INTEGRATED HEALTH SERVICES INC
8-K/A, 1996-11-26
SKILLED NURSING CARE FACILITIES
Previous: REFLECTONE INC /FL/, 10-Q/A, 1996-11-26
Next: HILLS STORES CO /DE/, 8-K, 1996-11-26



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549




                                   FORM 8-K/A


                                 CURRENT REPORT

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


Date of Report (Date of earliest event reported)     October  17, 1996
                                                     -----------------


                        INTEGRATED HEALTH SERVICES, INC.
                        --------------------------------
             (Exact name of registrant as specified in its charter)


      Delaware                       1-12306                 23-2428312
 ---------------------------       -----------             --------------
(State or other jurisdiction       (Commission            (IRS Employer
      of corporation)              File Number)         Identification No.)

  10065 Red Run Boulevard, Owings Mills, Maryland                   21117
- -------------------------------------------------               --------------
     (Address of principal executive offices)                     (Zip Code)



Registrant's telephone number, including area code:   (410) 998-8400
                                                      --------------

                                 Not Applicable
           -----------------------------------------------------------
          (Former name or former address, if changed since last report)






<PAGE>



Item 2.  Acquisition or Disposition of Assets


   On October  17,  1996,  Integrated  Health  Services,  Inc.  ("the  Company")
acquired  through merger First  American  Health Care of Georgia,  Inc.  ("First
American"),  a  provider  of home  health  services  in 21  states,  principally
Alabama, California, Florida, Georgia, Michigan, Pennsylvania and Tennessee.

   The  purchase  price for  First  American  was  $154.1  million  in cash plus
contingent  payments of up to $155  million.  The  contingent  payments  will be
payable if (1)  legislation  is enacted that changes the Medicare  reimbursement
methodology  for  home  health  services  to  a  prospectively  determined  rate
methodology,  in whole or in part,  or (2) in  respect  of any year in which the
percentage  increase in the seasonally  unadjusted  Consumer Price Index for all
Urban  Consumers for Medical Care  expenditure  category (the "Medical  CPI") is
less than 8% or in any subsequent year prior to 2004, the percentage increase in
the Medical CPI is less than 8%. If payable,  the  contingent  payments  will be
paid as follows:  $10 million for 1999 which must be paid on or before  February
14,  2000;  $40  million for 2000 which must be paid on or before  February  14,
2001;  $51 million for 2001 which must be paid on or before  February  14, 2002;
$39 million for 2002 which must be paid on or before  February 14, 2003; and $15
million for 2003 which must be paid on or before  February 14, 2004. The Company
borrowed  the cash  purchase  price paid at the closing  under its $700  million
revolving  credit facility with Citibank,  N.A., as  Administrative  Agent,  and
certain other  lenders.  $115 million of the $154.1  million paid at closing was
paid to the Health Care  Financing  Administration  ("HCFA"),  the Department of
Justice and the United States  Attorney for the Southern  District of Georgia in
settlement  of claims by the United States  government  seeking  repayment  from
First American of certain disallowed reimbursements under Medicare, which claims
IHS believes relate to personal or corporate expenses,  rather than care-related
expenses  (the "HCFA  Claims").  The total  settlement  with the  United  States
government  was $255 million;  the remaining $140 million will be paid only from
the contingent payments to the extent such payments become due. During the first
quarter of 1996,  the Company  loaned  $18.1  million to First  American to fund
certain of First American's  pension and tax  liabilities.  The loan, which bore
interest  at a rate  per  annum  equal  to the  prime  rate  plus 4% and was due
December 31, 1996,  was secured by a pledge of certain  shares of First American
stock owned by First American's principal stockholder.

   The resolution of the HCFA Claims has had a material  adverse effect on First
American's historical financial statements for each of the years presented.


<PAGE>



Item 5.  Other Events

   Between January 1, 1996 and October 16, 1996, the Company  completed a number
of acquisitions and divestitures,  which are described below. In connection with
the acquisition of Signature Home Care, Inc. ("Signature"),  the Company filed a
Current  Report on Form 8-K dated  September 25, 1996, as amended to reflect the
acquisition of Signature and all the  acquisitions and  divestitures,  described
below.  Under Rule 3-05 of regulation  S-X, the  acquisition  of First  American
qualified  as a  significant acquisition.   As a result,  the audited  financial
statements of First American and the pro forma consolidated financial statements
of the Company  reflecting  the  acquisition of First American and the following
additional  transactions  are included in Item 7 herein in compliance  with Rule
3-05 and Article 11, respectively, of Regulation S-X.

SYMPHONY PHARMACY SERVICES, INC.

   In July, 1996, the Company sold its pharmacy  division,  to Capstone Pharmacy
Services, Inc.  ("Capstone")for a purchase price of $150 million,  consisting of
cash of $125 million and shares of Capstone stock having a value of $25 million.
The  Company  used the net  proceeds of the sale to repay  borrowings  under its
revolving  credit  facility.  The  Company had a pre-tax  gain of $34.3  million
($300,000  gain after income  taxes).  See the Company's  Current Report on Form
8-K, dated July 30, 1996.

   Because the  Company's  investment  in the common  stock had a very small tax
basis,  the  taxable  gain on the  sale  significantly  exceeded  the  gain  for
financial reporting purposes;  accordingly,  the income tax provision related to
the sale was $34.0 million.

     The  Company's  investment  in  Capstone  common  stock  of  $14.6  million
represents  less  than  20% of the  total  Capstone  shares.  Accordingly,  such
investments is recorded at carryover cost and classified as securities available
for sale.  An  unrealized  gain of $11.5  million is reflected in  stockholder's
equity with  respect to such  investment,  as the market  value of the  Capstone
shares at September 30, 1996 is approximately $26.1 million.

INTEGRATED LIVING COMMUNITIES, INC.

   On  October  9,  1996,   Integrated  Living  Communities,   Inc.  ("ILC"),  a
wholly-owned  subsidiary  of the  Company  which  provides  assisted  living and
related services to the private pay elderly market, completed its initial public
offering.  Total  proceeds  to the Company  were  approximately  $17.8  million,
including  a  $7.4  million  loan  repayment.   The  Company  continues  to  own
approximately  37% of the outstanding  common stock of ILC. The Company used the
net  proceeds  from the sale to repay  borrowings  under  its  revolving  credit
facility.  The Company  expects to record a pre-tax loss of  approximately  $4.5
million in the fourth quarter of 1996 as a result of this transaction.

SIGNATURE HOME CARE, INC.

   On September  25,  1996,  the Company  purchased  Signature  Home Care,  Inc.
("Signature"),  a full service home health care company,  for approximately $9.2
million,  of which $4.7 million represents the issuance of 196,374 shares of the
Company's  common stock.  The Company  incurred  direct costs of  acquisition of
approximately  $500,000.  Total goodwill at the date of  acquisition  aggregated
$19.1 million.  See the Company's Current Report on Form 8-K dated September 25,
1996, as amended.

CENTURY HOME SERVICES, INC.

   On September 13, 1996,  the Company  purchased  Century Home  Services,  Inc.
("Century"), a home health services company located in Murfreesboro,  Tennessee.
Total purchase price was approximately  $2.4 million.  In addition,  the Company
used borrowings under its revolving credit facility to repay  approximately $1.5
million of debt of Century  assumed in the  acquisition.  The  Company  incurred
direct costs of acquisition  of  approximately  $200,000.  Total goodwill at the
date of acquisition aggregated $12.1 million.


<PAGE>



EDGEWATER HOME INFUSION SERVICES, INC.

   On August 19, 1996, the Company purchased  Edgewater Home Infusion  Services,
Inc. ("Edgewater"), a home infusion company in Miami, Florida, for approximately
$8.0 million.  The Company incurred direct costs of acquisition of approximately
$300,000. Total goodwill at the date of acquisition aggregated $7.7 million.

EXTENDICARE OF TENNESSEE, INC.

   On August 12, 1996,  the Company  purchased  Extendicare  of Tennessee,  Inc.
("Exendicare"),  a home  health  company  located  in  Memphis,  Tennessee,  for
approximately $3.4 million.  The Company incurred direct costs of acquisition of
approximately  $200,000.  Total goodwill at the date of  acquisition  aggregated
$1.9 million.

J. R. REHAB ASSOCIATES, INC.

   On August 1, 1996, the Company purchased J.R. Rehab  Associates,  Inc. ("J.R.
Rehab"), an inpatient and outpatient rehabilitation center in Mooresville, North
Carolina,  for approximately $2.1 million.  The Company incurred direct costs of
acquisition of approximately $200,000. Total goodwill at the date of acquisition
aggregated $3.1 million.

HOSPICE OF THE GREAT LAKES, INC.

   On May 1,  1996,  the  Company  purchased  Hospice of the Great  Lakes,  Inc.
("Hospice of the Great Lakes"), a hospice company in North Brook,  Illinois, for
approximately  $8.2 million  representing  the issuance of 304,822 shares of the
Company's  common stock.  The Company  incurred  direct costs of  acquisition of
approximately $1.0 million. Total goodwill at the date of acquisition aggregated
$9.1 million.

REHAB MANAGEMENT SYSTEMS, INC.

   On March 19,  1996,  the Company  acquired  Rehab  Management  Systems,  Inc.
("RMS"),  a company that primarily  operates  rehabilitation  clinics in central
Florida,  for approximately $10.0 million,  including $8.0 million  representing
the issuance of 385,542 shares of the Company's  common stock. In addition,  the
Company  incurred  direct costs of  acquisition of  approximately  $2.9 million.
Total goodwill at the date of acquisition aggregated $12.7 million.

VINTAGE HEALTH CARE CENTER

   On January  29,  1996,  the  Company  purchased  Vintage  Health  Care Center
("Vintage"),  a skilled nursing and assisted living center in Denton,  Texas for
approximately  $6.9  million.  A  condominium  interest in the  assisted  living
portion of this facility was contributed to ILC on June 1, 1996,  valued at $3.5
million.



<PAGE>


Item 7.  Financial Statements, Pro Forma Financial Information and Exhibits

          a.   Financial Statements of Businesses Acquired.

          The  consolidated  balance sheets of First American as of December 31,
     1994 and 1995,  and the  related  consolidated  statements  of  operations,
     stockholders'  deficit  and  cash  flows  for  each  of  the  years  in the
     three-year  period ended December 31, 1995, and the notes thereto,  audited
     by KPMG Peat Marwick LLP, independent auditors, are included herein.

          b.   Pro Forma Financial Information.

          The  Company's  unaudited  pro  forma  consolidated  balance  sheet at
     September  30, 1996 and the  statements  of  operations  for the year ended
     December 31, 1995 and the nine months ended September 30, 1996,  reflecting
     the disposition of Symphony  Pharmacy  Services and a majority  interest in
     ILC, and the  acquisition of Signature,  Century,  Edgewater,  Extendicare,
     J.R. Rehab,  Hospice of the Great Lakes, RMS,  Vintage,  and First American
     and the notes thereto are included herein. 

          c.   Exhibits.

          2.01 Merger Agreement,  dated as of February 21, 1996 among Integrated
               Health  Services,  Inc.,  IHS  Acquisition  XIV,  Inc., and First
               American   Health   Care of  Georgia,   Inc. and  its   principal
               shareholders.*

          2.02 Amendment to Merger Agreement,  dated as of September 9, 1996, by
               and among Integrated Health Services,  Inc., IHS Acquisition XIV,
               Inc., First American Health Care of Georgia, Inc., Robert J.
               Mills and Margie B. Mills.*

          10.1 Omnibus Settlement  Agreement,  dated as of September 9, 1996, by
               and among First American Health Care of Georgia, Inc., the United
               States Department of Health and Human Services through the Office
               of   Inspector    General   and   the   Health   Care   Financing
               Administration,  the United States of America  through the United
               States  Department of Justice,  and Integrated  Health  Services,
               Inc.

          23.01 Consent of KPMG Peat Marwick LLP, Baltimore, Maryland.


- ----------
* Previously  filed in the Company's  Current  Report on Form 8-K, dated October
17, 1996.
<PAGE>











          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                        Consolidated Financial Statements

                           December 31, 1995 and 1994
                and years ended December 31, 1995, 1994 and 1993

                   (With Independent Auditors' Report Thereon)








<PAGE>




                          Independent Auditors' Report
                          ----------------------------





The Board of Directors
First American Health Care of Georgia, Inc.
   (f/k/a ABC Home Health Services, Inc.):


We have audited the accompanying  consolidated  balance sheets of First American
Health Care of Georgia,  Inc. and subsidiaries  (f/k/a ABC Home Health Services,
Inc.)  (the  Company)  as of  December  31,  1995  and  1994,  and  the  related
consolidated statements of operations, changes in stockholders' deficit and cash
flows for each of the years in the  three-year  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  financial  position of First  American
Health Care of Georgia,  Inc. and subsidiaries  (f/k/a ABC Home Health Services,
Inc.) as of December 31, 1995 and 1994,  and the results of its  operations  and
its cash flows for each of the years in the three-year period ended December 31,
1995 in conformity with generally accepted accounting principles.



                                                                     (Continued)


<PAGE>


As discussed in notes 2 and 4, the Company filed a petition for bankruptcy under
Chapter  11 of the  U.S.  Bankruptcy  Code in  February  1996  and  the  plan of
reorganization  was confirmed in October 1996.  Such plan included the merger of
the Company with Integrated Health Services, Inc., which occurred on October 17,
1996,the settlement of Department of Justice fines in the amount of $20 million,
and the  settlement  with the Health  Care  Financing  Administration  (HCFA) of
Medicare   reimbursement  claims  which  had  been  disputed  claims  under  the
bankruptcy proceedings.  The settlement agreement with HCFA provides for a fixed
payment of $95.0 million and contingent  payments of up to $140.0 million which,
if certain future contingencies are met, will be payable from 2000 through 2004.
At  December  31, 1995 the Company  has  recorded  an  obligation  for the fixed
payment and an estimate of $45.0 million for certain of the contingent payments.
The ultimate outcome of this matter cannot presently be determined.





Baltimore, Maryland
October 17, 1996


<PAGE>





          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                           Consolidated Balance Sheets

                           December 31, 1995 and 1994


<TABLE>
<CAPTION>


Assets                                                                       1995                1994
- ------                                                                       ----                ----

<S>                                                                 <C>                         <C>      
Current assets:
     Cash and cash equivalents                                      $        8,646,301          6,895,608
     Restricted cash                                                        10,445,746          8,510,947
     Accounts receivable from patients, less allowances
         for doubtful accounts and contractual adjustments
         of $3,871,000 in 1995 and $4,872,000 in 1994                       48,269,522         45,104,942
     Other accounts receivable, net                                          1,953,191          1,270,823
     Inventories                                                             5,010,033          4,297,941
     Prepaid expenses and other current assets                               1,683,976          1,037,587
                                                                      ----------------    ---------------
              Total current assets                                          76,008,769         67,117,848

Property and equipment, net                                                 27,106,803         25,029,443
Goodwill                                                                     6,428,432          7,196,597
Other assets, net                                                            2,386,044          3,409,609
                                                                           -----------      -------------

              Total assets                                          $      111,930,048        102,753,497
                                                                      ================    ===============

Liabilities and Stockholders' Deficit
- -------------------------------------

Current liabilities:
     Current maturities of long-term debt and capital
         lease obligations                                          $       25,607,743          6,149,083
     Accounts payable and accrued expenses                                 145,142,885        101,730,750
     Medicare settlement payable                                            95,000,000          1,541,203
     Estimated third party settlements                                       1,036,369            751,790
     Due to related parties                                                    184,387            169,220
     Income taxes payable                                                   11,320,968         12,504,000
                                                                      ----------------    ---------------
              Total current liabilities                                    278,292,352        122,846,046

Due to related parties                                                         180,000            360,000
Long-term debt and capital lease obligations                                10,134,430         17,918,236
Medicare settlement payable                                                 17,920,615         53,002,104
                                                                      ----------------    ---------------
              Total liabilities                                     $      306,527,397        194,126,386
                                                                      ----------------    ---------------
</TABLE>

                                                                     (Continued)
<PAGE>

          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                     Consolidated Balance Sheets, continued


<TABLE>
<CAPTION>

                                                                                    1995                1994
                                                                                    ----                ----

<S>                                                                        <C>                             <C>  
Minority interest in consolidated subsidiaries                             $        (381,292)              5,617

Stockholders' deficit:
     Preferred stock, no par value, 500,000 shares
         authorized                                                                        -                   -
     Common stock, no par value, 20,000,000 shares
         authorized, 5,000 issued in 1995, of which 4,000
         shares are held in treasury in 1995                                          244,437                  -
     Common stock, Class B, no par value, 10,000,000
         shares authorized, 3,078,700 and 3,003,700
         issued in 1995 and 1994, respectively, of which
         904,100 shares are held in treasury in 1995 and 1994                       2,618,414          1,682,135
     Stock options outstanding                                                     12,259,373          4,901,732
     Accumulated deficit                                                         (207,266,607)       (96,081,211)
                                                                             ----------------    ---------------

                                                                                 (192,144,383)       (89,497,344)
     Less treasury stock, at cost -
         (common stock: 904,100 shares in 1995 and 1994;
         common stock, Class B: 4,000 shares in 1995)                              (2,071,674)        (1,881,162)
                                                                             ----------------    ---------------


Total stockholders' deficit                                                      (194,216,057)       (91,378,506)
                                                                             ----------------    ---------------

Commitments and contingent liabilities

Total liabilities and stockholders' deficit                                $      111,930,048        102,753,497
                                                                             ================    ===============

</TABLE>

See accompanying notes to consolidated financial statements.


<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                      Consolidated Statements of Operations

                  Years Ended December 31, 1995, 1994 and 1993



<TABLE>
<CAPTION>
                                                                1995                  1994                1993
                                                                ----                  ----                ----
<S>                                                    <C>                          <C>                 <C>        
Revenue:
     Net patient service revenue                       $        558,199,384         446,466,509         335,708,839
     Managed service revenue                                      5,547,720           5,696,236           5,187,765
                                                          -----------------  ------------------  ------------------
         Total revenue                                          563,747,104         452,162,745         340,896,604

Expenses:
     Patient services                                           329,282,810         261,409,202         174,505,225
     General and administrative                                 323,936,521         217,491,915         171,604,256
     Depreciation and amortization                                6,936,185           6,349,163           5,125,404
     Interest                                                     9,717,027           8,402,991           3,990,797
     Provision for bad debts                                      3,785,566           2,993,667           1,161,056
                                                          -----------------  ------------------  ------------------
         Total expenses                                         673,658,109         496,646,938         356,386,738

              Loss from operations                             (109,911,005)        (44,484,193)        (15,490,134)

Nonoperating gains, net                                           1,419,262             899,541           1,027,441

Minority interest in net loss (earnings)
     of consolidated subsidiaries                                  (290,239)           (344,295)             24,225
                                                          -----------------  ------------------  ------------------

              Net loss before income taxes                     (108,781,982)        (43,928,947)        (14,438,468)

Income taxes                                                      1,594,000          11,385,000          1,119,000
                                                          -----------------  ------------------  ------------------

              Net loss                                 $       (110,375,982)        (55,313,947)        (15,557,468)
                                                          =================  ==================  ==================

</TABLE>


See accompanying notes to consolidated financial statements.


<PAGE>



          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

           Consolidated Statements of Changes in Stockholders' Deficit

                  Years Ended December 31, 1995, 1994 and 1993


<TABLE>
<CAPTION>

                                                                    Common         Stock          Common                   
                                                    Common           Stock        Options          Stock       Accumulated 
                                                     Stock          Class B     Outstanding    Subscriptions     Deficit   
                                                     -----          -------     -----------    -------------     -------   

<S>                                        <C>                  <C>          <C>             <C>          <C>          
Balance at December 31, 1992                $             -      1,682,135              -      14,530,644   (24,702,582) 
Net loss for year ended December 31, 1993                 -              -              -               -    (15,557,468) 
Issuance of common stock subscription                     -              -              -          90,426              -   
                                               -------------  -------------  -------------   -------------  -------------  
Balance at December 31, 1993                              -      1,682,135              -      14,621,070    (40,260,050) 

Net loss for year ended December 31, 1994                 -              -              -               -    (55,313,947) 
Issuance of common stock options                          -              -      4,901,732               -              -   
Repurchase of common stock subscriptions                  -              -              -     (14,621,070)             -   
Distributions to majority stockholders                    -              -              -               -       (507,214) 
                                               -------------  -------------  -------------   -------------  -------------  
Balance at December 31, 1994                              -      1,682,135      4,901,732               -    (96,081,211) 

Net loss for year ended December 31, 1995                 -              -              -               -   (110,375,982) 
Issuance of common stock                            244,437              -              -               -              -   
Issuance of common stock options                          -              -      7,597,078               -              -   
Issuance of common stock, Class B                         -        936,279              -               -              -   
Common stock options exercised                            -              -       (239,437)              -              -   
Distributions to majority stockholders                    -              -              -               -       (809,414) 
Repurchase of treasury stock                              -              -              -               -              -   
                                               -------------  -------------  -------------   -------------  -------------  
Balance at December 31, 1995                $       244,437      2,618,414     12,259,373               -   (207,266,607) 
                                               =============  =============  =============   =============  =============  
</TABLE>
                                                                     (Continued)


See accompanying notes to consolidated financial statements.

<PAGE>
          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

           Consolidated Statements of Changes in Stockholders' Deficit

                  Years Ended December 31, 1995, 1994 and 1993


<TABLE>
<CAPTION>

                                                                  Treasury
                                                  Treasury          Stock
                                                    Stock          Class B         Total
                                                    -----          -------         -----

<S>                                                             <C>           <C>         
Balance at December 31, 1992                             -     (1,881,162)    (10,370,965)
Net loss for year ended December 31, 1993                -              -     (15,557,468)
Issuance of common stock subscription                    -              -          90,426
                                             --------------  -------------  -------------
Balance at December 31, 1993                             -     (1,881,162)    (25,838,007)

Net loss for year ended December 31, 1994                -              -     (55,313,947)
Issuance of common stock options                         -              -       4,901,732
Repurchase of common stock subscriptions                 -              -     (14,621,070)
Distributions to majority stockholders                   -              -        (507,214)
                                             --------------  -------------  -------------
Balance at December 31, 1994                             -     (1,881,162)    (91,378,506)

Net loss for year ended December 31, 1995                -              -    (110,375,982)
Issuance of common stock                                 -              -         244,437
Issuance of common stock options                         -              -       7,597,078
Issuance of common stock, Class B                        -              -         936,279
Common stock options exercised                           -              -        (239,437)
Distributions to majority stockholders                   -              -        (809,414)
Repurchase of treasury stock                      (190,512)             -        (190,512)
                                             --------------  -------------  -------------
Balance at December 31, 1995                      (190,512)    (1,881,162)   (194,216,057)
                                             ==============  =============  =============
</TABLE>




See accompanying notes to consolidated financial statements.


<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                      Consolidated Statements of Cash Flows

                  Years Ended December 31, 1995, 1994 and 1993


<TABLE>
<CAPTION>

                                                                1995                  1994                1993
                                                                ----                  ----                ----
<S>                                                    <C>                          <C>                 <C>         
Cash flows from operating activities and gains:
     Expenses in excess of revenue and gains           $       (110,375,982)        (55,313,947)        (15,557,468)
     Adjustments to reconcile expenses in
       excess of revenue and gains to cash
       flow provided by operating activities:
         Depreciation and amortization                            6,936,185           6,349,163           5,125,404
         Provision for bad debts                                  3,785,566           2,993,667           1,161,056
         Stock compensation expense                               8,538,357           4,901,732                   -
         Minority interest in net income of
              consolidated subsidiaries                             290,239             344,295             (24,225)
         Pension expense for ESOP
              stock subscription                                          -                   -              90,426
         (Increase) decrease in:
              Accounts receivable                                (6,950,146)        (22,757,182)        (12,541,237)
              Other accounts receivable                            (682,368)             59,050             278,565
              Inventories                                          (712,092)         (1,919,616)           (957,939)
              Prepaid expenses                                       97,877            (553,679)           (187,099)
              Restricted cash                                    (1,934,799)         (1,035,225)         (3,863,182)
         Increase (decrease) in:
              Accounts payable and accrued expenses              43,412,135          48,182,504          26,448,681
              Estimated third party settlements                     284,579             374,124             224,921
              Medicare settlement payable                        58,377,308          33,104,333          14,916,328
              Income taxes payable                               (1,183,032)         11,385,000           1,119,000
                                                          -----------------  ------------------  ------------------
                  Net cash (used in) provided by
                    operating activities and gains                 (116,173)         26,114,219          16,233,231
                                                          -----------------  ------------------  ------------------

</TABLE>

                                                                     (Continued)


<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                 Consolidated Statement of Cash Flows, continued


<TABLE>
<CAPTION>

                                                                1995                  1994                1993
                                                                ----                  ----                ----
<S>                                                    <C>                           <C>                 <C>        
Cash flows from investing activities:
     Additions to property and equipment, net          $         (7,671,438)         (4,117,823)         (8,731,860)
     Cash paid for interest in ABC/
         ContinueCare Ltd., net of cash received                          -                   -          (1,460,423)
     Increase in goodwill                                          (723,919)           (244,464)           (179,863)
     Increase in intangible and other assets                       (570,724)         (1,490,588)           (822,128)
     Increase (decrease) in amounts due to
         related parties                                           (164,833)            107,034            (245,803)
     Cash paid to minority partners                                (677,148)           (355,189)             40,736
                                                          -----------------  ------------------  ------------------
                  Net cash used in investing
                      activities                       $         (9,808,062)         (6,101,030)        (11,399,341)
                                                          -----------------  ------------------  ------------------

Cash flows from financial activities:
     Net payments under line of credit                 $                  -                   -              (1,000)
     Principal payments on long-term
         debt and capital lease obligations                      (8,327,356)        (11,289,536)         (3,690,425)
     Proceeds from long-term debt                                21,002,210           8,724,301             846,403
     Repurchase of common stock subscriptions                             -         (14,621,070)                  -
     Purchase of treasury stock                                    (190,512)                  -                   -
     Distributions to majority stockholder                         (809,414)           (507,214)                  -
                                                          -----------------  ------------------  -----------------
                  Net cash provided by (used in)
                      financing activities                       11,674,928         (17,693,519)         (2,845,022)
                                                          -----------------  ------------------  ------------------


                  Net increase in cash                            1,750,693           2,319,670           1,988,868

Cash and cash equivalents, beginning of year                      6,895,608           4,575,938           2,587,070
                                                          -----------------  ------------------  ------------------

Cash and cash equivalents, end of year                 $          8,646,301           6,895,608           4,575,938
                                                          =================  ==================  ==================
</TABLE>


                                                                     (Continued)


<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                 Consolidated Statement of Cash Flows, continued





<TABLE>
<CAPTION>
                                                                1995                  1994                1993
                                                                ----                  ----                ----
<S>                                                    <C>                            <C>                 <C>      
Supplemental disclosure of cash flow information:
         Cash paid during the year for interest        $          5,169,370           1,904,616           2,850,255
                                                          =================  ==================  ==================

         Cash paid during the year for taxes           $          2,777,032                  -                   -
                                                          =================  ==================  =================

Supplemental disclosure of noncash investing and 
  financing activities:
     Additions to equipment in exchange
         for capital lease obligations payable         $             27,407             113,888             691,617
                                                          =================  ==================  ==================
</TABLE>





See accompanying notes to consolidated financial statements.


<PAGE>

          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements

                           December 31, 1995 and 1994




(1)    Organization and Summary of Significant Accounting Policies
       -----------------------------------------------------------

       Organization
       ------------

       Effective  January 1, 1995, the company formerly known as ABC Home Health
       Services, Inc. changed its name to First American Health Care of Georgia,
       Inc.  (the  Company).  This was a name  change only and did not involve a
       reorganization.  The Company was  incorporated  in 1978 under the laws of
       the State of Georgia.  The Company and its  subsidiaries  provide skilled
       nursing   care,   therapeutic   services,   health   guidance  and  other
       professional care services to patients in the home setting.  During 1990,
       the Company expanded its business line to provide home health  management
       services to hospital-based home health agencies. Such management services
       include  assistance  with  initial  start-up of the agency,  training and
       supervision of agency  employees,  maintenance of accounting  records and
       general  operating  services  for the managed  facilities.  In 1994,  the
       Company  began  developing  software  and a  system  to  provide  support
       services to be franchised to home health agencies in Mexico.  At December
       31, 1995, the Company had  operations in 23 states  throughout the United
       States.

       In 1996, as more fully  described in note 2, the Company was convicted of
       making  improper  Medicare  reimbursement  claims,  filed a petition  for
       reorganization  under  Chapter  11 of the U.S.  Bankruptcy  Code and,  in
       connection  with  its  confirmed  plan of  reorganization,  was  acquired
       through  merger by  Integrated  Health  Services,  Inc.,  a  provider  of
       post-acute health care services with operations in 40 states.

       Principles of Consolidation
       ---------------------------

       The consolidated financial statements include the accounts of the Company
       and  its   wholly-owned   subsidiaries.   All  significant   intercompany
       transactions  and balances  have been  eliminated in  consolidation.  The
       wholly-owned   subsidiaries  include:  two  Georgia  corporations  (First
       American Home Care of Georgia and Valdosta);  First American Home Care of
       Alabama, Arkansas,  California,  Colorado,  Florida,  Illinois,  Indiana,
       Louisiana,  Michigan,  Mississippi,  Missouri,  Nebraska, Ohio, Oklahoma,
       Pennsylvania,  Tennessee,  Texas,  Virginia,  New Mexico, North Carolina,
       South  Carolina,  West  Virginia,  and Ft.  Lauderdale,  Inc.;  ABC  Home
       Nursing,  Inc.;  Rural Health Clinic of Louisiana,  Inc.;  First American
       International,  Inc.;  ABC  Pharmaceuticals,  Inc.; and ABC GP, Inc. (see
       note 3). In addition,  the Company has seven inactive  corporations which
       are wholly-owned subsidiaries.


<PAGE>

          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements



(1)    Summary of Significant Accounting Policies, continued
       -----------------------------------------------------

       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 reported  amounts of assets and  liabilities
       and  disclosure  of  contingent  assets  and  liabilities  at the date of
       financial  statements  and the  reported  amounts of revenue and expenses
       during the  reporting  period.  Actual  results  could  differ from those
       estimates.

       Acquisitions and Goodwill
       -------------------------

       The  operations  of entities  acquired as  purchases  are included in the
       consolidated  statements of operations  since their dates of acquisition.
       These   acquisitions   are  accounted  for  by  the  purchase  method  of
       accounting,  and  accordingly,  the purchase price is allocated to assets
       acquired and  liabilities  assumed based on their relative fair values at
       the date of acquisition.  The costs of investments in purchased assets in
       excess of the underlying  fair market values at dates of acquisition  are
       recorded as goodwill and amortized over fifteen years on a  straight-line
       basis (see note 3).

       Cash and Cash Equivalents
       -------------------------

       Cash and cash  equivalents are defined as highly liquid  investments with
       original  maturities  of three months or less and consist of amounts held
       as bank deposits and bank money market accounts.

       Revenue
       -------

       Net patient  service  revenue is reported at the estimated net realizable
       amounts  from  patients,  third-party  payors,  and others  for  services
       rendered   and   include   estimated   retroactive    adjustments   under
       reimbursement   agreements   with   third-party   payors.   Estimates  of
       retroactive  adjustments  are accrued in the period the related  services
       are  rendered  and adjusted in future  periods as final  settlements  are
       determined (see note 4).


<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements



(1)    Summary of Significant Accounting Policies, continued
       -----------------------------------------------------

       Revenue, continued
       ------------------

       As  more  fully  discussed  in  note  4,  the  accompanying  consolidated
       financial   statements  include   significant   adjustments  for  a  1996
       settlement with the Health Care Financing  Administration  (HCFA) related
       to disallowed reimbursements under the Medicare program. Such adjustments
       have been retroactively recorded in the years to which they relate due to
       the  nature  of the  disallowances  and their  materiality,  so as not to
       mislead the reader of these consolidated financial statements with regard
       to the results of the Company's operations in any single year.

       Management  services  revenue is  recognized  based on home health visits
       performed during the given period.

       Inventories
       -----------

       Inventories,   consisting   principally  of  medical  and  pharmaceutical
       supplies,  are stated at the lower of cost or market.  Cost is determined
       using the first-in first-out method of accounting.

       Property and Equipment
       ----------------------

       Property and equipment are recorded at historical  cost.  Depreciation is
       recognized  over the  useful  life of each asset and is  computed  on the
       straight-line  method  for  financial  statement  purposes  and under the
       modified  accelerated  cost  recovery  system for  income  tax  purposes.
       Property  and  equipment  are  depreciated  under the  American  Hospital
       Association guidelines which estimates useful lives as follows:  computer
       equipment  and  software  under  capital  leases - three  to five  years;
       furnishings,  fixtures and equipment - three to twenty years; buildings -
       thirty years;  aircraft and transportation  vehicles - five to ten years;
       and building and leasehold  improvements  - five to thirty years or lease
       term  if  shorter.   Property  and  equipment  under  capital  lease  are
       depreciated over the estimated useful life of the asset.



<PAGE>

          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements



(1)    Summary of Significant Accounting Policies, continued
       -----------------------------------------------------

       Other Assets
       ------------

       Other assets subject to amortization  include capitalized start-up costs,
       costs  incurred  related  to  obtaining  certificates  of need,  computer
       license  agreements,  loan origination  costs and noncompete  agreements.
       Capitalized start-up costs, including costs associated with obtaining any
       necessary  certificates  of need, are capitalized and amortized over five
       years on a  straight-line  basis.  Costs  incurred for  computer  license
       agreements and  noncompete  agreements are amortized over the life of the
       agreements  which  range  from  one to  five  years.  Costs  incurred  in
       connection  with the  origination of loans are amortized over the related
       life of the loan using a method which approximates the effective interest
       method.

       Income Taxes
       ------------

       The  Company  files a  consolidated  federal  income tax return  with its
       subsidiaries.  Income  taxes  are  allocated  among the  Company  and its
       subsidiaries   based  upon   their   respective   contributions   to  the
       consolidated taxable income or loss.

       Effective  January 1, 1993,  the Company  adopted  Statement of Financial
       Accounting Standards No 109, "Accounting for Income Taxes" (SFAS No 109).
       The adoption of SFAS No 109 changed the  Company's  method of  accounting
       for  income  taxes  from the  deferred  method to an asset and  liability
       approach. Previously, the Company deferred the past tax effects of timing
       differences between financial and taxable income. The asset and liability
       approach  requires the recognition of deferred tax assets and liabilities
       for the expected future tax consequences of temporary differences between
       the  carrying  amounts  and the tax  bases  of  assets  and  liabilities.
       Temporary differences that give rise to the Company's deferred tax assets
       and liabilities include depreciation and amortization and certain accrued
       liabilities.

       Under the  provisions of SFAS No 109, the Company  elected not to restate
       prior years consolidated  financial statements.  The cumulative effect of
       initial adoption on prior years accumulated  deficit was not significant.
       Additionally, the effect of adoption of SFAS No 109 on expenses in excess
       of revenue and gains before income taxes for 1993 was not significant.




<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements



(1)    Summary of Significant Accounting Policies, continued
       -----------------------------------------------------

       Internally Developed Software
       -----------------------------

       In accordance with generally accepted accounting  principles and Medicare
       reimbursement regulations, the Company expenses all costs associated with
       internally  developed  computer  software in the period in which they are
       incurred.   Costs  incurred  during  1995,  1994  and  1993  amounted  to
       approximately $1.2 million, $1.1 million and $5.1 million, respectively.


(2)    Federal Indictments, Conviction, and Reorganization
       ---------------------------------------------------

       In August 1995, the Company and its principal  shareholders were indicted
       on multiple counts alleging  improper Medicare  reimbursement  claims. On
       February  4,  1996,  the  Company  and the  principal  shareholders  were
       convicted on most of the counts on which they were  indicted and received
       sentences  consisting  of  imprisonment  of the  Company's  two principal
       shareholders  and fines and restitution of $29.9 million  assessed by the
       Federal Court and the U.S. Department of Justice.

       Subsequent  to the  convictions,  the U.S.  Department  of Health & Human
       Services (HHS) through its agency, HCFA, suspended the Company's periodic
       interim  payments (PIP) on the grounds that such suspension was necessary
       to enable HHS to  collect  amounts  due for  alleged  overpayments.  With
       substantially  all of its  cash  flow  suspended,  the  Company  filed  a
       petition for  reorganization  under Chapter 11 of the Bankruptcy  Code on
       February 21, 1996 (the petition date). The bankruptcy court  subsequently
       ordered  HHS to  resume  the  PIP so  that  the  Company  could  continue
       operations during its  reorganization.  Concurrent with the filing of the
       Company's  petition  for  reorganization,   the  principal   shareholders
       resigned their positions as chief executive and chief operating officers,
       and independent management of the Company was appointed by the bankruptcy
       court.

       The bankruptcy court requested and accumulated  claims from the Company's
       creditors,  including  claims by HCFA  related to Medicare  reimbursement
       settlements for all pre-petition  periods.  The claim from HCFA was among
       those disputed by the Company,  and  compromise  with respect to the HCFA
       claim was  reached  in  connection  with the plan of  reorganization,  as
       described below.



<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements


(2)    Federal Indictments, Conviction, and Reorganization, continued
       --------------------------------------------------------------

       Immediately  preceding  the  Chapter  11  filing,  the  Company  and  its
       principal  shareholders  entered into a merger  agreement with Integrated
       Health   Services,   Inc.   (IHS).  In  connection  with  the  bankruptcy
       proceedings and the  establishment  and approval of the Company's plan of
       reorganization, the merger agreement was amended and was confirmed by the
       bankruptcy court on October 4, 1996 (the confirmation date).

       Pursuant to the terms of the plan of  reorganization,  IHS  acquired  the
       Company on October 17,  1996.  The purchase  price was $154.1  million in
       cash plus  contingent  payments  of up to $155  million.  The  contingent
       payments will be payable (1) if  legislation  is enacted that changes the
       Medicare  reimbursement   methodology  for  home  health  services  to  a
       prospectively  determined rate  methodology,  in whole or in part, or (2)
       if, in respect  to  payments  contingently  payable  for any single  year
       through 2003, the percentage  increase for that year or in any subsequent
       year through 2004 in the seasonally  unadjusted  Consumer Price Index for
       all Urban  Consumers  for the  Medical  Care  expenditure  category  (the
       Medical CPI) is less than 8%. If payable, the contingent payments will be
       paid as follows:  $10 million for 1999; $40 million for 2000; $51 million
       for 2001;  $39 million for 2002 and $15 million for 2003.  Payments would
       be due to  HCFA  45  days  after  the end of  each  year  for  which  the
       contingent payments become payable.

       At the date of closing,  and using the proceeds from the IHS merger,  the
       Company paid $95 million to HCFA in partial  settlement  of its claim and
       $20 million to the U.S. Department of Justice (DOJ) in full settlement of
       its fines levied in the  conviction of the Company and its then principal
       shareholders.  Following the  conviction,  the Company also paid fines to
       the Federal Court in the amount of $7 million.  In addition,  the Company
       may be required to pay HCFA up to an additional  $140 million which would
       be paid only if the contingent purchase payments described above are made
       by IHS.

       Management  of  the  Company  has  evaluated  the  probability  that  the
       contingent purchase payments,  and the corresponding  settlement payments
       to HCFA,  will be  made.  Management  believes  it is  probable  that the
       contingent  payments for 1999 and 2000,  totaling  $50  million,  will be
       made,  $45 million of which would be paid to HCFA under terms of the plan
       of reorganization.  Accordingly,  these consolidated financial statements
       reflect $140 million to be paid to HCFA in  settlement  of claims for all
       pre-petition  periods,  but do not  reflect  $95  million  in  contingent
       payments to  which HCFA may be entitled. See note 4 for discussion of how
       the HCFA settlement has been recorded.



<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements



(2)    Federal Indictments, Conviction, and Reorganization, continued
       --------------------------------------------------------------

       The accompanying  consolidated financial statements include all fines and
       restitution  assessed in relation  to the above  matters as an  operating
       expense in 1995 since the criminal  activities  to which they relate were
       asserted in 1995 and transpired prior to December 31, 1995.

       Also pursuant to the terms of the confirmed plan of reorganization:

       o      Employee  claims are to be paid in full on or before the effective
              date  of  the  plan  of  reorganization  or at the  time  payments
              thereunder become due and payable.

       o      Priority tax claims and the claims of general unsecured  creditors
              are to be paid in full to the extent  otherwise  due 30 days after
              the confirmation date.

       o      Claims of IHS related to amounts  loaned to the  Company  prior to
              the petition date are  subordinated  to all other creditor  claims
              under the plan of reorganization.

       o      All stock options of the Company are terminated in connection with
              the merger with IHS. The holders of those options,  other than the
              principal shareholders and members of their family, are to receive
              an amount  which  approximates  $25.78  per option at the date the
              merger  closed,  except  for one  individual  who is to receive no
              consideration and one individual who is to receive an amount which
              approximates  $20.00 per  option.  Options  held by the  principal
              shareholders  and members of their family are considered as equity
              interests in the plan of  reorganization,  resolution  of which is
              discussed below.

       o      Holders of equity interests in the Company, including shareholders
              and others with  contractual  rights to receive  shares and option
              holders not addressed above, are to receive distributions from the
              merger consideration as follows:

               o    The  principal  shareholders  are to receive an amount which
                    approximates  $12.37 at the date the merger  closed for each
                    share of stock and each stock option which they hold.



<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements


(2)    Federal Indictments, Conviction, and Reorganization, continued
       --------------------------------------------------------------

               o    Other  members of the family of the  principal  shareholders
                    are to receive an amount  which  approximates  $12.48 at the
                    date the merger  closed for each share and option which they
                    hold.

               o    The principal shareholders and members of their family, as a
                    group,  may receive up to an  additional  $15,000,000  which
                    would  be paid  only  if the  contingent  purchase  payments
                    described above are made by IHS.

       o      Claims of secured creditors are to be paid when due and payable.

       o      Claims for  administrative  expenses entitled to priority pursuant
              to the U.S.  Bankruptcy  Code are to be paid in full on or  before
              the  effective  date of the plan of  reorganization  to the extent
              that such amounts are then due and payable. Otherwise, such claims
              are to be paid in full when payments become due.

       o      Obligations under executory contracts and unexpired leases, except
              those that have been previously rejected,  are to be complied with
              in the ordinary  course of business.  To the extent allowed by the
              bankruptcy court,  claims related to rejected executory  contracts
              and  unexpired  leases  are to be  paid  in  full  to  the  extent
              otherwise due 30 days after the confirmation date.

       o      IHS will have no liability  to HHS on account of events  involving
              the Company  arising  prior to December  31,  1996,  because  such
              liabilities  will have been provided for as part of the assumption
              of the provider agreements with HHS.


<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements



(3)    Acquisitions
       ------------

       Purchases
       ---------

       During 1995,  the Company  purchased a Tennessee  home health  agency for
       $450,000, which included $5,000 in furniture and fixtures and $445,000 in
       goodwill;  a Missouri  home health  agency for  $74,000,  which  included
       $53,000 in furniture  and  fixtures and $21,000 in goodwill;  a Louisiana
       home health agency for $17,000,  which included  $15,000 in furniture and
       fixtures  and $2,000 in  goodwill;  two Texas home  health  agencies  for
       $211,000,  which included  $10,000 in furniture and fixtures and $201,000
       in goodwill; two Michigan home health agencies for $8,000, which included
       $5,000 in furniture  and fixtures and $3,000 in goodwill and a New Mexico
       home health agency for $59,000 representing goodwill.

       During 1994,  the Company  purchased a Louisiana  home health  agency for
       $124,000, which included $37,000 in supplies and equipment and $87,000 in
       goodwill;  an  Indiana  home  health  agency for  $26,000,  which was for
       supplies and  equipment;  a Texas home health  agency for $35,000,  which
       included  $4,000 in equipment  and $31,000 in goodwill;  an Oklahoma home
       health  agency for  $53,000,  which was for  equipment;  a Michigan  home
       health  agency for $50,000,  which  included  $49,000 for  equipment  and
       $1,000 for  goodwill;  a West  Virginia  home health  agency for $60,000,
       which  included  $5,000 in equipment  and $55,000 in  goodwill;  and four
       agencies in Missouri for $75,000, which included $54,000 in equipment and
       $21,000 in goodwill.

       Effective  September  17,  1993,  a limited  partnership  agreement  (the
       Agreement)  was  executed  between  ABC GP,  Inc.  (GP),  a newly  formed
       subsidiary of the Company,  and  ContinueCare,  Ltd., an unrelated  third
       party.  Prior  to the  execution  of the  Agreement,  ContinueCare,  Ltd.
       changed  its  name  to  ABC/ContinueCare  Ltd.  (the  Partnership).   The
       Partnership provides skilled nursing care,  therapeutic services,  health
       guidance  and other  professional  care  services  to  patients in a home
       health care setting,  primarily in the  Northeastern  United  States.  GP
       acquired a 52 percent  ownership  interest,  2 percent as general partner
       and 50 percent as a limited partner.  GP's capital contribution  included
       $1,500,000 in cash and a nonrecourse note for $5,000,000.  GP has pledged
       its partnership  interests as collateral for the note payable,  which has
       been  eliminated  in  consolidation.  The  remaining  48 percent  limited
       partnership  interest is held by three  unrelated  investors,  certain of
       whom were shareholders of the acquired company. The Agreement defines the
       respective  roles  and  responsibilities  of GP  and  the  other  owners,
       including providing GP with the responsibility of conducting the business
       affairs of the Partnership. GP has delegated direction and control of day
       to day operations  and all record keeping  functions to management of the
       Partnership.


<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements


(3)    Acquisitions, continued
       -----------------------

       Purchases, continued
       --------------------

       Effective September 17, 1993, the Partnership  executed an asset purchase
       agreement  whereby the  Partnership  acquired  assets and liabilities for
       $1,500,000 in cash and a note payable in the amount of  $5,000,000.  This
       transaction  was accounted for using the purchase  method of  accounting.
       The  execution  of the  $5,000,000  note payable was treated as a noncash
       transaction in the  accompanying  consolidated  statements of cash flows.
       Accordingly, the assets acquired and liabilities assumed were recorded at
       their fair market value on the date of  acquisition,  which  approximated
       their historical book value. The assets acquired  included  approximately
       $40,000 in cash,  $472,000 in accounts  receivable,  $93,000 in inventory
       and $227,000 in property and equipment.  Liabilities  assumed amounted to
       approximately  $44,000 of accounts  payable.  The excess of cost over the
       fair value of net assets  acquired of $5,712,000 was recorded as goodwill
       and is being amortized over 15 years.  During 1995, the terms of the note
       payable were  renegotiated,  which resulted in a $1,000,000  reduction in
       the note payable and related goodwill.

       Amortization  expense of goodwill for the years ended  December 31, 1995,
       1994  and  1993  was  approximately  $492,000,   $600,000  and  $314,000,
       respectively,  and is included with  depreciation and amortization in the
       consolidated statements of operations.

       Effective October 11, 1996, GP's general and limited partnership interest
       were  forfeited  and  deemed  canceled  as a result of a  default  on the
       nonrecourse note.

       Related Party Pooling of Interest
       ---------------------------------

       Effective  January 1, 1994,  the Company  entered into  purchase and sale
       agreements  with M & J Leasing  Company  (M & J) for the  acquisition  of
       various real estate and the assumption of related outstanding debt. M & J
       is a partnership  owned by certain  officers that were also the principal
       shareholders of the Company.  The assets acquired had a net book value of
       approximately  $3,090,000 and the assumed debt on the assets  amounted to
       approximately  $2,782,000.  Because this  transaction is between entities
       under common control,  it has been accounted for in a manner similar to a
       pooling of interests.  In conjunction with the  transaction,  the Company
       entered into a $1,990,000  promissory  note agreement,  representing  the
       difference  between the fair market value of the assets of $4,772,000 and
       the assumed debt.  The amounts are  eliminated in  consolidation  and the
       assets and liabilities are stated at historical cost. The promissory note
       agreement,  including interest at 8%, is to be paid in seven equal annual
       installments  beginning  January  2,  1995.  The debt is  secured  by the
       acquired   assets.   The  payments  on  the   agreement  are  treated  as
       distributions to the principal shareholders.


<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements



(3)    Acquisitions, continued
       -----------------------

       Related Party Pooling of Interest, continued
       --------------------------------------------

       Effective  January 1, 1994,  the Company  entered  into a stock  purchase
       agreement (the Agreement)  with the majority  stockholders of the Company
       for the  acquisition of 100% of the stock of ABC  Pharmaceuticals,  Inc.,
       with  a  net  book  value  of   $577,000.   ABC   Pharmaceuticals,   Inc.
       independently  operates a retail medical  equipment and pharmacy company.
       No intercompany  operational  overlap existed for the periods  presented.
       Because this transaction is between entities under common control, it has
       been  accounted  for in a manner  similar to a pooling of  interests.  In
       conjunction with the stock purchase agreement, the Company entered into a
       promissory note in the amount of $1,167,026,  which was based on the fair
       market value of ABC Pharmaceuticals, Inc. The note, including interest at
       8%,  is to be  paid  in  seven  equal  annual  installments  of  $224,203
       beginning  January 2, 1995.  Due to the nature of this  transaction,  the
       note is not reflected on the Company's consolidated financial statements.

       In  conjunction  with the above  transactions,  payments were made in the
       amount of $809,414 and $507,214 during 1995 and 1994, respectively, which
       have been  included  as  distributions  to  majority  stockholder  in the
       accompanying consolidated financial statements.

       Effective  October 11, 1996 ABC  Pharmaceuticals,  Inc.  entered  into an
       agreement to sell substantially all of the assets and certain liabilities
       of its retail  pharmacy  and durable  medical  equipment  divisions to an
       unrelated party for cash and a note receivable.


(4)    Third-Party Rate Adjustments and Revenue
       ----------------------------------------

       Third-Party Rate Adjustments
       ----------------------------

       Approximately  97% of  patient  service  revenue  was  derived  under the
       Medicare and Medicaid  programs during 1993 through 1995. As described in
       note 2, the  Company  reached  an  agreement  with  HCFA  related  to the
       settlement of Medicare  overpayments for all  pre-petition  periods for a
       fixed payment of $95 million in October 1996 and  contingent  payments up
       to an additional $140 million.  Management has determined that contingent
       payments of $45  million  are  probable  (see note 2).  Accordingly,  the
       probable settlement  liability has been recorded on a discounted basis in
       the accompanying restated consolidated balance sheets and is reflected as
       a reduction  in net patient  revenue in the  consolidated  statements  of
       operations.


<PAGE>

          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements




(4)    Third-Party Rate Adjustments and Revenue, continued
       ---------------------------------------------------

       Third-Party Rate Adjustments, continued
       ---------------------------------------

       The liability for estimated Medicare  settlements at December 31, 1995 is
summarized as follows:

<TABLE>
<S>                                                                                 <C>              

                      HCFA settlement:
                           Fixed payments                                           $      95,000,000
                           Contingent payments, excluding amounts not
                               considered to be probable of $95,000,000                    45,000,000
                                                                                      ---------------
                                                                                          140,000,000
                      Less amount related to 1996                                         (10,059,000)

                      Less interest imputed at 10% to probable
                           payment dates in 2000 and 2001                                 (17,020,000)
                                                                                      ---------------
                                                                                    $     112,921,000
</TABLE>



       The probable amount of the settlement  liability was discounted  using an
       interest rate  estimated to be appropriate  for similar debt  instruments
       which would have been  available to IHS as the new exclusive  shareholder
       of the  Company,  since the merger with IHS was an integral  component of
       the plan of  reorganization  which HCFA accepted and because repayment of
       the settlement  was  guaranteed by IHS. The estimated  interest rate used
       was 10% per annum and the  settlement  was  discounted  from the dates of
       actual or probable payments, as determined by management.



<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements





(4)    Third-Party Rate Adjustments and Revenue, continued   
       ---------------------------------------------------

       Third-Party Rate Adjustments, continued
       ---------------------------------------

       The Medicare  settlement has been applied to 1995 and prior years,  based
       on the  undisputed  portions of the claim made by HCFA to the  bankruptcy
       court, as follows:

             1987-1992                                   $       8,657,000
             1993                                               11,406,000
             1994                                               29,286,000
             1995                                               54,618,000
                                                           ---------------
                                                         $     103,967,000
                                                           ===============

       The obligation for the Medicare  settlement at December 31, 1995 includes
       the  recognition  of  $8,954,000  of accreted  interest  cost,  including
       $5,300,000, $2,156,000 and $923,000 in 1995, 1994 and 1993, respectively.

       Revenue
       -------

       The components of net patient  service  revenue  (including the effect of
       the relevant portions of the 1996 HCFA settlement  described above),  for
       the years ended December 31, are as follows:

<TABLE>

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

<S>                                                    <C>                          <C>                 <C>        
         Medicare patient service revenue              $        751,471,646         623,516,645         404,929,518
         Medicaid patient service revenue                         9,475,555          14,135,592           8,061,868
         Other patient service revenue                           26,344,983          19,162,528          15,257,830
                                                          -----------------  ------------------  ------------------
                                                                787,292,184         656,814,765         428,249,216

         Contractual adjustments and other
              deductions                                       (229,092,800)       (210,348,256)        (92,540,377)
                                                          -----------------  ------------------  ------------------

                  Net patient service revenue          $        558,199,384         446,466,509         335,708,839
                                                          =================  ==================  ==================
</TABLE>


<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements



(4)    Third-Party Rate Adjustments and Revenue, continued
       ---------------------------------------------------

       Patient Receivables
       -------------------

       Medicare  patient  receivables  approximated 86% and 82% of total patient
       receivables as of December 31, 1995 and 1994, respectively.


(5)    Property and Equipment
       ----------------------

       Property and equipment, at December 31, are summarized as follows:

<TABLE>

                                                                                  1995                  1994
                                                                                  ----                  ----

<S>                                                                    <C>                            <C>       
              Computer equipment and software under
                  capital leases                                       $        15,320,913            13,824,904
              Furnishings, fixtures, and equipment                              16,412,941            12,792,141
              Buildings                                                          5,945,495             5,351,351
              Aircraft and transportation vehicles                               4,335,766             4,298,334
              Building and leasehold improvements                                3,614,555             1,870,057
              Land                                                                 799,325               730,556
                                                                         -----------------     -----------------
                                                                                46,428,995            38,867,343

              Less accumulated depreciation                                    (19,322,192)          (13,837,900)
                                                                         -----------------     -----------------

              Property and equipment, net                              $        27,106,803            25,029,443
                                                                         =================     =================
</TABLE>



<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements



(6)    Other Assets
       ------------

       Other assets, at December 31, are summarized as follows:

<TABLE>
<CAPTION>

                                                                                    1995                1994
                                                                                    ----                ----

<S>                                                                        <C>                         <C>      
              Agency start-up costs                                        $        3,256,443          3,244,180
              Computer license agreements                                             404,521            430,631
              Certificates of need                                                    428,390            405,684
              Educational materials                                                   170,345            240,222
              Noncompete agreements                                                   220,000            220,751
              Deferred loan costs                                                     744,266            151,064
              Copy rights                                                               9,981                  -
                                                                             ----------------    ---------------
                                                                                    5,233,946          4,692,532

              Less accumulated amortization                                        (2,698,508)        (2,225,159)
                                                                             ----------------    ---------------

                      Net intangible assets                                         2,535,438          2,467,373

              Deposits                                                                421,464            808,698
              Cash surrender value - officer's life
                  insurance net of loans and accrued interest
                  to the Company of $360,000 and $356,000                             173,408            133,538
                                                                             ----------------    ---------------
                                                                                    3,130,310          3,409,609

                  Less current portion                                               (744,266)                 -
                                                                             ----------------    ---------------
                      Other assets, net                                    $        2,386,044          3,409,609
                                                                             ================    ===============
</TABLE>


<PAGE>



          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements



(7)    Long-term Debt and Capitalized Lease Obligations
       ------------------------------------------------

       Long-term debt and  capitalized  lease  obligations,  at December 31, are
summarized as follows:

<TABLE>

                                                                                        1995              1994
                                                                                        ----              ----
<S>                                                                             <C>                       <C>      

           Note payable to a vendor,  due May 2000,  principal  plus interest at
                12% payable in monthly installments
                of $153,148, secured by computer equipment                      $       6,186,293         6,884,776

           Capitalized leases from a vendor,  principal plus interest at varying
                rates  payable in  monthly  installments,  secured  by  computer
                equipment, net of interest and maintenance fees of $640,663
                and $1,489,400, in 1995 and 1994, respectively                          2,710,706         5,490,937

           Note payable due in semi-annual  installments of $500,000 on March 31
                and  September  30, plus  interest at 7% through  September  30,
                1998.  Secured  by  assets  acquired  and  liabilities   assumed
                pursuant to the ABC/ CotinueCare, Ltd. partnership
                agreement (see note 3)                                                  2,547,124         4,000,000

           Note payable to an  institution,  due  August  1999,  principal  plus
                interest  payable  monthly,  with  interest  payable  at varying
                amounts with a maximum rate of prime plus 1%, secured by
                an aircraft                                                             1,260,670         1,541,816

           Note payable to a bank,  due  December  2002,  principal  payments of
                $6,000 plus interest at prime plus 2%,
                due monthly, secured by real estate                                     1,050,700         1,154,000

           Capitalized lease from a vendor, principal plus
                interest at 5.725%, payable in monthly installments
                of $22,830, secured by an aircraft                                        577,071           810,686


<PAGE>

<CAPTION>

          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements






(7)    Long-term Debt and Capitalized Lease Obligations, continued
       -----------------------------------------------------------

                                                                                            1995              1994
                                                                                            ----              ----

           Note payable to a bank, due December 1997, principal
                plus interest at 8.75%, payable in monthly
                installments of $7,033, secured by real estate                  $              -            561,389

           Capitalized leases from a vendor,  principal plus interest at varying
                rates,  payable in monthly  installments,  secured by equipment,
                net of interest and maintenance fees of $76,441 and $106,187
                in 1995 and 1994, respectively                                            288,733           486,607

           Note payable to a bank, due November 2007, principal plus interest at
                prime plus 2%, payable in monthly
                installments of $5,278, secured by real estate                            464,378           473,381

           Note payable to a bank, due November 2003, principal
                plus interest at 8.25%, payable in monthly
                installments of $4,478, secured by real estate                            309,665           336,640

           Note payable to a bank,  due May 1996,  principal  plus  interest  at
                prime plus 2%, payable in monthly
                installments of $4,080, secured by real estate                            306,377           320,722

           Capitalized lease from a vendor,  principal  plus  interest at the 90
                day commercial paper rate, payable in quarterly  installments of
                $25,556, secured by telephone equipment                                   227,657           305,729

           Capitalized lease from a vendor, principal plus
                interest at 7%, payable in monthly installments of
                $8,457, secured by computer equipment                                     162,758           264,457

           Note payable to a bank, due November 2002, principal plus interest at
                prime plus 2%, payable in monthly
                installments of $3,271, secured by real estate                            218,080           229,699


<PAGE>

<CAPTION>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements






(7)    Long-term Debt and Capitalized Lease Obligations, continued
       -----------------------------------------------------------

                                                                                        1995              1994
                                                                                        ----              ----
           Note payable to a bank, due October 2004,  principal plus interest at
                prime plus 3%, payable in monthly
                installments of $1,996, secured by real estate                  $         132,582           139,734

           Note payable to an individual, due July 1999,
                principal payments of $2,500 due monthly, relating
                to a noncompete agreement, non-interest bearing                           108,306           138,306

           Capitalized lease from a vendor, principal plus
                interest at 9.50%, payable in monthly installments
                of $1,589, secured by real estate                                         131,507           137,757

                Note payable to a bank, due December 1996,
                interest payable monthly at a rate of LIBOR
                plus 1.5%, secured by IHS letter of credit                             18,000,000                -

           Note payable to acquired  corporation,  due January 1998,  payable in
                annual principal payments of $100,000 and $125,000 plus interest
                bearing a fixed rate of 7.5%, secured by equipment and
                intangibles                                                               325,000                -

           Note payable to acquired corporation, due
                February 1996, principal plus interest at 8%
                payable in one installment                                                100,000                -

           Notes payable to banks and others with  interest  varying  from 8% to
                20%, due in varying monthly  installments  through October 2004,
                secured by certain real estate, furniture, fixtures, inventory
                and equipment                                                   $         634,566           790,683
                                                                                  ---------------  ----------------
                                                                                       35,742,173        24,067,319
                Less current maturities                                               (25,607,743)       (6,149,083)
                                                                                  ---------------  ----------------
                Total long-term debt and capitalized lease
                obligations                                                     $      10,134,430        17,918,236
                                                                                  ===============  ================
</TABLE>


<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements






(7)    Long-term Debt and Capitalized Lease Obligations, continued
       -----------------------------------------------------------

       Payments  on  debt  and  capitalized  lease  obligations  for  the  years
       subsequent to December 31, 1995 are as follows:
<TABLE>


<S>                                                                             <C>              
                  1996                                                          $      26,460,898
                  1997                                                                  3,591,598
                  1998                                                                  2,544,853
                  1999                                                                  2,333,284
                  2000                                                                  1,197,805
                  Thereafter                                                              768,262
                                                                                  ---------------

                  Total outstanding debt and minimum lease
                      payments on capitalized lease obligations                        36,896,700

                  Less amount representing interest and
                      maintenance                                                      (1,154,527)
                                                                                  ---------------

                  Total outstanding debt and present value of
                      minimum lease payments                                           35,742,173

                  Less current portion                                                (25,607,743)
                                                                                  ---------------
                  Total debt and present value of minimum
                      lease payments, noncurrent                                $      10,134,430
                                                                                  ===============
</TABLE>


       As a result of the Company  filing for  bankruptcy  on February 21, 1996,
       $830,692  of  long-term  debt has been  reclassified  as  current  in the
       accompanying consolidated financial statements.

       Subsequent to December 31, 1995,  the $18 million  dollar note payable to
       bank was called and paid by IHS.


<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements


(8)    Accounts Payable and Accrued Expenses
       -------------------------------------

       Accounts  payable and accrued  expenses at December 31, 1995 and 1994 are
       summarized as follows:
<TABLE>
<CAPTION>

                                                                                    1995                1994
                                                                                    ----                ----
<S>                                                                        <C>                        <C>       
              Accounts payable                                             $       11,240,131         11,472,762
              Accrued payroll and related liabilities                              18,118,419         18,060,154
              Accrued pension costs                                                19,446,713         31,084,592
              Accrued vacation                                                     21,135,081         19,871,983
              Accrued workers' compensation and other claims                       11,302,295          9,168,787
              Accrued penalties and fines                                          33,110,710          5,949,630
              Accrued interest                                                      3,850,408          2,036,375
              Other accrued expenses                                               26,939,128          4,086,467
                                                                             ----------------    ---------------
                                                                           $      145,142,885        101,730,750
                                                                             ================    ===============
</TABLE>

(9)    Pension Plans
       -------------

       Employee Stock Ownership Plan and Stock Subscriptions Receivable
       ----------------------------------------------------------------

       The Company  established the ABC Employee Stock Ownership Plan (the Plan)
       which covers substantially all employees.  The amount of contributions is
       established by the Board of Directors  annually based on the compensation
       of  eligible  plan  participants.  Pension  expense  related  to the plan
       recognized  in  the  accompanying   consolidated   financial   statements
       approximates  $17,790,000,  $12,563,000  and  $8,426,000  based  on 7% of
       participants'  compensation  in 1995,  1994 and 1993,  respectively.  All
       legal and accounting costs of the Plan are paid by the Company.  See note
       11 for a discussion of certain tax matters relating to the Plan.

       The  Department of Labor of the federal  government  challenged the basis
       for  valuation of certain  stock  transactions  between the Company,  the
       majority  stockholders,  and the Plan. The Department of Labor  contended
       that the valuation assigned to the stock at the dates of the transactions
       was in excess of a reasonable  fair market value.  Pending  resolution of
       this matter,  the Company  recorded  cash amounts  received from the Plan
       during 1989 through 1993 as common stock subscriptions.


<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements


(9)    Pension Plans, continued
       ------------------------

       Employee  Stock  Ownership  Plan  and  Stock  Subscriptions   Receivable,
       -------------------------------------------------------------------------
       continued
       ---------

       In July 1992, the litigation was settled for all years prior to 1989. The
       settlement  required  the  Company  and  the  majority   stockholders  to
       repurchase the Company stock from the Plan for $1,881,162, plus 7% annual
       interest from the judgment  date,  payable in quarterly  installments  of
       $250,000. The Company paid this obligation in full during the period from
       October 1992 through July 1994.

       In December  1994,  the  litigation was settled for all years after 1988.
       The settlement  required the Company,  on December 29, 1994, to amend and
       restate the Plan into a  tax-qualified  money  purchase plan known as the
       First American  Health Care of Georgia,  Inc.  Pension Plan (the Restated
       Pension Plan). In addition, on March 15, 1995, the Company made a payment
       to the  Restated  Pension  Plan for the  repurchase  of the common  stock
       subscriptions in the amount of $14,530,644  plus $2,566,586  representing
       compensation  for  foregone  interest  earnings.  The  foregone  interest
       earnings are included in other accrued  liabilities  at December 31, 1994
       and interest expense for 1994 in the accompanying  consolidated financial
       statements.

       Deferred Compensation Plan
       --------------------------

       The Company has a 401(k)  savings  plan (the Savings  Plan)  available to
       substantially  all employees  which was  established in 1993. The Company
       matches certain percentages of its employees' contributions,  and expense
       related  to  the  Savings  Plan  amounted  to  approximately  $4,560,000,
       $3,070,000 and  $2,165,000  for the years ended December 31, 1995,  1994,
       and 1993,  respectively.  The related  liability at December 31, 1995 and
       1994 is  approximately  $2,984,000 and $1,262,000,  respectively,  and is
       included  as  accrued  pension  costs  in the  accompanying  consolidated
       financial statements.



<PAGE>

          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements



(10)   Stockholders' Deficit
       ---------------------

       The  Company  has  500,000  shares  of  preferred  stock  authorized.  No
       preferred  shares have been issued.  Common  stock  consists of shares of
       common stock and Class B common stock as follows:

<TABLE>
<CAPTION>

                                                                        1995              1994
                                                                        ----              ----
<S>                                                                   <C>              <C>       
              Common Stock - no par value
                  Authorized                                          20,000,000       20,000,000
                  Issued                                                   5,000                -
                  Held in Treasury                                         4,000                -

              Class B Common Stock - no par value
                  Authorized                                          10,000,000       10,000,000
                  Issued                                               3,078,700        3,003,700
                  Held in Treasury                                       904,100          904,100
</TABLE>


       In July 1994,  the Company  authorized a 100 for 1 stock split of Class B
       common stock. Class B common stock and common stock have voting rights of
       10  and 1 per  share,  respectively.  In  1995,  the  Company  recognized
       approximately  $936,000  of  expense  related to the  issuance  of 75,000
       shares of Class B common  stock,  which has been  included in general and
       administrative  expenses  in  the  accompanying   consolidated  financial
       statements.

       Nonqualified Stock Option Plan
       ------------------------------

       The Company's  stockholders  adopted a Nonqualified  Stock Option Plan in
       1994 (the 1994  Plan).  The 1994 Plan  allowed  the Board to grant  stock
       options to purchase the Company's common stock at an exercise price of $1
       per share.  Options  issued  under the 1994 Plan were vested  immediately
       upon  issuance and were  generally  scheduled to expire on July 25, 2005.
       The 1994 Plan provided for the granting of 1,000,000 options. The Company
       granted  376,771 and 258,671  options under the 1994 Plan during 1995 and
       1994, respectively,  to owners, directors, key employees and consultants,
       some of which are related to the majority shareholders.  Accordingly,  at
       December 31, 1995 and 1994, there were 364,558 and 741,329, respectively,
       of options available for future grant under the 1994 Plan.


<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements


(10)   Stockholders' Deficit, continued
       --------------------------------

       Nonqualified Stock Option Plan, continued
       -----------------------------------------

       The fair  value  of the  options  and the  related  compensation  expense
       recognized  by the Company under the 1994 Plan were  determined  based on
       the  amounts to be paid to the option  holders by IHS upon the closing of
       the merger in 1996. Management believes such fair value of options is the
       most meaningful and informative measure for inclusion in the accompanying
       consolidated   financial   statements.   Accordingly,   the  Company  has
       recognized approximately $7,597,000 and $4,902,000 of expense in 1995 and
       1994, respectively, which has been included in general and administrative
       expenses in the accompanying consolidated financial statements.

       During 1995, a total of 5,000  options were  exercised at prices  ranging
       from $47 to $53 per  option  for the  purchase  of Class B common  stock.
       Subsequently,  4,000  shares were  repurchased  by the Company  back into
       treasury at a price of $54 per share.


(11)   Income Taxes
       ------------

       The provision  (benefit) for income tax for the years ended  December 31,
       are as follows:
<TABLE>
<CAPTION>

                                                                          1995           1994            1993
                                                                          ----           ----            ----
<S>                                                               <C>                   <C>              <C>    
              Current:
                  Federal                                         $      1,342,000      9,585,000        942,000
                  State                                                    252,000      1,800,000        177,000
                                                                     -------------  -------------  -------------
                                                                         1,594,000     11,385,000      1,119,000

              Deferred:
                  Federal                                                        -              -              -
                  State                                                          -              -              -
                                                                     -------------  -------------  -------------

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


                      Total income tax expense                    $      1,594,000     11,385,000      1,119,000
                                                                     =============  =============  =============
</TABLE>


<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements



(11)   Income Taxes, continued
       -----------------------

       Income tax expense  differed  from the amount  computed  by applying  the
       statutory  federal  income tax rate of 34% to income taxes as a result of
       the following:

<TABLE>
<CAPTION>

                                                                     1995             1994                1993
                                                                     ----             ----                ----
<S>                                                           <C>                 <C>              <C>        
           Computed "expected" tax expense                    $   (36,986,000)      (14,936,000)      (4,909,000)
           State income tax, net of federal benefit                (2,957,000)       (1,494,000)        (535,000)
           Non-deductible penalties                                10,581,000         1,860,000          191,000
           Goodwill amortization                                       71,000            71,000           69,000
           Non-deductible meals and entertainment                     175,000           172,000           54,000
           Other, net                                                 771,000             6,000               -
           Increase in valuation allowance                         29,939,000        25,706,000        6,249,000
                                                                -------------     -------------    -------------

           Income tax expense                                 $     1,594,000        11,385,000        1,119,000
                                                                =============     =============    =============
</TABLE>


       The  components  of the net  deferred  tax asset at  December  31, are as
       follows:

<TABLE>
<CAPTION>

                                                                                1995               1994
                                                                                ----               ----

<S>                                                                   <C>                        <C>        
              Accelerated depreciation                                 $      (2,558,000)         (2,590,000)
              Accrued third party settlement liability                           394,000             285,000
              Accrued Medicare payable                                        41,758,000          20,705,000
              Accrued pension cost                                                    -            4,779,000
              Other accruals not yet deductible for tax                       24,313,000          13,243,000
              Non-qualified stock options granted                              4,654,000           1,860,000
              Accounts receivable valuation allowance                          1,828,000           2,168,000
                                                                         ---------------     ---------------
                  Net deferred tax asset before valuation
                      allowance                                               70,389,000          40,450,000

              Less valuation allowance                                       (70,389,000)        (40,450,000)
                                                                         ---------------     ---------------
                  Net deferred tax asset                               $              -                   -
                                                                         ===============     ==============
</TABLE>


<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements



(11)   Income Taxes, continued
       -----------------------

       The consolidated  financial  statements  include no cumulative  effect of
       initial adoption of SFAS 109 on 1993 income as the net deferred tax asset
       as of the adoption date in the amount of $8,495,000 was fully offset by a
       valuation allowance. As of December 31, 1993, a valuation allowance fully
       offset the  December  31,  1993 net  deferred  tax asset of  $14,744,000.
       Accordingly,  no deferred  tax asset has been  recorded  at December  31,
       1993.

       The Company did not fund its 1994 Plan  contribution  of  $12,588,000  by
       September   15,  1995  as  required  by  federal  and  state  income  tax
       regulations.  Accordingly, the 1994 expense for the Plan is not currently
       deductible for both federal and state income tax purposes.  In accordance
       with Department of Labor regulations,  the Company incurred an excise tax
       of  approximately  $1,384,000 as a result of not funding its contribution
       to the Plan by the  required  date which is included  with other  accrued
       liabilities in the accompanying consolidated financial statements.


(12)   Related Party Transactions and Relationships
      --------------------------------------------

       Summary of amounts due from (to)  related  parties at December 31, are as
       follows:

<TABLE>
<CAPTION>

                                                                             1995                1994
                                                                           Due from            Due from
                                                                         (to) related       (to) related
                                                                            parties             parties
                                                                            -------             -------
<S>                                                                    <C>                        <C>   
              Current
                  Majority Stockholders                                $        (4,387)           10,780
                  Officers and others for ABC Home
                      Nursing, Inc.                                           (180,000)         (180,000)
                                                                         -------------    --------------

                           Total current portion                       $      (184,387)         (169,220)
                                                                         =============    ==============

              Long-term
                  Officers and others for ABC Home
                      Nursing, Inc.                                    $      (180,000)         (360,000)
                                                                         =============    ==============
</TABLE>

       The Company  entered into the following  related party  transactions  and
       maintains the following related party relationships:


<PAGE>

          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements



(12)   Related Party Transactions and Relationships, continued
       -------------------------------------------------------

       ABC Home Nursing, Inc.
       ----------------------

       On March 23, 1992,  the Company  acquired 100% of the stock (82.5 shares)
       of ABC Home Nursing,  Inc.,  which had a net asset value of approximately
       $570,000,  comprised  primarily  of accounts  receivable,  for a purchase
       price of  $1,200,000,  resulting in goodwill of  approximately  $630,000.
       Payment  was  made  in the  form of  $300,000  in cash  and  issuance  of
       promissory  notes  aggregating  $900,000.  The promissory notes are being
       paid in annual installments of $180,000. The total outstanding balance on
       the notes was  $360,000  and  $540,000  at  December  31,  1995 and 1994,
       respectively,  and is included  in amounts due to officers  and others in
       the schedule above.

       The   acquisition   was  accounted  for  under  the  purchase  method  of
       accounting. At the date of acquisition,  the majority stockholders of the
       Company  owned a one-third  interest in ABC Home  Nursing,  Inc.  and two
       members of Company management owned the remaining two-thirds interest.

       ABC Home  Nursing,  Inc.  provided  private duty  nursing,  homemaker and
       sitter services. In addition,  ABC Home Nursing, Inc. had a 75% ownership
       interest in Atlanta Home Care, a joint venture with a hospital located in
       Atlanta.  Subsequent to the date of  acquisition,  the  operations of ABC
       Home Nursing,  Inc. were transferred to existing  operating  divisions of
       the Company.  Atlanta Home Care is  consolidated  with the Company in the
       accompanying consolidated financial statements.

       Effective January 1, 1994, ABC Home Nursing,  Inc. acquired the remaining
       25% of  Atlanta  Home  Care,  which was  accounted  for as a  pooling  of
       interest.  In conjunction  with the  acquisition,  the Company  forgave a
       receivable  balance of  approximately  $77,000  relating to the  minority
       partner's  cumulative  share of the  losses of  Atlanta  Home  Care.  The
       forgiveness of this note receivable was treated as a noncash  transaction
       in the accompanying consolidated statements of cash flows.

       Majority Stockholders
       ---------------------

       Occasionally, the Company pays certain expenses and makes advances to the
       majority stockholders.  Interest accrues at 8% per annum on such advances
       until repaid.  These receivables are included in amounts due from related
       parties in the  accompanying  consolidated  financial  statements and are
       summarized above.


<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements



(13)   Operating Leases
       ----------------

       At December 31, 1995,  the Company had numerous  noncancelable  operating
       leases,  primarily  for  home  health  agency  buildings  and  equipment,
       expiring on various dates through 2004.

       Expenses  for  these  operating  lease   agreements  were   approximately
       $22,422,000,  $17,555,000  and  $14,358,000  for  1995,  1994  and  1993,
       respectively.

       Future minimum rental payments on  noncancelable  operating  leases as of
       December 31, 1995 are as follows:

                           1996                         $    21,610,927
                           1997                              16,902,077
                           1998                              10,439,901
                           1999                               5,951,453
                           2000                               2,400,665
                           Thereafter                         5,988,349
                                                          -------------
                                                        $    63,293,372
                                                        ===============


(14)   Commitments and Litigation
       --------------------------

       Health Insurance
       ----------------

       The  Company is  self-insured  for group  health  insurance.  The Company
       maintains reinsurance through a commercial  excess-coverage  policy which
       covers annual  individual  claims in excess of $100,000 for the plan year
       ending July 31, 1995.  Amounts  expensed under the group health insurance
       program   amounted  to   approximately   $22,968,000,   $14,204,000   and
       $10,040,000 in 1995, 1994 and 1993, respectively.


<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements


(14)   Commitments and Litigation, continued
       -------------------------------------

       Workers Compensation Insurance
       ------------------------------

       The  Company  is  self-insured   for  the  first  layer  of  its  workers
       compensation insurance. The Company has secured commercial coverage on an
       occurrence  basis  for  individual  claims in  excess  of  $350,000.  The
       estimated liability related to this exposure,  including incurred but not
       reported  claims,  has been estimated  based on the Company's  historical
       data and is included in other  accrued  liabilities  in the  accompanying
       consolidated  financial statements.  Restricted cash, which is on deposit
       with the third party administrator, is restricted to pay these claims and
       is reflected in the accompanying consolidated financial statements.

       Malpractice Insurance
       ---------------------

       The Company insures its malpractice  risk on a  claims-occurrence  basis.
       The Company secured claims-occurrence  coverage through December 31, 1995
       and management has renewed this coverage through fiscal 1996.

       The Company is involved in litigation arising from the ordinary course of
       business.  Claims  alleging  malpractice  have been asserted  against the
       Company and are  currently  in various  stages of  litigation.  It is the
       opinion of management,  however, that estimated malpractice costs accrued
       at December  31,  1995,  are  adequate to provide  for  potential  losses
       resulting from pending or threatened litigation.

       Management Contracts
       --------------------

       Under the terms of some management  contracts with  third-party  clients,
       the  Company is  contingently  liable for a limited  portion of any costs
       ultimately  determined  to be in  excess  of  limits  established  by the
       Medicare program.



<PAGE>


          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements



(14)   Commitments and Litigation, continued
       -------------------------------------

       Other Litigation
       ----------------

       In 1993, the Company  commenced  litigation  against a vendor for damages
       arising  from  an  alleged  breach  of  contract.   The  vendor  filed  a
       counterclaim  against the Company.  In May 1995, a settlement was reached
       and because the conditions surrounding the settlement existed at December
       31,  1994,  the  details  of the  settlement  have been  recorded  in the
       accompanying  consolidated  financial statements as of December 31, 1994.
       The settlement  included certain financing and a credit of $3,000,000 for
       future equipment purchases. As a result of the settlement,  approximately
       $7,000,000  relating to amounts payable to the vendor which were included
       in accounts  payable at December  31, 1993 have been  reclassed  to notes
       payable at December 31, 1994, in accordance  with the settlement  payment
       plan.

       The Company is also  involved in various  litigation  and  investigations
       arising in the ordinary course of business including certain acquisitions
       and employment  matters. It is the opinion of management,  however,  that
       the  estimated  accrued  expenses at December 31,  1995,  are adequate to
       provide  for  potential  losses  resulting  from  pending  or  threatened
       litigation.


(15)   Clinic Sale
       -----------

       On April 19, 1995, the Company sold 100% of the common stock of the Rural
       Health  Clinic  of  Louisiana,  Inc.  to an  unrelated  third  party  for
       $313,000.  The third party subsequently  defaulted on the promissory note
       that was  issued in  connection  with this  sale.  The  Company is in the
       process of foreclosing  on the  promissory  note in order to secure their
       interest  in the common  stock  which was  pledged by the third  party as
       security on the note.

       During 1996,  the company  entered into a Stock  Purchase  Agreement with
       another third party to sell the  Company's  interest in all of the common
       stock of the Rural Health Clinic of Louisiana, Inc. for $120,000.

       The unpaid  balance on the  original  promissory  note as of December 31,
       1995 has been reduced to an estimated net  realizable  value of $120,000,
       and  is  included  in  accounts   receivable-other  in  the  accompanying
       consolidated financial statements.




<PAGE>





          FIRST AMERICAN HEALTH CARE OF GEORGIA, INC. AND SUBSIDIARIES
                      f/k/a ABC HOME HEALTH SERVICES, INC.

                   Notes to Consolidated Financial Statements






(16)   Fair Value of Financial Instruments
       -----------------------------------

       The  carrying  amounts  reported in the  consolidated  balance  sheet  at
       December 31, 1995 for  financial  instruments  approximate  fair value as
       determined by management.


<PAGE>



              UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS


         The following pro forma condensed financial information gives effect to
(i) the sale by the Company of its pharmacy division in July 1996 (the "Pharmacy
Sale"),  (ii) the sale of a majority  interest in its assisted  living  services
subsidiary in October 1996 (the "ILC Offering") and (iii) the acquisition of (a)
Vintage Health Care Center, a skilled nursing and assisted living  facility,  in
January 1996 (the "Vintage Acquisition"), (b) Rehab Management Systems, Inc., an
outpatient  rehabilitation  company in March 1996 (the "RMS  Acquisition"),  (c)
Hospice of the Great Lakes,  Inc., a hospice company,  in May 1996 (the "Hospice
Acquisition"),  (d) J.R.  Rehab  Associates,  Inc. an inpatient  and  outpatient
rehabilitation  center,  in August  1996 (the  "J.R.  Rehab  Acquisition"),  (e)
Extendicare  of  Tennessee,  Inc.,  a home health  company,  in August 1996 (the
"Extendicare  Acquisition"),  (f) Edgewater Home Infusion Services, Inc., a home
infusion company, in August 1996 (the "Edgewater Acquisition"), (g) Century Home
Services,  Inc., a home health services company, in September 1996 (the "Century
Acquisition"),  (h) Signature Home Care,  Inc., a home health company,  in
September 1996 (the "Signature Acquisition"), and (i) First American Health Care
of Georgia,  Inc., a home health  company,  in October 1996 ("the First American
Acquisition").

         The pro forma  balance  sheet at September  30, 1996 was prepared as if
the  ILC  Offering  and the  First  American  Acquisition  were  consummated  at
September  30,  1996.  The  Pharmacy  Sale,  the  Vintage  Acquisition,  the RMS
Acquisition,   the  Hospice  Acquisition,   the  J.R.  Rehab  Acquisition,   the
Extendicare Acquisition,  the Edgewater Acquisition, the Century Acquisition and
the Signature  Acquisition were all consummated  prior to September 30, 1996 and
are therefore  reflected in the actual September 30, 1996 balance sheet. The pro
forma statements of operations for the year ended December 31, 1995 and the nine
months ended  September 30, 1996 were prepared as if (i) the Pharmacy Sale, (ii)
the ILC Offering, (iii) the Vintage Acquisition,  (iv) the RMS Acquisition,  (v)
the Hospice Acquisition, (vi) the J.R. Rehab Acquisition,  (vii) the Extendicare
Acquisition, (viii) the Edgewater Acquisition, (ix) the Century Acquisition, (x)
the  Signature  Acquisition,  and  (xi)  the  First  American  Acquisition  were
consummated on January 1, 1995.

         The pro forma  adjustments  are based upon  available  information  and
certain assumptions that management  believes are reasonable.  The unaudited pro
forma financial information set forth below is not necessarily indicative of the
Company's  financial  position or the results of operations  that actually would
have occurred if the  transactions  had been  consummated on the dates shown. In
addition,  they are not  intended  to be a  projection  of  results  that may be
obtained by the Company in the future.




<PAGE>
                        INTEGRATED HEALTH SERVICES, INC.
                      PRO FORMA CONSOLIDATED BALANCE SHEETS
                               SEPTEMBER 30, 1996

<TABLE>
<CAPTION>

                                                                                               ILC              
                                                                       IHS                 Adjustment(1)        
                                                                      Actual               -------------        
       Assets                                                         ------            Increase/(Decrease)
       ------                                                       
<S>                                                                  <C>               <C>                      
Current Assets:
       Cash and cash equivalents                                     $       41,127    $         (144)  (a)     
       Restricted Cash                                                                                          
       Temporary investments                                                  1,896                             
       Patient accounts and third-party payor settlements
         receivable, less allowance for doubtful receivables                261,563              (280)  (a)     
       Supplies, inventories, prepaid expenses
         and other current assets                                            22,415              (248)  (a)     
                                                                       -------------     -------------          
               Total current assets                                         327,001              (672)          
                                                                       -------------     -------------          

Property, plant and equipment, net                                          851,533           (53,393)  (a)     
Intangible assets                                                           330,167                             
Investments                                                                  55,142            24,772   (b)     
Other assets                                                                 93,342            (5,918)  (a)(c)  
                                                                       -------------     -------------          
                                                                                                                

               Total assets                                          $    1,657,185    $      (35,211)          
                                                                       =============     =============          


       Liabilities and Stockholders' Equity
       ------------------------------------
Current Liabilities:
       Current maturities of long-term debt                          $        3,612    $                        
                                                                                                                
       Accounts payable and accrued expenses                                207,880           (14,586)  (a)     
                                                                       -------------     -------------          
                                                                                                                
               Total current liabilities                                    211,492           (14,586)          
                                                                       -------------     -------------          

Long-term Debt:
       Convertible  subordinated debentures                                 258,750                             
       Other long-term debt less current maturities                         596,152           (17,851)  (d)     

                                                                       -------------     -------------          
                                                                                                                
               Total long-term debt                                         854,902           (17,851)          
                                                                       -------------     -------------          


Other-long term liabilities                                                                                     
Deferred income taxes                                                        55,797                             
Deferred gain on sale-leaseback transactions                                  6,500                             
Stockholders' equity:
       Common stock, $0.001 par value.  Authorized
         150,000,000 shares                                                      23                             
       Additional paid-in capital                                           438,880                             
       Retained earnings (deficit)                                           78,108            (2,774)  (e)     
       Unrealized gain on available for sale securities                      11,483                             
                                                                                                                
                                                                       -------------     -------------          
               Net stockholders' equity                                     528,494            (2,774)          
                                                                       -------------     -------------          

               Total liabilities and stockholders' equity            $    1,657,185    $      (35,211)          
                                                                       =============     =============          
</TABLE>
<PAGE>
                        INTEGRATED HEALTH SERVICES, INC.
                      PRO FORMA CONSOLIDATED BALANCE SHEETS
                               SEPTEMBER 30, 1996
                                  (continued)

<TABLE>
<CAPTION>

                                                                                First American               
                                                                                --------------               Pro Forma
                                                                           Actual(2)     Adjustments        Consolidated
                                                                           ---------     -----------        ------------
<S>                                                                    <C>                 <C>              <C>   
       Assets                                                       
       ------                                                       
Current Assets:
       Cash and cash equivalents                                       $      36,229                                77,212
       Restricted Cash                                                        11,946                                11,946
       Temporary investments                                                                                         1,896
       Patient accounts and third-party payor settlements
         receivable, less allowance for doubtful receivables                  32,359                               293,642
       Supplies, inventories, prepaid expenses
         and other current assets                                              6,390                                28,557
                                                                         ------------                       ---------------
               Total current assets                                           86,924                               413,253
                                                                         ------------                       ---------------

Property, plant and equipment, net                                            23,559                               821,699
Intangible assets                                                              2,233           245,356 (f)         577,756
Investments                                                                                                         79,914
Other assets                                                                   2,220           (18,000)(g)          71,644
                                                                         ------------    --------------    ---------------

               Total assets                                            $     114,936           227,356           1,964,266
                                                                         ============    ==============     ===============


       Liabilities and Stockholders' Equity
       ------------------------------------
Current Liabilities:
       Current maturities of long-term debt                            $      25,410           (18,000)(g)          11,022
                                                                                              (164,676)(h)
       Accounts payable and accrued expenses                                 281,938            15,000 (i)         325,556
                                                                         ------------    --------------     ---------------
               Total current liabilities                                     307,348          (167,676)            336,578
                                                                         ------------    --------------     ---------------

Long-term Debt:
       Convertible  subordinated debentures                                        0                               258,750
       Other long-term debt less current maturities                            6,557           165,000 (j)         749,858

                                                                         ------------    --------------     ---------------
               Total long-term debt                                            6,557           165,000           1,008,608
                                                                         ------------    --------------     ---------------


Other-long term liabilities                                                   31,063                 0              31,063
Deferred income taxes                                                              0                                55,797
Deferred gain on sale-leaseback transactions                                                                         6,500
Stockholders' equity:
       Common stock, $0.001 par value.  Authorized
         150,000,000 shares                                                    2,938            (2,938)(k)              23
       Additional paid-in capital                                              9,985            (9,985)(k)         438,880
       Retained earnings (deficit)                                          (242,955)          242,955 (k)          75,334
       Unrealized gain on available for sale securities                            0                                11,483
                                                                         ------------    --------------     ---------------
               Net stockholders' equity                                     (230,032)          230,032             525,720
                                                                         ------------    --------------     ---------------

               Total liabilities and stockholders' equity              $     114,936           227,356           1,964,266
                                                                         ============    ==============     ===============
</TABLE>
<PAGE>

                        INTEGRATED HEALTH SERVICES, INC.
                       PRO FORMA STATEMENTS OF OPERATIONS
                      NINE MONTHS ENDED SEPTEMBER 30, 1996

<TABLE>
<CAPTION>
                                                                          
                                                                     IHS           Pharmacy                ILC       
                                                                   Actual        Adjustments(3)      Adjustments(1)  
                                                                   ------        --------------      --------------  
<S>                                                         <C>                          <C>                 <C>     
Net revenues:
       Basic medical services                               $    296,468                 0                   0       
       Specialty medical services                                658,297           (52,331)(l)         (16,101)(l)   
       Management services and other                              33,953                 0              (1,020)(l)   
       Gain on sale of assets                                     34,298           (34,298)(m)               0       
                                                              -----------      ------------         -----------      
                                                                                                                     
              Total revenues                                   1,023,016           (86,629)            (17,121)      

Costs and expenses:
       Operating, general and administrative expenses            787,510           (43,279)(l)         (12,453)(l)   
       Depreciation and amortization                              28,635            (1,785)(l)            (833)(l)   
       Rent                                                       53,980              (838)(l)          (1,885)(l)   
       Interest, net                                              46,033            (3,695)(n)            (932)(q)   
                                                              -----------      ------------         -----------      
                                                                                                                     
              Total costs and expenses                           916,158           (49,597)            (16,103)      

              Earnings(loss) before equity in earnings of        106,858           (37,032)             (1,018)      
              affiliates and income taxes

Equity in earnings of affiliates                                   1,083                 0                   0       
                                                              -----------      ------------         -----------      

              Earnings (loss) before income taxes                107,941           (37,032)             (1,018)      
                                                                               ============         ===========      

Federal and state income taxes                                    62,353                                             
                                                              -----------                                            

              Earnings before extraordinary items                 45,588                                             

Extraordinary items                                                1,431                                             
                                                              -----------
                                                                                                                     

              Net Earnings                                        44,157                                             
                                                              ===========                                            

Per Common Share:
       Earnings before extraordinary items - primary        $       1.95                                             

       Earnings before extraordinary items - fully diluted          1.68                                             

       Net Earnings - primary                                       1.89                                             

       Net Earnings - fully diluted                                 1.64                                             

Weighted Average Shares:
       Primary                                                    23,393                                             

       Fully-diluted                                              31,477                                             
</TABLE>
<PAGE>


                        INTEGRATED HEALTH SERVICES, INC.
                       PRO FORMA STATEMENTS OF OPERATIONS
                      NINE MONTHS ENDED SEPTEMBER 30, 1996
                                  (continued)

<TABLE>
<CAPTION>

                                                                First American                Other Acquisitions              
                                                                --------------                ------------------           Pro
                                                           Actual (2)    Adjustments      Actual (4)    Adjustments      Forma
                                                           ----------    -----------      ----------    -----------      -----
<S>                                                        <C>           <C>           <C>               <C>         <C>      
Net revenues:
       Basic medical services                                        0                        292                        296,760
       Specialty medical services                              367,698                     87,109                      1,044,672
       Management services and other                             2,956                          3                         35,892
       Gain on sale of assets                                        0                          0                              0
                                                           ------------                 ----------                   ------------
              Total revenues                                   370,654                     87,404                      1,377,324

Costs and expenses:
       Operating, general and administrative expenses          387,970                     88,112                      1,207,860
       Depreciation and amortization                             4,990       4,600 (o)        565           848 (o)       37,020
       Rent                                                          0                      1,770                         53,027
       Interest, net                                             5,770       8,613 (p)      1,720         1,002 (p)       58,511
                                                           ------------  ----------     ----------     ---------     ------------
              Total costs and expenses                         398,730      13,213         92,167         1,850        1,356,418

              Earnings (loss)before equity in earnings         (28,076)    (13,213)        (4,763)       (1,850)          20,906
              of affiliates and income taxes

Equity in earnings of affiliates                                  (173)                     1,032                          1,942
                                                           ------------  ----------     ----------     ---------     ------------

              Earnings (loss) before income taxes              (28,249)    (13,213)        (3,731)       (1,850)          22,848
                                                           ============  ==========     ==========     =========

Federal and state income taxes                                                                                             8,796 (r)
                                                                                                                     ------------

              Earnings before extraordinary items                                                                         14,052

Extraordinary items                                                                                                        1,431

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

              Net Earnings                                                                                                12,621
                                                                                                                     ============

Per Common Share:
       Earnings before extraordinary items - primary                                                                        0.59

       Earnings before extraordinary items - fully diluted                                                                  0.67

       Net Earnings - primary                                                                                               0.53

       Net Earnings - fully diluted                                                                                         0.63

Weighted Average Shares:
       Primary                                                                                                            23,831

       Fully-diluted                                                                                                      31,915
</TABLE>

<PAGE>

                        INTEGRATED HEALTH SERVICES, INC.
                       PRO FORMA STATEMENTS OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 1995

<TABLE>
<CAPTION>
                                                                                                                      First American
                                                                            IHS        Pharmacy            ILC        --------------
                                                                          Actual     Adjustments (3)  Adjustments(1)    Actual(2)   
                                                                          ------     ---------------  --------------    ---------   
<S>                                                              <C>                  <C>             <C>             <C>   

Net revenues:
       Basic medical services                                     $       368,569              0               0               0    
       Specialty medical services                                         770,554        (73,566)(l)     (15,123)(l)     558,199    
       Management services and other                                       39,765              0          (1,146)(l)       5,548    
                                                                      ------------   ------------     -----------      ----------   
                                                                                                                                    
              Total revenues                                            1,178,888        (73,566)        (16,269)        563,747    

Costs and expenses:
       Operating, general and administrative expenses                     944,567        (63,082)(l)     (12,285)(l)     657,005    
       Depreciation and amortization                                       39,961         (2,681)(l)        (414)(l)       6,936    
       Rent                                                                66,125         (1,227)(l)      (2,430)(l)           0    
       Interest, net                                                       38,977         (6,798)(n)      (1,333)(q)       9,717    
       Loss on impairment                                                 109,106              0          (5,126)(l)           0    
       Other non-recurring charges                                         23,854              0               0               0    
                                                                      ------------   ------------     -----------      ----------   
                                                                                                                                    
              Total costs and expenses                                  1,222,590        (73,788)        (21,588)        673,658    

              Earnings(loss) before equity in earnings of
              affiliates and income taxes                                 (43,702)           222           5,319        (109,911)   

Equity in earnings of affiliates                                            1,443              0               0           1,129    
                                                                      ------------   ------------     -----------      ----------   
                                                                                                                                    

              Earnings(loss) before income taxes                          (42,259)           222           5,319        (108,782)   
                                                                                     ============     ===========      ==========   

Federal and state income tax benefit                                      (16,270)                                                  
                                                                      ------------                                                  

              Loss before extraordinary items                             (25,989)                                                  

Extraordinary items                                                         1,013                                                   
                                                                      ------------
                                                                                                                                    

              Net Loss                                                    (27,002)                                                  
                                                                      ============                                                  

Per Common Share:
       Loss before extraordinary items - primary                    $       (1.21)                                                  

       Loss before extraordinary items - fully diluted                      (1.21)                                                  

       Net Loss - primary                                                   (1.26)                                                  

       Net Loss - fully diluted                                             (1.26)                                                  

Weighted Average Shares:
       Primary                                                             21,463                                                   

       Fully-diluted                                                       21,463                                                   
</TABLE>
 <PAGE>
                        INTEGRATED HEALTH SERVICES,INC.
                       PRO FORMA STATEMENTS OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 1995
                                  (continued)
<TABLE>
<CAPTION>

                                                                  First American          Other Acquisitions              
                                                                  --------------          ------------------          Pro
                                                                    Adjustments      Actual(4)      Adjustments      Forma
                                                                    -----------      ---------      -----------      -----
                                                                 

<S>                                                                 <C>              <C>           <C>             <C>      
Net revenues:
       Basic medical services                                                           3,505                         372,074
       Specialty medical services                                                     128,349                       1,368,413
       Management services and other                                                       37                          44,204
                                                                                    ----------
                                                                                                                 -------------
              Total revenues                                                          131,891                       1,784,691

Costs and expenses:
       Operating, general and administrative expenses                                 131,335                       1,657,540
       Depreciation and amortization                                    6,134 (o)       1,804         1,561 (o)        53,301
       Rent                                                                             1,326                          63,794
       Interest, net                                                   12,326 (p)       1,585         2,192 (p)        56,666
       Loss on impairment                                                                   0                         103,980
       Other non-recurring charges                                                          0                          23,854
                                                                                    
                                                                   -----------      ----------     ---------     -------------
              Total costs and expenses                                 18,460         136,050         3,753         1,959,135

              Earnings(loss) before equity in earnings of
              affiliates and income taxes                             (18,460)         (4,159)       (3,753)         (174,444)

Equity in earnings of affiliates                                                          942                           3,514
                                                                   -----------      ----------     ---------      -------------
                                                                                                                 

              Earnings(loss) before income taxes                      (18,460)         (3,217)       (3,753)         (170,930)
                                                                   ===========      ==========     =========

Federal and state income tax benefit                                                                                  (65,808)(r)
                                                                                                                 -------------

              Loss before extraordinary items                                                                        (105,122)

Extraordinary items                                                                                                     1,013
                                                                 
                                                                                                                 -------------

              Net Loss                                                                                               (106,135)
                                                                                                                 =============

Per Common Share:
       Loss before extraordinary items - primary                                                                        (4.70)

       Loss before extraordinary items - fully diluted                                                                  (4.70)

       Net Loss - primary                                                                                               (4.75)

       Net Loss - fully diluted                                                                                         (4.75)

Weighted Average Shares:
       Primary                                                                                                         22,350

       Fully-diluted                                                                                                   22,350
</TABLE>
<PAGE>


         NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION


(1) In Octber 1996, Integrated Living Communities,  Inc. ("ILC"), a wholly-owned
subsidiary of the Company which provides assisted living and related services to
the private pay elderly  market,  completed its initial public  offering.  Total
proceeds to the  Company  were  approximately  $17.8  million,  including a $7.4
million loan repayment.  The Company  continues to own  approximately 37% of the
outstanding common stock of ILC. The Compamy used the net proceeds from the sale
to repay borrowings under its revolving credit facility.  The Company expects to
record a pre-tax loss of  approximately  $4.5  million in the fourth  quarter of
1996 as a result of this transaction.

(2) In October 1996, the Company  acquired  through merger First  American.  The
purchase price was $154.1 million in cash,  which the Company borrowed under its
revolving credit facility, plus contingent payments of up to $155 million.

(3) In July 1996,  the Company sold its pharmacy  division to Capstone  Pharmacy
Services, Inc. ("Capstone") for a purchase price of $150 million,  consisting of
$125 million in cash and shares of Capstone stock having a value of $25 million.
The  Company  used the net  proceeds of the sale to repay  borrowings  under its
revolving  credit  facility.  The  company had a pre-tax  gain of $34.3  million
($300,000  gain after income  taxes).  See the Company's  Current Report on Form
8-K, dated July 30, 1996.

(4) Consists of the following Acquisitions:

VINTAGE ACQUISITION

         In January 1996, the Company  purchased  Vintage Health Care Center,  a
220  skilled  nursing and  assisted  living  facility in Denton,  Texas for $6.9
million. A condominium  interest in the assisted living portion of this facility
was contributed to ILC on June 1, 1996, valued at $3.5 million.

RMS ACQUISITION

         In March 1996, the Company  acquired  Rehab  Management  Systems,  Inc.
("RMS"),  which operates  rehabilitation therapy clinics in central Florida. RMS
also managed one therapy and one  physician  clinic.  Total  purchase  price was
$10.0  million,  including  $8.0  million  representing  the issuance of 385,542
shares.  In addition,  the Company  incurred direct costs of acquisition of $2.9
million. Total goodwill at the date of acquisition was $12.7 million.

HOSPICE OF THE GREAT LAKES ACQUISITION

         In May 1996, the Company purchased Hospice of the Great Lakes,  Inc., a
hospice company in North Brook, Illinois.  Total purchase price was $8.2 million
representing  the issuance of 304,822 shares.  The Company incurred direct costs
of  acquisition  of  approximately  $1.0 million.  Total goodwill at the date of
acquisition aggregated $9.1 million.

J. R. REHAB ACQUISITION

         In August 1996, the Company purchased J. R. Rehab Associates,  Inc., an
inpatient and outpatient  rehabilitation clinic in Mooresville,  North Carolina.
Total purchase price was approximately $2.1 million. The Company incurred direct
costs of acquisition  of  appoximately  $200,000.  Total goodwill at the date of
acquisition aggregated $3.1 million.

EXTENDICARE ACQUISITION

         In August 1996, the Company acquired Extendicare of Tennessee,  Inc., a
home  health  care  company in  Memphis,  Tennessee.  Total  purchase  price was
approximately $3.4 million.  The Company incurred direct costs of acquisition of
approximately  $200,000.  Total goodwill at the date of  acquisition  aggregated
$1.9 million.

EDGEWATER ACQUISITION

         In August 1996, the Company purchased Edgewater Home Infusion Services,
Inc.,  a home  infusion  company in Miami,  Florida.  Total  purchase  price was
approximately $8.0 million.  The Company incurred direct costs of acquisition of
approximately  $300,000.  Total goodwill at the date of  acquisition  aggregated
$7.7 million.



<PAGE>




CENTURY ACQUISITION

         In August 1996, the Company acquired  Century Health Services,  Inc., a
home  health  company  in  Murfreesboro,  Tennessee.  Total  purchase  price was
approximately $2.4 million. In addition,  the Company  used borrowings under its
revolving credit facility to repay approximately $1.5 million of debt of Century
assumed in the acquisition.  The Company incurred direct costs of acquisition of
approximately  $200,000.  Total goodwill at the date of  acquisition  aggregated
$12.1 million.

SIGNATURE ACQUISITION

         In September 1996, the Company  acquired  Signature Home Care,  Inc., a
home  health  care  company  in  Dallas,   Texas.   Total   purchase  price  was
approximately $9.2 million,  including $4.7 million representing the issuance of
196,374   shares.   The  Company   incurred   direct  costs  of  acquisition  of
approximately  $500,000.  Total goodwill at the date of  acquisition  aggregated
$19.1 million.  See the Company's Current Report on Form 8-K dated September 25,
1996, as amended.



<PAGE>
                         NOTES TO PRO FORMA ADJUSTMENTS
                             (AMOUNT IN THOUSANDS)


     For the  purposes  of  determining  the  effects  on the  acquisitions  and
divestitures  described in Notes 1 through 4 above, including those events which
are (i)  directly  attributable  to the  transaction,  (ii)  expected  to have a
continuing impact on the Company, and (iii) factually supportable, the following
estimates and adjustments have been made:

(a)  Represents actual carrying values of assets and liabilities sold.

(b)  Represents carryover basis in shares of ILC retained by the Company.

(c)  Represents loan repayment by ILC to the Company.

(d)  Represents net proceeds from the ILC offering  applied to reduce  long-term
     debt.

(e)  Represents  loss on sale of shares of ILC of $4,512  less income tax effect
     of $1,738.

(f)  Represents  the   purchase   price  of   First  American  in  excess of the
     estimated fair value of the net assets acquired, as follows:

                    Merger consideration for First American      $ 39,100
                    Other liabilities assumed                       2,486
                    Direct costs of acquisitions                   15,000
                                                                   ------
                                                                 $ 56,586
                    Stockholders' deficit of First American       230,032
                    Less income tax benefit                        41,262
                                                                  -------
                                                                 $245,356
                                                                 ========

(g)  Represents  the  elimination  of the $18,000 loan the Company made to First
     American  in the first  quarter  of 1996 to fund  certain  pension  and tax
     liabilities of First American.
                                                  
(h)  Represents the following:

     (i)    Payment of liabilities  recorded by First American
            in conjunction with its settlement for disallowed 
            Medicare reimbursement claims.                       $115,000

     (ii)   The Company's recognition of certain current
            tax benefits resulting from the acquisition of
            First American.                                      $ 41,262

     (iii)  Payments made by the Company at closing
            for certain liabilities which were recorded on
            the books of First American.                         $  8,414
                                                                 --------
                                                                 $164,676
                                                                 ========
<PAGE>
(i)  Represents  the  accrual of $15,000  for direct  costs  resulting  from the
     acquisition of First American.

(j)  Represents borrowings under the Company's revolving credit facility.

(k)  Represents  elimination  of  stockholders'  equity  section  of  the  First
     American acquisition.

(l)  Represents actual revenues and expenses of divisions sold.

(m)  Represents gain on the sale of the pharmacy division recorded in July 1996.

(n)  Represents  reduction  of interest  expense  resulting  from  repayment  of
     $91,000  outstanding under the Company's revolving credit facility based on
     the  Company's  average  interest rate of  7.47% in 1995 and 6.96% in 1996,
     under the revolving credit facility.

(o)  Represents  additional  amortizaiton  relating  to  goodwill  recorded as a
     result of the  acquisitions,  amortized using the straight line method over
     40 years.

(p)  Represents   additional  interest  expense  resulting  from  borrowings  of
     $194,325  to finance  acquisitions  under the  Company's  revolving  credit
     facility based on the Company's  average interest rate of 7.47% in 1995 and
     6.96% in 1996, under the revolving credit facility.

(q)  Represents  reduction  of interest  expense  resulting  from  repayment  of
     $17,851 outstanding under the Company's revolving credit facility based on
     the  Company's  average  interest  rate of 7.47% in 1995 and 6.96% in 1996,
     under the revolving credit facility.

(r)  Represents 38.5% effective tax rate.

<PAGE>



                                   SIGNATURES





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


                                   INTEGRATED HEALTH SERVICES, INC.




Date:  November 25, 1996           By: /s/  W. Bradley Bennett
     ------------------------         -----------------------------------
                                      Name:   W. Bradley Bennett
                                      Title:  Executive Vice President and
                                               Chief Accounting Officer




               In re First American Health Care of Georgia, Inc. and
                its wholly owned subsidiaries, Case No. 96-20188
              through Case No. 96-20218 (Bankruptcy Court, S.D.Ga.)



                          OMNIBUS SETTLEMENT AGREEMENT
                          ----------------------------
                             (US/First American/IHS)

                                   I. PARTIES
                                      -------
         This Omnibus Settlement  Agreement  ("Agreement") is entered into as of
September  9, 1996,  by and among First  American  Health Care of Georgia,  Inc.
("First  American"),  all of the  subsidiaries and affiliates of First American,
defined as those  entities  listed on the  attached  Exhibit A  ("Subsidiaries")
(collectively  the "Company"),  the United States Department of Health and Human
Services  through the Office of  Inspector  General  ("OIG") and the Health Care
Financing  Administration  ("HCFA"),  the United  States of America  through the
United States  Department of Justice  ("DOJ"),  and Integrated  Health Services,
Inc. ("IHS").

                                  II. RECITALS
                                      --------

          A. Company.  The Company participates in both the Medicare and certain
Medicaid  programs by providing  home health care and other services to Medicare
beneficiaries and to Medicaid  recipients  through many agencies located in many
states. 


          B.  Principal  Shareholders.  Robert J. Mills and Margie B. Mills (the
"Principal  Shareholders")  and their  children  own all of the common  stock of
First American, and certain of




<PAGE>

these individuals,  served as directors,  officers, and employees of the Company
prior to February 22, 1996.

          C.  Submission of Medicare  Claims by Company.  The Company  submitted
claims for payment to the Medicare Program  ("Medicare"),  42 U.S.C. ss. 1395 et
seq.  and will  continue  to do so  following  consummation  of this  Settlement
Agreement.

          D.  Conviction  of  First  American  and  Principal  Shareholders.  On
February 4, 1996, First American and the Principal  Shareholders  were convicted
of Medicare  fraud and other  federal  crimes.  The Principal  Shareholders  are
appealing  their  convictions.  First American has filed a notice of appeal,  is
evaluating its position, and has preserved the right to appeal its conviction.
          
          E. Bankruptcy Cases. On February 21, 1996, the Company filed petitions
under Chapter 11 of the Bankruptcy  Code in the United States  Bankruptcy  Court
for the  Southern  District  of Georgia,  Brunswick  Division  (the  "Chapter 11
Bankruptcy Cases"), which are currently pending. 

          F.  Merger  Agreement.  Immediately  prior to filing of the Chapter 11
Bankruptcy Cases, First American and its Principal  Shareholders  entered into a
Merger  Agreement  dated  February 21, 1996 with IHS. Such Merger  Agreement was
amended  pursuant to an  amendment  dated as of  September  9, 1996 (such Merger
Agreement, as so amended, is hereinafter referred to as the "Merger Agreement").
The Merger Agreement provides for the merger of an

                                       -2-




<PAGE>

IHS subsidiary, IHS Acquisition XIV, Inc., a Delaware corporation, with and into
First  American  (the  "Merger"),  after which  Merger  First  American  will be
liquidated  and the  separate  existence  of First  American  will cease and the
assets  of First  American  shall be  transferred  to an IHS  affiliate,  IHS of
Brunswick,  Inc., a Delaware  corporation  ("IHS-Sub"),  which  affiliate  shall
succeed to and assume  all  liabilities  of First  American  arising  under this
Settlement Agreement.

         G. Independent Management.  Effective upon the filing of the Chapter 11
Bankruptcy Cases, the Principal  Shareholders resigned as officers and directors
of the Company and Frank M.  Chamberlain and Charles L. Cansler,  of the firm of
Chamberlain & Cansler, Inc., became, respectively, President and Chief Executive
Officer and Chief Financial Officer.  On February 22, 1996, the Bankruptcy Court
entered an interim order that approved Chamberlain & Cansler,  Inc., and Messrs.
Chamberlain  and Cansler as  independent  managers for the Company.  The interim
order further designated them as the persons with the fiduciary responsibilities
and  authority to exercise  and  perform,  as the  independent,  exclusive,  and
fiduciary  management of the Company,  and ordered that they shall  exercise the
powers and authority of, and shall have the exclusive authority to act on behalf
of, the  Company  in all  matters  involving  administration  of the  Chapter 11
Bankruptcy  Cases,  without  the  necessity  of any  approval  of the  Board  of
Directors or shareholders of the Company, said authority



                                       -3-




<PAGE>

having been  expressly  relinquished  by the Directors and  shareholders  of the
Company.

          H. Alleged Claims and Causes of Action  Against  Company by the United
States. The United States contends that it has civil and administrative monetary
claims and causes of action  against the Company  under the False Claims Act, 31
U.S.C.  ss.ss.  3729 et seq., as amended,  under the exclusion  provisions of 42
U.S.C. ss. 1320a-7(b),  under the Civil Monetary Penalties Law, 42 U.S.C. ss.ss.
1320a-7a,  under  the  Program  Fraud  Civil  Remedies  Act,  31  U.S.C.  ss.ss.
3801-3812,  under 42 U.S.C. ss. 1395g, under common law, and under all statutory
and/or regulatory  provisions over which HHS (including HCFA and/or OIG) and the
Civil Division of DOJ has authority:  (1) for  allegedly,  submitting  false and
fraudulent  claims to the Medicare Program for unallowable  costs or unallowable
claims relating to: (a) personal expenses (unrelated to the provision of patient
care) for Jack and  Margie  Mills and other  Company  officers,  employees,  and
family  members;  (b) excessive  and  unnecessary  home health care visits;  (c)
expenses for lobbying,  recruiting,  public relations/promotion,  contributions,
and  consulting;   (d)  fuel  rebates;  (e)  marketing,   meetings,   education,
entertainment,  and travel expenses;  (f) legal accounting,  and audit expenses;
(g) case  management  field  directors,  patient care  coordinators,  and intake
coordinators;  (h) medical and office supply  charges;  (i) pension  plans;  (j)
phones, beepers, and communication expenses; (k) computer



                                       -4-




<PAGE>

hardware,  software, and data processing;  (l) media, video, and publishing; (m)
taxes,  licenses,  penalties,   insurance,  interest,  and  dues;  (n)  officer,
director,  shareholder,  and  employee  salaries and  remuneration;  (o) related
organization  costs and expense  allocation;  (p) depreciation and amortization;
(q) home health care agency acquisitions;  (r) agency and branch  certification;
(s) equipment  purchase and equipment  expenses;  and (t) lease  expenses;(2) in
addition,  the United  States  allegedly  has monetary  claims for  overpayments
arising  from  Medicare  cost  reports  filed by the  Company in cost years 1989
through and including 1996,  and/or arising from Medicare  payments  received by
the Company in cost years 1989 through and including 1996, and/or Medicare costs
reported or Medicare  payments  made for  non-reimbursable  costs to the Company
during those years; and (3) from 1990 through 1996, the OIG conducted audits and
investigations  of the Company and its Principal  Shareholders,  with respect to
the above matters,  including the submission of claims for  non-patient  related
expenses. A criminal investigation was conducted by the United States Attorney's
Office for the Southern  District of Georgia  during the same time  period,  the
alleged  conduct  of which is more  fully  described  in the  indictment,  which
resulted in the conviction of First American and its Principal  Shareholders  as
described in Paragraph D above.  HCFA,  directly and through its Medicare fiscal
intermediaries, conducted audits of the Company's Medicare cost 


                                       -5-




<PAGE>

reports and payments as described above, its certification status, the provision
of services through branch and/or sub-unit offices, and the coverage and payment
for services furnished to Medicare  beneficiaries for Medicare cost report years
1989 through and including 1996. As part of the above  described HCFA audits,  a
civil fraud  investigation  was conducted by the Special  Attorney to the United
States Attorney  General to the United States  Attorney  General during 1995 and
1996.

          I. Purpose and Intent. This Settlement Agreement is being entered into
for the purpose and intent of implementing  the terms and conditions in the Term
Sheet for Omnibus  Settlement  Agreement  among the Company,  HCFA,  DOJ, and as
agreed to by IHS, dated August 13, 1996 (the "Term  Sheet").  The United States,
the  Company,  and IHS desire to reach this  Settlement  Agreement  to fully and
finally settle,  compromise,  and resolve all criminal, civil and administrative
monetary  claims,  causes of action and issues between the United States and the
Company,  and  the  discharge,  as of the  date  of  the  Merger,  of all  civil
penalties,  fines and  assessments  against  the  Company,  except as  expressly
provided herein.

          J.  Disclosures.   First  American  has  provided  a  report  to  HCFA
disclosing  all matters of which it possesses any  knowledge,  after  reasonable
investigation,  relating to any direct or indirect  interests  of the  Principal
Shareholders,  jointly or individually, in any property leased by First American
and its


                                       -6-




<PAGE>

Subsidiaries,  and any direct or indirect  interest in any vendor doing business
with such parties.

         NOW, THEREFORE, for and in consideration of the mutual premises, mutual
promises,  covenants,  and obligations  set forth below,  and for other good and
valuable  consideration  as stated  herein,  the  sufficiency of which is hereby
acknowledged, the parties hereto agree as follows:

                                 III. AGREEMENTS
                                      ----------


          1. Payments Due. Subject to the Closing of the Merger,  First American
and its successors shall pay the following  amounts with funds provided to it by
IHS and/or funds generated from operations, in accordance with the terms of this
Agreement:

<TABLE>
<CAPTION>



                                                                               Payee/Character
Payment Date                         Amount                                    of Payment
- ------------                         ------                                    ----------

<S>                                  <C>                                       <C>                      
Payable on the day                   $20,000,000.00                            Department of Justice
following the Merger                 $92,085,470.90                            HCFA
of First American and                $2,914,529.10 (restitution)               US Attorney S.D. Ga.
IHS Acquisition XIV, Inc.
     
1999 - payable on or                 $10,000,000.00                            HCFA/Contingent
before February 14,                                                            Payment
2000 as provided below

2000 - payable on or                 $35,000,000.00                            HCFA/Contingent
before February 14,                                                            Payment
2001 as provided below

2001 - payable on or                 $45,000,000.00                            HCFA/Contingent
before February 14,                                                            Payment
2002 as provided below

2002 - payable on or                 $35,000,000.00                            HCFA/Contingent
before February 14,                                                            Payment
2003 as provided below

                                       -7-




<PAGE>

2003 - payable on or                 $15,000,000.00                            HCFA/Contingent
before February 14,                                                            Payment
2004 as provided below

TOTAL                                $255,000,000.00
</TABLE>


          Contingent  Payments set forth above shall be subject to the following
conditions:  For each year for which a Contingent Payment is payable as provided
above (i.e.,  calendar years 1999 to 2003, referred to as a "Payment Year"), the
entireContingent  Payment  will  become due and  payable for the year then ended
subject to the following  condition:  the year-to-year  percentage increase from
December  of the  second  prior year to  December  of the year then ended in the
seasonally  unadjusted  Consumer Price Index for all urban consumers (CPI-U) for
the  Medical  Care  expenditure  category  (as  reported  in  Table 1 of the CPI
Detailed  Report,  prepared  by the  Bureau  of  Labor  Statistics  in the  U.S.
Department of Labor) ("CPI") does not exceed 8%.  Notwithstanding the foregoing,
if legislation is enacted which changes the Medicare  reimbursement  methodology
for home health services to a  prospectively  determined  rate  methodology,  in
whole or in part,  the  contingent  payments will become due and payable for the
year then ended and each year  thereafter,  as provided  above without regard to
the CPI factor. The foregoing tests are referred to as the "Payment  Condition."

          The Contingent  Payments,  to the extent not paid, will accumulate and
be payable in subsequent years, as follows:


                                       -8-




<PAGE>

If the Payment Condition is not satisfied for any one (1) or more Payment Years,
then in each case,  the entire  Contingent  Payment  which is not paid will roll
forward and be added to the  Contingent  Payment  scheduled for the next Payment
Year;  thus when the Payment  Condition is satisfied in a subsequent  year,  the
Contingent  Payment  scheduled for that year,  plus all  ContingentPayments  for
prior years which have not been paid, will be paid in full. Following the end of
the last Payment Year (i.e.,  calendar year 2003),  if any  Contingent  Payments
have not been paid in full,  then the Payment  Condition  will apply for one (1)
final  calendar  year,  so that  all  unpaid  Contingent  Payments  will be paid
following  the end of the 2004  calendar  year if the Payment  Condition  can be
satisfied  for  the  2004  calendar  year.  Payment  will  be  made  as  soon as
practicable  following  the end of each year for which the Payment  Condition is
satisfied, but in any case no later than forty-five (45) days after the last day
of that year.


          Thus,  for example,  if the CPI  determined for the period of December
1999 to December  2000 exceeds eight percent  (8%),  the  Contingent  Payment of
Thirty-Five  Million Dollars  ($35,000,000)  otherwise accruing in the year 2000
and due to be paid on or before February 14, 2001,  would not be paid;  then, if
the CPI  determined  for the period of December  2000 to December  2001 does not
exceed eight percent (8%), the Contingent  Payment of Forty-Five Million Dollars
($45,000,000) otherwise accruing in


                                       -9-
<PAGE>

the year 2001,  plus the  Contingent  Payment  of  Thirty-Five  Million  Dollars
($35,000,000)  in respect of the year 2000 would be due and payable on or before
February 14, 2002.

          Indemnification  and  offset  rights  which  Buyer  may  have  against
Contingent  Payments under the terms of the Merger  Agreement shall be exercised
only  against the  Contingent  Payments to be received by the  shareholders  and
optionholders, as provided in the Merger Agreement.

          Except for the amount of $20,000,000  paid to DOJ in settlement of all
civil false claims liabilities, civil damages and penalties, all amounts paid to
HCFA shall be treated as  repayments of disputed  amounts for Medicare  services
rendered to Medicare beneficiaries.

          All amounts paid in satisfaction  and/or settlement of any civil fines
or assessments,  or criminal penalties,  will be deemed to have been paid by the
Company or its successors or assigns, as indicated herein.

          2. Guaranty. Subject to the Closing of the Merger, IHS shall guaranty,
subject to applicable  contingencies,  the collection of payments to HCFA,  DOJ,
shareholders and Option- holders. Simultaneously with the Closing of the Merger,
IHS  shall  execute  and  deliver  to the  United  States  its  Guaranty  of the
collection  of the  obligations  of the  Company  and  IHS-Sub  pursuant to this
Settlement Agreement, in the form of Exhibit B hereto.



                                      -10-
<PAGE>


          3.  Default.  In the  event  of  payment  default  by  IHS-  Sub,  its
successors or assigns,  the United States may exercise,  at its sole option, one
or more of the  following  rights  after giving  thirty (30) days prior  written
notice to IHS-Sub and IHS, or their  successors  and  assigns:  (1) declare this
Agreement  breached,  and avail  itself of any and all claims  arising from such
breach  against the Company or its successor  after the merger,  recovering  any
Settlement Amount in default under this Agreement, and recovering any reasonable
expenses,  interest  and legal fees  incurred in  collecting  the amount due and
payable under this Agreement; (2) file an action for specific performance of the
terms of this  Agreement;  and (3) exercise  any other right  granted by law, or
under the terms of this  Agreement,  or recognizable at common law or in equity,
other than the right of recision, if any. This Agreement does not waive or limit
any right  that the  Company  or its  successor  or  assigns  after  the  Merger
otherwise has to dispute the  existence or extent of any default  alleged by the
United States.
         
          4. No Admission of Liability.  This Settlement  Agreement  settles and
resolves all disputed  claims and other  matters,  except as otherwise  provided
herein. This Agreement and any proceedings taken pursuant to this Agreement, are
not, and shall not in any event be construed as or deemed evidence of, oroffered
or  received as evidence  of, a  presumption,  concession  or  admission  by the
parties of the truth of any fact alleged or the



              
                                      -11-

<PAGE>

validity of the claim or  deficiency  of any defense,  in each case which has or
could have been asserted in any  litigation,  or of any liability of any parties
of any kind  whatsoever,  or in any way  referred to for any other reason by any
party in any civil,  criminal or administrative  action or proceeding other than
such  proceedings  as may be  necessary to  effectuate  the  provisions  of this
Agreement.

          5. Civil and Administrative  Releases.  Subject only to the exceptions
in  Section  13  below,  the  United  States,  for  itself  and on behalf of its
officials,  employees,  agents,  departments,  and assigns,  hereby releases and
forever discharges First American,  the Company (defined to include the entities
set forth on Exhibit A), IHS and IHS-Sub, their respective employees,  officers,
directors  and  agents,  and the  successors  and  assigns  of any of them,  and
Chamberlain & Cansler, Inc., its successor and assigns, and Frank M. Chamberlain
and Charles L. Cansler, individually, and Robert J. Mills, Margie B. Mills, Joel
V. Mills,  David G. Mills,  Angela Mills Dobson and Lee F. Dobson  (collectively
the  "Released  Parties"),  from any and all  civil or  administrative  monetary
claims,  actions,  demands,  proceedings,  and  causes of  action  (collectively
"Causes of Action")  under the False  Claims Act, the Civil  Monetary  Penalties
Act, the Program Fraud Civil Remedies Act, the exclusion provisions of 42 U.S.C.
ss. 1320a-7(b),  (all as previously defined), common law, or under any statutory
or regulatory provisions over which HHS (including HCFA





                                      -12-

<PAGE>

and/or OIG)  and/or the Civil  Division  of DOJ has  authority,  that the United
States has or may have, which relate to acts or omissions occurring prior to the
date of Merger,  arising  with  respect to the conduct  and/or  Causes of Action
alleged in Section H, above. (collectively "Released Acts").

          The general releases  included herein are intended to settle all prior
claims up to the date of Merger with respect to the Company conducting  business
through branch offices that may not qualify as branch offices, that may not have
been separately  certified as sub-units,  that may be at locations  beyond those
authorized  by CON,  and/or  that may have been  operated  without  ever  having
obtained CON approval. Any HCFA post-closing requirements that branch offices be
transitioned to agency/sub-unit  locations or obtain CONs required by applicable
law, if any, shall be subject to implementation over a reasonable period of time
(including consideration of HCFA's certification  priorities),  and any services
otherwise reimbursable,  rendered during the transition period by branch offices
shall be reimbursable, regardless of whether the branch status was proper.

          6. Criminal Releases. First American and all of the entities listed on
Exhibit A and their  successors and assigns are hereby released from all claims,
proceedings  and causes of action  based  upon  violations  of federal  criminal
statutes  and from  criminal  prosecution  for any acts or  omissions  occurring
before



                                      -13-
<PAGE>

the Closing date of the Merger,  except for First American's criminal conviction
in Case No. 295-042-05 on February 4, 1996.
 
          7.  Dismissal of Criminal  Appeal by First  American.  First  American
shall seek dismissal of the appeal of its criminal  conviction under the Federal
Rules of Appellate Procedure on or about the Closing date of the Merger.
              
          8. Dismissal of Pending Litigation and Releases.  The Company, and its
subsidiaries  and their  successors  and assigns  shall take such  actions as to
cause  the  dismissal,  with  prejudice,  as of the date of the  Merger,  of all
alleged   monetary  and/or  other  pending  claims  of  the  Company,   and  its
subsidiaries,  relating  to amounts  of  Medicare  reimbursement  due before the
Provider  Reimbursement Review Board in respect of periods ending on or prior to
the Merger date,  and such other  claims  against the United  States  and/or its
agents acting as Medicare fiscal  intermediaries,  including the pending qui tam
action  against Aetna (United States ex rel. ABC Home Health  Services,  Inc. v.
Aetna, No. CV294-167, United States District Court, SDGA), provided that the qui
tam action shall be dismissed  without  prejudice as to the United  States.  The
Company, its subsidiaries, successors, and assigns release and forever discharge
the United States, its agents, officers, and employees,  from any and all claims
or causes of action  which the  Company,  its  successors,  and assigns may have
against them arising from or relating in any way to the Company's  participation
in the
                                      


                                      -14-
<PAGE>

Medicare  program,  and from any and all  liability  based upon those  claims or
causes of action, including but not limited to, releasing the Company's Medicare
fiscal intermediaries,  their agents, officers, and employees,  from any and all
claims or causes of action,  and from  liability  arising from or related in any
way  to  their  functions,  duties,  responsibilities,  and  service  as  fiscal
intermediaries  with respect to periods  ending on or before the Closing date of
the Merger.

          9. 1996  Medicare  Payments.  Periodic  interim  payments for services
rendered by First American or its subsidiaries  and their respective  successors
and assigns  (collectively  the  "Companies")  from August 27, 1996  through and
including  December 31, 1996  (including any PIP lag,  i.e.,  payments due after
December 31, 1996 for services rendered through and including December 31, 1996)
shall be maintained at a bi-weekly amount of $18,587,032  notwithstanding actual
costs  incurred  in such  period  and  without  adjustment  for  any  liability,
overpayment or underpayment.  Such payments reflect the approximate costs of the
Companies'  operations and the parties  acknowledge  that  documentation of such
costs would be extremely difficult due to the documentary gaps and transition of
ownership.  The  parties,  however,  acknowledge  that the cost  reports for the
period from the Merger date  through and  including  December  31, 1996 shall be
filed  for  purposes  other  than  determining  any  liability,  overpayment  or
underpayment applicable to such period.





 
                                      -15-
<PAGE>

          The Companies shall during the remaining  months of calendar year 1996
use reasonable  efforts to maintain the level of operations without any material
decline in visits.
                           
          The  United  States,  for  itself  and on  behalf  of  its  officials,
employees,  agents,  departments,  and  assigns,  hereby  releases  and  forever
discharges the Released Parties from, and irrevocably  agrees that it shall not,
and waives any right it may have to bring or join  against any  Released  Party,
any  and  all  civil  or  administrative  monetary  claims,  actions,   demands,
proceedings or causes of action, that the United States has or may have, whether
known or unknown, for Medicare  overpayments under 42 U.S.C. ss. 1395g, received
by the  Company or any of its direct or  indirect  subsidiaries  or any of their
respective  successors  or assigns for all cost  reports  through and  including
December 31, 1996.

          10. Reimbursement Audit Policies. Subject to the provisions of Section
9 above, the parties further acknowledge that Medicare  reimbursement  following
the Merger will be determined based solely upon the facts and circumstances, and
applicable statutory,  regulatory,  and program policies,  that may apply to the
operations of IHS and the Company's successors and assigns at the time, and that
IHS shall be  audited in  accordance  with usual and  customary  Medicare  audit
policies and  procedures.  Settlement  of all  pre-closing  Medicare cost report
issues by the Company and its subsidiaries and their successors and assigns







                                      -16-
<PAGE>

shall be  without  prejudice  to and  shall  not be  binding  upon or  establish
precedent  with  respect  to IHS or the  Company  or its  successors  or assigns
post-Closing cost reporting periods.

          11.  Term  Sheet  for  Omnibus  Settlement  Agreement.  The  terms and
conditions of that certain Term Sheet for Omnibus Settlement Agreement among the
Company,  HCFA,  DOJ and as  agreed  by IHS,  dated  August  13,  1996 is hereby
incorporated  herein by  reference  as if said Term  Sheet  were fully set forth
herein,  provided,  however,  that the parties  shall use their best  efforts to
complete the Merger prior to November 15, 1996. 

          12. Further Documents.  Each party to this Settlement Agreement agrees
to execute and deliver any further documents that may be reasonably necessary to
carry out the provisions of this Agreement.

          13.  Exceptions.  Notwithstanding  Section 5, above, the United States
does not release the Company or any individual associated with the Company from:
(1) any civil claims  arising under Title 26 of the United States Code (Internal
Revenue  Code);  (2) any claims  based upon such  obligations  as are  expressly
created by this  Settlement  Agreement;  (3) respecting  individuals  only, from
prosecution  for violations of federal  criminal  statutes;  or (4) civil claims
made by federal agencies other than the Department of Health and Human Services,
including  HCFA, or (5) any claims by an  individual  Medicare  beneficiary  for
defective or deficient services by the Company.



                           

                                      -17-
<PAGE>

          14. Third  Parties.  The terms of this  Settlement  Agreement  are not
intended to, nor are they to be construed  to, work a release of liability or in
any way create a benefit in favor of any person or entity (including  physicians
or other  individuals or entities that referred  patients to the Company or used
the Company's  services)  other than for persons  and/or  entities  specifically
identified, the Company and IHS, together with each of their direct and indirect
subsidiaries,  affiliates  and divisions,  including,  without  limitation,  the
entities  listed on Exhibit A hereto and the  successors  and  assigns of any of
them.

          15. Binding Effect. The provisions of this Settlement  Agreement shall
be  binding  upon the  parties  to it,  their  affiliates,  entities  and  their
collective successors and assigns.
             

          16. Costs. Each party to this Settlement  Agreement agrees to bear its
own legal and other costs.

          17. Governing Law. This Settlement  Agreement shall be governed by the
laws of the United States. The parties agree that the exclusive jurisdiction and
venue for any dispute  arising under this  Agreement  shall be the United States
District Court for the Southern District of Georgia.
             
          18.  Entire  Agreement.  This  Settlement  Agreement and the Terms for
Omnibus  Settlement  Agreement  constitutes the complete  agreement  between the
parties, and cannot be amended,



                                      -18-
<PAGE>


except in writing and signed by all signatories to this Settlement Agreement.

          19.  Authorized  Representatives.  The persons signing this Settlement
Agreement  represent  that they are duly  authorized  to execute the  Settlement
Agreement on behalf of the parties listed.

          20.  Counterparts.  This  Settlement  Agreement  may  be  executed  in
counterparts,  each of which shall constitute an original and all of which shall
constitute one and the same agreement.

          21.  Notices.  All notices,  requests,  waivers,  consents,  and other
communications  hereunder  shall be in writing  and shall be mailed  first class
certified  mail or by  nationally  recognized  overnight  courier  service or by
personal  delivery,  with postage or other applicable  delivery fees prepaid and
addressed as follows:  

                  The Company:                 10065 Red Run Blvd.  
                                               Owings Mills, MD  21117  
                                               Attn: President

                  With copy to:                10065 Red Run Blvd.
                                               Owings Mills, MD  21117
                                               Attn:  General Counsel

                  With copy to:                10065 Red Run Blvd.
                                               Owings Mills, MD  21117
                                               Attn:  Brian K. Davidson

                  IHS:                         10065 Red Run Blvd.
                                               Owings Mills, MD  21117
                                               Attn: President

                  With copy to:                10065 Red Run Blvd.
                                               Owings Mills, MD  21117
                                               Attn:  General Counsel

              

                                      -19-




<PAGE>

                  With copy to:                10065 Red Run Blvd.
                                               Owings Mills, MD  21117
                                               Attn:  Brian K. Davidson

                  IHS-Sub:                     10065 Red Run Blvd.
                                               Owings Mills, MD  21117
                                               Attn: President

                  DOJ:                         U.S. Attorney for the Northern 
                                               District of Georgia
                                               U.S. Court House
                                               75 Spring Street, S.W.
                                               Atlanta, GA  30335
                                               Attn:  Nina L. Hunt, Esq.


                  HCFA:                        Associate General Counsel
                                               Office of General Counsel
                                               HCFA, Wilbur J. Cohen Building
                                               330 Independence Avenue, S.W.
                                               Room 5309
                                               Washington, DC  20201
                                               Attn:  Darrel J. Grinstead, Esq.

                  OIG:                         Assistant Inspector General
                                               for Litigation Coordination
                                               Office of Inspector General
                                               Wilbur J. Cohen Building
                                               330 Independence Avenue, S.W.
                                               Room 330
                                               Washington, D.C. 20201
                                               Attn:  Lewis Morris, Esq.

or to such other  address as any party may request by notice given as aforesaid.
Notices sent as provided  herein  shall be deemed given on the date  received by
the  recipient  or, if sooner three (3) days after  mailing and one (1) business
day after shipment by overnight courier. Rejection or other refusal to accept or
the  inability  to deliver  because of a changed  address of which no notice was
given in accordance with the provisions  hereof,  shall be deemed to be received
three (3) days after such notice was mailed in accordance with the terms hereof.





                                      -20-
<PAGE>

          22.  Effective Date. This Settlement  Agreement is effective as of the
Closing of the Merger.


                                          UNITED STATES OF AMERICA


DATED:_____________________               BY:______________________________
                                             Nina L. Hunt
                                             Special Attorney to the
                                             United States Attorney General





                                      -21-




<PAGE>

                                           OFFICE OF THE INSPECTOR GENERAL

DATED:_____________________                BY:______________________________
                                              Lewis Morris, Esq.
                                              Assistant Inspector General
                                              for Litigation Coordinator



                                          HCFA-HHS



DATED:_____________________               BY:______________________________
                                             Judith Berek
                                             Health Care Financing
                                             Administration



DATED:_____________________               THE COMPANY

                                          BY:______________________________  
                                             Frank M. Chamberlain         
                                             President and Chief           
                                             Executive Officer          
                                                     
                                                     



DATED:_____________________               INTEGRATED HEALTH SERVICES


                                          BY:_______________________________
                                             Marshall A. Elkins
                                             Executive Vice President and
                                             General Counsel     


                                      -22-
<PAGE>
                                   Exhibit A


                   FIRST AMERICAN HEALTH CARE OF GEORGIA, INC.


09-Aug-96

Name of Corporation

ABC GP, Inc.
ABC Home Health and Hospice of Albany, Inc.
ABC Home Health and Hospice of Athens, Inc.
ABC Home Health and Hospice of Brunswick, Inc.
ABC Home Health and Hospice of Dublin, Inc.
ABC Home Health and Hospice of Macon, Inc.
ABC Home Health and Hospice of Savannah, Inc.
ABC Home Health and Hospice of Titus, Inc.
ABC Home Health and Hospice of Vidalia, Inc.
ABC Home Health and Hospice of Waycross, Inc.
ABC Home Health Care de Latino America, S.A. deCV
ABC Home Nursing, Inc.
ABC Newco, Inc.
ABC Pharmaceuticals, Inc.
First American Health Care of Georgia, Inc.
First American Home Care of Alabama, Inc.
First American Home Care of Arkansas, Inc.
First American Home Care of California, Inc.
First American Home Care of Colorado, Inc.
First American Home Care of Florida, Inc.
First American Home Care of Ft. Lauderdale, Inc.
First American Home Care of Georgia, Inc.
First American Home Care of Illinois, Inc.
First American Home Care of Indiana, Inc.
First American Home Care of Louisiana, Inc.
First American Home Care of Michigan, Inc.



                                      -23-
<PAGE>
Name of Corporation

First American Home Care of Mississippi, Inc.
First American Home Care of Missouri, Inc.
First American Home Care of Naples, Inc.
First American Home Care of Nebraska, Inc.
First American Home Care of New Mexico, Inc.
First American Home Care of North Carolina, Inc.
First American Home Care of Ohio, Inc.
First American Home Care of Oklahoma, Inc.
First American Home Care of Pennsylvania, Inc.
First American Home Care of South Carolina, Inc.
First American Home Care of Tennessee, Inc.
First American Home Care of Texas, Inc.
First American Home Care of Valdosta, Inc.
First American Home Care of Virginia, Inc.
First American Home Care of West Virginia, Inc.
First American International, Inc.
Professionals in Health Care de Mexico, S.A. de CV



                                      -24-
<PAGE>

                                    Exhibit B


                                    GUARANTY



          THIS GUARANTY ("Guaranty"), dated as of September___, 1996, is made by
Integrated Health Services,  Inc., a Delaware corporation (the "Guarantor"),  in
favor of the  United  States of America  ("Obligee"),  acting  through  the U.S.
Department of Justice and the Health Care Financing Administration of the United
States Department of Health and Human Services.

                                    Recitals:

          A. Guarantor, Obligee and First American Health Care of Georgia, Inc.,
a Georgia  corporation  (the  "Company") are each party to a certain  settlement
agreement bearing even date herewith (the "Settlement Agreement").

          B.  Pursuant to a merger  agreement  dated as of February 21, 1996, as
amended  September  _, 1996,  (the "Merger  Agreement"),  among  Guarantor,  IHS
Acquisition XIV, Inc., a Delaware corporation ("Newco", Robert J. Mills, Margie
B. Mills and the  Company,  the  Company  has  agreed,  subject to the terms and
conditions set forth therein,  to merge with Newco (the  "Merger"),  after which
Merger the Company shall be liquidated into a new corporation, IHS of Brunswick,
Inc., a Delaware corporation ("IHS Sub") which will be a wholly-owned subsidiary
of Guarantor.

          C. Pursuant to the Settlement  Agreement,  the Company (and, after the
Merger,  IHS Sub) is obligated to pay certain amounts to the United States,  and
to perform certain obligations, as set forth therein.

          D. Guarantor agreed in the Settlement Agreement to execute and deliver
this  Guaranty to Obligee.  Guarantor  acknowledges  that Obligee has relied and
will rely upon this  Guaranty in entering  into the  Settlement  Agreement,  and
executes  and  delivers  this  Guaranty  to  induce  Obligee  to enter  into the
Settlement Agreement.

          NOW, THEREFORE,  in consideration of the premises, and intending to be
legally bound, Guarantor hereby agrees as follows:

          1. Definitions of Certain Terms.

          In addition to the other terms defined elsewhere in this Guaranty,  as
used herein the following terms shall have the following meanings:

                  "Guaranteed  Obligations" shall mean all obligations from time
          to time of the  Company,  Newco,  IHS Sub or any of  their  respective
          successors (collectively,  "Obligors") to Obligee under the Settlement
          Agreement,  including  all  obligations  to pay  amounts  pursuant  to
          Paragraph I thereof,  in each case whether such obligations are direct
          or  indirect,  joint or  several,  absolute or  contingent,  due or to
          become due, now existing or hereafter arising (including  interest and
          other  obligations  arising or accruing after the  commencement of any
          bankruptcy,   insolvency,   reorganization,   dissolution  or  similar
          proceeding  with  respect to  Obligors or any other  Person,  or which
          would  have  arisen  or  accrued  but  for  the  commencement  of such
          proceeding,  even if such  obligation  or the  claim  therefor  is not
          enforceable or allowable in such proceeding).


<PAGE>

                  "Person" shall mean an individual,  corporation,  partnership,
          limited liability company, trust,  unincorporated  association,  joint
          venture,   joint-stock   company,   government   (including  political
          subdivisions), governmental authority or regulatory body, or any other
          legal entity whatsoever.

          2. Guaranty.  The Guarantor  hereby  absolutely,  unconditionally  and
irrevocably   guarantees  the  collection  of  the  Guaranteed   Obligations  in
accordance  with the  terms of the  Settlement  Agreement,  subject  only to the
provisions of Section 3 below.  This  Guaranty is a guarantee of  collectibility
and is  conditioned  upon an  attempt to collect  from or  proceed  against  the
Obligor.

          3. Requirement of Written Notice of Non-Payment.  Notwithstanding  any
other  provision  of this  Guaranty  to the  contrary,  Guarantor  shall  not be
obligated to pay or perform any of the Guaranteed  Obligations  unless and until
(i) Obligors shall have failed to pay or perform such Guaranteed Obligation when
and as due pursuant to the Settlement  Agreement,  (ii) Obligee shall have given
written  notice of such failure to Obligors and  Guarantor  in  accordance  with
Section 10 below,  and (iii) Obligors'  failure to pay or perform the Guaranteed
Obligations  shall have  continued  for a period of [thirty (30)] days after the
giving of such notice.  The requirements of the preceding  sentence shall be the
only   conditions  to  Guarantor's   obligations   pursuant  to  this  Guaranty;
accordingly,  upon the  expiration of such [thirty  (30)] day period,  Guarantor
shall  be  absolutely  and  unconditionally  obligated  to pay and  perform  the
Guaranteed   Obligations  in  accordance  with  the  terms  hereof  without  any
obligation  of Obligee to pursue or exhaust  remedies  of any nature  whatsoever
available against any or all Obligors.

          4. Obligations  Absolute.  Except as otherwise  expressly set forth in
Section 3 above,  the  obligations of the Guarantor under this Guaranty shall be
absolute, unconditional and irrevocable, irrespective of any of the following:

                  (a)  any  lack  of  legality,   validity,   enforceability  or
          allowability (in a bankruptcy, insolvency, reorganization, dissolution
          or  similar   proceeding,   or   otherwise),   or  any   avoidance  or
          subordination,  in  whole  or  in  part,  of  any  of  the  Guaranteed
          Obligations;

                  (b) any  impairment  by the Obligee or any other Person of any
          recourse of the Guarantor against any Obligor or any other Person; any
          failure  to assert  any  breach  of or  default  under the  Settlement
          Agreement  or any of the  Guaranteed  Obligations;  or any exercise or
          non-exercise,  or any failure,  omission,  breach,  default,  delay or
          wrongful  action in connection with any exercise or  non-exercise,  of
          any right or remedy  against  any  Obligor  or any other  Person or in
          connection  with the  Settlement  Agreement  or any of the  Guaranteed
          Obligations;

                  (c)  any  merger,  consolidation,   liquidation,  dissolution,
          winding-up,  charter  revocation  or  forfeiture,  or other change in,
          restructuring  or termination of the corporate  structure or existence
          of, any Obligor,  the Guarantor or any other Person;  any  bankruptcy,
          insolvency,  reorganization,  dissolution or similar  proceeding  with
          respect to any  Obligor,  the  Guarantor or any other  Person;  or any
          action taken or election made by the Obligee  (including  any election
          under Section  1111(b)(2) of the United States  Bankruptcy  Code), any
          Obligor, the Guarantor or any other Person in connection with any such
          proceeding;

                  (d) any defense,  setoff or  counterclaim  (excluding only the
          defense of full,  strict and  indefeasible  payment  and  performance)
          which may at any time be available to any  Obligor,  the  Guarantor or
          any other  Person with respect to the  Settlement  Agreement or any of
          the Guaranteed





                                      -2-
<PAGE>



          Obligations;  or any  discharge  by operation of law of any Obligor or
          any other Person from the  performance or observance of the Settlement
          Agreement or any of the Guaranteed Obligations; or

                  (e) any  other  event  or  circumstance,  whether  similar  or
          dissimilar to the foregoing, and whether known or unknown, which might
          otherwise  constitute a defense available to, or limit the obligations
          of, the Obligors,  the Guarantor,  a guarantor or a surety,  excepting
          only full,  strict and  indefeasible  payment and  performance  of the
          Guaranteed Obligations.

          5. Waivers,  etc. The Guarantor hereby  irrevocably waives any defense
to or limitation on its obligations  under this Guaranty arising out of or based
on any matter  referred to in Section 4. Without  limiting the generality of the
foregoing, the Guarantor hereby irrevocably waives each of the following:

                  (a) all notices  (other than any notice  required by Section 3
          above), disclosures and demands of any nature which otherwise might be
          required from time to time to preserve  intact any rights  against the
          Guarantor,  including  (i) any  notice  of any  event or  circumstance
          described  in  Section  4,  (ii)  any  notice  required  by  any  law,
          regulation  or order now or hereafter  in effect in any  jurisdiction,
          (iii) any notice of nonpayment,  nonperformance,  dishonor, or protest
          under the Settlement  Agreement or any of the Guaranteed  Obligations,
          (iv) any  notice  of any  default  or any  failure  on the part of any
          Obligor or any other Person to comply with the Settlement Agreement or
          any  of  the  Guaranteed  Obligations,  and  (v)  any  notice  of  any
          information   pertaining   to  the  business,   opertions,   condition
          (financial or other) or prospects of any Obligor or any other Person;

                  (b) any  requirement of promptness or diligence on the part of
          the Obligee or any other Person; and

                  (c) any  defense or other  right  arising by reason of any law
          now or hereafter in effect in any jurisdiction  pertaining to election
          of  remedies(including  anti-deficiency  laws,  "one  action"  laws or
          similar  laws),  or by reason of any  election  of  remedies  or other
          action or  inaction  by any  Obligee  which  otherwise  discharges  or
          impairs  any of the  Guaranteed  Obligations  or any  recourse  of the
          Guarantor against any Obligor or any other person.

                                                  
          6.  Payments.   All payments to be made by the  Guarantor  pursuant to
this Guaranty shall be made as provided herein.

          7. Continuing  Agreement.  This Guaranty is a continuing agreement and
shall continue in full force and effect until all Guaranteed Obligations and all
other amounts  payable  under this Guaranty have been paid in cash  performed in
full.

          8. Amendments, etc. No amendment to or waiver of any provision of this
Guaranty,  and no consent to any departure by the Guarantor  herefrom,  shall in
any event be effective  unless in a writing  manually  signed by or on behalf of
the Obligee.  Any such waiver or consent shall be effective only in the specific
instance and for the specific purpose for which given.

          9. No Implied Waiver; Remedies Cumulative.  No delay or failure of the
Obligee in exercising any right or remedy under this Guaranty shall operate as a
waiver  thereof;  nor shall any single or partial  exercise of any such right or
remedy  preclude  any other or further  exercise  thereof or the exercise of any
other  right or remedy.  The  rights  and  remedies  of the  Obligee  under this
Guaranty are cumulative and





                                       -3-


<PAGE>



not  exclusive of any other rights or remedies  available  hereunder,  under any
other agreement, at law, or otherwise.



          10.  Notices.  Except  to the  extent,  if  any,  otherwise  expressly
provided herein, all notices and other communications (collectively,  "notices")
under this Guaranty shall be in writing (including  facsimile  transmission) and
shall be sent by first-class certified mail, by nationally-recognized  overnight
courier, by personal delivery, or by facsimile  transmission,  in all cases with
charges prepaid.  All notices shall be sent to the following  addresses,  or, in
any case, to such other address as shall have been  designated by the applicable
party by notice to the other party hereto:

                     If to Guarantor:

                     Integrated Health Services, Inc.
                     10065 Red Run Blvd.
                     Owings Mills, Maryland 21117
                     Attention: President
                     Facsimile: (410) 998-8747

                     With a copy to:

                     Integrated Health Services, Inc.
                     10065 Red Run Blvd.
                     Owings Mills, Maryland 21117
                     Attention: General Counsel
                     Facsimile: (410) 998-8747

                     If to any Obligor:

                     IHS of Brunswick, Inc.
                     10065 Red Run Blvd.
                     Owings Mills, Maryland 21117
                     Attention: President
                     Facsimile: (410) 998-8747

                     If to Obligee:



                     Attention:
                     Facsimile:


Any properly given notice shall be effective when received, except that properly
given notices to the  Guarantor or Obligors  shall be effective at the following
time, if earlier:  if by first-class  mail, three business days after deposit in
the mail;  if by  overnight  courier,  one  business  day  after  pickup by such
courier; and if by facsimile transmission, upon transmission.

          11.  Expenses.  The Guarantor agrees to pay upon demand all reasonable
expenses  (including  reasonable fees and expenses of counsel) which the Obligee
may incur from time to time in connection with the any actions or proceedings to
enforce this Guaranty.


                                      -4-

<PAGE>


          12. Entire Agreement.  This Guaranty  constitutes the entire agreement
of the parties  hereto with respect to the subject  matter hereof and supersedes
all prior and contemporaneous understandings and agreements.

          13. Successors;  Delegation of Obligations  Prohibited.  This Guaranty
shall be  binding  upon the  Guarantor  and its  successors.  Guarantor  may not
delegate its obligations hereunder to any other Person.

          14. Time of the  Essence.  Time is of the  essence  with regard to the
payment and performance by Guarantor of its obligations hereunder.

          IN WITNESS  WHEREOF,  the Guarantor  has executed and  delivered  this
Guaranty as of the date first above written.

                                        INTEGRATED HEALTH SERVICES, INC.


                                        By______________________________
                                        Name:___________________________
                                        Title:__________________________








                                      -5-

<PAGE>


              In re First American Health Care of Georgia, Inc. and
                its wholly owned subsidiaries, Case No. 96-20188
              through Case No. 96-20218 (Bankruptcy Court, S.D.Ga.)



                              SETTLEMENT AGREEMENT
                              --------------------

                            (US/First American/Mills)

                                   I. PARTIES
                                      

         This  Settlement  Agreement is entered into as of September 9, 1996, by
and among the United States of America, acting through the Department of Justice
("DOJ"),  First American Health Care of Georgia,  Inc. ("First  American"),  its
subsidiaries and related  entities  (hereinafter  collectively  described as the
"Company"),   and  Robert  J.  Mills,   and  Margie  B.  Mills  (the  "Principal
Shareholders").

                                  II. RECITALS

          1. Company. The Company participates in both the Medicare and Medicaid
programs by providing home health care services to Medicare beneficiaries and to
Medicaid  recipients  through many  agencies  located in many states.  Robert J.
Mills and Margie B. Mills were  formerly  officers and directors in the Company,
and are also the Principal Shareholders in the Company.

          2.  Submission of Medicare  Claims by Company.  The Company  submitted
claims for payment to the Medicare Program  ("Medicare"),  42 U.S.C. ss. 1395 et
seq.,  and will  continue to do so  following  consummation  of this  Settlement
Agreement.

<PAGE>

          3.  Conviction  of  First  American  and  Principal  Shareholders.  On
February 4, 1996, First American and the Principal  Shareholders  were convicted
of Medicare  fraud and other  federal  crimes.  The Principal  Shareholders  are
appealing  their  convictions.  First American has filed a notice of appeal,  is
evaluating its position, and has preserved the right to appeal its conviction. 

          4. Bankruptcy Cases. On February 21, 1996, the Company filed petitions
under Chapter 11 of the Bankruptcy  Code in the United States  Bankruptcy  Court
for the  Southern  District  of Georgia,  Brunswick  Division  (the  "Chapter 11
Bankruptcy Cases"), which are currently pending.

          5.  Merger  Agreement.  Immediately  prior to filing of the Chapter 11
Bankruptcy Cases, First American and its Principal  Shareholders  entered into a
Merger  Agreement  dated  February 21, 1996 with IHS. Such Merger  Agreement was
amended  pursuant to an  amendment  dated as of  September  9, 1996 (such Merger
Agreement, as so amended, is hereinafter referred to as the "Merger Agreement").
The  Merger  Agreement  provides  for  the  merger  of an  IHS  subsidiary,  IHS
Acquisition XIV, Inc., a Delaware corporation, with and into First American (the
"Merger"), after which Merger First American will be liquidated and the separate
existence of First American will cease and the assets of First American shall be
transferred to an IHS affiliate, IHS of Brunswick, Inc., a Delaware corporation,
("IHS-Sub") which



                                       -2-




<PAGE>

affiliate shall succeed to and assume all liabilities of First American  arising
under this Settlement Agreement.

          6. Independent Management. Effective upon the filing of the Chapter 11
Bankruptcy Cases, the Principal  Shareholders resigned as officers and directors
of the Company and Frank M.  Chamberlain and Charles L. Cansler,  of the firm of
Chamberlain & Cansler, Inc., became, respectively, President and Chief Executive
Officer and Chief Financial Officer.  On February 22, 1996, the Bankruptcy Court
entered an interim order that approved Chamberlain & Cansler,  Inc., and Messrs.
Chamberlain  and Cansler as  independent  managers for the Company.  The interim
order further designated them as the persons with the fiduciary responsibilities
and  authority to exercise  and  perform,  as the  independent,  exclusive,  and
fiduciary  management of the Company,  and ordered that they shall  exercise the
powers and authority of, and shall have the exclusive authority to act on behalf
of, the Company in all matters involving administration of the Bankruptcy Cases,
without the necessity of any approval of the Board of Directors or  shareholders
of the  Company,  said  authority  having  been  expressly  relinquished  by the
Directors and shareholders of the Company.

          7. Alleged Claims and Causes of Action  Against  Company by the United
States. The United States contends that it has civil and administrative monetary
claims and causes of action  against the Company  under the False Claims Act, 31
U.S.C. ss.ss. 3729


                                       -3-




<PAGE>

et seq., as amended, under the exclusion provisions of 42 U.S.C. ss. 1320a-7(b),
under the Civil Monetary  Penalties Law, 42 U.S.C.  ss.ss.  1320a-7a,  under the
Program Fraud Civil Remedies Act, 31 U.S.C. ss.ss.  3801-3812,  and under common
law,  for  allegedly,  submitting  false and  fraudulent  claims to the Medicare
Program for  unallowable  costs or unallowable  claims relating to: (a) personal
expenses  (unrelated to the provision of patient care) for Jack and Margie Mills
and other Company  officers,  employees,  and family members;  (b) excessive and
unnecessary  home health care visits;  (c) expenses  for  lobbying,  recruiting,
public relations/promotion, contributions, and consulting; (d) fuel rebates; (e)
marketing,  meetings, education,  entertainment,  and travel expenses; (f) legal
accounting,  and audit expenses;  (g) case management field  directors,  patient
care  coordinators,  and intake  coordinators;  (h)  medical  and office  supply
charges; (i) pension plans; (j) phones, beepers, and communication expenses; (k)
computer  hardware,  software,  and  data  processing;  (l)  media,  video,  and
publishing; (m) taxes, licenses, penalties,  insurance,  interest, and dues; (n)
officer,  director,  shareholder,  and employee salaries and  remuneration;  (o)
related  organization  costs  and  expense  allocation;   (p)  depreciation  and
amortization;  (q) home health care agency  acquisitions;  (r) agency and branch
certification;  (s)  equipment  purchase and equipment  expenses;  and (t) lease
expenses.  In addition,  the United States has monetary claims for  overpayments
under 42 U.S.C. ss. 1395g all arising from


                                       -4-




<PAGE>

Medicare  costs  reports  filed by the  Company in cost years 1989  through  and
including 1996, and/or arising from Medicare payments received by the Company in
cost years 1989 through and including  1996,  and/or  Medicare costs reported or
Medicare  payments made for  non-reimbursable  costs to the Company during those
years.  From 1990 through 1996, the OIG conducted audits and  investigations  of
the Company and its Principal  Shareholders,  with respect to the above matters,
including the submission of claims for non-patient related expenses.  A criminal
investigation  was  conducted  by the United  States  Attorney's  Office for the
Southern District of Georgia during the same time period, the alleged conduct of
which  is  more  fully  described  in  the  indictment,  which  resulted  in the
conviction  of First  American and its  Principal  Shareholders  as described in
Paragraph  D  above.   HCFA,   directly   and  through   its   Medicare   fiscal
intermediaries,  conducted  audits of the  Company's  Medicare  cost reports and
payments as described above, its certification status, the provision of services
through  branch  and/or  sub-unit  offices,  and the  coverage  and  payment for
services furnished to Medicare beneficiaries for Medicare cost report years 1989
through and including 1996. As part of the above described HCFA audits,  a civil
fraud  investigation  was conducted by the Special Attorney to the United States
Attorney General during 1995 and 1996.



                                       -5-




<PAGE>

          8. Purpose and Intent. This Settlement Agreement is being entered into
for the purpose and intent of implementing the Term Sheet for Omnibus Settlement
Agreement  among the  Company,  HCFA-HHS,  DOJ,  and as agreed to by IHS,  dated
August 13, 1996 (the "Term Sheet"), as it applies to the Principal Shareholders.
The United States, the Company,  and Robert J. Mills, and Margie B. Mills desire
to reach this Settlement Agreement to fully and finally settle,  compromise, and
resolve the civil and administrative monetary claims set forth below.
   
          9. No Admission of Liability.  This Settlement  Agreement  settles and
resolves  disputed  claims.  This  Settlement  Agreement  does not constitute an
admission by any party of any  liability or wrongful  conduct or an admission by
any party of any disputed claim or fact.

                            III. TERMS AND CONDITIONS

          NOW,  THEREFORE,  in consideration of the mutual promises,  covenants,
and  obligations  set forth below,  and for good and valuable  consideration  as
stated herein, the parties have agreed as follows:

          10.  Payment  of the  Criminal  Fine of Robert J.  Mills  from  Merger
Payments.  Robert  J.  Mills  agrees  that at the  closing,  IHS  shall  convert
$10,167,170.50  of the  proceeds  payable  to Robert J.  Mills  from the  Merger
payments into a cashier's  check payable to the United  States  District  Court,
Southern


                                       -6-
<PAGE>

District  of Georgia,  bearing a  memorandum  indicating  that this amount is in
payment of the criminal fine and costs of imprisonment and supervision of Robert
J. Mills, referencing case number CR-295-42 and requesting that it be held in an
interest  bearing  account  with the highest  rate of interest  prudent with the
amount of the fine. IHS shall deliver this cashier's  check to a  representative
of the United  States  Attorney for the  Southern  District of Georgia who shall
deposit the  cashier's  check into the  registry of the United  States  District
Court for the  Southern  District  of Georgia  to be held in an interest bearing
account,  and at a rate of interest  to be set by the  District  Court,  pending
modification  of such fine by the District  Court or the conclusion of Robert J.
Mills's appeal, and pursuant to further order of the District Court.

          11. Civil and Administrative Releases.  Subject only to the exceptions
in  Paragraph  14 below,  the  United  States,  for  itself and on behalf of its
officials,  employees,  agents,  departments,  and assigns,  hereby releases and
forever  discharges Robert J. Mills,  Margie B. Mills,  Joel V. Mills,  David G.
Mills,  Angela  Mills  Dobson  and Lee F.  Dobson  (collectively  the  "Released
Parties"),  from any and all civil or administrative  monetary claims,  actions,
demands, proceedings, and causes of action under the False Claims Act, the Civil
Monetary  Penalties  Act, the Program  Fraud Civil  Remedies  Act, the exclusion
provisions of 42 U.S.C. ss. 1320a-7(b), (all as previously defined), common law,
or


                                       -7-




<PAGE>

under any  statutory or regulatory  provisions  over which HHS  (including  HCFA
and/or OIG) has authority,  that the United States has or may have, which relate
to acts or omissions  occurring prior to the date of Merger, for claim,  arising
with  respect  to the  conduct  alleged in  Paragraph  7,  above.  (collectively
"Released Acts").


          12. Dismissal of Pending Litigation and Releases. In consideration for
the releases to be provided in Paragraph 11 above,  the  Principal  Shareholders
shall consent to such actions as to cause the dismissal,  with prejudice,  as of
the date of the Merger,  of all alleged  monetary and/or other pending claims of
the Company, and its subsidiaries, relating to amounts of Medicare reimbursement
due before the Provider  Reimbursement Review Board in respect to periods ending
on or prior to the Merger date,  and such other claims against the United States
and/or  its agents  acting as  Medicare  fiscal  intermediaries,  including  the
pending qui tam action  against  Aetna  (United  States ex rel.  ABC Home Health
Services,  Inc. v. Aetna,  No.  CV294-167,  United States District Court,  SDGA,
provided that the qui tam action shall be dismissed  without prejudice as to the
United  States.  Robert  J.  Mills  and  Margie B.  Mills,  in their  individual
capacities and in their representative  capacities as Principal Shareholders and
as former officers and directors of the Company,  release and forever  discharge
the United States, its agents, officers, and employees,  from any and all claims
or causes of action which they may have against them arising from or relating in
any way to the Company's participation in the Medicare program, and from any and
all liability  based upon those claims or causes of action,  including,  but not
limited to,  releasing  the  Company's  Medicare  fiscal  intermediaries,  their
agents, officers, and employees,  from any and all claims or causes of



                                       -8-




<PAGE>

action,  and  from  liability  arising  from  or  related  in any  way to  their
functions, duties,  responsibilities,  and service as fiscal intermediaries with
respect to periods ending before the Closing date of the Merger.

          13. Further Documents.  Each party to this Settlement Agreement agrees
to execute and deliver any further documents that may be reasonably necessary to
carry out the provisions of this Settlement Agreement.

          14. Exceptions. Notwithstanding Paragraph 11, above, the United States
does not release the Released  Parties from:  (1) any civil claims arising under
Title 26 of the United States Code (Internal Revenue Code); (2) any claims based
upon  such  obligations  as  are  created  by  this  Settlement  Agreement;  (3)
respecting  the Released  Parties,  from  prosecution  for violations of federal
criminal  statutes;  or (4) civil  claims  made by federal  agencies  other than
HCFA-HHS.

          15. Binding Effect. The provisions of this Settlement  Agreement shall
be  binding  upon the  parties  to it,  their  affiliates,  entities  and  their
collective successors and assigns.






                                       -9-




<PAGE>






          16. Costs. Each party to this Settlement  Agreement agrees to bear its
own legal and other costs. 

          17. Governing Law. This Settlement  Agreement shall be governed by the
laws of the United States. The parties agree that the exclusive jurisdiction and
venue for any dispute  arising under this  Agreement  shall be the United States
District Court for the Southern District of Georgia.

          18.  Complete  Agreement.  This Settlement  Agreement  constitutes the
complete agreement between the parties, and cannot be amended, except in writing
and signed by all signatories to this Settlement Agreement.
             
          19.  Authorized  Representative.  The persons  signing this Settlement
Agreement  represent  that they are duly  authorized  to execute the  Settlement
Agreement on behalf of the parties listed.
    
          20.  Counterparts.  This  Settlement  Agreement  may  be  executed  in
counterparts,  each of which shall constitute an original and all of which shall
constitute one and the same agreement.
  
          21.  Effective Date. This Settlement  Agreement is effective as of the
Closing of the Merger.


                                                     UNITED STATES OF AMERICA


                                      -10-




<PAGE>


DATED:_____________________               BY:______________________________
                                             Nina L. Hunt
                                             Special Attorney to the
                                             United States Attorney General






                                      -11-




<PAGE>
DATED:_____________________                  THE COMPANY



                                             BY:______________________________
                                                Frank M. Chamberlain
                                                President and Chief
                                                Executive Officer



                                                ______________________________
                                                Robert J. Mills



                                                ______________________________
                                                Margie B. Mills








                                      -12-


                                                                   EXHIBIT 23.01



              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



The Board of Directors
Integrated Health Services, Inc.:

We consent to incorporation by reference in the registration statements on Forms
S-3 or S-4 (Nos. 33-87890,  33-66126,  33-68302,  33-77380,  33-81378, 33-98764,
333-4053 and  333-12685) and on Forms S-8 (Nos.  33-44648,  33-44649,  33-44650,
33-44651,   33-44653,  33-53912,  33-53914,  33-53916,  33-86684,  33-97190  and
333-1432) of Integrated  Health  Services,  Inc. of our report dated October 17,
1996, relating to the consolidated  balance sheets of First American Health Care
of Georgia,  Inc. and  Subsidiaries  as of December  31, 1995 and 1994,  and the
related  consolidated  statements  of earnings,  stockholders'  deficit and cash
flows for each of the years in the  three-year  period ended  December 31, 1995,
which report appears in the Form 8-K/A of Integrated Health Services, Inc. dated
October 17, 1996.

Our report contains an explanatory  paragraph that states that the Company filed
a  petition  for  bankruptcy  under  Chapter 11 of the U.S.  Bankruptcy  Code in
February 1996 and its plan of reorganization was confirmed in October 1996. Such
plan included the merger of the Company with Integrated  Health Services,  Inc.,
which  occurred on October 17, 1996,  the  settlement  of  Department of Justice
fines in the amount of $20  million,  and the  settlement  with the Health  Care
Financing  Administration (HCFA) of Medicare reimbursement claims which had been
disputed claims under the bankruptcy proceedings.  The settlement agreement with
HCFA provides for a fixed payment of $95 million and  contingent  payments of up
to $140 million which, if certain future  contingencies are met, will be payable
from 2000 through  2004.  The Company has recorded an  obligation  for the fixed
payment and an estimate of $45 million for certain of the  contingent  payments.
The ultimate outcome of this matter cannot presently be determined.


                                                  KPMG Peat Marwick LLP


Baltimore, Maryland
November 25, 1996


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