MARINER HEALTH GROUP INC
10-Q, 1996-05-15
SKILLED NURSING CARE FACILITIES
Previous: MULTI MARKET RADIO INC, 10QSB, 1996-05-15
Next: HEALTHDYNE TECHNOLOGIES INC, 10-Q, 1996-05-15



                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

(MARK ONE)
  X      QUARTERLY  REPORT  PURSUANT  TO  SECTION 13 OR  15(D) OF THE SECURITIES
- - -----    EXCHANGE ACT OF 1934


FOR THE QUARTERLY 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 0-21512

                           MARINER HEALTH GROUP, INC.

             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

         DELAWARE                                              NO. 06-1251310
         --------                                              --------------
(STATE OF INCORPORATION)                                      (I.R.S. EMPLOYER
                                                             IDENTIFICATION NO.)

             125 EUGENE O'NEILL DRIVE, NEW LONDON, CONNECTICUT 06320
             -------------------------------------------------------
               (ADDRESS OF PRINCIPAL EXECUTIVE OFFICE) (ZIP CODE)
                                  (860)701-2000
                                  -------------
                     (TELEPHONE NUMBER, 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.             YES X  NO
                                                         ---   ---
28,530,649  SHARES OF COMMON STOCK,  $.01 PAR VALUE, WERE OUTSTANDING AT MAY 10,
1996.



                           MARINER HEALTH GROUP, INC.
- - ------------------------------------------------------------------------------

FORM 10-Q - MARCH 31, 1996
                                                        INDEX

<TABLE>
<CAPTION>
PART I.  FINANCIAL INFORMATION                                                       PAGE
<S>               <C>                                                                   <C>
ITEM 1.  FINANCIAL STATEMENTS

                  CONSOLIDATED BALANCE SHEETS AS OF
                  DECEMBER 31, 1995 AND MARCH 31, 1996                                  1

                  CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE
                  THREE MONTHS ENDED MARCH 31, 1995 AND 1996                            2

                  CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE
                  THREE MONTHS ENDED MARCH 31, 1995 AND 1996                            3

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                            4-5

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS                         6-11

PART II. OTHER INFORMATION

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K                                               12-13


SIGNATURES
</TABLE>


                   MARINER HEALTH GROUP, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                           December 31,           March 31,
                                                                                               1995                 1996
                                                                                       ---------------------- ------------------

                                                                ASSETS
<S>                                                                                                <C>               <C>       
Current assets:
             Cash and cash equivalents                                                             $   4,086         $    2,184
             Accounts receivable, less allowance for doubtful accounts of $10,078
                and $12,275, respectively                                                             92,537            108,556
             Estimated settlements due from third-party payors                                        12,915             27,375
             Prepaid expenses and other current assets                                                 6,757             14,307
             Deferred income tax benefit                                                               9,918              9,218
                                                                                       ---------------------- ------------------
                            Total current assets                                                     126,213            161,640

Property, plant, and equipment, net                                                                  174,486            308,858
Goodwill, net of accumulated amortization of $19,084 and $6,102, respectively                         78,212            159,938
Intangible and other assets, net of accumulated amortization of $6,550
     and $4,868 respectively                                                                          30,144             14,524
Restricted cash and cash equivalents                                                                   1,198              1,568
Deferred income tax benefit                                                                            1,273              1,556
                                                                                       ---------------------- ------------------
                            Total assets                                                            $411,526           $648,084
                                                                                       ====================== ==================

                                      LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
             Current maturities of long-term debt and capital lease obligations                    $   5,156          $   5,359
             Accounts payable                                                                         10,904             29,850
             Accrued payroll                                                                           6,072              8,428
             Accrued vacation                                                                          5,053              7,246
             Other accrued expenses                                                                   22,808             32,410
             Deferred income taxes                                                                       987                987
             Other liabilities                                                                         1,085              6,108
                                                                                       ---------------------- ------------------
                            Total current liabilities                                                 52,065             90,388

Long-term debt and capital lease obligations,                                                        
     less current portion                                                                            107,910            239,302
Deferred income taxes                                                                                  6,007              9,149
Deferred gain                                                                                          2,122              2,082
Redeemable stock and other long-term liabilities                                                       1,030              1,633
                                                                                         -------------------- ------------------
                            Total liabilities                                                        169,134            342,554
Commitments and contingencies

Stockholders' equity
             Common  stock,  $.01  par  value;   50,000,000  shares  authorized;
              22,540,010 issued and outstanding at December 31, 1995 and
              28,511,361 shares issued and outstanding at March 31, 1996.                                225                285
             Additional paid-in capital                                                              247,357            308,388
             Unearned compensation                                                                      (15)               (13)
             Accumulated deficit                                                                     (5,175)            (3,130)
                                                                                       ---------------------- ------------------
                            Total stockholders' equity                                               242,392            305,530
                                                                                       ---------------------- ------------------
                            Total liabilities and stockholders' equity                              $411,526           $648,084
                                                                                       ====================== ==================
                             See accompanying notes

</TABLE>
                                       1

                   MARINER HEALTH GROUP, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
                                   (UNAUDITED)


<TABLE>
<CAPTION>
                                                                      Three months ended March 31,
                                                                     1995                  1996
                                                               -----------------     -----------------
<S>                                                                  <C>                     <C>     
Net patient service revenue                                          $   79,339              $132,629
Other income                                                                820                 2,550
                                                               -----------------     -----------------
Total operating revenue                                                  80,159               135,179
                                                               -----------------     -----------------

Operating expenses:
   Facility operating costs                                              62,822               104,591
   Corporate general and administrative                                   6,548                17,227
                                                               -----------------     -----------------
                                                                         69,370               121,818
                                                               -----------------     -----------------

    Interest expense, net                                                   279                 4,392
    Facility rent expense, net                                              355                   474
    Depreciation and amortization                                         2,660                 5,196
                                                               -----------------     -----------------
Total operating expenses                                                 72,664               131,880
                                                               -----------------     -----------------
Income before income taxes                                                7,495                 3,299
Provision for income taxes                                                2,876                 1,254
                                                               -----------------     -----------------
Net income                                                           $    4,619              $  2,045
                                                               =================     =================

Net income per common and common equivalent share:

    Weighted average common and common equivalent
     shares outstanding                                              22,677,000             29,235,065
                                                               =================     =================

    Net income per common and common
    equivalent share                                                 $     0.20             $    0.07
                                                               =================     =================




                                              See accompanying notes

</TABLE>
                                       2

                   MARINER HEALTH GROUP, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                                     Three months ended March 31,  
                                                                                                        1995            1996
                                                                                                      ----------   ---------------
                                                                                                   
<S>                                                                                                  <C>          <C>
Cash flows from operating activities:                                                              
Net income                                                                                           $    4,619   $    2,045
Adjustments to  reconcile  net  income  to cash  provided  by  operating                   
     activities:                                                                                   
   Depreciation and amortization                                                                          2,661        5,195
   Provision for losses on accounts receivable                                                              499          740
   Amortization  of deferred gain                                                                          (143)         (40)
   Non-cash charge for warrants issued                                                                    --             850
   Amortization of deferred financing costs                                                               --             195
   Charge for abandonment of assets                                                                       --           1,061
   Changes in operating assets and liabilities:                                                    
      (Increase) decrease in accounts receivable                                                        (10,148)       1,176
      Increase  in  estimated   settlements  from  third  parties                                        (3,361)      (4,176)
      (Increase) decrease  in prepaid  expenses  and other  current  assets                                (730)       1,955
      Increase (decrease) in accounts payable                                                              (399)       2,227
      Increase in accrued liabilities                                                                     1,776        4,090
      Increase in other current liabilities                                                                 254        1,598
                                                                                                          -----        -----
   Net Cash (Used by) Provided by Operating Activities                                                   (4,970)      16,916
                                                                                                         ------       ------
Cash flows from investing activities:                                                              
      Purchase  of plant,  property  and  equipment                                                      (2,374)      (3,500)
      Cash  paid for  acquisitions                                                                       (2,618)     (43,478)
      Working capital deficits acquired                                                                   --          (4,491)
      Increase in intangible and other assets                                                            (1,178)      (5,273)
                                                                                                         ------       ------ 
      Net cash used by investing activities                                                              (6,170)     (56,742)
                                                                                                         ------      ------- 
Cash flows from financing activities:                                                              
      Drawings on line of credit borrowings                                                               --          66,381
      Cash deposits applied to capital lease obligation                                                   --         (13,155)
      Repayments of long term debt and capital lease obligations                                           (461)     (15,890)
      Proceeds from exercise of employee stock options                                                      908          333
      Shares issued under employee stock purchase plan                                                    --             156
      Decrease in restricted cash                                                                           232           99
                                                                                                         ------       ------
      Net Cash Provided by Financing Activities                                                             679       37,924
                                                                                                         ------       ------
Decrease in cash and cash equivalents                                                                   (10,461)      (1,902)
Cash and cash equivalents at beginning of period                                                         37,209        4,086
                                                                                                        -------        -----
Cash and cash equivalents at end of period                                                           $   26,748   $    2,184
                                                                                                         ======        =====
                                                                                      
                             See accompanying notes
</TABLE>

                                       3


                   MARINER HEALTH GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.       The consolidated  financial  statements as of and for the periods ended
         March 31, 1995 and 1996 are  unaudited.  All  adjustments  and accruals
         have been made which, in the opinion of management, are necessary for a
         fair  presentation.  In  addition  to  normal,  recurring  adjustments,
         corporate  general  and  administrative  expenses  for the first  three
         months of 1996 included a charge of  $6,511,000  composed of $5,661,000
         related  to the  pooling of  interests  with  MedRehab  and a charge of
         $850,000 for warrants  issued in connection  with a preferred  provider
         agreement.  Results of  operations  for the period ended March 31, 1996
         are not necessarily indicative of those expected for any future period.

         The accompanying  unaudited interim  consolidated  financial statements
         have been prepared in accordance with the instructions to Form 10-Q and
         the rules and  regulations of the  Securities and Exchange  Commission.
         These financial  statements have been prepared with the assumption that
         users of the  interim  financial  information  have either read or have
         access to the Company's audited  consolidated  financial statements for
         the year ended  December 31, 1995.  Accordingly,  footnote  disclosures
         which would  substantially  duplicate the disclosures  contained in the
         Company's December 31, 1995 audited  consolidated  financial statements
         have been omitted from these unaudited interim  consolidated  financial
         statements.  Certain  information  and  footnote  disclosures  normally
         included  in the  financial  statements  prepared  in  accordance  with
         generally accepted accounting principles have been condensed or omitted
         pursuant to such  instructions,  rules and  regulations.  Although  the
         Company  believes  that  the  disclosures  are  adequate  to  make  the
         information  presented  not  misleading,  it is  suggested  that  these
         unaudited  interim   consolidated   financial  statements  be  read  in
         conjunction with the audited consolidated  financial statements and the
         notes thereto  included in the Company's  Annual Report on Form 10 - K,
         as amended, for the year ended December 31, 1995.

         The unaudited interim consolidated  financial statements of the Company
         have  been  prepared  to give  retroactive  effect to the  merger  with
         MedRehab,  Inc.  ("MedRehab")  which was  accounted for as a pooling of
         interests.   Accordingly,   the  accompanying   unaudited  consolidated
         financial  statements  have been  restated to include the  accounts and
         operations of MedRehab for all periods presented.

2.       On March 1, 1996, the Company  consummated a merger with MedRehab.  The
         tax-free, stock-for-stock transaction was accounted for as a pooling of
         interests.  In total, an aggregate of approximately 2,312,500 shares of
         Mariner  Common  Stock were  exchanged  for all  outstanding  shares of
         MedRehab  capital  stock or will be issued upon  exercise of options to
         purchase  shares of  MedRehab  capital  stock.  The results of MedRehab
         prior to the merger included in the restated financial  statements have
         not been separately  disclosed as they are immaterial to the results of
         the  combined  company.  The  historical  financial  statements  of the
         Company  for all  periods  presented  give  retroactive  effect  to the
         MedRehab merger.

3.       In  January  1996,  Mariner  completed  the  merger  with  Convalescent
         Services,  Inc.  ("CSI") and its acquisition of certain related assets.
         In the  merger,  all of the  issued and  outstanding  shares of capital
         stock of CSI were  converted  into the right to receive an aggregate of
         5,853,656  shares of the Company's Common Stock and $7,000,000 in cash.
         In connection with the CSI Merger, Mariner acquired certain assets that
         are related to CSI's business from affiliates of CSI's stockholders for
         an  aggregate  of  approximately  $17,694,000  in cash  and  loaned  an
         aggregate of $1,619,000 to the partnerships that sold certain assets to
         the Company.  In addition,  the Company acquired options to purchase 12
         of the facilities  leased by CSI from affiliates of CSI's  stockholders
         at fair market value and made nonrefundable deposits of an aggregate of
         $13,155,000 with the lessors of the facilities subject to such options.
         The options are exercisable  during specified  periods between 1998 and
         2010.  The  aggregate  estimated

                                       4

         fair market value as of the earliest  exercise  date of the options of,
         and the aggregate  purchase price for, the 12 facilities subject to the
         options is  approximately  $59,585,000  (which  includes the deposit of
         $13,155,000 paid by the Company in May 1995). Mariner financed the cash
         consideration  paid in these  transactions  with  borrowings  under the
         Company's credit facility.

4.       In January 1996,  Mariner entered into an agreement to be the preferred
         provider of subacute services to AmHS/Premier/Sun Health ("APS"), which
         is the largest  hospital-health care alliance in the United States with
         approximately  1,700  member  hospitals.   As  the  preferred  subacute
         provider,  Mariner may contract  individually with member hospitals and
         systems to provide  subacute  services.  This  agreement  provides  the
         Company the  opportunity to more quickly expand its services in certain
         of its  existing  markets  and enter new  markets  with  lower  capital
         commitments. Pursuant to this arrangement, an APS affiliate was granted
         warrants  to  purchase  210,000  shares of Mariner  Common  Stock at an
         exercise price of $11.375 per share, as well as warrants to purchase up
         to an additional  1,890,000  shares of Mariner Common Stock over a five
         year period  depending on the performance of the  arrangements  between
         Mariner and APS-affiliated facilities. The Company recorded a charge of
         approximately  $850,000 in the first quarter of 1996 as a result of the
         210,000  warrants  granted.  The Company will receive  management  fees
         under the agreements it enters with APS-affiliated  facilities based on
         a percentage of such facility's revenues specified in the agreement.


                                       5

ITEM 2.

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

RESULTS OF OPERATIONS

         The  following  table  sets  forth  certain   consolidated   historical
financial data as percentages  of total  operating  revenue for the three months
ended March 31, 1995 and 1996 and the  percentage  changes in the dollar amounts
of revenues  and  expenses for the first three months of 1995 as compared to the
first three months of 1996.

<TABLE>
<CAPTION>
                                                                       Three
                                                                    Months Ended                     Percentage Increase
                                                                                                          (Decrease)
                                                                     March 31,                        Three Months Ended
                                                          ------------------------------------
                                                            1995                     1996               1996 over 1995
                                                                                                        --------------
                                                          ----------             -------------

Revenues:
<S>                                                           <C>                       <C>                       <C>  
Net patient service revenue                                   99.0%                     98.1%                     67.2%
Other income                                                   1.0                       1.9                     211.0
                                                          ----------             -------------
Total operating revenue                                      100.0%                     100.0%                    68.6
  
Operating expenses:
  Facility operating costs                                    78.4%                      77.4%                    66.5
  Corporate general and administrative                         8.2                       12.7                    163.1

  Interest expense, net                                        0.3                        3.2                  1,474.2
  Facility rent expense, net                                   0.4                        0.4                     33.5
  Depreciation and amortization                                3.3                        3.9                     95.3
                                                          ----------             -------------
Total operating expenses                                      90.6%                      97.6%                    81.5
                                                          ----------             -------------

Income before income taxes                                     9.4%                       2.4%                   (56.0)
                                                          ----------             -------------


</TABLE>
                                       6

THREE MONTHS ENDED MARCH 31, 1995 AND 1996

         REVENUE. Total operating revenues increased 69% from $80,159,000 during
the three  months ended March 31, 1995 to  $135,179,000  during the three months
ended March 31, 1996.

         Net patient service revenue increased by approximately $53,290,000,  or
67% from the first  quarter of 1995 to the first  quarter of 1996.  Net  patient
service  revenue  includes  revenue from basic  medical and  ancillary  services
provided by the Company, including rehabilitation, pharmacy and infusion therapy
services and the provision of medical  equipment and supplies.  The increase was
primarily the result of the  inclusion in 1996 of revenues  from 31  facilities,
two  pharmacies  and several home health care agencies  acquired after March 31,
1995,   increased  revenues  per  rehabilitation   site  as  well  as  continued
improvements  in payor mix at  existing  facilities.  The revenue  increase  was
partially  offset  by  reductions  due to the  cancellation  or  non-renewal  of
contracts for certain rehabilitation programs.

         Other income  aggregated  $2,550,000 during the quarter ended March 31,
1996.  These revenues were generated  from the Company's  management  activities
related to subacute care units and facilities and consulting fees generated from
providing services to certain rehabilitation contract clients.

         FACILITY OPERATING COSTS. Facility operating costs consist primarily of
employee  salaries,  wages and  benefits,  food,  ancillary  supplies,  pharmacy
supplies and plant operations. Most clinical staff and rehabilitation therapists
are paid an  hourly  wage.  Salaries,  wages and  benefits  as a  percentage  of
revenues are higher at newly opened facilities, which require a basic complement
of staff on the day the program opens regardless of the patient census,  than at
continuing  facilities.  As the  patient  census  increases  and the  payor  mix
improves at its inpatient  facilities,  the Company has experienced decreases in
such expenses as a percent of revenues at those facilities.  Various other types
of  operating   expenses,   including  medical  supplies,   pharmacy   supplies,
nutritional  support  services and  expenses  associated  with the  provision of
ancillary  services,  vary more directly with patient  census as well as general
rates of inflation.

         Facility  operating costs  increased 67% from  $62,822,000 in the first
quarter of 1995 to  $104,591,000  in the first quarter of 1996. The increase was
principally  the result of the  inclusion  of expenses  for 31  facilities,  two
pharmacies  and several  home health care  companies  purchased  after March 31,
1995, as well as providing more ancillary medical services and adding therapists
and aides to service  new  rehabilitation  programs.  As a  percentage  of total
operating  revenues,  these costs were 78% and 77% in the first quarters of 1995
and 1996, respectively.

                                       7

         CORPORATE GENERAL AND  ADMINISTRATIVE  EXPENSES.  Corporate general and
administrative  expenses include the expenses of the Company's corporate office,
which provides marketing,  financial and management  services,  and the expenses
associated  with managing  subacute care units and  facilities.  These  expenses
increased  163% from  $6,548,000 in the first quarter of 1995 to  $17,227,000 in
the first quarter of 1996. Corporate general and administrative expenses for the
first  three  months  of 1996  included  a  charge  of  $6,511,000  composed  of
$5,661,000  related to the pooling of  interests  with  MedRehab and a charge of
$850,000 for warrants issued in connection with a preferred provider  agreement.
The  remaining  increase  was  primarily  the  result of  incremental  corporate
personnel to support the additional  businesses  acquired and opened during 1995
and 1996. As a percentage of total revenues,  these expenses were  approximately
8% and 13% in the first quarters of 1995 and 1996, respectively.

         INTEREST EXPENSE,  NET. Net interest expense increased from $279,000 in
the first  quarter of 1995 to  $4,392,000  in the first  quarter  of 1996.  This
increase  from 1995 to 1996 was  primarily  attributable  to higher  outstanding
balances  under  the  Company's   credit   facility  which  were  used  to  fund
acquisitions  and  working  capital  as  well  as the  inclusion  in 1996 of the
interest  expense on capital leases  incurred in connection with the acquisition
of the CSI facilities.

         FACILITY  RENT  EXPENSE,  NET.  The Company  incurred  $474,000 of rent
expense in the first  quarter  of 1996  related  to a  facility  leased  under a
sale/leaseback arrangement and two facilities leased from former CSI affiliates.

         DEPRECIATION AND  AMORTIZATION.  Depreciation and amortization  expense
increased 95% from  $2,660,000 in the first quarter of 1995 to $5,196,000 in the
first quarter of 1996,  principally as the result of acquisitions of facilities,
pharmacies  and home health care  companies completed after the first quarter of
1995.

         PROVISION  FOR  INCOME  TAXES.  The  effective  tax rate for the  first
quarter of 1995 and 1996, was 38%. The Company  currently  expects its effective
tax  rate to  range  from  38% to 41% in 1996  as the  impact  of the use of net
operating losses acquired in conjunction with the MedRehab merger is uncertain.

         LIQUIDITY AND CAPITAL RESOURCES

         Mariner  has  financed  its   operations,   acquisitions   and  capital
expenditures  primarily from cash provided by operations and proceeds from stock
issuances and  borrowings.  As of March 31, 1996,  working  capital and cash and
cash equivalents were $71,252,000 and $2,184,000, respectively.

         Mariner has a $200,000,000  senior secured  revolving  credit  facility
with a syndicate of banks (the  "Credit  Facility").  As of April 30, 1996,  the
Company entered into an amendment to the Credit Facility to increase the size of
the Credit Facility to $200,000,000  from  $175,000,000,  extend the maturity of
the Credit  Facility and reduce certain  restrictions  that the Credit  Facility
imposes on the  operations of the business of the Company and its  subsidiaries.
As of December 31, 1995 and March 31, 1996, principal balances outstanding under
the  Credit   Facility  were   approximately   $64,500,000   and   $130,500,000,
respectively,  and  letters  of credit  outstanding  under  this  facility  were
$2,612,000.  On April 5, 1996, the Company repaid all  outstanding  indebtedness
(other than letters of credit  outstanding  under the Credit Facility) under the
Credit  Facility with proceeds from the offering of the Notes  described  below.
Mariner has used,  and intends to continue to use,  borrowings  under the Credit
Facility to finance the acquisition and development of additional  subacute care
facilities and related businesses, and for general corporate purposes, including
working   capital.   Mariner's   obligations   under  the  Credit  Facility  are
collateralized  by a pledge of the stock of its  subsidiaries and are guaranteed
by all of the  Company's  subsidiaries.  In  addition,  the Credit  Facility  is
secured by mortgages on certain of the Company's inpatient facilities, leasehold
mortgages on

                                       8

certain inpatient  facilities leased by the Company,  and security  interests in
certain other  properties  and assets of the Company and its  subsidiaries.  The
Credit Facility  matures on April 30, 1999 and provides for prime or LIBOR-based
interest rate options.  The borrowing  availability  and rate of interest varies
depending upon specified  financial  ratios.  The Credit  Facility also contains
covenants  which,  among other things,  require the Company to maintain  certain
financial  ratios and impose certain  limitations or prohibitions on the Company
with respect to the incurrence of indebtedness,  senior indebtedness,  liens and
capital  leases;  the payment of dividends on, and the  redemption or repurchase
of, its capital stock;  investments and acquisitions,  including acquisitions of
new facilities;  the merger or  consolidation  of the Company with any person or
entity; and the disposition of any of the Company's properties or assets.

         The  Company is  currently  negotiating  the terms of an  amendment  to
further  increase  the size of the Credit  Facility to $250  million and further
reduce certain  restrictions  imposed by the Credit  Facility on the Company and
its subsidiaries. No assurance can be given that the Company will enter into any
such amendment.

         On April 4, 1996,  the Company sold  $150,000,000  aggregate  principal
amount of its 9-1/2% Senior Subordinated Notes due 2006 (the "Notes"). The Notes
mature on April 1,  2006.  The Notes are  uncollateralized  senior  subordinated
obligations of Mariner and, as such, are subordinated in right of payment to all
existing and future senior indebtedness of Mariner, including indebtedness under
the Credit Facility.  From the net proceeds of approximately  $144,456,000  from
the  sale  of  the  Notes,  $131,000,000  was  used  to  repay  all  outstanding
indebtedness  under the Credit  Facility  (including  interest and certain other
fees) and the remainder was used to pay a portion of the purchase  price for the
1996  Florida   Acquisition  (as  defined  below).  The  Notes  contain  certain
covenants,  including,  among  other  things,  covenants  with  respect  to  the
following matters: (i) limitation on indebtedness; (ii) limitation on restricted
payments;  (iii) limitation on the incurrence of liens;  (iv) restriction on the
issuance of preferred stock of subsidiaries; (v) limitation on transactions with
affiliates;  (vi) limitation on sale of assets; (vii) limitation on other senior
subordinated indebtedness; (viii) limitation on guarantees by subsidiaries; (ix)
limitation  on the creation of any  restriction  on the ability of the Company's
subsidiaries   to  make   distributions;   and  (x)   restrictions  on  mergers,
consolidations and the transfer of all or substantially all of the assets of the
Company to another person.  The Notes were issued under an Indenture dated as of
April 4, 1996 by and among the Company and State Street Bank and Trust  Company,
as trustee.

         Accounts   receivable   (net  of  allowances)   were   $92,537,000  and
$108,556,000  at December 31, 1995 and March 31, 1996,  respectively.  Estimated
settlements due from third party payors  aggregated  $12,915,000 and $27,375,000
at December 31, 1995 and March 31, 1996,  respectively.  The increases primarily
reflect the addition of the CSI facilities. The number of days sales in accounts
receivable   and  estimated   settlements   due  from  third  party  payors  was
approximately  96 at December 31, 1995 and 92 days March 31, 1996. This decrease
was  primarily due to improved  collections  and  completion of billing  systems
conversions.

         In March  1995,  Mariner  acquired a 60-bed  skilled  nursing  facility
located in St.  Petersburg,  Florida,  for $2,500,000 in available cash. In June
1995,  Mariner  purchased  a 150-bed  skilled  nursing  facility  in  Nashville,
Tennessee, for a total purchase price of approximately $8,500,000.  The purchase
price was financed under the Credit Facility.

         In June 1995, the Company purchased an 80,000  square-foot  building in
New London,  Connecticut  to serve as its corporate  headquarters.  The purchase
price of the new  building  was

                                       9

$3,050,000 and was financed under the Credit Facility. The Company completed the
relocation to its new headquarters in October 1995.

         During the fourth quarter of 1995, Mariner completed its acquisition of
six skilled  nursing  facilities  with an  aggregate  of 686 beds in central and
northern  Florida.  The purchase  price for such  transaction  was  $42,800,000,
consisting of the payment of  $33,000,000 in cash, the assumption of debt in the
amount of  $7,200,000  and the  issuance  of a note in the  principal  amount of
$2,600,000.  The cash portion of the transaction was financed through borrowings
under the Credit Facility.

         In  October  1995,  the  Company  acquired  an  institutional  pharmacy
operation based in Dallas,  Texas, for the total purchase price of approximately
$1,623,000.  The  purchase  price was  financed  through  the  Company's  Credit
Facility and the issuance of a note to the seller.

         During  the  fourth   quarter  of  1995,   the  Company  also  borrowed
approximately  $8,000,000  under the Credit  Facility  primarily to fund working
capital requirements.

         In January 1996,  Mariner  completed the CSI merger and its acquisition
of certain  related  assets.  In the merger,  all of the issued and  outstanding
shares of  capital  stock of CSI were  converted  into the right to  receive  an
aggregate of 5,853,656  shares of the Company's  Common Stock and  $7,000,000 in
cash. In connection with the CSI merger,  Mariner  acquired  certain assets that
are related to CSI's  business  from  affiliates  of CSI's  stockholders  for an
aggregate  of  approximately  $17,694,000  in cash and  loaned an  aggregate  of
$1,619,000  to the  partnerships  that sold certain  assets to the  Company.  In
addition,  the Company acquired options to purchase 12 of the facilities  leased
by CSI from  affiliates  of CSI's  stockholders  at fair  market  value and made
nonrefundable  deposits of an aggregate of  $13,155,000  with the lessors of the
facilities subject to such options. The options are exercisable during specified
periods  between 1998 and 2010. The aggregate  estimated fair market value as of
the earliest  exercise date of the options of, and the aggregate  purchase price
for,  the 12  facilities  subject to the  options is  approximately  $59,585,000
(which includes a deposit of $13,155,000 paid by the Company).  Mariner financed
the cash  consideration  paid in these  transactions  with borrowings  under the
Credit Facility.

         On March 1, 1996,  the Company  completed its merger with MedRehab Inc.
Mariner  issued an aggregate  of  approximately  2,312,500  shares of its Common
Stock for all of  MedRehab's  outstanding  capital stock and options to purchase
MedRehab  capital  stock in a merger  that was  accounted  for as a  pooling  of
interests.  In addition,  the Company prepaid an aggregate  principal  amount of
approximately  $14,000,000 of MedRehab's outstanding indebtedness at the closing
of the  MedRehab  Merger.  The Company  repaid this  indebtedness  with funds it
borrowed under the Credit Facility.  Certain former MedRehab  stockholders  have
the right to require the Company to  repurchase  their shares of Mariner  Common
Stock for approximately $1,500,000 during the period beginning June 30, 1996 and
ending July 31, 1996.

         In May, 1996 the Company  completed its  acquisition  of Regency Health
Care Centers, Inc. ("Regency"),  which operates seven skilled nursing facilities
and one  assisted  nursing  facility  with an  aggregate of 960 beds in Florida,
Tennessee  and Kansas (the "1996  Florida  Acquisition").  All of the issued and
outstanding  shares of Regency  common  stock were  converted  into the right to
receive an aggregate of approximately  $28,050,000 in cash. The Company financed
the consideration paid in the 1996 Florida Acquisition with a portion of the net
proceeds from the sale of the Notes and  borrowings  under the Credit  Facility.
Mariner began managing the

                                       10

facilities  acquired  in the 1996  Florida  Acquisition  on March 1,  1996 for a
monthly fee of 6.5% of net operating revenues of each facility.

         In March 1996,  Mariner acquired a primary care physician  organization
in the Orlando,  Florida area. In this transaction,  Mariner issued an aggregate
of 48,722  shares of its Common  Stock and paid an  aggregate  of  approximately
$1,500,000 in cash which was financed under the Credit Facility.

         During  the  first   quarter  of  1996,   the  Company  also   borrowed
approximately  $8,000,000  under the Credit  Facility  primarily to fund working
capital requirements.

         The Company's capital expenditures for the quarter ended March 31, 1996
were approximately $3,500,000.  The Company has currently budgeted approximately
$30,000,000  for capital  expenditures  during  1996.  The  Company's  currently
planned capital expenditures include approximately $10,100,000 for upgrading the
Company's information systems, approximately $4,200,000 for dererred maintenance
for  the  inpatient   facilities  owned  or  leased  by  CSI  and  approximately
$15,700,000 for expansion of existing facilities and other construction, as well
as the costs of maintaining the Company's inpatient  facilities and offices. The
Company currently  estimates that it spends  approximately $300 per bed per year
for maintenance of its inpatient facilities.

         The Company  intends to expand its clinical  programs in  strategically
selected  metropolitan  areas  throughout  the United  States.  The Company also
intends to expand its pharmacy,  home care,  physician  practice  management and
rehabilitation services. In addition to acquiring individual facilities, Mariner
may acquire businesses that operate multiple facilities or ancillary health care
services businesses. The Company continuously identifies and evaluates potential
acquisition   candidates  and,  in  many  cases,   engages  in  discussions  and
negotiations  regarding potential  acquisitions.  There can be no assurance that
any of the Company's  discussions or negotiations will result in an acquisition.
Further,  if the Company makes any acquisitions,  there can be no assurance that
it will be able to operate any acquired  facilities or businesses  profitably or
otherwise successfully implement its expansion strategy.

         Mariner believes that its future capital  requirements will depend upon
a number of factors,  including cash  generated from  operations and the rate at
which it acquires additional  inpatient facilities or other health care services
businesses  and the  rate at  which  it adds  rehabilitation  programs.  Mariner
expects  to fund such  capital  expenditures  with  borrowings  under its Credit
Facility,  its  existing  cash  resources  and  cash  from  operations.  Mariner
currently  believes that the cash from  operations,  its existing cash resources
and  borrowings  under the Credit  Facility will be sufficient to meet its needs
for the foreseeable future.

FORWARD-LOOKING STATEMENTS AND ASSOCIATED RISK

         This Report contains  forward-looking  statements within the meaning of
Section 27A of the Securities Act and Section 21E of the Securities Exchange Act
of 1934, including statements regarding,  among other items,  anticipated trends
in the  Company's  business and  financial  performance.  These  forward-looking
statements are based largely on the Company's  expectations and are subject to a
number of risks and  uncertainties,  certain of which are  beyond the  Company's
control.  Actual  results  could differ  materially  from these  forward-looking
statements as a result of the factors  described in "Risk Factors"  (included in
Amendment No. 1 on Form 10-K/A to the Company's Annual Report on Form 10-K filed
on April 9, 1996 with respect to the year ended  December  31, 1995)  including,
among others (i) changes in the health care  industry as a result of  political,
economic or regulatory  influences;  (ii) changes in  regulations  governing the
health care industry; and (iii) changes in the competitive marketplace. In light
of  these  risks  and  uncertainties,   there  can  be  no  assurance  that  the
forward-looking information contained in this Report will in fact transpire.

                                       11

                                     PART II

                                OTHER INFORMATION

ITEM 6. - EXHIBITS AND REPORTS ON FORM 8-K

           (a)    Exhibits.

           The exhibits which are filed with this report, or are incorporated by
reference into this report,  are set forth on the Exhibit Index which appears on
page 13 of this report.

           (b)    Reports on Form 8-K.

           January 2, 1996.  Item 2 - Acquisition or  Disposition of Assets,  to
disclose  the  consummation  of the  merger  of Blue  Corporation  with and into
Convalescent  Services,  Inc.  ("CSI") and the  acquisition  of certain  related
assets,  and Item 5 - Other  Events,  to disclose the amendment of the Company's
Credit  Facility  with PNC Bank,  N.A.,  as Agent,  to  increase  the  borrowing
capacity  thereunder from  $120,000,000  to $175,000,000  and Item 7 - Financial
Statements,  Pro Forma Financial  Information and Exhibits,  to disclose certain
financial information relating to CSI.

           March  29,  1996.  Item 5 - Other  Events,  to (i)  disclose  certain
financial and other information  relating to the proposed acquisition by Mariner
of Regency Health Care Centers, Inc. ("Regency"),  (ii) update the disclosure of
certain financial  information  relating to the acquisition by Mariner of CSI by
supplementing  the  historical  financial  statements  of CSI  appearing  in the
Company's  Current  Report on Form 8-K dated January 2, 1996,  (iii)  supplement
certain  interim  financial  information of (x) Heritage  Health Care Centers of
Central Florida, Inc., (y) Heritage Health Care Center of Baker County, Inc. and
(z) Inverness  Health Care, A Limited  Partnership  d/b/a  Heritage  Health Care
Center, appearing in the Company's Current Report on Form 8-K/A dated October 2,
1995 and filed with the Securities and Exchange  Commission on December 15, 1995
and (iv) disclose  certain pro forma financial  information  relating to certain
recent and pending transactions by Mariner.

         April 4, 1996. Item 5 - Other Events,  to disclose the  consummation of
the private placement by the Company of $150 million aggregate  principal amount
of its 9-1/2%  Senior  Subordinated  Notes due 2006 pursuant to Section 4(2) and
Rule 144A under the Securities Act of 1933.

         April 30, 1996.  Item 2 -  Acquisition  or  Disposition  of Assets,  to
disclose the  consummation of the merger of Regency with and into Mariner Health
of Florida,  Inc., a wholly owned subsidiary of the Company, and the acquisition
of certain related assets,  and Item 5 - Other Events, to disclose the amendment
of the Company's  Credit Facility with PNC Bank, N.A., as Agent, to increase the
borrowing  capacity  thereunder from  $175,000,000 to $200,000,000  and Item 7 -
Financial Statements,  Pro Forma Financial Information and Exhibits, to disclose
certain financial information relating to Regency.

                                       12

                                  EXHIBIT INDEX

Number                   Description of Exhibits                           Page
- - ------                   -----------------------                           ----

10    Form of Employment Agreement between the Company and each of
      Jeffrey W. Kinell, Lawrence R. Deering, Jennifer Gallagher, 
      Phyllis Madigan and certain other employees of the Company

11    Schedule of Computation of Net Earnings Per Share              

27    Financial Statement Data Schedule

                                       13


                                   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 DULY THEREUNTO AUTHORIZED.


                                    MARINER HEALTH GROUP, INC.





DATE ________________               BY ________________________________

                                    Jeffrey W. Kinell
                                    Treasurer and Chief Financial Officer
                                    (Authorized officer and principal accounting
                                    and financial officer)


                                       14



                              EMPLOYMENT AGREEMENT

           This Employment Agreement dated as of __________, 1995 ("Agreement"),
  by and  between  Mariner  Health  Group,  Inc.,  a Delaware  corporation  (the
  "Company"), and _______________________ (the "Executive"):

                                   WITNESSETH:

         WHEREAS,  the  Executive  is a senior  executive of the Company and has
made  and  is  expected  to  continue  to  make  major   contributions   to  the
profitability, growth and financial strength of the Company;

         WHEREAS,  the Company recognizes that, as is the case for most publicly
held  companies,  the  possibility  of a Change  in  Control  (as  that  term is
hereafter defined) exists;

         WHEREAS,  the  Company  desires to assure  itself of both  present  and
future  continuity of management in the event of a Change in Control and desires
to establish  certain minimum  compensation  rights of its key senior  executive
officers,  including  the  Executive,  applicable  in the  event of a Change  in
Control;

         WHEREAS,  the Company  wishes to ensure that its senior  executives are
not practically disabled from discharging their duties upon a Change in Control;

         WHEREAS,  this  Agreement  is not  intended  to  alter  materially  the
compensation and benefits which the Executive could reasonably expect to receive
from the Company absent a Change in Control and, accordingly, although effective
and binding as of the date hereof,  this Agreement  shall become  operative only
upon the occurrence of a Change in Control; and

         WHEREAS,  the Executive is willing to render services to the Company on
the terms and subject to the conditions set forth in this Agreement;

         NOW, THEREFORE, the Company and the Executive agree as follows:

         1. Operation of Agreement.  (a) This  Agreement  shall be effective and
binding  immediately upon its execution,  but, anything in this Agreement to the
contrary  notwithstanding,  this Agreement shall not become operative unless and
until  there  shall have  occurred a Change in  Control.  For  purposes  of this
Agreement,  a "Change in Control"  shall have occurred if at any time during the
Term (as hereinafter defined) any of the following events shall occur:

              (i) The Company is merged or consolidated  or reorganized  into or
      with another  corporation  or other legal person,  and as a result of such
      merger,  consolidation  or  reorganization  less  than a  majority  of the
      combined  voting  power  of  the   then-outstanding   securities  of  such
      surviving,  resulting or  reorganized  corporation  or person  immediately
      after such  transaction  is held in the  aggregate  by the  holders of the
      then-outstanding  securities entitled to vote generally in the election of
      directors  of the  Company  ("Voting  Stock")  immediately  prior  to such
      transaction;

              (ii) The Company sells or otherwise transfers all or substantially
      all of its assets to any other corporation or other legal person, and as a
      result  of such sale or  transfer  less than a  majority  of the  combined
      voting power of the  then-outstanding  securities of such  corporation  or
      person immediately after such sale or transfer is held in the aggregate by
      the holders of Voting Stock of the Company  immediately prior to such sale
      or transfer;





              (iii) There is a report  filed on Schedule  13D or Schedule  14D-1
      (or any successor schedule,  form or report), each as promulgated pursuant
      to the Securities  Exchange Act of 1934, as amended (the "Exchange  Act"),
      disclosing that any "person" (as such term is used in Section  13(d)(3) or
      Section  14(d)(2) of the Exchange Act) has become the  "beneficial  owner"
      (as such term is used in Rule 13d-3 under the Exchange  Act) of securities
      representing 35% or more of the Voting Stock of the Company;

              (iv) The  Company  files a  report  or  proxy  statement  with the
      Securities and Exchange Commission pursuant to the Exchange Act disclosing
      in response to Form 8-K or Schedule 14A (or any successor  schedule,  form
      or report or item  therein)  that a change in control of the  Company  has
      occurred; or

              (v) If during any period of two consecutive years, individuals who
      at the  beginning  of any such period  constitute  the Board cease for any
      reason to constitute at least a majority thereof,  unless the election, or
      the  nomination  for  election  by the  Company's  stockholders,  of  each
      director of the Company first elected during such period was approved by a
      vote of at least a majority of the directors then still in office who were
      directors of the Company at the beginning of any such period;

provided,  however,  that a  "Change  in  Control"  shall  not be deemed to have
occurred for purposes of this Agreement solely because (i) the Company,  (ii) an
entity in which the Company directly or indirectly beneficially owns 50% or more
of  the  voting  securities,  or  (iii)  any  Company-sponsored  employee  stock
ownership plan or any other employee  benefit plan of the Company,  either files
or becomes  obligated to file a report or a proxy statement under or in response
to Schedule  13D,  Schedule  14D-1,  Form 8-K or Schedule 14A (or any  successor
schedule,  form  or  report)  under  the  Exchange  Act,  disclosing  beneficial
ownership by it of shares of Voting Stock or because the Company  reports that a
change in control  of the  Company  has  occurred  by reason of such  beneficial
ownership.

         (b) Upon the  occurrence  of a Change in Control at any time during the
Term, this Agreement shall become immediately operative.

         (c) The period  during  which this  Agreement  shall be in effect  (the
"Term") shall commence as of the date hereof and shall expire as of the later of
(i) the close of business on December  31, 1996 and (ii) the  expiration  of the
Period of Employment  (as  hereinafter  defined);  provided,  however,  that (A)
commencing  on January 1, 1997 and each January 1  thereafter,  the term of this
Agreement shall  automatically  be extended for an additional  year unless,  not
later than September 30 of the  immediately  preceding  year, the Company or the
Executive  shall have given  notice  that it or he, as the case may be, does not
wish to have the Term extended,  and (B) subject to Section 9 hereof,  if, prior
to a Change in Control,  the Executive ceases for any reason to be an officer of
the  Company,  thereupon  the Term  shall be  deemed  to have  expired  and this
Agreement shall immediately terminate and be of no further effect.

         2.  Employment;  Period of  Employment.  (a)  Subject  to the terms and
conditions of this  Agreement,  upon the occurrence of a Change in Control,  the
Company  shall  continue  the  Executive in its employ and the  Executive  shall
remain in the employ of the  Company  for the  period set forth in Section  2(b)
hereof (the "Period of Employment"),  in the position and with substantially the
same duties and responsibilities  that he had immediately prior to the Change in
Control,  or to which the Company and the Executive may hereafter mutually agree
in writing.  Throughout  the Period of  Employment,  the Executive  shall devote
substantially  all  of  his  time  during  normal  business  hours  (subject  to
vacations,

                                       2


sick leave and other absences in accordance  with the policies of the Company as
in effect for senior  executives  immediately prior to the Change in Control) to
the  business and affairs of the Company,  but nothing in this  Agreement  shall
preclude the Executive  from devoting  reasonable  periods of time during normal
business hours to (i) serving as a director, trustee or member of or participant
in any  organization or business so long as such activity would not constitute a
violation  of Section 7 if  conducted  by the  Executive  after the  Executive's
Termination  Date (as  hereinafter  defined),  (ii) engaging in  charitable  and
community activities, or (iii) managing his personal investments.

         (b)  The  Period  of  Employment  shall  commence  on  the  date  of an
occurrence of a Change in Control and, subject only to the provisions of Section
4 hereof,  shall  continue  until the earlier of (i) the expiration of the first
anniversary  of the  occurrence of the Change in Control,  (ii) the  Executive's
death, or (iii) the Executive's  attainment of age 65; provided,  however,  that
commencing  on  each  anniversary  of the  Change  of  Control,  the  Period  of
Employment shall  automatically  be extended for an additional year unless,  not
later than 90 calendar days prior to such anniversary  date,  either the Company
or the Executive shall have given written notice to the other that the Period of
Employment shall not be so extended.

         3. Compensation During Period of Employment. (a) Upon the occurrence of
a Change in Control, the Executive shall receive during the Period of Employment
(i) annual base salary at a rate not less than the  Executive's  annual fixed or
base  compensation  (payable  monthly  or  otherwise  as in  effect  for  senior
executives  of the Company  immediately  prior to the  occurrence of a Change in
Control) or such higher rate as may be determined from time to time by the Board
of Directors of the Company (the "Board") or the Compensation  Committee thereof
(the "Committee") (which base salary at such rate is herein referred to as "Base
Pay") and (ii) an annual  amount  equal to not less than the  highest  aggregate
annual bonus,  incentive or other payments of cash  compensation  in addition to
the  amounts  referred  to in clause  (i) above  made or to be made in regard to
services  rendered  in  any  calendar  year  during  the  three  calendar  years
immediately  preceding the year in which the Change in Control occurred pursuant
to any  bonus,  incentive,  profit-sharing,  performance,  discretionary  pay or
similar  policy,  plan,  program or  arrangement of the Company or any successor
thereto providing  benefits at least as great as the benefits payable thereunder
prior to a Change in Control ("Incentive Pay"); provided, however, that with the
prior written  consent of the Executive,  nothing herein shall preclude a change
in the mix between  Base Pay and  Incentive  Pay so long as the  aggregate  cash
compensation  received by the  Executive in any one calendar year is not reduced
in connection therewith or as a result thereof;  and provided further,  however,
that  in  no  event  shall  any  increase  in  the  Executive's  aggregate  cash
compensation or any portion thereof in any way diminish any other  obligation of
the Company under this Agreement.

         (b) For his service pursuant to Section 2(a) hereof,  during the Period
of  Employment  the  Executive  shall be a full  participant  in,  and  shall be
entitled  to the  perquisites,  benefits  and  service  credit for  benefits  as
provided  under,  any and all  employee  retirement  income and welfare  benefit
policies,  plans,  programs or  arrangements  in which senior  executives of the
Company  participate,   including  any  stock  option,  stock  purchase,   stock
appreciation,  savings,  pension,  supplemental  executive  retirement  or other
retirement  income  or  welfare  benefit,   deferred   compensation,   incentive
compensation,  group and/or executive life,  health,  medical/hospital  or other
insurance  (whether funded by actual  insurance or self-insured by the Company),
disability,  salary  continuation,  expense  reimbursement  and  other  employee
benefit  policies,  plans,  programs or  arrangements  that may now exist or any
equivalent  successor  policies,  plans,  programs or  arrangements  that may be
adopted  hereafter by the Company  providing  perquisites,  benefits and service
credit  for  benefits  at least as great as are  payable  thereunder  prior to a
Change in Control (collectively,  "Employee Benefits");  provided, however, that
except as expressly  provided in, and subject to the terms of, Section  5(a)(ii)
hereof, the Executive's rights thereunder shall be


                                       3


governed by the terms  thereof and shall not be enlarged  hereunder or otherwise
affected hereby.  Subject to the proviso in the immediately  preceding sentence,
if and to the extent such  perquisites,  benefits or service credit for benefits
are not payable or provided under any such policy,  plan, program or arrangement
as a result of the  amendment or  termination  thereof,  then the Company  shall
itself  pay or  provide  therefor.  Nothing  in this  Agreement  shall  preclude
improvement or enhancement of any such Employee Benefits,  provided that no such
improvement  shall in any way diminish any other obligation of the Company under
this Agreement.

         4. Termination  Following a Change in Control.  (a) In the event of the
occurrence of a Change in Control, the Executive's  employment may be terminated
by the Company  during the Period of Employment  and the Executive  shall not be
entitled to the benefits  provided by Section 5 hereof only upon the  occurrence
of one or more of the following events:

                           (i)      The Executive's death;

                           (ii)  If  the  Executive  shall  become   permanently
                  disabled within the meaning of, and begins actually to receive
                  disability benefits pursuant to, the long-term disability plan
                  in effect for senior  executives  of the  Company  immediately
                  prior to the Change in Control; or

                           (iii)  For  "Cause",   which  for  purposes  of  this
                  Agreement  shall mean,  prior to any  termination  pursuant to
                  Section 4(b) hereof:

                                    (A) the Executive's  conviction of any crime
                           (whether  or  not   involving   the  Company)   which
                           constitutes  a felony  in the  jurisdiction  involved
                           (other than unintentional motor vehicle felonies);

                                    (B) any intentional  act of theft,  fraud or
                           embezzlement  by the Executive in connection with his
                           work with the Company;

                                    (C) the Executive's continuing, repeated and
                           willful  failure or refusal to perform his duties and
                           services under this Agreement  (other than due to his
                           incapacity  due to illness or injury),  provided that
                           such failure or refusal  continues  uncorrected for a
                           period of 30 days  after  the  Executive  shall  have
                           received  written  notice from the Board stating with
                           specificity the nature of such failure or refusal; or

                                    (D) the Executive's violation of Section 7.

                  Notwithstanding  the foregoing,  Executive shall not be deemed
                  to have been terminated for Cause unless and until there shall
                  have been delivered to him a copy of a resolution duly adopted
                  by the  affirmative  vote of not less than a  majority  of the
                  entire  Board at a meeting  of the Board  called  and held for
                  (but not  necessarily  exclusively  for) that  purpose  (after
                  reasonable   notice  to  Executive  and  an  opportunity   for
                  Executive, together with counsel of his choice, to be heard by
                  the Board)  finding that  Executive has, in good faith opinion
                  of the  Board,  engaged  in  conduct  constituting  Cause  and
                  specifying the particulars thereof in reasonable detail.


                                       4



         (b) In the event of the  occurrence of a Change in Control,  during the
Period of Employment the Executive shall be entitled to the benefits as provided
in Section 5 hereof upon the occurrence of one or more of the following events:

                           (i) Any  termination by the Company of the employment
                  of the  Executive  prior to the date upon which the  Executive
                  shall have attained age 65, which termination shall be for any
                  reason other than for Cause or as a result of the death of the
                  Executive or by reason of the Executive's permanent disability
                  and the actual  receipt of  disability  benefits in accordance
                  with Section 4(a)(ii) hereof; or

                           (ii)  Termination  by the Executive of his employment
                  with the  Company  within one year after the Change in Control
                  upon the occurrence of any of the following events:

                                    (A) Failure to elect,  reelect or  otherwise
                           maintain  the  Executive in the office or position in
                           the  Company  which the  Executive  held  immediately
                           prior to a Change in  Control,  or the removal of the
                           Executive  as a  Director  of  the  Company  (or  any
                           successor thereto) if the Executive shall have been a
                           Director  of the  Company  immediately  prior  to the
                           Change in Control;

                                    (B) A  significant  adverse  change  in  the
                           nature   or   scope  of  the   authorities,   powers,
                           functions, responsibilities or duties attached to the
                           position with the Company  which the  Executive  held
                           immediately  prior  to  the  Change  in  Control,   a
                           reduction in the  aggregate of the  Executive's  Base
                           Pay and Incentive  Pay received from the Company,  or
                           the  termination  of the  Executive's  rights  to any
                           Employee   Benefits   to   which   he  was   entitled
                           immediately  prior  to the  Change  in  Control  or a
                           reduction in scope or value thereof without the prior
                           written consent of the Executive, any of which is not
                           remedied within 10 calendar days after receipt by the
                           Company of written  notice from the Executive of such
                           change, reduction or termination, as the case may be;

                                    (C) A determination by the Executive made in
                           good  faith  that as a result of a Change in  Control
                           and   a   change    in    circumstances    thereafter
                           significantly   affecting  his  position,   including
                           without  limitation  a  change  in the  scope  of the
                           business  or  other   activities  for  which  he  was
                           responsible   immediately  prior  to  the  Change  in
                           Control, he has been rendered substantially unable to
                           carry out,  has been  substantially  hindered  in the
                           performance   of,  or  has  suffered  a   substantial
                           reduction  in,  any  of  the   authorities,   powers,
                           functions, responsibilities or duties attached to the
                           position held by the Executive  immediately  prior to
                           the  Change  in  Control,   which  situation  is  not
                           remedied within 10 calendar days after written notice
                           to  the   Company   from   the   Executive   of  such
                           determination;

                                    (D) The  liquidation,  dissolution,  merger,
                           consolidation  or  reorganization  of the  Company or
                           transfer  of  all  or a  significant  portion  of its
                           business  and/or  assets,  unless  the  successor  or
                           successors (by  liquidation,  merger,  consolidation,
                           reorganization  or  otherwise)  to  which  all  or  a
                           significant  portion of its  business  and/or  assets
                           have been  transferred  (directly  or by

                                       5


                           operation  of law) shall have  assumed all duties and
                           obligations  of  the  Company  under  this  Agreement
                           pursuant to Section 11 hereof;

                                    (E) The Company shall relocate its principal
                           executive  offices,  or require the Executive to have
                           his  principal  location  of  work  changed,  to  any
                           location  which is in  excess  of 25  miles  from the
                           location thereof  immediately  prior to the Change of
                           Control or the Company shall require the Executive to
                           travel   away  from  his  office  in  the  course  of
                           discharging his  responsibilities or duties hereunder
                           significantly  more (in terms of  either  consecutive
                           days or aggregate days in any calendar year) than was
                           required  of him  prior  to  the  Change  of  Control
                           without,  in either case, his prior written  consent;
                           or

                                    (F)  Without   limiting  the  generality  or
                           effect of the foregoing,  any material breach of this
                           Agreement by the Company or any successor thereto.

         (c) A termination by the Company  pursuant to Section 4(a) hereof or by
the Executive  pursuant to Section 4(b) hereof shall not affect any rights which
the Executive  may have  pursuant to any  agreement,  policy,  plan,  program or
arrangement of the Company providing  Employee  Benefits,  which rights shall be
governed  by the terms  thereof.  If this  Agreement  or the  employment  of the
Executive  is  terminated  under  circumstances  in which the  Executive  is not
entitled to any payments under Sections 3 or 5 hereof,  the Executive shall have
no further  obligation or liability to the Company hereunder with respect to his
prior or any future employment by the Company.

         5. Severance Compensation. (a) If, following the occurrence of a Change
in Control,  the Company shall terminate the Executive's  employment  during the
Period of  Employment  other than  pursuant to Section  4(a)  hereof,  or if the
Executive  shall terminate his employment  pursuant to Section 4(b) hereof,  the
Company  shall pay to the  Executive  the amount  specified  in Section  5(a)(i)
hereof within five business  days after the date (the  "Termination  Date") that
the  Executive's  employment is terminated (the effective date of which shall be
the  date of  termination  or such  other  date  that  may be  specified  by the
Executive if the termination is pursuant to Section 4(b) hereof):

                           (i) In lieu of any further  payments to the Executive
                  for periods  subsequent to the  Termination  Date, but without
                  affecting the rights of the  Executive  referred to in Section
                  5(b) hereof,  a lump sum payment (the "Severance  Payment") in
                  an amount equal to the present  value  (using a discount  rate
                  prescribed  for  purposes  of  valuation   computations  under
                  Section 280G of the Internal Revenue Code of 1986, as amended,
                  or any successor  provision thereto,  or if no such rate is so
                  prescribed,  a rate equal to the then-applicable interest rate
                  prescribed by the Pension  Benefit  Guarantee  Corporation for
                  benefit   valuations  in  connection  with   non-multiemployer
                  pension plan terminations assuming the immediate  commencement
                  of benefit  payments (the "Discount  Rate")) of the sum of (A)
                  the aggregate  Base Pay (at the highest rate in effect for any
                  year prior to the Termination  Date) which the Executive would
                  have received for a period of one year had such termination or
                  breach not occurred  (the  "Severance  Period"),  plus (B) the
                  aggregate  Incentive  Pay (based upon the  greatest  amount of
                  Incentive  Pay paid or payable to the  Executive  for any year
                  during the Term but prior to the year in which the Termination
                  Date occurs), which the Executive would have received pursuant
                  to this Agreement during the Severance Period.


                                       6



                           (ii)  For the  Severance  Period  the  Company  shall
                  arrange  to  provide  the  Executive  with  Employee  Benefits
                  substantially   similar  to  those  which  the  Executive  was
                  receiving  or  entitled  to receive  immediately  prior to the
                  Termination  Date (and if and to the extent that such benefits
                  shall  not or  cannot be paid or  provided  under any  policy,
                  plan,  program or arrangement of the Company solely due to the
                  fact that the Executive is no longer an officer or employee of
                  the Company,  then the Company shall itself pay or provide for
                  the   payment   to   the   Executive,   his   dependents   and
                  beneficiaries,  such Employee Benefits);  and without limiting
                  the generality of the foregoing, the Severance Period shall be
                  considered service with the Company for the purpose of service
                  credits under the Company's  retirement  income,  supplemental
                  executive  retirement  and other  benefit plans of the Company
                  applicable to the Executive or his  beneficiaries  immediately
                  prior to the Termination Date.  Without otherwise limiting the
                  purposes  or effect of  Section  6 hereof,  Employee  Benefits
                  payable to the Executive  pursuant to this Section 5(a)(ii) by
                  reason of any  "welfare  benefit  plan" of the Company (as the
                  term "welfare  benefit plan" is defined in Section 3(l) of the
                  Employee  Retirement  Income Act of 1974, as amended) shall be
                  reduced to the extent comparable welfare benefits are actually
                  received by the Executive  from another  employer  during such
                  period  following the Executive's  Termination  Date until the
                  expiration of the Period of Employment.

                           (iii) All outstanding stock options, warrants and the
                  like held by the  Executive at the time of  termination  which
                  have  not yet  vested  at the time of such  termination  shall
                  immediately be fully vested.

         (b) Upon written  notice given by the Executive to the Company prior to
the  occurrence  of a Change in  Control,  the  Executive,  at his sole  option,
without reduction to reflect the present value of such amounts as aforesaid, may
elect to have all or any of the Severance  Payment  payable  pursuant to Section
5(a)(i)  hereof paid to him on a quarterly or monthly basis during the remainder
of the Period of Employment.

         (c) There  shall be no right of set-off or  counterclaim  in respect of
any  claim,  debt or  obligation  against  any  payment  to or  benefit  for the
Executive provided for in this Agreement.

         (d) Without  limiting the rights of the  Executive at law or in equity,
if the Company  fails to make any payment  required  to be made  hereunder  on a
timely  basis,  the  Company  shall pay  interest  on the  amount  thereof at an
annualized rate of interest equal to the then-applicable Discount Rate.

         6. No Mitigation  Obligation.  The Company hereby  acknowledges that it
will be difficult,  and may be impossible,  for the Executive to find reasonably
comparable  employment  following the Termination  Date and that the Restrictive
Covenants (as  hereinafter  defined)  contained in Section 7 hereof will further
limit the employment opportunities for the Executive.  Accordingly,  the parties
hereto  expressly  agree that the payment of the severance  compensation  by the
Company to the Executive in accordance  with the terms of this Agreement will be
liquidated damages, and that the Executive shall not be required to mitigate the
amount of any payment provided for in this Agreement by seeking other employment
or otherwise, nor shall any profits, income, earnings or other benefits from any
source  whatsoever  create  any  mitigation,  offset,  reduction  or  any  other
obligation  on the part of the  Executive  hereunder  or  otherwise,  except  as
expressly provided in Section 5(a)(ii) hereof.


                                       7


      7. Restrictive  Covenants.  (a) Executive  acknowledges  that (i) he has a
major responsibility for the operation,  administration,  development and growth
of the Company's business, (ii) the Company's business is or may become national
or  international  in scope,  (iii) his work for the Company has brought him and
will continue to bring him into close contact with  confidential  information of
the Company and its customers,  and (iv) the agreements and covenants  contained
in this Section 7 are essential to protect the business interests of the Company
and that the Company will not enter into this Agreement but for such  agreements
and covenants.

              (b) (i) During the Period of Employment  and, if the Company shall
terminate the Executive's  employment during the Period of Employment other than
pursuant  to  Section  4(a)  hereof  or if the  Executive  shall  terminate  his
employment  pursuant to Section 4(b) hereof,  during the Severance  Period,  the
Executive shall not, directly or indirectly,  perform any services in the United
States for any person or entity other than the Company that is in the  business,
directly  or  indirectly,  of  providing  health  care  services of the type the
Company  is  providing,  or is  contemplating  providing,  at  the  time  of the
Executive's termination (the "Business"); or, without limiting the generality of
the  foregoing,  be  or  become  or  agree  to be or  become,  interested  in or
associated  with,  in any capacity  (whether as a partner,  shareholder,  owner,
officer, director,  employee,  principal, agent, creditor, trustee,  consultant,
co-venturer  or  otherwise)  any  individual,  corporation,  firm,  association,
partnership,  joint  venture  or other  business  entity  that  competes  in the
Business;   provided,  however,  that  the  Executive  may  own,  solely  as  an
investment,  not more than one percent  (1%) of any class of  securities  of any
corporation that is publicly traded on any national  securities  exchange in the
United States of America or reported on the National  Association  of Securities
Dealers, Inc.'s Automated Quotation System.

                     (ii)  During the Period of  Employment  and, if the Company
shall terminate the Executive's employment during the Period of Employment other
than  pursuant to Section 4(a) hereof or if the  Executive  shall  terminate his
employment  pursuant to Section 4(b) hereof,  during the Severance  Period,  the
Executive shall not, directly or indirectly,  (i) induce or attempt to influence
any  employee of the Company or any  corporation,  partnership  or other  entity
controlled by the Company (each, a "Subsidiary")  to leave its employ,  (ii) aid
or agree to aid any  competitor,  customer  or  supplier  of the  Company or its
Subsidiaries  in any attempt to hire any person who shall have been  employed by
the  Company or its  Subsidiaries  within the  one-year  period  preceding  such
requested  aid, or (iii) induce or attempt to  influence  any person or business
entity who was a customer of the Company or its Subsidiaries during [any portion
of the Term or] the Termination Period to transact business with a competitor of
the Company in the Company's business.

                     (iii)  During the  Period of  Employment,  the  Termination
Period and  thereafter,  the Executive shall not disclose to anyone any material
information  about the  affairs of the  Company or its  Subsidiaries,  including
trade secrets,  trade "know-how,"  inventions,  customer lists,  business plans,
operational methods, pricing policies, marketing plans, sales plans, identity of
customers,  sales, profits or other financial  information which is confidential
to the Company or is not generally known in the relevant trade.

              (c) If the Executive breaches,  or threatens to commit a breach of
Section 7(b) (the "Restrictive Covenants"), the Company shall have the following
rights and remedies,  each of which shall be in addition to any other rights and
remedies available to the Company at law or in equity:

                     (i) The  Executive  shall  account  for and pay over to the
      Company all compensation,  profits, and other benefits, after taxes, which
      inure to the  Executive's  benefit  which are  derived or


                                       8


      received by the Executive or any person or business  entity  controlled by
      the Executive  resulting from any actions or  transactions  constituting a
      breach of any of the Restrictive Covenants.

                     (ii) Notwithstanding the provisions of Section 7(c)(i), the
      Executive  acknowledges  and agrees  that in the event of a  violation  or
      threatened  violation  of any of the  provisions  of  Sections  7(b) , the
      Company  shall  have no  adequate  remedy  at law and shall  therefore  be
      entitled  to  enforce  each  such  provision  by  temporary  or  permanent
      injunctive  or  mandatory  relief  obtained  in  any  court  of  competent
      jurisdiction without the necessity of proving damages, posting any bond or
      other  security,  and without  prejudice  to any other rights and remedies
      which may be available at law or in equity.

              (d) If any of the Restrictive  Covenants,  or any part thereof, is
held to be invalid or unenforceable,  the same shall not affect the remainder of
the covenant or covenants,  which shall be given full effect,  without regard to
the invalid or  unenforceable  portions.  Without limiting the generality of the
foregoing,  if any of the Restrictive Covenants, or any part thereof, is held to
be  unenforceable  because of the duration of such provision or the area covered
thereby, the parties hereto agree that the court making such determination shall
have the power to reduce the duration  and/or area of such provision and, in its
reduced form, such provision shall then be enforceable.

              (e) The parties hereto intend to and hereby confer jurisdiction to
enforce the Restrictive Covenants upon the courts of any jurisdiction within the
geographical scope of such Restrictive  Covenants.  In the event that the courts
of any one or more of such jurisdictions  shall hold such Restrictive  Covenants
wholly unenforceable by reason of the breadth of such scope or otherwise,  it is
the intention of the parties  hereto that such  determination  not bar or in any
way affect the Company's right to the relief provided above in the courts of any
other jurisdictions within the geographical scope of such Restrictive Covenants,
as to breaches of such covenants as they relate to each jurisdiction  being, for
this purpose, severable into diverse and independent covenants.

         8. Legal Fees and  Expenses.  It is the intent of the Company  that the
Executive not be required to incur the expenses  associated with the enforcement
of his rights under this  Agreement by litigation or other legal action  because
the cost and expense  thereof  would  substantially  detract  from the  benefits
intended to be extended to the Executive  hereunder.  Accordingly,  if it should
appear to the  Executive  that the  Company has failed to comply with any of its
obligations  under this  Agreement or in the event that the Company or any other
person  takes any action to declare this  Agreement  void or  unenforceable,  or
institutes  any  litigation  designed to deny, or to recover from, the Executive
the benefits  intended to be provided to the  Executive  hereunder,  the Company
irrevocably  authorizes the Executive from time to time to retain counsel of his
choice, at the expense of the Company as hereinafter  provided, to represent the
Executive in  connection  with the  initiation  or defense of any  litigation or
other legal action, whether by or against the Company or any director,  officer,
stockholder or other person  affiliated with the Company,  in any  jurisdiction.
Notwithstanding any existing or prior  attorney-client  relationship between the
Company and such counsel,  the Company  irrevocably  consents to the Executive's
entering into an  attorney-client  relationship  with such counsel,  and in that
connection the Company and the Executive agree that a confidential  relationship
shall exist between the  Executive  and such  counsel.  The Company shall pay or
cause to be paid and shall be solely  responsible for any and all attorneys' and
related fees and expenses incurred by the Executive as a result of the Company's
failure to perform this Agreement or any provision  hereof or as a result of the
Company  or any  person  contesting  the  validity  or  enforceability  of  this
Agreement or any provision hereof as aforesaid.


                                       9



         9. Employment  Rights.  Nothing  expressed or implied in this Agreement
shall  create any right or duty on the part of the Company or the  Executive  to
have the Executive  remain in the  employment of the Company prior to any Change
in  Control;  provided,  however,  that any  termination  of  employment  of the
Executive  or the  removal of the  Executive  from the office or position in the
Company  following the  commencement  of any discussion with a third person that
ultimately results in a Change in Control shall be deemed to be a termination or
removal  of the  Executive  after a  Change  in  Control  for  purposes  of this
Agreement.

         10.  Withholding  of Taxes.  The Company may withhold  from any amounts
payable under this Agreement all federal, state, city or other taxes as shall be
required pursuant to any law or government regulation or ruling.

         11. Successors and Binding Agreement. (a) The Company shall require any
successor  (whether  direct or  indirect,  by purchase,  merger,  consolidation,
reorganization  or otherwise) to all or substantially all of the business and/or
assets of the Company,  by agreement in form and substance  satisfactory  to the
Executive,  expressly to assume and agree to perform this  Agreement in the same
manner and to the same  extent the  Company  would be  required to perform if no
such succession had taken place.  This Agreement shall be binding upon and inure
to the  benefit of the  Company  and any  successor  to the  Company,  including
without   limitation  any  persons  acquiring  directly  or  indirectly  all  or
substantially  all of the  business  and/or  assets of the  Company  whether  by
purchase, merger, consolidation, reorganization or otherwise (and such successor
shall  thereafter be deemed the  "Company" for the purposes of this  Agreement),
but shall not otherwise be assignable, transferable or delegable by the Company.

         (b) This Agreement  shall inure to the benefit of and be enforceable by
the Executive's personal or legal  representatives,  executors,  administrators,
successors, heirs, distributees and/or legatees.

         (c) This  Agreement  is  personal  in nature and neither of the parties
hereto  shall,  without the consent of the other,  assign,  transfer or delegate
this  Agreement  or any  rights or  obligations  hereunder  except as  expressly
provided  in Section  11(a)  hereof.  Without  limiting  the  generality  of the
foregoing,  the  Executive's  right to receive  payments  hereunder shall not be
assignable, transferable or delegable, whether by pledge, creation of a security
interest  or  otherwise,  other than by a transfer by his will or by the laws of
descent and  distribution  and, in the event,  of any  attempted  assignment  or
transfer  contrary to this Section 11(c), the Company shall have no liability to
pay any amount so attempted to be assigned, transferred or delegated.

         (d) The Company and the Executive  recognize  that each party will have
no  adequate  remedy at law for  breach  by the  other of any of the  agreements
contained  herein  and,  in the event of any such  breach,  the  Company and the
Executive  hereby agree and consent that the other shall be entitled to a decree
of  specific  performance,  mandamus  or other  appropriate  remedy  to  enforce
performance of this Agreement.

         12.  Notices.  For all purposes of this Agreement,  all  communications
including without limitation notices, consents, requests or approvals,  provided
for herein  shall be in writing and shall be deemed to have been duly given when
delivered  or five  business  days after  having  been  mailed by United  States
registered  or  certified  mail,  return  receipt  requested,  postage  prepaid,
addressed to the Company (to the  attention of the  Secretary of the Company) at
its principal executive office and to the Executive at his principal  residence,
or to such other address as any party may have furnished to the


                                       10


other in writing and in  accordance  herewith,  except that notices of change of
address shall be effective only upon receipt.

         13.  Governing  Law.  The  validity  interpretation,  construction  and
performance  of this  Agreement  shall be  governed  by the laws of the State of
Connecticut,  without  giving  effect  to the  principles  of  conflict  of laws
thereof.

         14. Validity.  If any provision of this Agreement or the application of
any  provision   hereof  to  any  person  or   circumstances  is  held  invalid,
unenforceable  or otherwise  illegal,  the  remainder of this  Agreement and the
application of such provision to any other person or circumstances  shall not be
affected,  and the provision so held to be invalid,  unenforceable  or otherwise
illegal  shall be reformed to the extent (and only to the extent)  necessary  to
make it enforceable, valid and legal.

         15.  Miscellaneous.  No provisions  of this  Agreement may be modified,
waived or discharged unless such waiver,  modification or discharge is agreed to
in writing  signed by the Executive  and the Company.  No waiver by either party
hereto at any time of any breach by the other party  hereto or  compliance  with
any condition or provision of this Agreement to be performed by such other party
shall be deemed a waiver of similar or  dissimilar  provisions  or conditions at
the same or at any prior or subsequent time.

         16.  Counterparts.  This  Agreement  may be  executed  in  one or  more
counterparts,  each of which shall be deemed to be an original  but all of which
together will constitute one and the same agreement.

         17. Prior Agreement.  This Agreement  contains the entire agreement and
understanding  between the Company and the Executive with respect to the subject
matter hereof. No  representations  or warranties of any kind or nature relating
to the  Company  or its  affiliates  or  their  respective  businesses,  assets,
liabilities,  operations,  future  plans or  prospects  have  been made by or on
behalf  of the  Company  to the  Executive;  nor  have  any  representations  or
warranties  of any kind or nature  been made by the  Executive  to the  Company,
expect as expressly set forth in this Agreement.

         IN WITNESS  WHEREOF,  the parties have caused this Agreement to be duly
executed and delivered as of the date first above written.

                                    MARINER HEALTH GROUP, INC.


                                   By: ______________________________________
                                              Chairman

                                       ______________________________________
                                              [Executive's Name]







EXHIBIT 11:      Calculation of shares used in determining net income per common
- - -----------      and common equivalent share (1)


<TABLE>
<CAPTION>
                                                              Three months ended March 31,
                                                            1995                         1996
                                                      -----------------             ----------------

<S>                                                        <C>                          <C>        
Net income                                                 $ 4,619,000                  $ 2,045,000
                                                      =================             ================

Weighted average shares outstanding                         22,429,225                   28,397,175
Shares issuable based on the treasury
   stock method                                                247,775                      837,890
                                                      -----------------             ----------------
                                                            22,677,000                   29,235,065
                                                      =================             ================


  (1) Fully diluted income per share has not been separately  presented,  as the
      amounts  would not be  materially  different  from  primary net income per
      share.
</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM  THE
COMPANY'S  FINANCIAL  STATEMENTS  DATED MARCH 31, 1996 AND IS  QUALIFIED  IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                  1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-END>                                   MAR-31-1996
<CASH>                                         2,184
<SECURITIES>                                   0
<RECEIVABLES>                                  110,612
<ALLOWANCES>                                   12,275
<INVENTORY>                                    0
<CURRENT-ASSETS>                               161,640
<PP&E>                                         308,858
<DEPRECIATION>                                 36,593
<TOTAL-ASSETS>                                 648,084
<CURRENT-LIABILITIES>                          90,388
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       285
<OTHER-SE>                                     305,245
<TOTAL-LIABILITY-AND-EQUITY>                   648,084
<SALES>                                        135,179
<TOTAL-REVENUES>                               135,179
<CGS>                                          0
<TOTAL-COSTS>                                  121,818
<OTHER-EXPENSES>                               5,670
<LOSS-PROVISION>                               740
<INTEREST-EXPENSE>                             4,392
<INCOME-PRETAX>                                3,299
<INCOME-TAX>                                   1,254
<INCOME-CONTINUING>                            2,045
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   2,045
<EPS-PRIMARY>                                  0.07
<EPS-DILUTED>                                  0
        


</TABLE>


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