HEALTHSOUTH CORP
424B3, 1996-01-09
SPECIALTY OUTPATIENT FACILITIES, NEC
Previous: CRYOLIFE INC, 4, 1996-01-09
Next: PUTNAM FEDERAL INCOME TRUST, N-30D, 1996-01-09



<PAGE>
                                                Filed pursuant to Rule 424(b)(3)
                                                       Registration No. 33-64935


                           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     
[ ]      Confidential, for use of the Commission on only (as permitted
          by Rule 14a-6(e)(2)) 
[ ]      Definitive Proxy Statement
[X]      Definitive Additional Materials
[ ]      Soliciting Material Pursuant to Rule 14a-11(c) or Rule 14a-12


                            HEALTHSOUTH Corporation
                ________________________________________________

                (Name of Registrant as Specified In Its Charter)


            HEALTHSOUTH Corporation and Surgical Care Affiliates Inc.
                ________________________________________________

                   (Name of Person(s) Filing Proxy Statement)


Payment of Filing Fee (Check appropriate box):

[ ]      $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).

[X]      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:

         Common Stock, par value .01 per share, of HEALTHSOUTH Corporation
         -----------------------------------------------------------------------

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

         53,503,431
         -----------------------------------------------------------------------

(3)      Per unit  price  or other  underlying  value  of  transaction  computed
         pursuant to Exchange  Act Rule 0-11: (Set forth the amount on which the
         filing fee is calculated and state how it was determined.)

         Pursuant to Rule 457(f)(l), the maximum aggregate offering price is the
         product of (a) $33.1875,  representing  the average of the high and low
         sales  prices of the Common Stock  of Surgical  Care  Affiliates,  Inc.
         ("SCA")  as  reported  on  the  New  York  Stock   Exchange   Composite
         Transactions Tape on December 5, 1995, and (b) 39,868,429,  the maximum
         number of shares of SCA Common  Stock to be acquired by the  Registrant
         in connection with the acquisition of SCA.
         -----------------------------------------------------------------------

(4)      Proposed maximum aggregate value of transaction:

         $1,323,133,487
         -----------------------------------------------------------------------

(5)      Total fee paid:

         $456,253
         -----------------------------------------------------------------------

[X] 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:
         
         $456,253
         _______________________________________________________________________
 

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

         $262,243.67 was paid in connection with the filing of preliminary proxy
         materials on Schedule  14A and the  remaining  $194,009.33  was paid in
         connection  with the filing of a  Registration  Statement  on Form S-4,
         Registration No. 33-64935.
         _______________________________________________________________________
 

(3)      Filing Party:
         
         HEALTHSOUTH Corporation
         _______________________________________________________________________


(4)      Date Filed:

         December 12, 1995
         _______________________________________________________________________

<PAGE>

[HEALTHSOUTH Corporation Logo]           [Surgical Care Affiliates, Inc. Logo]


                                                                 January 8, 1996


Dear Stockholder:


   The  purpose  of this  correspondence  is to  provide  you  with  information
regarding   a   recent    development    involving    HEALTHSOUTH    Corporation
("HEALTHSOUTH").   This   information   amends  and   supplements  the  original
Prospectus-Joint  Proxy  Statement,  dated  December 15,  1995,  relating to the
Special  Meetings of Stockholders  of HEALTHSOUTH and Surgical Care  Affiliates,
Inc.  ("SCA") to be held on January 17, 1996,  for the purpose of approving  and
adopting an Amended and Restated Plan and Agreement of Merger, pursuant to which
HEALTHSOUTH  will  acquire  SCA,  and with  respect to the  HEALTHSOUTH  Special
Meeting,  for the  purpose of  approving  an  amendment  to the  Certificate  of
Incorporation of HEALTHSOUTH.  Stockholders may obtain an additional copy of the
original Prospectus-Joint Proxy Statement free of charge by calling Morrow & Co.
at (212) 754-8000.

   On December 16,  1995,  HEALTHSOUTH  entered  into an  Agreement  and Plan of
Merger with Advantage Health Corporation ("Advantage Health"), pursuant to which
HEALTHSOUTH,  through a wholly-owned subsidiary,  will acquire Advantage Health.
The attached  supplement to the original  Prospectus-Joint  Proxy Statement more
fully sets  forth the terms of the  transaction  and  provides  certain  updated
financial information relating to the proposed Advantage Health transaction.

   A new  proxy  card has  been  enclosed  in the  event  that you have  already
returned a proxy,  but now wish to change your vote. By completing,  signing and
dating this new proxy form and returning it in the enclosed envelope, your prior
proxy will  automatically be revoked and your vote on the new proxy form will be
counted. In addition,  proxies sent via facsimile  transmission will be accepted
if received not later than 15 minutes prior to the scheduled commencement of the
relevant  Special  Meeting.  Such proxies may be sent via  facsimile to Morrow &
Co., proxy  solicitors for HEALTHSOUTH  and SCA, at (212) 754-8300.  There is no
need to return an  additional  proxy card if you have already sent in your proxy
and do not wish to  change  your  vote.  If you are able to attend  the  Special
Meeting, you may revoke your Proxy and vote in person if you wish.  Stockholders
may call  1-800-433-3868  beginning at 5:00 p.m.,  Eastern  Time, on January 15,
1996, for information concerning the Exchange Ratio as finally determined. 


RICHARD M. SCRUSHY                            JOEL C. GORDON
Chairman of the Board                         Chairman of the Board
and Chief Executive Officer,                  and Chief Executive Officer,
HEALTHSOUTH Corporation                       Surgical Care Affiliates, Inc.

                              
<PAGE>
                              JOINT PROXY STATEMENT

                                  (SUPPLEMENT)

                                       OF

            HEALTHSOUTH                           SURGICAL CARE
            Corporation                          AFFILIATES, INC.
 
     for the Special Meeting of              for the Special Meeting of
     Stockholders to be held on              Stockholders to be held on
         January 17, 1996                         January 17, 1996


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


                                   PROSPECTUS

                                  (Supplement)

                                       OF

                             HEALTHSOUTH Corporation


   This Supplement provides information regarding a recent development involving
HEALTHSOUTH Corporation ("HEALTHSOUTH"). This information amends and supplements
the original  Prospectus-Joint  Proxy  Statement,  dated  December 15, 1995 (the
"Original  Prospectus-Joint Proxy Statement"),  relating to the Special Meetings
of Stockholders of HEALTHSOUTH and Surgical Care Affiliates,  Inc. ("SCA") to be
held on January 17, 1996,  for the purpose of approving  and adopting an Amended
and Restated Plan and Agreement of Merger,  pursuant to which  HEALTHSOUTH  will
acquire  SCA,  and with  respect to the  HEALTHSOUTH  Special  Meeting,  for the
purpose of  approving  an  amendment  to the  Certificate  of  Incorporation  of
HEALTHSOUTH.  Stockholders  may  obtain  an  additional  copy  of  the  Original
Prospectus-Joint Proxy Statement free of charge by calling Morrow & Co. at (212)
754-8000.

   This Supplement is being furnished to the stockholders of each of HEALTHSOUTH
and  SCA in  connection  with  the  solicitation  of  proxies  to be used at the
respective  Special  Meetings of HEALTHSOUTH and SCA to be held for the purposes
described in the Original Prospectus-Joint Proxy Statement.

   All  information  contained  herein  concerning  HEALTHSOUTH  was supplied by
HEALTHSOUTH, and all information contained herein concerning SCA was supplied by
SCA. This Supplement and the  accompanying  form of proxy are first being mailed
to  stockholders of HEALTHSOUTH  and SCA on January 8, 1996.  Capitalized  terms
used but not defined  herein  shall have the  meanings set forth in the Original
Prospectus-Joint Proxy Statement. 


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

               The date of this Supplement is January 8, 1996.

                                
<PAGE>

   The  purpose  of  this  Supplement  to the  Original  Prospectus-Joint  Proxy
Statement  of  HEALTHSOUTH   Corporation   ("HEALTHSOUTH")   and  Surgical  Care
Affiliates, Inc. ("SCA"), dated December 15, 1995, is to provide stockholders of
both  companies  with  information  regarding  a  recent  development  involving
HEALTHSOUTH.

   The  subsection   designated   "Recent   Developments"  in  the  "Summary  of
Prospectus-Joint   Proxy   Statement"   found   on   page  7  of  the   Original
Prospectus-Joint  Proxy  Statement,  and the  section  designated  "Business  of
HEALTHSOUTH" found on pages 57 through 72 of the Original Prospectus-Joint Proxy
Statement  is hereby  supplemented  to include  the  following  information:  On
December 16, 1995, HEALTHSOUTH entered into an Agreement and Plan of Merger with
Advantage  Health  Corporation,  a Delaware  corporation  ("Advantage  Health"),
pursuant to which a wholly-owned  subsidiary of HEALTHSOUTH  will be merged into
Advantage  Health.  Advantage  Health  stockholders  will be entitled to receive
shares of  HEALTHSOUTH  Common  Stock  with a value of $47.50  for each share of
Advantage  Health  Common Stock held by them,  provided  that  Advantage  Health
stockholders  will not receive  less than 1.3768  shares of  HEALTHSOUTH  Common
Stock,  nor more than 1.6667  shares of  HEALTHSOUTH  Common Stock per Advantage
Health share.  The estimated value of the  transaction,  which will be accounted
for as a tax-free  pooling of interests,  is  approximately  $325,000,000.  As a
result  of  the  acquisition  of  Advantage  Health,  HEALTHSOUTH  will  acquire
approximately  150  rehabilitation  facilities  currently  owned or  managed  by
Advantage Health.  The consummation of the Advantage Health merger is subject to
the  approval of the  stockholders  of  Advantage  Health,  the  termination  or
expiration of the waiting period required under the Hart-Scott-Rodino  Antitrust
Improvements  Act,  and  certain  other  regulatory  approvals.  Subject to such
approvals, the transaction is expected to close in the first quarter of 1996, or
as soon as practicable after receipt of such approvals.

   The "Pro Forma Condensed Financial Information" found on page 18 and on pages
47  through  56 of the  Original  Prospectus-Joint  Proxy  Statement  is  hereby
supplemented by the Pro Forma Condensed Financial Information set forth on pages
P-1 through P-11  hereof,  which gives  effect to the  contemplated  merger of a
wholly owned subsidiary of HEALTHSOUTH with and into Advantage Health.

   The subsections  designated "The Merger" and "Market and Market Price" in the
"Summary of  Prospectus-Joint  Proxy  Statement" found on pages 9 through 14 and
pages 15 and 16, respectively, of the Original Prospectus-Joint Proxy Statement,
and the  section  designated  "The  Merger"  found on pages 23 through 44 of the
Original Prospectus-Joint Proxy Statement are hereby supplemented to include the
following information:  HEALTHSOUTH has received approval for listing the shares
of HEALTHSOUTH  Common Stock to be issued in the transaction with SCA on the New
York Stock  Exchange  (the "NYSE") upon  official  notice of issuance.  Assuming
stockholder approval is obtained,  each of HEALTHSOUTH and SCA believes that all
other  conditions  to the Merger have been  satisfied or will be satisfied on or
before  January 17, 1996. On January 5, 1996,  the closing price of  HEALTHSOUTH
Common Stock, as reported on the NYSE Composite  Transactions  Tape, was $28.875
and the closing  price of SCA Common  Stock,  as reported on the NYSE  Composite
Transactions Tape, was $33.75. Stockholders are advised to obtain current market
quotations for HEALTHSOUTH Common Stock and SCA Common Stock. 

   Stockholders may call 1-800-433-3868 beginning at 5:00 p.m., Eastern Time, on
January 15, 1996,  for  information  concerning  the  Exchange  Ratio as finally
determined.  A new  proxy  card has been  enclosed  in the  event  that you have
already  returned  a proxy,  but now wish to change  your vote.  By  completing,
signing  and  dating  this new  proxy  form  and  returning  it in the  enclosed
envelope,  your prior proxy will  automatically  be revoked and your vote on the
new  proxy  form  will be  counted.  In  addition,  proxies  sent via  facsimile
transmission will be accepted if received not later than 15 minutes prior to the
scheduled commencement of the relevant Special Meeting. Such proxies may be sent
via facsimile to Morrow & Co.,  proxy  solicitors  for  HEALTHSOUTH  and SCA, at
(212) 754-8300.  There is no need to return an additional proxy card if you have
already sent in your proxy and do not wish to change your vote.  If you are able
to attend the Special  Meeting,  you may revoke your Proxy and vote in person if
you wish.

    HEALTHSOUTH's Current Report on Form 8-K, which describes the acquisition of
Advantage Health,  filed with the Securities and Exchange Commission (the "SEC")
on  January  3,  1996,  may be  inspected  at the  public  reference  facilities
maintained by the SEC at Room 1024,  450 Fifth Street,  N.W.,  Judiciary  Plaza,
Washington,  D.C.  and should be  available  for  inspection  and copying at the
regional  offices of the SEC located at Seven World Trade Center,  New York, New
York and  Suite  1400,  Citicorp  Center,  500  West  Madison  Street,  Chicago,
Illinois. Copies of the report can be obtained at prescribed rates by writing to
the SEC, Public Reference Section, 450 Fifth Street, Washington,  D.C. 20549. In
addition, copies of Advantage Health's consolidated financial statements for the
years ended August 31, 1995 and 1994 may be obtained by calling  Morrow & Co. at
(212)  754-8000.  Those financial  statements were  incorporated by reference in
HEALTHSOUTH's  Current Report on Form 8-K filed January 3, 1996, and accordingly
are  incorporated  by  reference  in the  registration  statement  on  Form  S-4
underlying this Supplement to the Original Prospectus-Joint Proxy Statement.

<PAGE>
                    PRO FORMA CONDENSED FINANCIAL INFORMATION


   The following pro forma condensed financial information and explanatory notes
are  presented  to reflect  the  effect of the  following  transactions  for all
periods presented:

         (i) the merger of a wholly-owned  subsidiary of HEALTHSOUTH with Sutter
    Surgery  Centers,  Inc.  ("SSCI") in a transaction  to be accounted for as a
    pooling of interests, which merger was consummated in October 1995;

         (ii) the merger of a wholly-owned subsidiary of HEALTHSOUTH with SCA in
    a transaction to be accounted for as a pooling of interests, which merger is
    expected to be consummated in January 1996; and

         (iii) the  merger of a  wholly-owned  subsidiary  of  HEALTHSOUTH  with
    Advantage  Health in a  transaction  to be  accounted  for as a  pooling  of
    interests,  which merger is expected to be  consummated in the first quarter
    of 1996 (collectively, the "Mergers").

   The  HEALTHSOUTH  historical  amounts reflect the combination of HEALTHSOUTH,
ReLife,  Inc. ("ReLife") and Surgical Health Corporation ("SHC") for all periods
presented,  as HEALTHSOUTH acquired Relife in December 1994 and SHC in June 1995
in transactions accounted for as poolings of interests.

    In addition,  the pro forma  condensed  financial  information  reflects the
impact of  HEALTHSOUTH's  acquisition,  effective  April 1, 1995, from NovaCare,
Inc.  ("NovaCare") of 11 rehabilitation  hospitals,  12 other facilities and two
Certificates of Need (the "NovaCare  Rehabilitation  Hospitals  Acquisition") on
the  results of  operations  for the year ended  December  31, 1994 and the nine
months ended September 30, 1995.

   The pro forma  condensed  balance  sheet assumes that each of the Mergers was
consummated on September 30, 1995, and the pro forma condensed income statements
assume  that each of the  Mergers  was  consummated  on  January  1,  1992.  The
assumptions  are  described  in the  accompanying  Notes to Pro Forma  Condensed
Financial Information.

   All HEALTHSOUTH  shares  outstanding and per share amounts have been adjusted
to reflect a two-for-one stock split effected in the form of a 100 percent stock
dividend on April 17, 1995.

   The pro forma  information  should be read in conjunction with the historical
financial  statements of HEALTHSOUTH and each of the other combining  companies.
Certain  balance  sheet and  income  statement  amounts  from the SSCI,  SCA and
Advantage Health historical financial statements have been reclassified in order
to conform to the HEALTHSOUTH  method of  presentation.  The pro forma financial
information is presented for informational  purposes only and is not necessarily
indicative  of the results of  operations  or combined  financial  position that
would have resulted had the Mergers been consummated at the date indicated,  nor
is it  necessarily  indicative of the results of operations of future periods or
future combined financial position.


                                       P-1


<PAGE>




                   HEALTHSOUTH CORPORATION AND SUBSIDIARIES
            PRO FORMA CONDENSED COMBINED BALANCE SHEET (UNAUDITED)
                              SEPTEMBER 30, 1995

<TABLE>
<CAPTION>
                                                              PRO FORMA               PRO FORMA   ADVANTAGE   PRO FORMA   PRO FORMA
                                     HEALTHSOUTH     SSCI    ADJUSTMENTS      SCA    ADJUSTMENTS   HEALTH     ADJUSTMENTS  COMBINED
                                    ------------- ---------- ------------ ----------- ------------ ---------  -----------  ---------
                                                                                (IN THOUSANDS)
<S>                                  <C>           <C>       <C>           <C>        <C>           <C>        <C>       <C>       
ASSETS 
Current assets: 
Cash and cash equivalents..........  $   86,952    $ 5,024   $    0        $ 39,047   $     0       $  7,668   $    0    $  138,691
Other marketable securities .......       6,217          0        0             295         0              0        0         6,512
Accounts receivable................     298,178      4,047        0          30,764         0         33,621        0       366,610
Inventories, prepaid expenses and 
other current assets...............     102,906      2,714        0          16,283         0          7,005        0       128,908
                                   ------------- ---------- ----------    ----------   ------    -----------   --------- ----------
Total current assets...............     494,253     11,785        0          86,389         0         48,294        0       640,721
Other assets.......................      58,127          0        0           2,262         0          8,510        0        68,899
Deferred income taxes .............       7,559          0        0               0         0              0   (7,559)(3)         0
Property, plant and equipment, net    1,049,375     14,630        0         158,501         0         32,449        0     1,254,955
Intangible assets, net.............     541,366     15,230        0         124,270         0         42,401        0       723,267
                                   ------------- ---------- ----------    ----------   ------    -----------   --------- ----------
Total assets.......................  $2,150,680    $41,645   $    0        $371,422   $     0       $131,654  $(7,559)   $2,687,842
                                  ============= ========== =============  ==========   =======    ===========  =======   ==========
LIABILITIES AND STOCKHOLDERS' EQUITY 
Current liabilities: 
Accounts payable...................  $   83,246    $ 1,391   $3,000 (1)    $  4,441   $15,000 (1)   $ 10,036  $10,000 (1) $ 127,114
Salaries and wages payable.........      44,668        947        0             963         0          7,615        0        54,193
Accrued interest payable and other
liabilities........................      49,462        361   (1,170)(1)      30,690    (5,850)(1)        419   (3,900)(1)    70,012
Current portion of long-term debt .      17,720      2,799        0             729         0          5,797        0        27,045
                                    ------------- ---------- ----------   ---------   --------      --------- ----------   ---------
Total current liabilities..........     195,096      5,498    1,830          36,823     9,150         23,867    6,100       278,364
Long-term debt.....................   1,386,450     14,955        0          65,119         0         39,802        0     1,506,326
Deferred income taxes..............           0        509        0           3,846         0          8,018   (7,559)(3)     4,814
Other long-term liabilities........       5,470          0        0               0         0          2,713        0         8,183
Deferred revenue...................       7,137          0        0               0         0              0        0         7,137
Minority interests.................       8,980      5,375        0          36,404         0              0        0        50,759
Stockholders' equity: .............
Preferred Stock, $.10 par value....           0          0        0               0         0              0        0      $      0
Common Stock, $.01 par value ......         954        196     (178)(2)       9,867    (9,385)(2)         61       31 (2)     1,546
Additional paid-in capital.........     719,296     18,905      178 (2)      96,126     9,385 (2)     41,296      (31)(2)   885,155
Retained earnings..................     178,929      1,481   (1,830)(1)     129,288    (9,150)(1)     25,524   (6,100)(1)   318,142
Common stock subscription receivable   (335,423)         0        0               0         0              0        0      (335,423)
Treasury stock.....................        (323)         0        0          (6,051)        0         (9,627)       0       (16,001)
Receivable from Employee Stock 
Ownership Plan.....................     (15,886)         0        0               0         0              0        0       (15,886)
Notes receivable from stockholders .          0     (5,274)       0               0         0              0        0        (5,274)
                                   ------------- ---------- ----------     --------   --------       --------  --------   ----------
Total stockholders' equity..........     547,547     15,308   (1,830)       229,230     (9,150)       57,254   (6,100)      832,259
                                   ------------- ---------- -----------    ---------  --------       --------  --------   ----------
Total liabilities and stockholders'
equity..............................  $2,150,680    $41,645    $   0       $371,422    $      0      $131,654  $(7,559)   $2,687,842
                                   ============= ========== ===========    =========   ========       ========  ========  ==========
</TABLE>

                             See accompanying notes.

                                       P-2

<PAGE>
                   HEALTHSOUTH CORPORATION AND SUBSIDIARIES
          PRO FORMA CONDENSED COMBINED INCOME STATEMENT (UNAUDITED)
                         YEAR ENDED DECEMBER 31, 1994

<TABLE>
<CAPTION>
                                            ACQUISITION                 
                                   --------------------------------
                                             PRO FORMA   PRO FORMA        PRO FORMA        PRO FORMA  ADVANTAGE  PRO FORMA PRO FORMA
                      HEALTHSOUTH  NOVACARE ADJUSTMENTS  COMBINED   SSCI  ADJUSTMENTS  SCA ADJUSTMENTS  HEALTH  ADJUSTMENTS COMBINED
                      -----------  -------- -----------  --------   ----  -----------  --- ----------   ------   ---------  --------
                                                                       (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


<S>                   <C>         <C>      <C>       <C> <C>        <C>      <C>       <C>      <C>      <C>       <C>   <C>       
Revenues............. $1,236,190  $142,548 $   8,058 (5) $1,386,796 $38,175  $    0    $239,272 $    0   $135,562  $  0  $1,799,805
Operating expenses:
  Operating units....    906,712   128,233   (12,406)(2)  1,022,539  24,133       0     129,037      0    105,384     0   1,281,093
  Corporate general and
   administrative....     45,895         0         0         45,895   2,711       0       5,464      0      7,570     0      61,640
Provision for doubtful 
accounts.............     23,739     1,269         0         25,008   3,907       0       3,061      0      2,197     0      34,173
Depreciation and 
  amortization .....      86,678     7,041    (1,918)(1)     99,327   2,627       0      17,392      0      3,772     0     123,118
                                               7,526 (3)
Interest expense....      65,286    11,096    10,100 (4)     86,482   1,588       0       5,144      0      1,626     0      94,840
Interest income.....      (4,308)        0         0         (4,308)   (258)      0      (1,632)     0       (189)    0      (6,387)
Merger expenses.....       6,520         0         0          6,520       0       0           0      0          0     0       6,520
Gain on sale of MCA Stock      0         0         0              0       0       0      (7,727)     0          0     0      (7,727)
Loss on impairment of  
  assets ...........      10,500         0         0         10,500       0       0           0      0          0     0      10,500
Loss on abandonment of 
  computer project..       4,500         0         0          4,500       0       0           0      0          0     0       4,500
Loss on disposal of 
  Surgery Centers...           0         0         0              0       0       0      13,197      0          0     0      13,197
                     -----------  --------  --------      --------- -------   ------   --------  ------    ------  -----    -------
                       1,145,522   147,639     3,302      1,296,463  34,708       0     163,936      0    120,360     0   1,615,467
                     -----------  --------  --------      --------- -------   ------   --------  ------   -------  -----  ---------
Income before income 
taxes and minority 
interests.............    90,668    (5,091)    4,756         90,333   3,467       0      75,336      0     15,202     0     184,338
Provision for income 
  taxes ..............    34,305    (1,084)      780 (6)     34,001     473       0      23,636      0      6,707     0      64,817
                     -----------   --------  --------     ---------  ------   ------   --------  ------   -------  -----   --------
                          56,363    (4,007)    3,976         56,332   2,994       0      51,700      0      8,495     0     119,521
Minority interests....     6,402       445         0          6,847   2,462       0      22,420      0        185     0      31,914
                     -----------   -------  ---------        ------   ------   --------  ------   -------   -----  -----   --------
Net income............$   49,961  $ (4,452)$   3,976    $    49,485 $   532  $    0    $ 29,280 $    0   $  8,310  $  0   $  87,607
                     ===========  ======== ==========     ========== ======  ======    ========  ======   =======  =====   ========
Weighted average common 
and common equivalent 
shares outstanding...     84,687       N/A       N/A         84,687  19,612 (17,837)(2)  38,892  8,556(2)   6,073 3,084(2)  143,067
                     ===========  ======== ==========     ========== ====== ========    =======  ======== ======= ======    =======
Net income per common and
common equivalent 
  share.............  $     0.59       N/A       N/A    $      0.58  $ 0.03     N/A    $   0.75    N/A    $  1.37   N/A   $    0.61
                     ===========  ======== ==========     ========== ======= ======     =======  ========  ====== ======    ========
Net income per common 
share -- assuming full 
  dilution..........  $     0.59       N/A       N/A            N/A     N/A     N/A         N/A    N/A        N/A   N/A   $    0.61
                     ===========  ======== ==========    ========== ======== =======    =======  ========  ====== ======    ========
</TABLE>

                             See accompanying notes.

                                       P-3


<PAGE>
                   HEALTHSOUTH CORPORATION AND SUBSIDIARIES
          PRO FORMA CONDENSED COMBINED INCOME STATEMENT (UNAUDITED)
                         YEAR ENDED DECEMBER 31, 1993

<TABLE>
<CAPTION>
                                                             PRO FORMA                PRO FORMA    ADVANTAGE    PRO FORMA  PRO FORMA
                                   HEALTHSOUTH     SSCI     ADJUSTMENTS      SCA     ADJUSTMENTS     HEALTH    ADJUSTMENTS  COMBINED
                                   ----------     -----     -----------   --------   -----------    --------   ----------- ---------
                                                                 (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


<S>                                 <C>           <C>        <C>           <C>        <C>           <C>         <C>        <C>     
Revenues..........................  $656,329      $22,096    $       0     $199,270   $    0        $101,511    $    0     $979,206
Operating expenses: ..............
Operating units...................   471,778       14,768            0      103,825        0          77,830         0      668,201
Corporate general and administra-
  tive ...........................    24,329        2,264            0        3,880        0           6,570         -       37,043
Provision for doubtful accounts...    16,181        1,766            0        1,068        0           1,011         0       20,026
Depreciation and amortization.....    46,224        1,603            0       12,626        0           3,119         0       63,572
Interest expense..................    18,495          612            0        3,600        0           1,493         0       24,200
Interest income...................    (3,924)        (428)           0       (1,219)       0            (332)        0       (5,903)
Merger expense....................       333            0            0            0        0               0         0          333
NME Selected Hospitals Acquisition
related expense...................    49,742            0            0            0        0               0         0       49,742
Gain on sale of partnership 
  interest .......................    (1,400)           0            0            0        0               0         0       (1,400)
                                   ---------      -------    ---------     --------   ------         -------   -------      --------
                                     621,758       20,585            0      123,780        0          89,691         0      855,814
                                   ---------      -------    ---------     --------   ------         -------   -------      --------
Income before income taxes and 
minority interests................    34,571        1,511            0       75,490        0          11,820         0      123,392
Provision for income taxes.........   11,930          132            0       20,650        0           5,281         0       37,993
                                   ---------      -------    ---------     --------   ------         -------   -------      --------
                                      22,641        1,379            0       54,840        0           6,539         0       85,399
Minority interests.................    5,444        1,240            0       22,624        0              69         0       29,377
                                   ---------      -------    ---------     --------   ------         -------   -------      --------
Net income from continuing 
  operations ......................   17,197          139            0       32,216        0           6,470         0       56,022
Net income from discontinued
operations.........................        0            0            0        4,452        0               0         0        4,452
                                   ---------      -------    ---------     --------   ------         -------   -------      --------
Net income......................... $ 17,197     $    139    $       0     $ 36,668   $    0        $  6,470         0     $ 60,474
                                   =========      =======    =========     ========   ======         =======   =======      ========
Weighted average common and common
equivalent shares outstanding......   77,709       19,608      (17,833)(2)   38,117    8,386 (2)       6,028     3,062 (2)  135,077
                                   =========      =======    =========     ========   ======         =======   =======      ========
Net income per common and common
equivalent share..................  $   0.22     $   0.01          N/A     $   0.96      N/A        $   1.07       N/A     $   0.45
                                   =========      =======    =========     ========   ======        ========   =======      ========

</TABLE>

                             See accompanying notes.

                                       P-4
<PAGE>
                   HEALTHSOUTH CORPORATION AND SUBSIDIARIES
          PRO FORMA CONDENSED COMBINED INCOME STATEMENT (UNAUDITED)
                         YEAR ENDED DECEMBER 31, 1992

<TABLE>
<CAPTION>
                                                                   PRO FORMA         PRO FORMA   ADVANTAGE    PRO FORMA    PRO FORMA
                                         HEALTHSOUTH       SSCI   ADJUSTMENTS  SCA   ADJUSTMENTS   HEALTH    ADJUSTMENTS    COMBINED
                                         ---------        ------  ----------  -----  -----------  ---------  ------------   --------
                                                                             (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


<S>                                       <C>            <C>        <C>      <C>         <C>      <C>          <C>        <C>     
Revenues ...............................  $501,046       $ 2,611    $   0    $162,179    $   0    $84,298      $  0       $750,134
Operating expenses: ....................
Operating units ........................   372,169         1,815        0      83,871        0     63,764         0        521,619
Corporate general and administrative  ..    16,878           476        0       3,804        0      4,509         0         25,667
Provision for doubtful accounts  .......    13,254           177        0       1,442        0      1,680         0         16,553
Depreciation and amortization ..........    29,834           185        0       9,695        0      2,393         0         42,107
Interest expense .......................    12,623            44        0       3,410        0      2,160         0         18,237
Interest income ........................    (5,415)          (19)       0      (2,743)       0       (418)        0         (8,595)
Terminated merger expense ..............     3,665             0        0           0        0          0         0          3,665
Loss on extinguishment of debt .........         0             0        0           0        0        883         0            883
                                          --------       -------   ------    --------   ------     ------     -----        -------
                                           443,008         2,678        0      99,479        0     74,971         0        620,136
                                          --------       -------   ------    --------   ------     ------     -----        -------
Income before income taxes and minority
interests ..............................    58,038           (67)       0      62,700        0      9,327         0        129,998
Provision for income taxes .............    18,864           (22)       0      15,663        0      4,045         0         38,550
                                          --------       -------   ------    --------   ------     ------     -----        -------
                                            39,174           (45)       0      47,037        0      5,282         0         91,448
Minority interests .....................     4,245           185        0      21,481        0         32         0         25,943
                                          --------       -------   ------    --------   ------     ------     -----        -------
Net income from continuing operations  .    34,929          (230)       0      25,556        0      5,250         0         65,505
Net income from discontinued operations          0             0        0       3,283        0          0         0          3,283
                                          --------       -------   ------    --------   ------     ------     -----        -------
Net income .............................  $ 34,929       $  (230)   $   0    $ 28,839   $    0    $ 5,250      $  0       $ 68,788
                                          ========       =======   ======    ========   ======     ======     =====        =======
Weighted average common and common
equivalent shares outstanding ..........    74,214        19,608  (17,833)(2)  37,191    8,182(2)   5,483     2,785(2)     129,630
                                          ========       =======  =======    ========   ======     ======     =====        =======
Net income per common and common
equivalent share .......................  $   0.47    $    (0.01)     N/A    $   0.78      N/A    $  0.96       N/A       $   0.53
                                          ========       =======  =======    ========   ======     ======     =====        =======
</TABLE>

                             See accompanying notes.

                                       P-5

<PAGE>
                   HEALTHSOUTH CORPORATION AND SUBSIDIARIES
          PRO FORMA CONDENSED COMBINED INCOME STATEMENT (UNAUDITED)
                     NINE MONTHS ENDED SEPTEMBER 30, 1995

<TABLE>
<CAPTION>
                                            ACQUISITION                      
                                    ---------------------------------
                                             PRO FORMA    PRO FORMA         PRO FORMA      PRO FORMA   ADVNTAGE  PRO FORMA PRO FORMA
                        HEALTHSOUTH NOVACARE ADJUSTMENTS  COMBINED   SSCI  ADJUSTMENTS SCA ADJUSTMENTS  HEALTH  ADJUSTMENTS COMBINED
                        ----------- -------- -----------  --------   ---- ----------- --- -----------  ------  ----------- -------- 
                                                          (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
   

<S>                    <C>         <C>      <C>    <C>  <C>         <C>      <C>      <C>       <C>    <C>      <C>      <C>       
Revenues.............  $1,109,689  $37,942  $1,860 (5)  $1,149,491  $29,868  $    0   $197,413  $   0  $133,079 $    0   $1,509,851
Operating expenses: 
Operating units......     788,593   33,065    (910)(2)     820,748   17,661       0    102,383      0   105,665      0    1,046,457
Corporate general
and administrative...      28,463        0       0          28,463    1,820       0      4,236      0     5,960      0       40,479
Provision for doubtful
accounts.............      20,520      322       0          20,842    3,125       0      2,381      0     2,146      0       28,494
Depreciation and 
  amortization ......      86,767    1,996    (999)(1)      89,646    2,026       0     12,640      0     3,441      0      107,753
                                             1,882 (3)
Interest expense.....      68,697    2,595   2,684 (4)      73,976    1,258       0      3,413      0     1,667      0       80,314
Interest income......      (4,529)       0       0          (4,529)    (274)      0     (1,257)     0      (184)     0       (6,244)
Merger cost..........      29,194        0       0          29,194        0       0          0      0         0      0       29,194
Loss on impairment of 
  assets ............      11,192        0       0          11,192        0       0          0      0         0      0       11,192
                         --------   ------   -----          ------    -----    ----     ------   ----    ------  -----     ---------
                        1,028,897   37,978   2,657       1,069,532   25,616       0    123,796      0   118,695      0    1,337,639
                         --------   ------   -----          ------    -----    ----     ------   ----    ------  -----     ---------
Income before income taxes 
and minority interests.    80,792      (36)   (797)         79,959    4,252       0     73,617      0    14,384      0      172,212
Provision for income
   taxes.............      27,525     (101)   (259)(6)      27,165      848       0     21,397      0     6,014      0       55,424
                         --------   ------   -----          ------    -----    ----     ------   ----    ------  -----     ---------
                           53,267       65    (538)         52,794    3,404       0     52,220      0     8,370      0      116,788
Minority interests...       8,357       89       0           8,446    2,364       0     19,217      0       828      0       30,855
                         --------   ------   -----          ------    -----    ----     ------   ----    ------  -----     ---------
Net income...........  $   44,910  $   (24) $ (538)     $   44,348  $ 1,040  $    0   $ 33,003   $  0     7,542 $    0   $   85,933
                         ========   ======   ======        =======   ======    ====     ======   ====    ======  =====     =========
Weighted average common and
common equivalent shares
outstanding...........     87,773      N/A     N/A          87,773   19,615 (17,840)(2) 39,189  8,622(2)  6,108  3,102(2)   146,569
                         ========   ======   ======        =======   ======    ====     ======   ====    ======  =====     =========
Net income per common and
common equivalent 
  share............... $     0.51     N/A      N/A     $      0.51 $   0.05     N/A   $   0.84    N/A  $   1.23    N/A    $    0.59
                         ========   ======   ======        =======   ======    ====     ======   ====    ======  =====     =========
Net income per common 
share -- assuming full 
dilution               $     0.51     N/A      N/A     $      0.51      N/A     N/A        N/A    N/A       N/A    N/A    $    0.59
                         ========   ======   ======        =======   ======    ====     ======   ====    ======  =====     =========
</TABLE>

                             See accompanying notes.

                                       P-6

<PAGE>

                   HEALTHSOUTH CORPORATION AND SUBSIDIARIES
          PRO FORMA CONDENSED COMBINED INCOME STATEMENT (UNAUDITED)
                     NINE MONTHS ENDED SEPTEMBER 30, 1994

<TABLE>
<CAPTION>
                                                            PRO FORMA              PRO FORMA    ADVANTAGE    PRO FORMA     PRO FORMA
                                 HEALTHSOUTH     SSCI      ADJUSTMENTS      SCA   ADJUSTMENTS     HEALTH     ADJUSTMENTS   COMBINED
                                -------------  -------     ------------    -----  ----------    ---------   -----------   ---------
                                                                          (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<S>                                  <C>        <C>         <C>          <C>        <C>         <C>         <C>          <C>       
Revenues.........................    $902,268   $28,357     $      0     $171,441   $   0       $96,436     $    0       $1,198,502
Operating expenses: .............
Operating units..................     670,607    17,637            0       94,452       0        74,525          0          857,221
Corporate general and administra-
  tive ..........................      29,831     2,132            0        4,061       0         5,673          0           41,697
Provision for doubtful accounts..      16,691     2,950            0        2,079       0         1,569          0           23,289
Depreciation and amortization....      59,142     1,911            0       12,506       0         2,735          0           76,294
Interest expense.................      45,632     1,146            0        3,875       0         1,139          0           51,792
Interest income..................      (3,256)     (359)           0       (1,231)      0          (190)         0           (5,036)
Merger costs.....................       3,571         0            0            0       0             0          0            3,571
Gain on sale of MCA stock........           0         0            0       (6,882)      0             0          0           (6,882)
                                     --------   -------      -------       ------- ------      ----------   ------        ---------
                                      822,218    25,417            0      108,860       0         85,451         0        1,041,946
                                     --------   -------      -------       ------- ------      ---------    ------        ---------
Income before income taxes and 
minority interests...............      80,050     2,940            0       62,581       0         10,985         0          156,556
Provision for income taxes.......      30,418       540            0       20,681       0          4,860         0           56,499
                                     --------   -------      -------       ------  ------      ---------    ------        ---------
                                       49,632     2,400            0       41,900       0          6,125         0          100,057
Minority interests...............       4,276     1,887            0       15,144       0             73         0           21,380
                                     --------   -------      -------       ------  ------      ---------    ------        ---------
Net income.......................    $ 45,356   $   513    $       0     $ 26,756   $   0        $ 6,052     $   0        $  78,677
                                     ========   =======      =======       ======  ======      =========    ======        =========
Weighted average common and common
equivalent shares outstanding.....     84,509    19,610      (17,835)(2)   38,859   8,549(2)       6,042     3,069(2)       142,803
                                     ========   =======      =======       ======  ======      =========    ======        =========
Net income per common and common
equivalent share..................   $   0.54   $  0.03          N/A     $   0.69     N/A        $  1.00       N/A        $    0.55
                                     ========   =======      =======       ======  ======      =========    ======        =========
</TABLE>

                             See accompanying notes.

                                       P-7

<PAGE>

                    HEALTHSOUTH CORPORATION AND SUBSIDIARIES
              NOTES TO PRO FORMA CONDENSED FINANCIAL INFORMATION

A. THE NOVACARE REHABILITATION HOSPITALS ACQUISITION

   Effective  April  1,  1995  HEALTHSOUTH  completed  the  acquisition  of  the
rehabilitation hospitals division of NovaCare, Inc. ("NovaCare"),  consisting of
11 rehabilitation  hospitals,  12 other facilities,  and certificates of need to
build  two  additional  facilities  (the  "NovaCare   Rehabilitation   Hospitals
Acquisition").   The  purchase  price  was   approximately   $234,807,000.   The
transaction was accounted for as a purchase and, accordingly, the results of the
acquired NovaCare facilities are included in HEALTHSOUTH's  historical financial
statements from the effective date of the acquisition.  HEALTHSOUTH financed the
cost of the NovaCare  Rehabilitation  Hospitals  Acquisition  through additional
borrowings under its existing credit facilities, as amended.

   The accompanying pro forma income  statements for the year ended December 31,
1994 and the nine months ended  September  30, 1995 assume that the  transaction
was consummated at the beginning of each of the periods presented.

   Certain  assets and  liabilities  of Rehab  Systems  Company (a wholly  owned
subsidiary of NovaCare,  Inc.) were  excluded  from the NovaCare  Rehabilitation
Hospitals  Acquisition.  The excluded  assets and liabilities are as follows (in
thousands):


Cash and cash equivalents............................  $  4,973
Accounts receivable .................................       259
Other current assets ................................        42
Equipment, net ......................................     4,719
Intangible assets, net ..............................    56,321
Other assets (primarily investments in subsidiaries)     40,637
Accounts payable ....................................      (454)
Other current liabilities ...........................      (275)
Current portion of long term debt ...................      (146)
Long term debt.......................................   (38,620)
Payable to affiliates................................   (92,377)
                                                       -----------
Net excluded asset (liability) ......................  $(24,921)
                                                       ===========

   The  following  pro  forma   adjustments   are  necessary  for  the  NovaCare
Rehabilitation Hospitals Acquisition:

   1. To exclude historical depreciation and amortization expense related to the
excluded  assets   described  above.  The  total  expense  excluded  amounts  to
$1,918,000 for the year ended December 31, 1994 and $999,000 for the nine months
ended September 30, 1995.

   2. To  eliminate  intercompany  management  fees and  royalty  fees  totaling
$12,406,000  for the year ended  December  31,  1994 and  $910,000  for the nine
months ended September 30, 1995 of the acquired NovaCare facilities.

                                       P-8

<PAGE>

                 HEALTHSOUTH CORPORATION AND SUBSIDIARIES
        Notes to Pro Forma Condensed Financial Information - (Continued)

   3. To adjust depreciation and amortization  expense to reflect the allocation
of the excess  purchase  price over the net tangible  asset value as follows (in
thousands):

                  PURCHASE PRICE
                    ALLOCATION      USEFUL        ANNUAL        QUARTERLY
                    ADJUSTMENT       LIFE      AMORTIZATION    AMORTIZATION
                 --------------- ----------- --------------- ---------------

Leasehold value..........  $128,333        20 years    $6,417      $1,605
Goodwill.................    44,365        40 years     1,109         277
                                                      -------      ------
                                                       $7,526      $1,882
                                                       =======      ======

   No  additional   adjustments  to  NovaCare's   historical   depreciation  and
amortization are necessary.  The remaining net assets acquired approximate their
fair value.

   Because NovaCare's results of operations before intercompany items (described
in Note 2 above) are profitable,  both on a historical and pro forma basis,  the
40-year  amortization  period for goodwill is appropriate  and  consistent  with
HEALTHSOUTH policy. Leasehold value is being amortized over the weighted average
remaining terms of the leases, which is 20 years.

   4. To increase  interest  expense by $19,559,000  for the year ended December
31, 1994 and $4,889,000 for the nine months ended  September 30, 1995 to reflect
pro forma  borrowings of  $234,807,000,  described  above,  at a 8.33%  variable
interest rate, which represents  HEALTHSOUTH's weighted average cost of debt, as
if they were outstanding for the entire period, and to decrease interest expense
by $9,459,000  for the year ended  December 31, 1994 and $2,205,000 for the nine
months ended September 30, 1995, which represents  interest on NovaCare debt not
assumed by  HEALTHSOUTH.  A .125%  variance in the assumed  interest  rate would
change annual pro forma interest expense by approximately $294,000.

   5. To adjust estimated Medicare reimbursement for the changes in reimbursable
expenses described in items 1,2, 3 and 4 above. These changes are as follows (in
thousands):

                                            YEAR ENDED
                                           DECEMBER 31,    NINE MONTHS ENDED
                                               1994        SEPTEMBER 30, 1995
                                        ----------------- -------------------

Depreciation and amortization (Note 1)......  $(1,918)          $ (999)
Intercompany management fees (Note 2).......   (4,196)            (910)
Depreciation and amortization (Note 3)......    7,526            1,882
Interest expense (Note 4)...................   10,100            2,684
                                              -------           -------
                                               11,512            2,657
Assumed Medicare utilization................       70%              70%
                                              -------           -------
Increased reimbursement ....................  $ 8,058           $1,860
                                              =======           =======

   The  Medicare  utilization  rate  of 70%  assumes  a  slight  improvement  in
NovaCare's  historical  Medicare percentage of 78% as a result of bringing these
facilities into the HEALTHSOUTH network.

   6. To adjust the NovaCare provision for income taxes to an effective rate
of 39% (net of minority interests).

B. THE SSCI MERGER

   The SSCI Merger was  completed in October 1995 and will be accounted for as a
pooling of interests.  The pro forma condensed income statements assume that the
SSCI Merger was consummated on January 1, 1992. The pro forma condensed  balance
sheet assumes that the SSCI Merger was consummated on September 30, 1995.

                                       P-9


<PAGE>

                HEALTHSOUTH CORPORATION AND SUBSIDIARIES 
        Notes to Pro Forma Condensed Financial Information - (Continued)

   The pro forma  condensed  financial  information  contains no  adjustments to
conform  the  accounting   policies  of  the  two  companies  because  any  such
adjustments  have  been  determined  to  be  immaterial  by  the  management  of
HEALTHSOUTH.

   The following pro forma adjustments are necessary for the SSCI Merger:

   1. The pro forma  condensed  income  statements do not reflect  non-recurring
costs  resulting  directly from the SSCI Merger.  The  management of HEALTHSOUTH
estimates  that these costs will  approximate  $3,000,000 and will be charged to
operations in the quarter the SSCI Merger is  consummated.  The amount  includes
costs to merge the two companies and professional fees. However,  this estimated
expense,  net of taxes of $1,170,000,  has been charged to retained  earnings in
the accompanying pro forma balance sheet.

   2. To adjust pro forma  share  amounts  based on  historical  share  amounts,
converting each outstanding  SSCI Share into .0905 shares of HEALTHSOUTH  Common
Stock.

C. THE SCA MERGER

   The  proposed  SCA Merger is  intended  to be  accounted  for as a pooling of
interests.  The pro forma condensed income statements assume that the SCA Merger
was  consummated  on January  1, 1992.  The pro forma  condensed  balance  sheet
assumes that the SCA Merger was consummated on September 30, 1995.

   The pro forma  condensed  financial  information  contains no  adjustments to
conform  the  accounting   policies  of  the  two  companies  because  any  such
adjustments  have  been  determined  to  be  immaterial  by  the  management  of
HEALTHSOUTH.

   The following pro forma adjustments are necessary for the SCA Merger:

   1.  The pro  forma  income  statements  do not  reflect  non-recurring  costs
resulting directly from the SCA Merger. The management of HEALTHSOUTH  estimates
that these costs will approximate  $15,000,000 and will be charged to operations
in the quarter the SCA Merger is consummated. The amount includes costs to merge
the two companies and professional fees. However, this estimated expense, net of
taxes of $5,850,000,  has been charged to retained  earnings in the accompanying
pro forma balance sheet.

   2. To adjust pro forma  share  amounts  based on  historical  share  amounts,
converting  each  outstanding  SCA Share,  par value  $.25 per share,  into 1.22
shares of  HEALTHSOUTH  Common Stock,  par value $.01 per share.  The conversion
ratio is based upon an  assumed  Base  Period  Trading  Price for  HEALTHSOUTH's
Common Stock ranging from $22 to $28 per share.

D. THE ADVANTAGE HEALTH MERGER

   The proposed  Advantage  Health  Merger is intended to be accounted  for as a
pooling of interests.  The pro forma condensed income statements assume that the
Advantage  Health  Merger was  consummated  on  January  1, 1992.  The pro forma
condensed balance sheet assumes that the Advantage Health Merger was consummated
on September 30, 1995.

   Advantage Health has historically  reported on a fiscal year ending on August
31. The historical  results of operations for Advantage  Health have been recast
to a November 30 fiscal year end in the accompanying pro forma income statements
to more closely conform to HEALTHSOUTH's fiscal year, which ends on December 31.
Likewise,  the accompanying  September 30, 1995 pro forma balance sheet includes
Advantage Health's historical August 31, 1995 balance sheet.

   The pro forma  condensed  financial  information  contains no  adjustments to
conform  the  accounting   policies  of  the  two  companies  because  any  such
adjustments  have  been  determined  to  be  immaterial  by  the  management  of
HEALTHSOUTH.

                                      P-10

<PAGE>



                 HEALTHSOUTH CORPORATION AND SUBSIDIARIES 
        Notes to Pro Forma Condensed Financial Information - (Continued)

   The following pro forma  adjustments  are necessary for the Advantage  Health
Merger:

   1.  The pro  forma  income  statements  do not  reflect  non-recurring  costs
resulting   directly  from  the  Advantage  Health  Merger.  The  management  of
HEALTHSOUTH estimates that these costs will approximate  $10,000,000 and will be
charged to operations in the quarter the Advantage Health Merger is consummated.
The amount  includes  costs to merge the two  companies and  professional  fees.
However, this estimated expense, net of taxes of $3,900,000, has been charged to
retained earnings in the accompanying pro forma balance sheet.

   2. To adjust pro forma  share  amounts  based on  historical  share  amounts,
converting  each  outstanding  Advantage  Health  Share  into  1.5079  shares of
HEALTHSOUTH  Common Stock.  The  conversion  ratio is based upon an assumed Base
Period Trading Price for HEALTHSOUTH's  Common Stock of $31.50,  the midpoint of
the range within which the exchange ratio floats.

   3. To net  HEALTHSOUTH's  noncurrent  deferred  income tax asset  against the
noncurrent deferred income tax liabilities of the acquired companies.

                                      P-11



<PAGE>


PROXY



                         Surgical Care Affiliates, Inc.

               SPECIAL MEETING OF STOCKHOLDERS -- January 17, 1996
                      THIS PROXY IS SOLICITED ON BEHALF OF
                             THE BOARD OF DIRECTORS



   The undersigned hereby appoints Joel C. Gordon, William J. Hamburg or Tarpley
B. Jones, and each of them, with several powers of substitution, proxies to vote
the  shares  of  Common  Stock,  par value  $0.25  per  share of  Surgical  Care
Affiliates,  Inc. ("SCA") which the undersigned could vote if personally present
at the Special  Meeting of  Stockholders  of SCA to be held at SCA's  offices at
Suite 610, 102 Woodmont Boulevard, Nashville, Tennessee, on January 17, 1996, at
10:00 a.m., C.S.T., and any adjournment thereof:

                  (Continued and to be signed on other side)

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


   1.  Approval and adoption of an Amended and  Restated  Plan and  Agreement of
Merger, dated October 9, 1995, attached as Annex A to the Prospectus-Joint Proxy
Statement  that has been  transmitted  in connection  with the Special  Meeting,
pursuant to which SCA  Acquisition  Corporation,  a  wholly-owned  subsidiary of
HEALTHSOUTH  Corporation  ("HEALTHSOUTH"),  will  merge  with and into SCA,  and
stockholders  of SCA will  receive a specified  number of shares of  HEALTHSOUTH
Common Stock for each share of SCA Common Stock surrendered for exchange, all as
described in said Prospectus-Joint Proxy Statement.



FOR                               AGAINST                              ABSTAIN
[ ]                                 [ ]                                  [ ]

   2. In their  discretion  to act upon any matters  incidental to the foregoing
and such other  business as may properly come before the Special  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. Any  stockholder  who wishes to withhold the  discretionary
authority  referred  to in Item 2 above  should  mark a line  through the entire
Item.

Dated:
      ---------------------------------

- ---------------------------------------
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.)




<PAGE>


PROXY

                             HEALTHSOUTH Corporation
               SPECIAL MEETING OF STOCKHOLDERS -- January 17, 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 (the "Company")  which the undersigned  could
vote if personally present at the Special Meeting of Stockholders of the Company
to be held at Two Perimeter Park South, Birmingham, Alabama 35243, on Wednesday,
January 17, 1996, at 11:00 a.m., C.S.T., and any adjournment thereof:

                  (Continued and to be signed on other side)



<PAGE>
                                                                 [ ] Please mark
                                                                      your vote
                                                                       as the

              ---------------
                 Common

1. Approval  and  adoption  of an Amended and  Restated  Plan and  Agreement  of
   Merger,  dated October 9, 1995,  attached as Annex A to the  Prospectus-Joint
   Proxy  Statement  that has been  transmitted  in connection  with the Special
   Meeting,  pursuant  to which  SCA  Acquisition  Corporation,  a  wholly-owned
   subsidiary of the Company, will merge with and into Surgical Care Affiliates,
   Inc.  ("SCA"),  and  stockholders  of SCA will receive a specified  number of
   shares  of  HEALTHSOUTH  Common  Stock  for each  share of SCA  Common  Stock
   surrendered  for exchange,  all as described in said  Prospectus-Joint  Proxy
   Statement.

  FOR                                AGAINST                            ABSTAIN

  | ]                                 | ]                                 | ]

2. Adoption  and  approval  of an  Amendment  to  the  Restated  Certificate  of
   Incorporation  of the Company to increase the authorized  Common Stock of the
   Company to 250,000,000 shares of Common Stock, par value $.01 per share.

  FOR                                AGAINST                            ABSTAIN

  | ]                                 [ ]                                 | ]

3. In their discretion,  to act upon any matters incidental to the foregoing and
   such other  business as may properly  come before the Special  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 and 2 above.  Any  stockholder  who  wishes  to  withhold  the
discretionary  authority  referred to in Item 3 above should mark a line through
the entire Item.

Dated:
      ---------------------------------

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

<PAGE>


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