intervals through 
   December 2004                                                17,610                24,161
Other                                                            7,861                     -
                                                     --------------------- ---------------------
                                                             1,052,064             1,281,287
Less amounts due within one year                                19,123                27,913
                                                     --------------------- ---------------------
                                                        $    1,032,941        $    1,253,374
                                                     ===================== =====================
</TABLE>

   The fair value of total  long-term debt  approximates  book value at December
31, 1994 and 1995. The fair values of the Company's long-term debt are estimated
using discounted cash flow analysis,  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,
N.A. ("NationsBank") and other participating banks (the "1994 Credit Agreement")
which consisted of a $550,000,000 revolving facility and term loan. On April 11,
1995,  the  Company  amended  and  restated  the  1994  Credit   Agreement  with
NationsBank  to  increase  the  size  of  the  revolving   credit   facility  to
$1,000,000,000.  Interest is paid based on LIBOR 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 0.1875% to 0.375%,  depending on certain  defined ratios.
The principal amount is payable in full on October 1, 2000. The Company 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, 1995, the effective interest rate
associated with the 1994 Credit Agreement was approximately 6.56%.

   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.

                                      A-25

<PAGE>

                    HEALTHSOUTH Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                          December 31, 1995-(continued)


   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 $18.8125  per
share, subject to adjustment in the occurrence of certain events.

   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.

   In  June  1994,  SHC  (see  Note  2)  issued  $75  million  of  11.5%  Senior
Subordinated Notes due July 15, 2004 (the "SHC Notes").  The proceeds of the SHC
Notes  were  used by SHC to pay down  indebtedness  outstanding  under its other
existing credit  facilities.  During 1995, the Company purchased  $67,500,000 of
the $75,000,000  outstanding  principal  amount of the SHC Notes for 115% of the
face value of the Notes and the  remaining  $7,500,000  balance was purchased on
the open market,  using  proceeds  from the  Company's  other  long-term  credit
facilities.  The  loss on  retirement  of the SHC  Notes  totaled  approximately
$14,606,000.  The loss consists of the premium,  write-off of  unamortized  bond
issue  costs  and  other  fees  and  is  included  in  merger  expenses  in  the
accompanying consolidated statement of income (see Note 2).

   Principal maturities of long-term debt are as follows:

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


1996                                              $       27,913
1997                                                      24,186
1998                                                      18,360
1999                                                      12,158
2000                                                     800,077
After 2000                                               398,593
                                               =====================
                                                  $    1,281,287
                                               =====================

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.

                                      A-26

<PAGE>
                    HEALTHSOUTH Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                          December 31, 1995-(continued)


8.  Stock Options (continued)

The following table summarizes activity in the stock option plans:
<TABLE>
<CAPTION>

                                              1993              1994              1995
                                         ---------------- ----------------- -----------------

<S>                                       <C>              <C>               <C>          
Options outstanding January 1:            $  11,450,885    $  14,900,895     $  13,383,945
     Granted                                  3,944,252        1,253,194         3,296,816
     Exercised                                  374,602        1,977,562         1,149,808
     Canceled                                   119,640          792,582           304,393
                                         ---------------- ----------------- -----------------
Options outstanding at December 31        $  14,900,895    $  13,383,945     $  15,226,560
                                         ================ ================= =================

Option price range for options
     granted during the period            $6.75 - $8.44  $13.94 - $18.25   $16.75 - $30.75

Option price range for options
    exercised during the period           $1.50 - $9.59    $1.50 - $8.44    $1.52 - $17.24

Options exercisable at December 31           10,665,880       10,948,440        12,783,364

Options available for grant at
     December 31                                689,013        1,103,134         2,681,064
</TABLE>

9.  Limited Partnerships

   HEALTHSOUTH  operates  a number of  rehabilitation  and  surgery  centers  as
limited  partnerships in which HEALTHSOUTH serves as the general partner.  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, 1995) during their
ownership period.

   Beginning  in 1992,  due to federal and state  regulatory  requirements,  the
Company began the process of buying back selected  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

   Effective April 1, 1995, the Company  acquired the  rehabilitation  hospitals
division  of  NovaCare,  Inc.  ("NovaCare"),  consisting  of  11  rehabilitation
hospitals,  12 other  facilities,  and  certificates  of need to build two other
facilities.   The  total  purchase   price  for  the  NovaCare   facilities  was
approximately  $235,000,000  in cash.  The cost in excess of net asset value was
approximately  $173,000,000.  Of this  excess,  approximately  $129,000,000  was
allocated to leasehold value and the remaining  $44,000,000 to cost in excess of
net asset value of purchased facilities. As part of the acquisition, the Company
acquired  approximately  $4,790,000  in deferred  tax assets.  The Company  also
provided  approximately  $10,000,000 for the write-down of certain assets to net
realizable  value  as  the  result  of a  planned  facility  consolidation.  The
consolidation  is applicable in a market where the Company's  existing  services
overlap with those of an acquired facility. The planned employee separations and
facility consolidation were completed by the end of 1995.

   The pro forma effect of this  acquisition on 1994 and 1995 operations and net
income  per common and common  equivalent  share is  reflected  in the pro forma
summary in Note 16.

   Effective December 1, 1995, the Company acquired Caremark Orthopedic Services
Inc.  ("Caremark").  Caremark  owns and operates  approximately  120  outpatient
rehabilitation  centers in 13 states. The total purchase price was approximately
$127,500,000 in cash.

                                      A-27

<PAGE>
                    HEALTHSOUTH Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                          December 31, 1995-(continued)

   Also  at  various  dates  during  1995,  the  Company  acquired  70  separate
outpatient  rehabilitation  operations located throughout the United States, one
outpatient surgery center and one outpatient  diagnostic imaging operation.  The
combined   purchase   prices  of  these  72   acquisitions   was   approximately
$102,281,000.  The form of consideration comprising the combined purchase prices
was approximately $85,745,000 in cash and $16,536,000 in notes payable.

   In connection with these  transactions,  the Company entered into non-compete
agreements with former owners totaling $16,222,000. 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 1995  acquisitions
described  above,   excluding  the  NovaCare   acquisition,   was  approximately
$58,452,000. The total cost of these acquisitions exceeded the fair value of the
net assets acquired by approximately  $171,329,000.  The Company  evaluated each
acquisition  independently to determine the appropriate  amortization period for
the cost in excess of net asset value of purchased  facilities.  Each evaluation
included an analysis of historic and projected financial performance, evaluation
of the  estimated  useful lives of  buildings  and fixed  assets  acquired,  the
indefinite lives of certificates of need and licenses acquired,  the competition
within  local  markets,  lease  terms  where  applicable,  and the legal term of
partnerships  where  applicable.   Based  on  these  evaluations,   the  Company
determined  that the cost in excess of net asset value of  purchased  facilities
relating to the 1995 acquisitions  should be amortized over periods ranging from
25 to 40 years on a straight-line basis. No other identifiable intangible assets
were recorded in the acquisitions described above.

   All of the 1995 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.  With the exception of NovaCare,  none of the
above acquisitions were material individually or in the aggregate.

   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
constituting  the  total  purchase  prices  of  $79,808,000  was   approximately
$68,359,000  in cash,  $10,916,000  in notes  payable and  approximately  38,000
shares of common stock valued at $533,000.

   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.  Based on the evaluation of each acquisition utilizing the criteria
described  above,  the Company  determined  that the cost in excess of net asset
value of  purchased  facilities  relating  to the 1994  acquisitions  should  be
amortized over periods ranging from 25 to 40 years on a straight-line  basis. No
other identifiable 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 Ac-

                                      A-28

<PAGE>

                    HEALTHSOUTH Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                          December 31, 1995-(continued)

   quisition).  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.

   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's
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 12 to 24 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):

                        Inpatient             Outpatient
                        Facilities            Facilities              Total
                   --------------------- --------------------- ----------------
                                           (In thousands)

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

   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.  Operations  at the  remaining  inpatient  facility and the
remaining seven outpatient  facilities  identified in the plan were discontinued
during 1995 and charged against the remaining reserve.

   Second,   $7,700,000   relates  to  the  write-off  of  certain   capitalized
development  projects.  These projects relate to the 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  totals  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

                                      A-29

<PAGE>
                    HEALTHSOUTH Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                          December 31, 1995-(continued)

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.

   The total costs  relating to  terminations  and  relocations  incurred by the
Company and charged  against the reserve were  $758,000 and  $2,580,000  for the
years ended December 31, 1994 and 1995, respectively. This cost is the only cash
expense included in the acquisition related expense.

   Also  at  various  dates  during  1993,  the  Company  acquired  27  separate
outpatient  rehabilitation  operations located throughout the United States. The
total consideration paid for these acquired outpatient rehabilitation 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  rehabilitation  acquisitions
exceeded the fair value of the net assets acquired by approximately $18,747,000.
The Company also acquired thirteen  outpatient  surgery center operations during
1993. The total  consideration paid for these acquired outpatient surgery center
operations  was  approximately  $51,392,000,  consisting of $44,799,000 in cash,
$5,639,000 in notes  payable and common stock value at $954,000.  The total cost
of the 1993 outpatient surgery  acquisitions  exceeded the fair value of the net
assets acquired by  approximately  $11,710,000.  Based on the evaluation of each
acquisition, utilizing the criteria described above, the Company determined that
the cost in excess of net asset value of  purchased  facilities  relating to the
1993  acquisitions  should be amortized over a 40 year period on a straight line
basis. 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. Rebound
operated 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. All of
the 1993  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.

   The Company  utilizes the liability method of accounting for income taxes, as
required by  Financial  Accounting  Standards  Board (FASB)  Statement  No. 109,
"Accounting for Income Taxes".

   At December 31, 1995,  the Company has net operating  loss  carryforwards  of
approximately  $41,736,000  for income tax  purposes  expiring  through the year
2010. Those carryforwards resulted from the Company's acquisitions of Diagnostic
Health Corporation, ReLife, NovaCare, and SHC (Notes 2 and 10).

                                      A-30

<PAGE>

                    HEALTHSOUTH Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                          December 31, 1995-(continued)


   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, 1994 are as
follows:

                                           Current      Noncurrent        Total
                                      ------------------------------------------
                                                      (In thousands)

Deferred tax assets:
NME Selected Hospitals Acquisition 
   related expense                      $        -     $    15,241    $   15,241
     Allowance for bad debts                18,440               -        18,440
     Amortization                                -           5,550         5,550
     Other                                   2,019           3,444         5,463
                                      ------------------------------------------
Total deferred tax assets                   20,459          24,235        44,694
Deferred tax liabilities:
     Depreciation                       $         -    $    19,276    $   19,276
     Non-accrual experience method           12,353              -        12,353
     Contracts                                3,849              -         3,849
     Capitalized costs                            -         10,487        10,487
     Other                                    1,184          3,576         4,760
                                      ------------------------------------------
Total deferred tax liabilities               17,386         33,339        50,725
                                      ------------------------------------------
Net deferred tax assets (liabilities)   $     3,073    $    (9,104)   $  (6,031)
                                      ==========================================


Significant  components of the Company's  deferred tax liabilities and assets as
of December 31, 1995 are as follows:
<TABLE>
<CAPTION>

                                                   Current              Noncurrent              Total
                                             --------------------- --------------------- ---------------------
                                                                      (In thousands)
<S>                                             <C>                   <C>                   <C>            
Deferred tax assets:
     Accruals                                   $         6,988       $             -       $         6,988
     Acquired net operating loss                              -                16,277                16,277
     Allowance for bad debts                             25,614                     -                25,614
     Other                                                1,584                 5,549                 7,133
                                             --------------------- --------------------- ---------------------
Total deferred tax assets                                34,186                21,826                56,012

Deferred tax liabilities:
     Depreciation                               $             -       $        22,518       $        22,518
     Non-accrual experience method                       14,559                     -                14,559
     Contracts                                            3,849                     -                 3,849
     Capitalized costs                                        -                12,916                12,916
     Other                                                2,521                 1,828                 4,349
                                             --------------------- --------------------- ---------------------
Total deferred tax liabilities                           20,929                37,262                58,191
               `                              --------------------- --------------------- ---------------------
Net deferred tax assets (liabilities)           $        13,257       $       (15,436)      $        (2,179)
                                             ===================== ===================== =====================
</TABLE>

                                      A-31

<PAGE>

                    HEALTHSOUTH Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                          December 31, 1995-(continued)

The provision for income taxes was as follows:
<TABLE>
<CAPTION>

                                                      Year ended December 31
                                 -----------------------------------------------------------------
                                         1993                  1994                  1995
                                 -----------------------------------------------------------------
                                                          (In thousands)
Currently payable:
<S>                                 <C>                   <C>                   <C>            
     Federal                        $        15,660       $        31,789       $        42,317
     State                                    2,120                 4,759                 4,836
                                 -----------------------------------------------------------------
                                             17,780                36,548                47,153
Deferred expense (benefit):
     Federal                                 (5,162)               (1,475)                  842
     State                                     (556)                 (295)                   96
                                 -----------------------------------------------------------------
                                             (5,718)               (1,770)                  938
                                 -----------------------------------------------------------------
Total provision                     $        12,062       $        34,778       $        48,091
                                 =================================================================
</TABLE>

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:
<TABLE>
<CAPTION>

                                                                  Year ended December 31
                                             -----------------------------------------------------------------
                                                     1993                  1994                  1995
                                             -----------------------------------------------------------------

                                                                      (In thousands)

<S>                                             <C>                   <C>                   <C>            
Federal taxes at statutory rates                $        12,629       $        32,947       $        49,918
Add (deduct):
   State income  taxes,  net of federal
      tax benefit                                           822                 2,798                 3,206
   Tax-exempt interest income                              (454)                 (276)                 (198)
   Other                                                   (935)                 (691)               (4,835)
                                             -----------------------------------------------------------------
                                                $        12,062       $        34,778       $        48,091
                                             =================================================================
</TABLE>

12.  Commitments and Contingencies

   At December 31, 1995,  anticipated  capital  expenditures for the next twelve
months are $180,000,000.  This amount includes  expenditures for maintenance and
expansion  of the  Company's  existing  facilities  as well as  development  and
integration of the Company's services in selected metropolitan markets.

   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,
1995  the  Company  has  adequate  reserves  to cover  losses  on  asserted  and
unasserted claims.

   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  $30,118,000,
$67,001,000  and  $89,288,000  for the years ended  December 31, 1993,  1994 and
1995, respectively.

                                      A-32

<PAGE>
                    HEALTHSOUTH Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                          December 31, 1995-(continued)


   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)
- ------------------------                         ---------------------


1996                                                $       89,016
1997                                                        82,249
1998                                                        75,881
1999                                                        66,271
2000                                                        53,812
After 2000                                                 248,924
                                                 =====================
Total minimum payments required                     $      616,153
                                                 =====================

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 $490,000, $1,094,000
and $1,196,000 in 1993, 1994 and 1995, respectively.

13.  Employee Benefit Plans (continued)

   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, 1995,  the combined ESOP Loans had a balance
of  $15,886,000.  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  $3,198,000,  $3,673,000  and
$3,524,000 in 1993, 1994 and 1995,  respectively.  Interest incurred on the ESOP
Loans was approximately $1,743,000,  $1,608,000 and $1,460,000 in 1993, 1994 and
1995,  respectively.  Approximately  229,000  shares owned by the ESOP have been
allocated to participants at December 31, 1995.

   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.


                                      A-33
<PAGE>
                    HEALTHSOUTH Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                          December 31, 1995-(continued)

14.  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, two outpatient surgery centers, one
uncompleted medical office building and one research facility.  The net proceeds
to the Company as a result of this transaction were  approximately  $58,425,000.
The net book value of the properties was approximately $50,735,000.  Because the
Company is leasing  back  substantially  all of the  properties  from  Capstone,
payments which  aggregate $6.9 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 5 years.  During
1995, the Company sold another  inpatient  rehabilitation  hospital  property to
Capstone under terms similar to those described  above.  Aggregate  annual lease
payments  for  this  property  totaled  $1.7  million.  The  resulting  loss  of
approximately  $4,010,000  has been netted  against the deferred gain  described
above and will be amortized to expense over the initial lease term.  The Company
and certain Company officers own  approximately  4.5% of the outstanding  common
stock of Capstone at December 31, 1995.

15.  Impairment of Long-Term Assets

   During 1994,  certain  events  occurred  which impaired 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  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.

   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.

   During the second quarter of 1995, the Company recognized an $11,192,000 loss
on  impairment  of assets which  relates to six SHC (see Note 2)  facilities  in
which  the  undiscounted  cash  flows  did not  support  the  book  value of the
long-lived assets of such facilities. The assets were written down to fair value
as determined from an independent appraisal of such properties.

   The above  amounts  are shown  recorded  in  operations  in the  consolidated
statement of income.

                                      A-34

<PAGE>
                    HEALTHSOUTH Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                          December 31, 1995-(continued)


16.  Subsequent Events - Unaudited

   On January 17, 1996, the Company consummated the acquisition of Surgical Care
Affiliates,  Inc.  ("SCA")  in a  transaction  accounted  for  as a  pooling  of
interests.  In the  transaction,  SCA  stockholders  received  an  aggregate  of
45,928,339 shares of the Company's common stock. SCA operates 67 surgery centers
in 24 states.

   On March 14,  1996,  the Company  consummated  the  acquisition  of Advantage
Health  Corporation  ("Advantage  Health") in a  transaction  accounted for as a
pooling of interests.  In the  transaction,  Advantage  Health  stockholders and
optionholders  received an aggregate of 9,101,989 shares of the Company's common
stock.  Advantage  Health operates a network of 136 sites of service,  including
four freestanding rehabilitation hospitals, one freestanding multi-use hospital,
one nursing home, 68 outpatient rehabilitation  facilities, 14 inpatient managed
rehabilitation  units, 24 rehabilitation  services management  contracts and six
managed sub-acute rehabilitation units.

   The effects of conforming  the  accounting  policies of the Company,  SCA and
Advantage Health are not expected to be material.

   The following table  summarizes the unaudited  consolidated pro forma results
of  operations,  assuming the SCA and Advantage  Health  acquisitions  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 1994 and 1995 amounts also reflect the pro forma
effects of the NovaCare acquisition (see Note 10).

<TABLE>
<CAPTION>

                                                        Year ended December 31
                                           ---------------------------------------------------
                                               1993              1994              1995
                                           --------------- ----------------- -----------------
                                               (In thousands, except per share amounts)

<S>                                             <C>              <C>               <C>       
Revenues                                        $ 979,206        $1,799,805        $2,042,948
Net income                                         60,474            87,607            91,959
Net income per common share--assuming 
 full dilution                                       0.45              0.61              0.62
</TABLE>


                                      A-35
<PAGE>


                        MARKET FOR REGISTRANT'S COMMON
                   EQUITY AND RELATED STOCKHOLDERS MATTERS

   The  Company's  Common  Stock is listed  for  trading  on the New York  Stock
Exchange  (Symbol:  HRC). The following  table sets forth for the fiscal periods
indicated the high and low reported  sale prices for the Company's  Common Stock
as reported on the NYSE Composite  Transactions Tape. All prices shown have been
adjusted  for a  two-for-one  stock  split  effected in the form of a 100% stock
dividend paid on April 17, 1995.


                    Reported
                    Sale Price
                    High      Low
1994
 First Quarter..  $16.13   $11.69
 Second Quarter.   17.32    12.63
 Third Quarter..   19.69    12.88
 Fourth Quarter.   19.32    16.13
1995
 First Quarter..  $20.44   $18.06
 Second Quarter.   21.63    16.32
 Third Quarter..   25.75    17.25
 Fourth Quarter.   32.38    22.50


                            ________________________

   The  closing  price for the Common  Stock on the New York Stock  Exchange  on
March 26, 1996, was $35 3/4 .

   There were  approximately  3,413  holders of record of the Common Stock as of
March 26, 1996,  excluding those shares held by depository companies for certain
beneficial owners.


   The Company has never paid cash  dividends  on its Common  Stock and does not
anticipate the payment of cash dividends in the foreseeable  future. The Company
currently  anticipates  that any future earnings will be retained to finance the
Company's operations.

               CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
                     ACCOUNTING AND FINANCIAL DISCLOSURE


   The  Company  has not changed  independent  accountants  within the 24 months
prior to December 31, 1995.


                              A-36

<PAGE>

PROXY

                           HEALTHSOUTH CORPORATION
                ANNUAL MEETING OF STOCKHOLDERS -- MAY 2, 1996
                     THIS PROXY IS SOLICITED ON BEHALF OF
                            THE BOARD OF DIRECTORS

   The  undersigned  hereby  appoints  RICHARD M. SCRUSHY and AARON BEAM, JR. or
_______________________,  and each of them, with several powers of substitution,
proxies  to vote the  shares  of Common  Stock,  par value  $.01 per  share,  of
HEALTHSOUTH  Corporation which the undersigned could vote if personally  present
at the Annual Meeting of Stockholders  of HEALTHSOUTH  Corporation to be held at
Two Perimeter Park South,  Birmingham,  Alabama 35243, on Thursday, May 2, 1996,
at 2:00 p.m., C.D.T., and any adjournment thereof:

   1. Election of Directors

   | ] FOR all nominees listed below (except
as marked to the contrary below)

   | ] WITHHOLD AUTHORITY to vote
for all nominees listed below

   INSTRUCTION: To withhold authority to vote for any individual nominee,
mark a line through the nominee's name in the list below.

<TABLE>
<CAPTION>
<S>                     <C>                        <C>
Richard M. Scrushy      C. Sage Givens             Anthony J. Tanner
Phillip C. Watkins      Richard F. Celeste         Larry R. House
George H. Strong        Charles W. Newhall III     James P. Bennett
John S. Chamberlin      Aaron Beam, Jr.            P. Daryl Brown
Joel C. Gordon          Raymond J. Dunn, III
</TABLE>

                    (Continued and to be signed on other side)

                           (Continued from other side)

   2. In their discretion,  to act upon any matters  incidental to the foregoing
and such other  business as may properly  come before the Annual  Meeting or any
adjournment thereof.

   This Proxy,  when  properly  executed,  will be voted in the manner  directed
herein by the undersigned stockholder.  If no direction is made, this Proxy will
be  voted  FOR  Item 1  above.  Any  stockholder  who  wishes  to  withhold  the
discretionary  authority  referred to in Item 2 above should mark a line through
the entire Item.

   DATED _______________, 1996

   Signature(s)
(Please  sign  exactly  and  as  fully  as  your  name  appears  on  your  stock
certificate. If shares are held jointly, each stockholder should sign.)

       PLEASE MARK, SIGN, DATE AND RETURN PROMPTLY, USING THE ENCLOSED
                      ENVELOPE. NO POSTAGE IS REQUIRED.

                                


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