INTEGRATED HEALTH SERVICES INC
10-Q/A, 1997-06-04
SKILLED NURSING CARE FACILITIES
Previous: INTEGRATED HEALTH SERVICES INC, 10-Q/A, 1997-06-04
Next: ESKIMO PIE CORP, SC 13D/A, 1997-06-04






                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q/A


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

For the period ended          March 31, 1996
                     ----------------------------------  

                                       or

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

For the transition period from _______________ to ________________

Commission File Number:      1-12306
                         -------------

                        Integrated Health Services, Inc.
          ------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


               DELAWARE                                   23-2428312
   -------------------------------                  --------------------
   (State or other jurisdiction of                   (I.R.S. Employer
    incorporation or organization)                   Identification No.)

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

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


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                          [X] Yes         [ ] No

Number of shares of common stock of the registrant outstanding as of
May 8, 1996: 22,423,264 shares.




<PAGE>



                        INTEGRATED HEALTH SERVICES, INC.
                                      INDEX




PART I.     FINANCIAL INFORMATION
                                                                     Page
                                                                    ------

Item 1.     - Condensed Financial Statements -
           ------------------------------------

            Consolidated Balance Sheets
              March 31, 1996 and December 31, 1995                     3

            Consolidated Statements of Earnings
              for the three months ended March 31, 1996
              and 1995                                                 4

            Consolidated Statement of Changes in
              Stockholders' Equity for the three
              months ended March 31, 1996                              5

            Consolidated Statements of Cash Flows
              for the three months ended March 31, 1996
              and 1995                                                 6

            Notes to Consolidated Financial Statements                 7

Item 2.     Management's Discussion and Analysis of
              Financial Condition and Results of
              Operations                                               10


PART II:    OTHER INFORMATION

Item 5.     Other Information                                          17

Item 6.     Exhibits and Reports on Form 8-K                           17




                                  Page 2 of 19


<PAGE>


<TABLE>
<CAPTION>

                               INTEGRATED HEALTH SERVICES, INC. AND SUBSIDIARIES
                                          CONSOLIDATED BALANCE SHEETS
                                            (dollars in thousands)
   
                                                                             March 31,       December 31,
                                                                               1996             1995
                                                                          --------------   --------------
<S>                                                                    <C>                      <C>   
  Assets
  ------
Current Assets:
  Cash and cash equivalents                                            $        29,560          38,917
  Temporary investments                                                          2,320           2,387
  Patient accounts and third-party payor settlements
    receivable, less allowance for doubtful receivables
    of $19,140 at March 31, 1996 and $18,128 at December 31, 1995              247,065         230,282
  Supplies, inventories, prepaid expenses
    and other current assets                                                    26,467          25,629
  Income tax receivable                                                         13,567          16,517
                                                                          -------------    ------------
               Total current assets                                            318,979         313,732
                                                                          -------------    ------------

Property, plant and equipment, net                                             801,602         758,127
Intangible assets                                                              300,517         288,033
Other assets                                                                   104,486          73,838
                                                                          -------------    ------------

               Total assets                                            $     1,525,584       1,433,730
                                                                          =============    ============

  Liabilities and Stockholders' Equity                                     
  ------------------------------------
Current Liabilities:
  Current maturities of long-term debt                                 $         5,179           5,404
  Accounts payable and accrued expenses                                        152,972         172,013
                                                                          -------------    ------------
               Total current liabilities                                       158,151         177,417
                                                                          -------------    ------------

Long-term Debt:
  Convertible subordinated debentures                                          258,750         258,750
  Revolving and long-term debt, less current maturities                        593,354         506,507
                                                                          -------------    ------------
               Total long-term debt                                            852,104         765,257
                                                                          -------------    ------------

Deferred income taxes                                                           53,777          52,279
Deferred gain on sale-leaseback transactions                                     6,964           7,249
Stockholders' equity:
  Preferred stock, authorized 15,000,000 shares; no shares
     issued and outstanding                                                          -              -
  Common stock, $0.001 par value.  Authorized 150,000,000
    shares; issued 22,259,520 at March 31, 1996 and 21,785,334 at
    December 31, 1995 (including 400,600 treasury shares)                           22              22
  Additional paid-in capital                                                   419,604         410,345
  Retained earnings                                                             47,752          33,951
  Treasury stock, at cost (400,600 shares at March 31, 1996
     and December 31, 1995)                                                    (12,790)        (12,790)
                                                                          -------------    ------------
               Net stockholders' equity                                        454,588         431,528
                                                                          -------------    ------------

               Total liabilities and stockholders' equity              $     1,525,584       1,433,730
                                                                          =============    ============
</TABLE>

           See accompanying Notes to Consolidated Financial Statements


                                  Page 3 of 19

<PAGE>


               INTEGRATED HEALTH SERVICES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF EARNINGS
                (dollars in thousands, except per share amounts)




                                                   Three Months Ended
                                                        March 31,
                                                 --------------------
                                                      1996     1995
                                                 ---------- ---------

Net Revenues:
  Basic medical services                        $   97,216   $ 89,336
  Specialty medical services                       219,525    176,158
  Management services and other                     10,532      9,141
                                                    ------      -----
     Total revenues                                327,273    274,635
                                                   -------    -------

Costs and expenses:
  Operating expenses                               249,895    207,304
  Corporate administrative and general              15,093     12,402
  Depreciation and amortization                      8,274      8,960
  Rent                                              17,656     16,066
  Interest, net                                     14,214      7,330
                                                    ------      -----
     Total costs and expenses                      305,132    252,062
                                                   -------    -------


     Earnings before equity in earnings of 
      affiliates and income taxes                   22,141     22,573

Equity in earnings of affiliates                       300        315
                                                    ------     ------

     Earnings before income taxes                   22,441     22,888

Federal and state income taxes                       8,640      8,812
                                                     -----      -----

     Net earnings                               $   13,801   $ 14,076
                                                    ======     ======

Per Common Share:
  Net earnings - Primary                        $     0.62   $   0.61
  Net earnings - Fully Diluted                        0.54       0.53
                                                    ======     ======



          See accompanying Notes to Consolidated Financial Statements


                                  Page 4 of 19


<PAGE>



               INTEGRATED HEALTH SERVICES, INC. AND SUBSIDIARIES
           CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                             (dollars in thousands)

<TABLE>
<CAPTION>

                                                  Additional
                                          Common   Paid-In     Retained     Treasury
                                          Stock    Capital     Earnings      Stock       Total
                                         ------------------------------------------------------

<S>                                      <C>        <C>          <C>        <C>         <C>    
Balance at December 31, 195              $   22    $410,345     $33,951    $(12,790)   $431,528

Issuance of 385,542 shares of
common stock in connection with
acquisitions                                  -       8,000           -           -       8,000

Issuance of 34,287 shares of common 
stock in connection with employee  
stock purchase plan                           -         771           -           -         771

Exercise of employee stock options
for 54,357 shares of common                   -         488           -           -         488

Net earnings                                  -           -      13,801           -      13,801
                                         ------------------------------------------------------
Balance at March 31, 1996               $    22    $419,604     $47,752   $(12,790)    $454,588
                                         ======================================================
</TABLE>


          See accompanying Notes to Consolidated Financial Statements

                                  Page 5 of 19


<PAGE>


                INTEGRATED HEALTH SERVICES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (dollars in thousands)

                                                            Three Months Ended
                                                                  March 31,
                                                             ---------------
                                                             1996       1995
                                                             ----       ----

Cash flows from operating activities:
 Net earnings                                           $   13,801    $14,076
 Adjustments to reconcile net earnings to net
  cash provided (used) by operating activities:
   Undistributed results of joint ventures                     (55)      (192)
   Depreciation and amortization                             8,274      8,960
   Deferred income taxes and other non-cash items            1,142      1,250
   Amortization of gain on sale-leaseback transactions        (285)      (234)
   Increase in patient accounts and third-party
    payor settlements receivable, net                      (15,260)   (18,597)
   Increase in supplies, inventory, prepaid 
    expenses and other current assets                         (788)    (3,629)
   Increase (decrease) in accounts payable and 
     accrued expenses                                      (22,928)     1,015
   Decrease in income taxes receivable                       2,950          -
   Increase in income taxes payable                              -      4,243
                                                            ------     ------ 
    Net cash provided (used) by operating activitie        (13,149)     6,892

Cash flows from financing activities:
 Proceeds from issuance of capital stock, net                1,259      5,584
 Proceeds from long-term borrowings                         96,737     52,054
 Repayment of long-term debt                               (11,286)   (29,636)
 Deferred financing costs                                      (73)      (184)
                                                            ------     ------ 

    Net cash provided by financing activities               86,637     27,818
                                                            ------     ------

Cash flows from investing activities:
 Sale of temporary investments                                  67        311
 Purchase of temporary investments                               -     (3,106)
 Business acquisitions                                     (16,581)   (24,000)
 Purchase of property, plant and equipment                 (35,961)   (24,395)
 Intangible assets                                               -     (2,400)
 Other assets                                              (30,370)   (18,444)
                                                           -------    ------- 
     
    Net cash used by investing activities                  (82,845)   (72,034)
                                                           -------    ------- 

    Decrease in cash and cash equivalents                   (9,357)   (37,324)

Cash and cash equivalents, beginning of period              38,917     60,689
                                                            ------     ------

Cash and cash equivalents, end of period                $   29,560    $23,365
                                                        ==========     ======

          See accompanying Notes to Consolidated Financial Statements


                                  Page 6 of 19


<PAGE>




                                      NOTES
                                       TO
                        CONSOLIDATED FINANCIAL STATEMENTS


Note 1: Basis of Presentation and Significant Accounting Policies

        The consolidated financial statements included herein do not contain all
        information  and  footnote  disclosures  normally  included in financial
        statements  prepared in accordance  with generally  accepted  accounting
        principles. For further information,  such as the significant accounting
        policies  followed  by  Integrated  Health  Services,   Inc.  ("IHS"  or
        "Company"), refer to the consolidated financial statements and footnotes
        thereto  included in the Company's  Annual Report on Form 10-K/A for the
        year  ended  December  31,  1995.  In the  opinion  of  management,  the
        consolidated  financial  statements  include all  necessary  adjustments
        (consisting of only normal recurring  accruals) for a fair  presentation
        of the  financial  position  and results of  operations  for the interim
        periods  presented.  The results of operations  for the interim  periods
        presented  are not  necessarily  indicative  of the results  that may be
        expected  for  the  full  year.  The  Company's   historical   financial
        statements  for the three months ended March 31, 1995 have been restated
        to include the results of operations  of  IntegraCare,  Inc.,  which the
        Company  merged with in August 1995 in a transaction  accounted for as a
        pooling of interest for accounting and financial reporting purposes.

Note 2: Earnings Per Share

        Primary  earnings per share is computed  based on the  weighted  average
        number of common and common  equivalent  shares  outstanding  during the
        periods.  Common  stock  equivalents  include  options  and  warrants to
        purchase common stock,  assumed to be exercised using the treasury stock
        method. Fully diluted earnings per share is computed as described above,
        except that the weighted average number of common  equivalent  shares is
        determined  assuming  the  dilution  resulting  from the issuance of the
        aforementioned  options and warrants at the higher of the  end-of-period
        price per share, or the weighted  average price for the period,  and the
        issuance of common shares upon the assumed conversion of the convertible
        subordinated debentures. Additionally, interest expense and amortization
        of underwriting  costs related to such debentures are added, net of tax,
        to income for the purpose of  calculating  fully  diluted  earnings  per
        share.  Such amounts and the  resulting  net earnings for fully  diluted
        earnings  per share  purposes  are  summarized  as follows for the three
        months ended March 31, 1996 and 1995, respectively:

                                  Page 7 of 19



<PAGE>



                                                             1996       1995
                                                             ----       ----

                 Net earnings                               $13,801     14,076

     `           Adjustment for interest and underwriting
                 costs on convertible debentures              2,472      2,472
                                                              -----      -----

                 Net earnings for fully diluted EPS         $16,273     16,548
                                                            =======     ======

                 Weighted average shares-Primary             22,257     23,204
                 Weighted average shares-Fully Diluted       30,317     31,272
                                                             ======     ======

Note 3:          New Acquisitions and Management Contracts

                 In January 1996, the Company  entered into agreements to manage
                 four assisted living facilities in California and Ohio having a
                 total of 234 beds.

                 On January 29, 1996, the Company  purchased Vintage Health Care
                 Center,  a 220 bed skilled nursing and assisted living facility
                 in Denton, Texas for $6.9 million.

                 On March  19,  1996,  the  Company  acquired  Rehab  Management
                 Systems, Inc. ("RMS"),  which operates  rehabilitation  therapy
                 clinics in central  Florida.  RMS also  manages 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
                 acquisitions  of $2.9  million.  Total  goodwill at the date of
                 acquisition was $12.7 million.

                 In addition, during the first quarter, the Company acquired two
                 mobile  x-ray   companies.   Total  purchase  price  aggregated
                 approximately  $1.3  million.  Total  goodwill  at the  date of
                 acquisition aggregated $1.2 million.

Note 4:          Proposed New Revolving Credit Facility

                 In  May  1996,  the  Company  accepted  commitments  for a $700
                 million  revolving  credit  facility,  including a $100 million
                 letter  of  credit   subfacility,   from  Citibank,   N.A.,  as
                 Administrative  Agent,  and  certain  other  lenders  (the "New
                 Credit  Facility").  The New  Credit  Facility  will  initially
                 consist of a $700 million  revolving loan which reduces to $560
                 million on June 30,  2000 and $315  million  on June 30,  2001,
                 with a final  maturity  on June  30,  2002.  The  $100  million
                 subcommitment for letters of credit will remain at $100 million
                 until  final   maturity.   The  New  Credit  Facility  will  be
                 guaranteed  by the  Company's  subsidiaries  and  secured  by a
                 pledge  of  all  of  the  stock  of  substantially  all  of the
                 Company's  subsidiaries.  The new credit  facility will replace
                 the  Company's  existing  $500  million  credit  facility.  The
                 Company  expects to record an  extraordinary  loss on the early
                 extinguishment of debt in the second quarter of 1996.

Note 5:          Proposed Divestitures

                 In developing its  post-acute  healthcare  system,  the Company
                 continuously  evaluates whether owning and operating businesses
                 which provide certain ancillary  services,  or contracting with
                 third

                                  Page 8 of 19


<PAGE>


                 parties for such services, is more cost-effective. As a result,
                 the Company is continuously  evaluating its existing operations
                 to   determine   whether   to  retain  or  divest   operations.
                 Accordingly, the Company may divest certain divisions or assets
                 in the future.

Note 6:          Subsequent Events

                 In May 1996, the Company acquired a geriatric care facility for
                 $4.25 million. In addition,  the Company has reached agreements
                 in principle to purchase a hospice company in Chicago, Illinois
                 for  approximately  $8.0  million,  a  home  health  agency  in
                 Memphis,   Tennessee  for  approximately  $2.0  million,   four
                 diagnostic  companies  for  approximately  $20.4 million and an
                 outpatient clinic for approximately $2.3 million.  There can be
                 no assurance  that any of these  pending  acquisitions  will be
                 consummated on the proposed  terms,  on different  terms, or at
                 all.

                 In February  1996,  the Company  entered  into an  agreement to
                 acquire First  American  Health Care of Georgia,  Inc.  ("First
                 American"),  a provider of home  health  services in 23 states,
                 principally Alabama,  California,  Florida, Georgia,  Michigan,
                 Pennsylvania and Tennessee for $150 million, plus an earnout of
                 up to $127.5  million based on the home health care  operations
                 of First American in the years 1999 through 2002. Subsequent to
                 the  execution of the  acquisition  agreement,  First  American
                 filed  for  protection  under  the  federal   bankruptcy  laws.
                 Consummation  of the  acquisition  is  subject  to a number  of
                 conditions,  some of which are  beyond the  Company's  control,
                 including  approval of the acquisition by the bankruptcy court,
                 resolution  of the HCFA  claims  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,   regulatory
                 approvals  and approval  from the  Company's  lenders and other
                 third  parties.  During the first quarter of 1996,  the Company
                 loaned $18.1 million to First American to fund certain of First
                 American's  liabilities.  There can be no assurance  that these
                 conditions will be satisfied.  Also,  there can be no assurance
                 that the First American  acquisition will be consummated on the
                 proposed terms or at all.

                                  Page 9 of 19



<PAGE>


                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                             OF FINANCIAL CONDITION
                                       AND
                              RESULTS OF OPERATIONS


Three Months Ended March 31, 1996
Compared to Three Months Ended March 31, 1995

    Net  revenues  for the three  months  ended March 31, 1996  increased  $52.6
million,  or 19%,  to  $327.3  million  from  the  comparable  period  in  1995.
Approximately  19% of the increase in revenues was  attributable to the addition
of 11  facilities  (4 owned,  3 leased and 4 managed  facilities)  subsequent to
March  31,  1995  and  approximately  18% due to the  acquisition  of  companies
providing  home  health and mobile  x-ray and  electrocardiogram  services.  The
remaining  increase was due  primarily to  facilities  and  ancillary  companies
acquired during the first quarter of 1995 and increased revenues from facilities
and ancillary companies in operation during both periods.

    Basic  medical  services  revenue  increased 9% from $89.3  million to $97.2
million.  Of the $97.2 million in basic medical  services  revenue in 1996, $8.1
million,  or 8%, was  attributable to the acquisition of 433 leased beds and 662
owned  beds  representing  3  leased  and  4  owned  facilities,   respectively,
subsequent to March 31, 1995.  Basic medical  services  revenue of facilities in
operation during both periods  decreased during the three months ended March 31,
1996, as a result of skilled nursing beds being  converted to Medical  Specialty
Unit (MSU) beds after March 31, 1995.

    Specialty  medical  services  revenue  increased 25% from $176.2  million to
$219.5  million.  Of the $43.4  million  increase,  $11.4  million,  or 26%, was
attributable  to revenue from  acquisitions  subsequent  to March 31, 1995.  The
remaining  increase is due to increased  revenue from  facilities  and ancillary
companies in operation  in both  periods,  facilities  and  ancillary  companies
acquired  during the first quarter of 1995 as well as skilled nursing beds being
converted to MSU beds after March 31, 1995 and increases in ancillary revenue.


                                  Page 10 of 19


<PAGE>


    Management  services and other  revenues  increased 15% from $9.1 million to
$10.5 million. This increase was primarily attributable to the addition of 4 new
management contracts in the first quarter of 1996 and the addition of 34 managed
facilities during the first quarter of 1995, partially offset by the termination
in the fourth  quarter of 1995 of a managed  contract  to manage 23  facilities.
Also, the Company  purchased two  facilities  that were  previously  managed and
currently leases three facilities that were previously managed.

    Total  expenses  for the period  increased  to $305.1  million  from  $252.1
million,  an increase of 21%. Of the $53.0 million increase,  $42.6 million,  or
80%,  was due to an increase in  operating  expenses.  The increase in operating
expenses  resulting from acquisitions  consummated  subsequent to March 31, 1995
was $16.1  million,  or 38%,  for the three  months  ended March 31,  1996.  The
remainder of the increase in operating  expense  primarily  resulted  from costs
related to the increased medical activity level of the Company's  patients,  and
facilities and ancillary  companies acquired during the three months ended March
31, 1995.

    Corporate  administrative  and general  expenses  for the three months ended
March 31, 1996 increased by $2.7 million,  or 22%, over the comparable period in
1995. This increase  primarily  represents  additional  operations,  information
systems,  accounting,  finance  and other  personnel  to  support  the growth in
acquisition of owned,  leased and managed  facilities and ancillary  businesses.
Depreciation and amortization  decreased to $8.3 million during the three months
ended March 31,  1996,  an 8% decrease as compared to a $9.0 million in the same
period  in 1995.  Rent  expense  increased  by $1.6  million,  or 10%,  over the
comparable period in 1995,  primarily as a result of the addition  subsequent to
March 31,  1995 of 3 leased  facilities  which  were  previously  managed by the
Company,  which  increase was partially  offset by the reduction in rent expense
resulting from the acquisition  subsequent to March 31, 1995, of two facilities,
which were previously  leased by the Company.  Interest  expense,  net increased
94%,  or $6.9  million,  during the three  months  ended March 31, 1996 to $14.2
million in the first quarter of 1996.


                                  Page 11 of 19


<PAGE>



The  increase  in  interest  expense was  primarily  due to the  addition of the
Company's $115 million,  9-5/8% Senior  Subordinated  Debentures due 2002 in May
1995 and increased borrowings under the Company's current $500
million credit and term loan facility.

    Earnings  before equity in earnings of affiliates and income taxes decreased
by 2% to $22.1 million for the three months ended March 31, 1996, as compared to
$22.6 million for the comparable period in the prior year.

    Earnings  before income taxes decreased by 2% to $22.4 million for the three
months ended March 31,  1996,  as compared to $22.9  million for the  comparable
period in the prior year.  The  provision for federal and state income taxes was
$8.6 million for the three months ended March 31, 1996, and $8.8 million for the
same period in the prior year. Net earnings and fully diluted earnings per share
for the quarter were $13.8 million in 1996,  or 54 cents per share,  as compared
to $14.1  million  or 53 cents per share for the same  period in 1995.  Weighted
average  shares  (fully  diluted)  decreased 1.0 million  shares,  or 3% to 30.3
million shares from the comparable period in 1995.






                                  Page 12 of 19


<PAGE>


Liquidity and Capital Resources

    At March 31, 1996,  the Company had working  capital of $160.8  million,  as
compared  with $136.3  million at December  31,  1995.  The  increase in working
capital was  primarily  due to an increase in patient  accounts  and third party
payor settlements receivable and other current assets and a decrease in accounts
payable and accrued  expenses.  There were no material  capital  commitments for
capital  expenditures as of March 31, 1996. Net patient accounts and third-party
payor settlements  receivable increased $16.8 million to $247.1 million at March
31,  1996,  as compared to $230.3  million at December  31,  1995.  Of the $16.8
million  increase in accounts  receivable,  $1.5  million  was  attributable  to
related services  businesses  acquired subsequent to December 31, 1995 and $15.3
million was due to increased accounts  receivable at facilities in operation and
related services  businesses owned at both December 31, 1995 and March 31, 1996.
Patient  accounts  receivable were $243.1 million at March 31, 1996, as compared
with  $226.8  million  at  December  31,  1995.  Third-party  payor  settlements
receivable from federal and state governments (i.e.,  Medicare and Medicaid cost
reports) was $23.1  million at March 31, 1996,  as compared to $21.6  million at
December 31, 1995. Approximately $10.2 million, or 44%, of the third-party payor
settlements  receivable  from  federal and state  governments  at March 31, 1996
represent  the costs for its MSU patients  which exceed  regional  reimbursement
limits established under Medicare.

    The Company's cost of care for its MSU patients  generally  exceeds regional
reimbursement  limits  established under Medicare.  The success of the Company's
MSU  strategy  will  depend in part on its ability to obtain  reimbursement  for
those  costs  which  exceed the  Medicare  established  reimbursement  limits by
obtaining  waivers of these cost  limitations.  The Company has submitted waiver
requests for 133 cost reports, covering all cost report periods through December
31,  1994.  To date,  final  action has been taken by the Health Care  Financing
Administration  ("HCFA") on all 133 waiver requests covering cost report periods
through December 31, 1994. The Company's final rates as approved

                                  Page 13 of 19



<PAGE>



by HCFA represent  approximately  96% of the requested rates as submitted in the
waiver requests.  There can be no assurance,  however,  that the Company will be
able to  recover  its  excess  costs  under  any  waiver  requests  which may be
submitted in the future.  The  Company's  failure to recover  substantially  all
these excess costs would  adversely  affect its results of operations  and could
adversely affect its MSU strategy.

    Net cash used by operating  activities  for the three months ended March 31,
1996,  was $13.1  million as compared  to $6.9  million  provided  by  operating
activities for the  comparable  period in 1995.  This resulted  primarily from a
decrease in accounts  payable and accrued  expenses  and an increase in accounts
receivable.

    Net cash  provided by financing  activities  was $86.6 million for the three
month  period  in 1996 as  compared  to  $27.8  million  provided  by  financing
activities  for the  comparable  period in 1995.  In both  periods,  the Company
received net proceeds from long-term  borrowings and made  repayments on certain
debt.

    Net cash used by investing  activities was $82.8 million for the three month
period  ended  March 31, 1996 as compared  to $72.0  million  used by  investing
activities  for the three month period  ended March 31, 1995.  Cash used for the
acquisition of facilities and ancillary  company  acquisitions was $16.6 million
in 1996 as compared to $24.0  million  for 1995.  Cash used for the  purchase of
property,  plant and  equipment  was $36.0  million in 1996 and $24.4 million in
1995.

    The Company's  contingent  liabilities (other than liabilities in respect of
litigation)  aggregated  approximately  $54.3 million as of March 31, 1996.  The
Company is  obligated  to  purchase  its  GreenBriar  facility  upon a change in
control of the Company.  The net purchase price of the facility is approximately
$4.0  million.  The lessor of this  facility  has the right to  require  Messrs.
Robert Elkins and Timothy Nicholson to purchase all or any part of 13,944 shares
of common  stock owned by it at a per share  purchase  price equal to the sum of
$12.25  per share plus 9% simple  interest  per annum from May 8, 1988 until the
date of such

                                  Page 14 of 19

<PAGE>


purchase.  The Company has agreed to purchase such shares if Messrs.  Elkins and
Nicholson fail to do so. The amount aggregated  approximately  $338,000 at March
31, 1996. The Company has guaranteed  approximately $6.6 million of the lessor's
indebtedness. The Company is required, upon certain defaults under the lease, to
purchase its Orange Hills  facility at a purchase  price equal to the greater of
$7.1 million or the  facility's  fair market value.  The Company has jointly and
severally guaranteed a $1.2 million construction loan made to River City Limited
Partnership  in which the Company has a 30% general  partnership  interest.  The
Company has guaranteed  approximately  $3.9 million of a  construction  loan for
Trizec,  the entity from which the  Company  purchased  the Central  Park Lodges
facilities.  The Company entered into a guaranty  agreement  whereby the Company
guaranteed  approximately  $4.2  million owed by Tutera  Group,  Inc. and Sunset
Plaza Limited Partnership,  a partnership affiliated with a partnership in which
the Company has a 49% interest,  to Finova Capital Corporation.  The Company has
guaranteed  approximately  $8.7  million  owed by  Litchfield  Asset  Management
Corporation  to National  Health  Investors,  Inc.  The Company has  established
several  irrevocable  letters of credit with the Bank of Nova  Scotia  totalling
$15.3  million at March 31,  1996 to secure  certain of the  Company's  workers'
compensation,  health benefits and other obligations. The Company has guaranteed
a maximum  of $3.0  million  owed by Dunns  Creek and Lanier  Manor to  National
Health  Investors.  In addition,  the Company has  obligations  under  operating
leases aggregating  approximately $256.5 million at March 31, 1996. In addition,
with  respect to certain  acquired  businesses  the Company is obligated to make
certain  contingent  payments if earnings of the acquired  business  increase or
earnings targets are met.

    The  liquidity  of the  Company  will  depend in large part on the timing of
payments by private third-party and governmental  payors,  including payments in
excess of regional cost  reimbursement  limitations  established under Medicare.
Costs in excess of the regional  reimbursement  limits  relate  primarily to the
delivery of services and patient care to the Company's MSU patients.

                                  Page 15 of 19



<PAGE>


    The Company  anticipates  that cash from  operations  and  borrowings  under
revolving  credit  facilities  will be  adequate  to cover  its  scheduled  debt
payments and future  anticipated  capital  expenditure  requirements  throughout
1996. The Company  expects to continue to be growth oriented in 1996 through the
expansion  of its  existing  operations,  continued  implementation  of its  MSU
programs and by the acquisition of additional facilities and ancillary companies
and the entry into agreements to manage additional facilities.























                                  Page 16 of 19

<PAGE>




Part II:                 Other Information

Item 5.          -       Other Information

                         None

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

 (a)             Exhibits

                 10.1    Employment  Agreement  dated  January  1, 1994  between
                         Integrated  Health Services,  Inc. and Robert N. Elkins
                         (1)

                 10.2    Amendment  No. 1 to  Employment  Agreement  dated as of
                         January 1, 1995  between  Integrated  Health  Services,
                         Inc. and Robert N. Elkins (1)

                 10.3    Employment  Agreement  dated  as  of  January  1,  1994
                         between  Integrated Health Services,  Inc. and Lawrence
                         P. Cirka (1)

                 10.4    Amendment to Employment  Agreement  dated as of January
                         1, 1995 between  Integrated  Health Services,  Inc. and
                         Lawrence P. Cirka (1)

                 10.5    Employment  Agreement  dated  as  of  October  1,  1995
                         between   Integrated  Health  Services,   Inc.  and  C.
                         Christian Winkle (1)

                 10.6   Amendment to Employment  Agreement  dated as of January
                         1, 1996 between  Integrated  Health Services,  Inc. and
                         Dennis A. Cahill (1)


                                  Page 17 of 19


<PAGE>



                 10.7    Amendment to Employment Agreement dated as of April
                         1, 1996 between Asia Care and John L. Silverman(1)

                 27      Financial Data Schedule 

- ----------
(1)  Previously  filed in the Company's Report on Form 10-Q for the three months
     ended March 31, 1996.


 (b)             Reports on Form 8-K

                         None




















                                  Page 18 of 19



<PAGE>


                                 - SIGNATURES -


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



                                           INTEGRATED HEALTH SERVICES, INC.





                                           By: /s/ W. Bradley Bennett
                                              ---------------------------------
                                               W. Bradley Bennett
                                                  Executive Vice President and
                                                  Chief Accounting Officer








Dated:  June 4, 1997   
       ------------------------------

                                  Page 19 of 19


<TABLE> <S> <C>


<ARTICLE>                     5
<MULTIPLIER>                                   1,000
<CURRENCY>                                     US DOLLARS
       
<S>                                            <C>
<PERIOD-TYPE>                                  3-MOS
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-START>                                 JAN-01-1996
<PERIOD-END>                                   MAR-31-1996
<EXCHANGE-RATE>                                1
<CASH>                                         29,560
<SECURITIES>                                   2,320
<RECEIVABLES>                                  266,205
<ALLOWANCES>                                   (19,140)
<INVENTORY>                                    0
<CURRENT-ASSETS>                               318,979
<PP&E>                                         801,602
<DEPRECIATION>                                 0
<TOTAL-ASSETS>                                 1,525,584
<CURRENT-LIABILITIES>                          158,151
<BONDS>                                        215,000
<COMMON>                                       22
                          0
                                    0
<OTHER-SE>                                     454,566
<TOTAL-LIABILITY-AND-EQUITY>                   1,525,584
<SALES>                                        327,273
<TOTAL-REVENUES>                               327,273
<CGS>                                          0
<TOTAL-COSTS>                                  305,132
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             14,214
<INCOME-PRETAX>                                22,441
<INCOME-TAX>                                   8,640
<INCOME-CONTINUING>                            13,801
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   13,801
<EPS-PRIMARY>                                  0.62
<EPS-DILUTED>                                  0.54
        


</TABLE>


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