HEALTH SYSTEMS INTERNATIONAL INC
10-Q, 1996-05-15
INSURANCE CARRIERS, NEC
Previous: UNIVERSAL OUTDOOR INC, 10-Q, 1996-05-15
Next: BRASSIE GOLF CORP, 10QSB, 1996-05-15





                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C.  20549
                             _______________________

                                    FORM 10-Q
                             _______________________

[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

[ ]  TRANSITION REPORT PURSUANT TO SECTION 13(d) OF THE SECURITIES EXCHANGE ACT
     OF 1934

     For the transition period from ____________ to ____________.

                         Commission file number: 1-12718

                       HEALTH SYSTEMS INTERNATIONAL, INC.
             (Exact name of registrant as specified in its charter)

                  Delaware                       95-42288333        
      
   (State or other jurisdiction               (I.R.S. Employer
      of incorporation or                    identification No.)
          organization)

21600 Oxnard  Street, Woodland Hills, CA             91367
225 North Main Street, Pueblo, CO                    81003
   (Address of principal                          (Zip Codes)
    executive offices)

   Registrant's  telephone            (818) 719-6978 (California)
   numbers, including area code:      (719) 542-0500 (Colorado)

     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 [ ]

     Indicate the number of shares outstanding of each of the issuer's classes
of common stock as the latest practicable date.

     As of May 8, 1996, 22,411,697 shares of Class A Common Stock, $.001 par
value per share, were outstanding and 25, 684,152 shares of Class B Common
Stock, $.001 par value per share, were outstanding.


                          PART 1. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

               Health Systems International, Inc. and Subsidiaries
                Condensed Consolidated Balance Sheets (Unaudited)
                        (In thousands, except share data)
<TABLE>
<CAPTION>

                                                                             March 31,                    December 31,
                                                                               1996                           1995
<S>                                                                              <C>                             <C>      
ASSETS

Current assets
      Cash and equivalents                                                               
      Marketable securities held for sale                                         368,232                         366,629 

      Premiums receivable, net                                                     96,311                          91,106 
      Prepaid expenses and other                                                   39,838                          34,849 
      Deferred income taxes                                                        16,277                          18,902 

Total current assets                                                              698,705                         737,418 
      Property and equipment, net                                                  80,123                          84,743 
      Goodwill and other intangible assets, net                                   337,554                         336,365 

      Deferred income taxes                                                                                         1,958 
      Other assets                                                                 54,569                          53,227 
Total assets                                                                 $  1,173,741                     $ 1,213,711 


LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
      Estimated claims payable                                              $    287,606                     $    310,392 
      Shared risk and other settlements                                           30,165                           30,664 

      Unearned subscriber premiums                                                38,039                           91,596 
      Accounts payable and accrued expenses                                      103,788                          120,161 
      Federal and state income taxes payable                                      25,398                           13,196 

      Notes payable, current portion                                                                                2,340 
Total current liabilities                                                        487,337                          568,349 


      Notes payable                                                              362,937                          354,080 
      Other                                                                        6,151                            5,755 
Total                                                                            856,425                          928,184 


Stockholders' equity
      Preferred stock, $.001 par value
            Authorized shares - 10,000,000
            Issued and outstanding shares - none                                        -                                -
      Class A common stock, $.001 par value
            Authorized shares - 135,000,000
            Issued and outstanding shares - 22,858,556 in 1996
                  and 22,643,030 in 1995                                                23                             23 
      Class B nonvoting convertible common stock, $.001 par value
            Authorized shares - 30,000,000
            Issued and outstanding shares - 25,684,152 in 1996 and 1995                 26                             26 
      Additional paid-in capital                                                    83,627                         66,147 
      Retained earnings                                                            247,268                        233,711 
      Advance to repurchase 453,844 shares of Class A common stock in 1996
           and 574,869 in 1995                                                     (12,997)                       (16,330)
      Unrealized gain/(loss) on marketable securities held for sale, net              (631)                         1,950 
Total stockholders' equity                                                         317,316                        285,527 
Total liabilities and stockholders' equity                                     $ 1,173,741                    $ 1,213,711 

See accompanying notes to condensed consolidated financial statements.

</TABLE>

               Health Systems International, Inc. and Subsidiaries
             Condensed Consolidated Statements of Income (Unaudited)
                      (In thousands, except per share data)
<TABLE>
<CAPTION>
                                                                                  Three-Months Ended March 31,
                                                                                        1996                    1995

<S>                                                                                 <C>                     <C>        
Revenues:
      Premium revenue                                                               $     783,123          $     618,938 
      Administrative services revenue                                                      18,226                  8,559
Total revenue                                                                             801,349                627,497
Operating Expenses:
      Health care expenses:
           Physician                                                                      297,704                246,549
           Hospital                                                                       278,233                199,047
           Pharmacy and other                                                              72,985                 53,322  
      Total health care expenses                                                          648,922                498,918

      Marketing, general and administrative                                                80,120                 71,620          
      Depreciation and amortization                                                        13,466                 10,887        
      Administrative services expenses                                                     16,333                  7,972
      Merger-related costs                                                                      -                  8,927       
Total operating expenses                                                                  758,841                598,324
Operating income                                                                           42,508                 29,173 

      Investment income                                                                     8,823                  7,372
      Interest expense                                                                     (5,932)                (4,309)
      Income before income taxes and minority interest                                     45,399                 32,236

      Income taxes                                                                         19,390                 13,334
      Minority interest in loss of subsidiary                                                  31                      9 

Net income                                                                          $      26,040         $       18,911


Earnings per share:
      Primary and fully diluted                                                     $        0.54         $         .038

Weighted average common shares outstanding:
      Primary                                                                              48,135                 48,168

      Fully diluted                                                                        48,177                 49,282


See accompanying notes to condensed consolidated financial statements.

</TABLE>

               Health Systems International, Inc. and Subsidiaries
           Condensed Consolidated Statements of Cash Flows (Unaudited)
                                 (In Thousands)
<TABLE>
<CAPTION>
                                                                                        Three-Months Ended March 31,
                                                                                            1996                 1995
<S>                                                                                   <C>                   <C>          
OPERATING ACTIVITIES
Net income                                                                            $      26,040        $       18,911
Adjustments to reconcile net income to net 
     cash provided by operating activities:
         Depreciation and amortization of fixed and intangible assets                        13,466                10,887
         Deferred income taxes                                                                1,331                  (653)
     Changes in operating assets and liabilities net of acquisition:
         Premiums receivable and unearned  subscriber premiums                              (58,762)                2,076
         Prepaid expenses and other                                                          (4,249)               (2,747)
         Estimated claims payable, shared risk and other settlements                        (23,285)                            
         Accounts payable and accrued expenses                                              (16,063)              (14,636)
         Federal and state income taxes payable                                              15,648                11,811 
Net cash (used) provided by operating activities                                            (45,874)               25,618 


INVESTING ACTIVITIES
Sale or redemption of marketable securities held for sale                                    75,201                63,648
Purchases of marketable securities held for sale                                            (80,929)              (57,647)
Purchases of property and equipment                                                          (5,922)               (6,414)
Acquisition of subsidiaries, net of cash acquired                                            (4,114)              (76,648)
Net cash (used) by investing activities                                                     (15,764)              (77,061)

FINANCING ACTIVITIES

Proceeds from exercise of stock options and
     employee stock plan purchases                                                           14,481                   481 
Borrowings                                                                                    9,000                75,000
Purchase of treasury stock                                                                   (9,586)
Repayment of debt and other non current liabilities                                            (142)              (10,195)
Net cash provided by financing activities                                                    13,753                65,286

Increase (decrease) in cash and equivalents                                                 (47,885)               13,843
Cash and equivalents, beginning of period                                                   225,932               267,877

Cash and equivalents, end of period                                                    $    178,047         $     281,720 


See accompanying notes to condensed consolidated financial statements.

</TABLE>

                       HEALTH SYSTEMS INTERNATIONAL, INC.
              Notes to Condensed Consolidated Financial Statements
                                   (Unaudited)


1.  BASIS OF PRESENTATION

     The accompanying unaudited interim condensed consolidated financial
statements of Health Systems International, Inc. and its wholly and majority
owned subsidiaries (collectively, "HSI" or the "Company") have been prepared in
accordance with generally accepted accounting principles for interim financial
information, and with the instructions to Form 10-Q and Article 10 of Regulation
S-X. Accordingly, they do not include all of the information and footnotes
required by generally accepted accounting principles for complete financial
statements.  In the opinion of management, all adjustments (consisting of normal
recurring accruals) considered necessary for a fair presentation have been
included.  Operating results for the three month period ended March 31, 1996 are
not necessarily indicative of the results that may be expected for the year
ending December 31, 1996.  For further information, refer to the consolidated
financial statements and footnotes thereto included in HSI's Annual Report on
Form 10-K for the year ended December 31, 1995.

2.  NOTES PAYABLE

     On April 26, 1996 HSI replaced the $400 million revolving credit facility
obtained  on April 12, 1995 with a $700 million revolving credit facility. 
Under the new credit facility, HSI may incur permitted subordinated indebtedness
in a maximum aggregate amount not to exceed $150 million which will be available
for acquisition purposes and to provide short-term financing to repurchase
shares of stock.  HSI may elect from various short-term interest rates based
upon a spread above the LIBOR rate; or the greater of the bank's reference rate
or the federal funds rate plus 1/2%.  In addition, HSI may elect a "competitive
bid auction" in which participating banks are offered an opportunity to bid
alternative rates.  The credit facility is for a term of five years from the
date of execution, with two one year extension options.  At March 31, 1996, $319
million had been borrowed against the original $400 million revolving credit
facility.  HSI has rolled the $319 million borrowed under the original credit
facility into the new $700 million credit facility.  

3.  CONTINGENCIES

Litigation

     In January 1995, two purported class action lawsuits were filed against HSI
and the members of its Board of Directors alleging breach of fiduciary duties to
HSI's public stockholders by refusing to seriously consider certain acquisition
bids for HSI.  These lawsuits were subsequently consolidated into a single
action.  On April 19, 1996, such single, consolidated action was dismissed
without prejudice.

     HSI is involved in various other legal proceedings, most of which are
routine to its business.  In the opinion of management, based in part on advice
from litigation counsel to HSI, the resolution of these matters will not have a
material adverse effect on the financial condition or results of operations of
HSI.

4.  STOCKHOLDER'S EQUITY

     During February of 1996, HSI repurchased 303,879 shares of Class A common
stock from certain current and former management employees of HSI and HN
Management Holdings, Inc., a predecessor to HSI, at a price of $31.55 per share.
The stock repurchased, having an aggregate value of $9,586,000, was immediately
canceled and netted against Class A Common Stock, Additional Paid-in-Capital and
Retained Earnings.

5.  RELATED PARTY TRANSACTION

     On April 14, 1995, a Board member of HSI was provided a loan by HSI in the
amount of $1.0 million, which is secured by HSI Class A common stock owned by
such board member.   The note evidencing the loan is due the earlier of (i)
December 31, 1996 or (ii) the date HSI repurchases the Class A common stock used
as collateral (in which case the note shall be deemed satisfied in the amount of
the proceeds for such repurchase).  Interest on the unpaid principal amount is
equal to the lesser of (i) the most favorable rate available to HSI under its
revolving credit facility or (ii) the applicable Federal rate in effect under
the Internal Revenue Code compounded semi-annually.  As of March 31, 1996 the
balance owed on this note was $745,000.

6. SUBSEQUENT EVENTS

     On May 15, 1996, the Company completed a public offering in which the
Company sold 3,194,374 shares of Class A Common Stock and The California
Wellness Foundation (the "Foundation") sold 6,664,964 shares of Class A Common
Stock (which constituted 6,664,964 shares of Class B Common Stock which
automatically converted into shares of Class A Common Stock upon the sale) for a
per share purchase price to the public of $30.00 (the "Offering").  The proceeds
received by the Company from the sale of 3,194,374 shares of Class A Common
Stock were approximately $92.4 million after deducting underwriting discounts
and commissions and estimated expenses of the Offering payable by the Company. 
The Company intends to use all of the net proceeds to the Company from the
Offering to repurchase 3,194,374 shares of Class A Common Stock currently held
pursuant to the Amended and Restated Health Net Trust Agreement dated as of May
1, 1994 (the "Associate Trust Agreement"), on behalf of certain founding
stockholders of the Company at the date of the conversion of Health Net to
for-profit status (the "Class A Stockholders").  The repurchase price per 
share to be paid by the Company to repurchase these shares of Class A Common 
Stock from the Class A Stockholders will be equal to the net proceeds per 
share received by the Company in the Offering.  The Company will not receive 
any of the proceeds from the sale of shares of Class A Common Stock by the 
Foundation.

     On April 10, 1996, HSI announced its intention to take a pre-tax one-time
restructuring charge of approximately $34.2 million or $.41 per share after tax,
during the second quarter of 1996.  The charge will cover non-recurring costs of
a comprehensive restructuring of HSI's Health Net subsidiary, computer software
and hardware write-offs, and the consolidation of certain operational functions
of other subsidiaries.

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

General

     HSI is one of the largest HMOs in the United States, providing health care
and administrative services to more than 1.9 million full-risk HMO and
administrative services only ("ASO") members in California, Colorado,
Connecticut, Idaho, New Jersey, New Mexico, Oregon, Pennsylvania and Washington.
Through its operating subsidiaries, HSI provides a wide range of managed health
care services through Network Model and Individual Practice Association Model
HMOs. HSI also provides various tailored managed health care products, operates
a preferred provider organization network and owns two health and life insurance
companies.

     The following discussion should be read in conjunction with the
Management's Discussion and Analysis of Financial Condition and Results of
Operations included in the Company's Annual Report on Form 10-K for the year
ended December 31, 1995.

RESULTS OF OPERATIONS

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

     Net income increased 37.7% to $26.0 million for the first three months of
1996, compared with $18.9 million, after net merger related costs of $5.3
million, for the comparable period in 1995.  Premium revenues, excluding ASO
revenues, were $783.1 million for the three month period, a 26.5% increase from
the $ 618.9 million reported in 1995. The improved earnings performance resulted
primarily from acquisitions in the Northeast and growth in operations.

               SUMMARY OF OPERATING STATISTICS AND MEMBERSHIP DATA


OPERATING STATISTICS
                                                  Three Months Ended March 31,
                                                       1996     1995
  Medical loss ratio (health care expense as a
  percentage of premium revenue)                       82.9%    80.6%

  Marketing, general and administrative expense
  including depreciation and amortization
  as a percentage of premium revenue                   12.0%    13.3%

  Net income as a percentage of total revenue          3.2%      3.0%

  Primary and fully diluted earnings per share:
  Before net merger-related costs (1995)               $0.54    $0.49

     Net Income                                        $0.54    $0.38

MEMBERSHIP DATA

                                          March 31, 
                                    1996              1995 
 Members by Product Type
   Commercial                      1,606,260        1,486,865 
   Medicare                          139,787           92,707
   Medicaid                           59,550           11,071
   ASO                               108,447          145,871
   Managed                             4,391            4,112
          Total                    1,918,435        1,740,626

 Members by State
   California                      1,340,052        1,309,938 
   Colorado                           66,992           45,091
   New Mexico                         27,751           26,688 
   Washington/Idaho                  113,546          117,798 
   Oregon                             48,331           38,762 
   Connecticut                       156,596          131,545
   Pennsylvania                      165,167           70,804
      Total                        1,918,435        1,740,626 

     HSI added 177,809 new full-risk and ASO members since the first quarter of
1995.  Of this increase, 86,509 members are attributed to the acquisition of
Greater Atlantic Health Services, Inc., an HMO operating in Pennsylvania and New
Jersey ("Greater Atlantic").  Internal growth accounted for the remaining
increase in enrollment of 91,300.

     For the period ended March 31, 1996 membership decreased by approximately
20,000 (1%) compared to December 31, 1995.  The decrease was due to HSI's
efforts to maintain pricing discipline in the current competitive environment,
and marketplace confusion caused by the abandoned merger involving HSI and
WellPoint. The decrease was comprised of a 41,000 member reduction in commercial
enrollment which was partially offset by an increase of 7,000 in Medicare,
10,000 in Medicaid and 4,000 in ASO enrollment.

Total Revenue

     Premium revenue, excluding ASO  revenue, increased $164.2 million or  26.5%
in the  first  quarter of  1996 compared  to the  first  quarter of  1995.   The
increase  in  premium  revenue  was reflective  of  increased  membership.   The
Northeast contributed $75.5 million of acquired premium growth and $33.5 million
of  post-acquisition internal premium  growth between the  first quarter of 1996
and  the  first  quarter of  1995.    On  a same  store  basis,  premium revenue
(including post-acquisition internal premium growth in  the Northeast) increased
by $88.7 million or 14.3%, between the three month periods  ended March 31, 1996
and March 31, 1995.


                          Change in Net Premium Revenue
                                  (In Millions)
                First Quarter 1996 Compared to First Quarter 1995


     Change in revenue due to 
       premium change (same store):
                         Commercial                    $ (9.5)
                         Medicare                         8.1 
                                                         (1.4)

     Change in revenue due to
       membership change (same store):
                         Commercial                      42.3
                         Medicare                        47.8
                                                         90.1

     Change in revenue due to
       acquisitions:
                         Commercial                      53.5
                         Medicare                        22.0
                                                         75.5


     Total change in revenue:
                         Commercial                      86.3
                         Medicare                        77.9
                                                       $164.2           


     Total  member months (cumulative number of member service months during the
period) increased  by  18.7% to  5,436,000  during  the first  quarter  of  1996
compared to  the same  period in  1995, and  the combined  per member  per month
("PMPM") premium revenue increased by 6.6% to $144.05.  

     On a same store basis, total  member months increased by 10.4% to 5,052,000
during the first quarter of 1996 compared to the  same period in 1995, and total
PMPM premium revenue increased by 3.6% to $140.07.  For the same period, revenue
from the  Company's ASO contracts  increased by $9.7  million due mainly  to the
contracts acquired in the Northeast acquisitions.

COMMERCIAL

     Commercial member months increased  by 16.3% to 5,018,000 during  the first
quarter of 1996 compared to the same period in the prior year.  For  the quarter
ended  March 31,  1996, commercial  premium  revenue PMPM  increased  by .3%  to
$119.91, compared to the same period last year.

     For the  quarter ended March  31, 1996, excluding the  effects of Northeast
acquisitions,  commercial member months increased  by 8.4% to 4,673,000 compared
to the prior year period.   Commercial premium revenue PMPM decreased by 1.8% to
$117.32, compared to the same period last year.  The decrease was due  mainly to
pricing pressures in the highly competitive California marketplace.

MEDICARE

     Medicare  member  months increased  by 57.8%  to  418,000 during  the first
quarter of 1996 compared  to the same period in the prior year.  For the quarter
ended  March  31, 1996,  Medicare  premium revenue  PMPM increased  by  11.1% to
$433.54, compared to the same period last year.

     For the  quarter ended March 31,  1996, excluding the  effects of Northeast
acquisitions,  Medicare member months increased  by 42.8% to  379,000.  Medicare
premium revenue  PMPM increased by 7.8%  to $420.77 compared to  the same period
last  year.   Increases  in  Medicare  PMPM are  principally  a  result of  rate
increases by the federal Health Care Financing Administration.

Health Care Expenses

     Health care expenses  increased by 30.1% from  $498.9 million in the  first
quarter of 1995  to $648.9  million in the  first quarter  of 1996.   On a  PMPM
basis, health care expenses for the quarter ended March 31, 1996 rose by 9.5% to
$119.37 PMPM,  versus $108.98  PMPM during  the equivalent period  in the  prior
year.   During the same period,  HSI's overall medical loss  ratio (i.e., health
care expenses as a percentage of  premium revenue, or "MLR"), increased to 82.9%
as compared to 80.6% during the prior year's three-month period.

     For the quarter  ended March 31,  1996, excluding the effects  of Northeast
acquisitions, health care expenses increased by 17.5% from $498.9 million in the
first quarter of 1995 to $586.3 million in the first quarter of 1996.  On a PMPM
basis  and excluding the effects of Northeast acquisitions, health care expenses
for  the quarter  ended March  31, 1996  rose by  6.5% to  $116.05 PMPM,  versus
$108.98  PMPM during the  equivalent period in the  prior year.   HSI's MLR on a
same  store basis also increased to 82.9%  as compared to 80.6% during the prior
year's three-month period.

     The  increase in  these MLRs  is primarily  due to  unusually high  fee for
service claims volumes during the first quarter of 1996.  The bulk of the claims
related  to the  Northern  California service  area,  where high  cost  Medicare
hospital and pharmacy claims drove up health care costs.

COMMERCIAL

     Commercial health care expenses on a  PMPM basis in the quarter ended March
31, 1996 increased by  1.5% to $96.40 compared to $94.97  during the same period
last  year.   Commercial MLR increased  to 80.4%  from 79.5%  for the comparable
period in 1995.

     Commercial health care expenses on a PMPM basis in the  quarter ended March
31, 1996,  excluding the effects of Northeast  acquisitions, decreased by .9% to
$94.15 compared  to $94.97 during  the same  period last year.   Commercial  MLR
increased to 80.3% from 79.5% for the comparable period in 1995.

MEDICARE

     Medicare health  care expenses on a  PMPM basis in the  quarter ended March
31, 1996  increased by 17.2%  to $394.78,  compared to $336.80  during the  same
period last  year.   Medicare MLR increased  to 91.1% from  86.3% for  the first
quarter of 1995.

     Medicare health  care expenses on a  PMPM basis in the  quarter ended March
31, 1996 increased  by 14.7% to $386.21, again without  the effects of Northeast
acquisitions, compared to  $336.80 during the same  period last year.   Medicare
MLR  without the effect of these acquisitions  increased to 91.8% from 86.3% for
the  first quarter of 1995.  The Medicare  MLR increase was due to the unusually
high fee for service claims volume discussed above.

Marketing, General and Administrative Expenses

     Marketing, general  and administrative  expenses, excluding the  effects of
the Company's ASO  business, decreased to 10.2% of premium  revenue in the first
quarter of 1996 as compared to 11.6% during the first quarter of the prior year.
The  decrease  in marketing,  general and  administrative expenses  reflects the
Company's ongoing efforts to aggressively control its administrative costs.

Depreciation and Amortization Expenses

     Depreciation  and amortization  expenses  remained relatively  static as  a
percentage of premium revenue  in the first quarter  of 1996 as compared  to the
first  quarter of  1995.   These expenses  were $13.5  million (1.7%  of premium
revenue) in  the  first quarter  of  1996 and  $10.9  million (1.8%  of  premium
revenue) in the first quarter of 1995. 

Restructuring Charge

     On  April  10,  1996,  HSI  announced its  intention  to  take  a  one-time
restructuring  charge of approximately $34.2  million on a  pre-tax basis, which
amounts to an after-tax  impact of $.41 per share, during the  second quarter of
1996.     The  charge  will   cover  non-recurring  costs   of  a  comprehensive
restructuring of  HSI's Health  Net subsidiary,  computer software  and hardware
write-offs,  and  the consolidation  of certain  operational functions  of other
subsidiaries. 

     The  restructuring of  Health Net  will include  the reorganization  of its
management  and operating structure and  staff reductions.   The software write-
offs  are related  to abandoned  development projects  at Health Net,  while the
computer hardware write-offs  recognize the obsolescence of certain equipment in
the anticipation of  significant system upgrades.  A portion  of the charge will
cover HSI's centralization of  claims processing and certain other  functions of
its non-California plans in Pueblo, Colorado.  Since the restructuring of Health
Net and the centralization of functions in Pueblo will occur throughout 1996, it
is  anticipated that  the  positive impact  of  savings from  the  restructuring
charges will not become estimable or be realized until fiscal 1997.

Liquidity and Capital Resources

     HSI's primary source of cash is premium revenue.  Its primary uses of  cash
are claims  and capitation payments.   Estimates of future cash  flows include a
component to account  for the delay between  providing health care services  and
reporting their cost.  The estimate  is based on actuarial projections of claims
and other costs, claims paid history, membership growth, inflation, seasonality,
claims inventory and reserves.

     HSI's  capital  resources  are  managed  according  to  certain  guidelines
intended  to  ensure liquidity  and maximize  total  return by  assuming prudent
investment risks.   HSI's liquidity requirements consist  of the need to service
medical  claims  in  a  timely  manner and  to  satisfy  shared  risk  and other
obligations.  Such  requirements are  the principal factors  in determining  the
appropriate  investment portfolio  mix.   HSI presently  invests primarily  in a
variety   of  fixed-income  obligations   according  to  established  investment
guidelines.  

     During  the first  quarter of 1996,  cash used by  operating activities was
$45.9 million, compared with  cash provided of $25.6  million in the  comparable
prior year period.   This decrease compared to  1995 is due primarily  to timing
differences associated  with  payment of  claims payable,  accounts payable  and
accrued  expenses,  and receipts  of  unearned subscriber  premiums.   Increased
efficiencies  in  the  Company's  claims processing  areas  allowed  accelerated
handling of claims, as well as reductions to claims inventories.

     Cash  used for  investing activities  decreased from  $77.1 million  in the
quarter ended March  31, 1995 to  $15.8 million in the  quarter ended March  31,
1996,  while cash provided from  financing activities also  decreased from $65.3
million to  $13.8 million  during such  periods.  Decreases  in these  cash flow
categories resulted from reduced acquisition  activity during the first  quarter
of 1996, as compared to the comparable prior year quarter.

     HSI's current ratios at March 31, 1996 and December 31, 1995 were 1.43 to 1
and  1.30 to 1, respectively.  The  increase in HSI's current ratio is primarily
attributable to decreased current  liabilities resulting from increased payments
of  claims, accounts  payable and  accrued expenses,  as well  as reductions  in
unearned premiums during the first quarter of 1996.

     Outstanding notes payable amounted to $365.3 million at March 31, 1996,  an
increase  of $8.9  million  from December  31,  1995, resulting  primarily  from
additional borrowings relating to the stock repurchases during the first quarter
of  1996  (see  note  4  of   the  Notes  to  Condensed  Consolidated  Financial
Statements).  Principal and interest requirements of notes payable are scheduled
at between $19 and  $25 million per year through  2006.  HSI believes  that cash
from  operations  and existing  working capital  are  adequate to  fund existing
obligations,  introduce new products and services and continue to develop health
care-related businesses.  HSI regularly evaluates cash  requirements for current
operations  and commitments, and  for capital  acquisitions and  other strategic
transactions.   HSI  may  elect to  raise additional  funds for  these purposes,
either through additional  debt or equity, the sale  of investment securities or
otherwise, as appropriate.

     On April 26, 1996, HSI obtained an unsecured $700 million revolving line of
credit from  a  lending syndicate  led  by Bank  of  America and  co-agented  by
Industrial  Bank of Japan and Citibank.   The new credit facility replaced HSI's
previous  $400 million credit facility, of which $319 million was outstanding as
of March 31, 1996.  The outstanding balance of the  $400 million credit facility
was rolled into the new $700 million revolving line of credit.  Under the credit
facility  HSI may  incur  additional permitted  subordinated  indebtedness in  a
maximum  aggregate amount  not  to exceed  $150 million  which is  available for
acquisition  and  other  purposes,  and  to  provide  short-term  financing   to
repurchase shares of stock. 

     Under the  terms of the five-year  Credit Facility, HSI pays  interest at a
variable rate   (See  note 2  of the Notes  to Condensed  Consolidated Financial
Statements)

     HSI's subsidiaries  must comply  with certain minimum  capital requirements
under applicable state laws and regulations.  The long-term portion of principal
and interest payments under the notes payable  to the Foundation is subordinated
to  Health  Net  meeting its  tangible  net  equity  ("TNE") requirements  under
applicable California  laws and regulations. As of March 31, 1996, each of HSI's
subsidiaries was in compliance with its minimum capital requirements.

Impact of Inflation and Other Elements

     The managed  health care industry is labor  intensive and its profit margin
is  low.  Hence, it is especially sensitive  to inflation.  Increases in medical
expenses  without  corresponding increases  in  premiums could  have  a material
adverse effect on HSI.

     Various federal and state legislative initiatives regarding the health care
industry  have been proposed during recent legislative sessions, and health care
reform  and  similar issues  continue  to  be in  the  forefront  of social  and
political discussion.  If  health care reform or similar legislation is enacted,
such  legislation could  impact HSI.   Management  cannot at  this time  predict
whether  any such initiative will be enacted  and, if enacted, the impact on the
financial condition or operations of HSI.

                           PART II.  OTHER INFORMATION

ITEM 1.   LEGAL PROCEEDINGS

     Class Action Lawsuits

     On  January 4,  1995, a  purported class  action lawsuit  was filed  in the
Delaware Court of Chancery under the caption Philip Laufer v.  Roger F. Greaves,
et al.,  C.A. No. 13952  (the "Laufer Complaint"),  against the Company  and the
members  of  its Board  of Directors.   The  Laufer  Complaint alleges  that the
individual directors breached  their fiduciary  duties to  the Company's  public
stockholders  by allegedly  refusing to  seriously consider  certain acquisition
bids for  the Company.  The Laufer Complaint further alleges that the individual
directors have put  their own  interest before  the interests  of the  Company's
public stockholders and deprived the public stockholders of the opportunities to
operate  competitively in the  HMO marketplace and  maximize the value  of their
investment.   The Laufer Complaint requests an injunction ordering the Company's
directors:   to evaluate alternatives  to maximize shareholder  value; to ensure
that  no conflicts exist between  the individual directors'  interests and their
fiduciary obligations to the public stockholders; and to account for all damages
allegedly suffered by  the class members.   The Laufer  Complaint also  requests
that the Court order  the defendants to pay plaintiffs'  costs and disbursements
including attorneys' and expert fees.

     On January  5, 1995, a second purported class action lawsuit was brought in
the  Delaware Court of Chancery under the  caption, John E. Kovalchick v. Health
Systems International, Inc. et al., C.A. No. 13953 (the "Kovalchick Complaint"),
against  the Company and the members of its  Board of Directors.  The Kovalchick
Complaint  makes allegations similar to those in  the Laufer Complaint and seeks
similar relief.   By order  of the  Court of Chancery  dated March 6,  1995, the
Laufer and Kovalchick actions were  consolidated under the caption In re  Health
Systems International, Inc. Shareholders Litigation, Consolidated C.A. No. 13952
(the "Consolidated Action").  On March 31, 1995, all defendants filed answers in
the Consolidated Action.  On April 19, 1996, the Court entered a Stipulation and
Order of Dismissal dismissing the Consolidated Action without prejudice.

     Restricted Stock Dispute

     Following the  conversion of Health Net  to a for-profit  subsidiary of the
Company  (the "Conversion"),  a  restricted stock  plan  (the "Restricted  Stock
Plan")  was  adopted and  restricted shares  were  issued to  certain management
employees of  Health  Net.   In  February  1993, the  California  Department  of
Corporations (the "DOC")  informed Health Net  that it believed the  issuance of
such  restricted shares ("Restricted Shares") of the Company to persons who were
stockholders of  the Company as of  the date of the  Conversion (the "Restricted
Share Recipients") violated  certain provisions and terms imposed by  the DOC in
connection  with the  Conversion.   In March  1993, the  DOC insisted  that such
restricted shares  be  rescinded  and  stated that  the  DOC  would  take  steps
necessary  to  revoke the  approval of  the Conversion  if  the issuance  of the
Restricted  Shares was not rescinded  (the "Conditional Revocation  Order").  In
April 1993  the  Restricted  Share  Recipients  agreed to  rescind  all  of  the
Restricted   Shares  issued  to  them,   under  express  protest   to  the  DOC.
Subsequently, a formal protest was filed with the DOC which  requested a hearing
regarding the correctness of the decision.

     On  September  14, 1994,  Health  Net,  the  Company  and  certain  of  the
Restricted  Stock Recipients, on behalf  of all the  Restricted Stock Recipients
(the "Petitioners"), filed a Petition for Writ of Administrative Mandamus in the
Superior  Court of  the County  of Los  Angeles (Case  No. BS030426)  (the "Writ
Proceeding").   The Writ Proceeding seeks to overturn the Conditional Revocation
Order and  to require the Commissioner of the DOC to follow procedures set forth
in the Administrative  Procedures Act  which would result  in an  administrative
hearing regarding the correctness of the Conditional Revocation Order or, in the
alternative, to treat the Conditional Revocation Order as  a final agency action
and  to  have  the  Court order  the  Commissioner  of the  DOC  to  rescind the
Conditional Revocation Order.

     On May  25, 1995, the Petitioners  filed an amended petition  expanding the
original claims and adding a new cause of action for a declaratory judgment that
would revoke the rescission of  the issuance of the Restricted Shares.   The DOC
and  The California  Wellness  Foundation filed  new  demurrers to  the  amended
petition on July 3,  1995.  At a hearing  on July 28, 1995, the  Court sustained
the demurrers without leave to amend.  On August 7,  1995, the Petitioners filed
objections to the Court's Statement of Decision.  On August 15,  1995, the Court
overruled  the objections  of  the  Petitioners  to  the  Court's  Statement  of
Decision.  On  September 8, 1995, the Court  entered an Order of  Dismissal, and
the Amended Petition for Writ of Mandate and Complaint for Declaratory Relief of
the Petitioners was dismissed.  On September 19, 1995,  the DOC served notice of
the entry of the Order of Dismissal.  On October 18, 1995, the Petitioners filed
a Notice of  Appeal.  The  opening brief was  filed on March  15, 1996, and  the
Respondents' briefs are presently due on June 13, 1996.

     Under the terms of the Agreement and Plan  of Merger relating to the merger
involving QualMed, Inc.  and Health Net which created the  Company, in the event
that the Petitioners  are successful and the Restricted Shares  are permitted to
be  issued  to  the  Original Shareholders,  shares  of  common  stock  would be
transferred  from  the Foundation  to the  Restricted  Stock Recipients  and the
Company would not suffer any adverse effect other than the payment of legal fees
and related costs of the Writ Proceeding which the Company is obligated to fund.


     Miscellaneous Proceedings

     HSI  and certain  of its  subsidiaries are  also  parties to  various legal
proceedings,  many of  which  involve claims  for  coverage encountered  in  the
ordinary  course of its business.   Based upon  information presently available,
management  of  HSI  is of  the  opinion  that  the final  outcome  of  all such
proceedings  should not  have a material  adverse effect  upon HSI's  results of
operations or financial condition.

ITEM 2.  CHANGES IN SECURITIES


     On  April  26, 1996,  HSI  entered  into  an Amended  and  Restated  Credit
Agreement  among HSI,  Bank of  America National  Trust and  Savings Association
("Bank  of America"),  as agent,  and certain  financial institutions  which are
parties  thereto  (the "Credit  Agreement") pursuant  to  which HSI  obtained an
unsecured  five-year  $700  million  revolving  credit  facility.    The  Credit
Agreement  replaced HSI's prior credit agreement providing for an unsecured $400
million revolving credit facility,  which prior agreement was also  entered into
by HSI with Bank of America, as agent.

     Specifically,  Section 7.11 of the  Credit Agreement provides  that HSI and
its subsidiaries  may, so long  as no  event of default  exists (i)  declare and
distribute stock  as a  dividend; (ii) purchase,  redeem or  acquire its  stock,
options and  warrants with the proceeds of concurrent public offerings and (iii)
declare  and pay dividends or purchase, redeem  or otherwise acquire its capital
stock, warrants, options or similar rights with cash so long as the sum  of such
acquisitions does not  exceed $150 million plus 25% of the net income of HSI and
its  subsidiaries in  fiscal 1995  plus 50%  of the  net income  of HSI  and its
subsidiaries in fiscal  1996 and  subsequent years (calculated  on a  cumulative
consolidated basis).

     In  addition,  under the  Credit Agreement  as  originally executed  HSI is
allowed  to incur Subordinated Indebtedness (as defined in the Credit Agreement)
to repurchase its Class A Common Stock, but is limited  to repurchasing not more
than  50%  of  the  Class  A  Common  Stock  held  certain  designated  Class  A
stockholders (the  "50%  Repurchase  Limitation").   The  Credit  Agreement  was
amended by  Amendment  No. 1  thereto  on May  10,  1996 to  eliminate  the  50%
Repurchase Limitation, a copy of  which Amendment No. 1 to the  Credit Agreement
is filed herewith.

ITEM 3.   DEFAULTS UPON SENIOR SECURITIES

     Not applicable.

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     On February 23, 1996, HSI held its 1995 Annual Meeting of Stockholders (the
"Annual Meeting").  At the Annual Meeting, HSI stockholders voted upon proposals
to (1) elect  four directors for a  term of three years ("Proposal  1"); and (2)
ratify the  selection of  Deloitte  & Touche  LLP as  the Company's  independent
public accountants for the year ended December 31, 1995 ("Proposal 2").

     The following provides voting information for all matters voted upon at the
meeting, and includes  a separate tabulation  with respect  to each nominee  for
director:

Proposal 1

   Director Nominee     Votes For     Votes Against    Votes Withheld
   J. Thomas Bouchard   19,819,867    0                376,347
   Thomas T. Farley     19,819,376    0                376,838
   E. Keith Hovland     19,819,284    0                376,930
   Douglas M. Mancion   20,061,782    0                134,432

     Each  of Messrs. Bouchard, Farley, Hovland and Mancino were elected
as  a Class  II director for  a three-year  term at  the Annual Meeting.   Other
directors whose  term of office as directors  continued after the Annual Meeting
were: Lawrence  E. Austin, M.D.,  Dale T. Berkbigler,  M.D., Charles T.  Braden,
George Deukmejian, Michael E. Gallagher, Roger F. Greaves, Malik M. Hasan, M.D.,
Kenneth W. Kizer, M.D., Robert L. Montgomery and J. Kevin Murphy.

Proposal 2

     With respect to the ratification of  the selection of Deloitte & Touche LLP
as the Company's independent  public accountants for the year ended December 31,
1995, 20,173,063  votes were cast in  favor, 8,902 shares were  cast against and
14,249 shares were withheld for such proposal.

     In  total, 21,995,105 shares of Class A  Common Stock were eligible to vote
at the  Annual Meeting, 20,196,214 shares  were voted at the  Annual Meeting and
1,798,891 shares were unvoted at the Annual Meeting.


ITEM 5.   OTHER INFORMATION

Public Offering

     On  May 15,  1996, the  Company completed  a public  offering in  which the
Company  sold  3,194,374 shares  of  Class A  Common  Stock and  Foundation sold
6,664,964  shares of Class A Common Stock (which constituted 6,664,964 shares of
Class B Common Stock which automatically converted into shares of Class A Common
Stock upon the sale)  for a per  share purchase price to  the public of  $30.00.
The proceeds received by the Company from the sale of 3,194,374 shares of  Class
A Common Stock  were approximately  $92.4 million  after deducting  underwriting
discounts and commissions and estimated expenses of the Offering payable by  the
Company.  The Company intends to use all of the net proceeds to the Company from
the Offering to repurchase  3,194,374 shares of Class  A Common Stock  currently
held  pursuant to  the  Associate Trust  Agreement,  on behalf  of  the Class  A
Stockholders.   The  repurchase price  per share  to be  paid by the  Company to
repurchase these  shares of Class A  Common Stock from the  Class A Stockholders
will  be equal  to the  net proceeds per  share received  by the  Company in the
Offering.   The Company will  not receive any of  the proceeds from  the sale of
shares of Class A Common Stock by the Foundation.

Revolving Credit Facility

     As indicated in  Item 2 above, on  April 26, 1996  HSI executed the  Credit
Agreement  which provides an  unsecured five-year $700  million revolving credit
facility.  A  copy of the Credit Agreement was attached as Exhibit 10.1 to HSI's
Current Report on Form 8-K dated April 26, 1996.  Amendment No. 1 to  the Credit
Agreement is  attached as Exhibit 10.32  to this Quarterly Report  on Form 10-Q.
Capitalized terms used but not defined herein have the meanings set forth in the
Credit Agreement.

     Approximately $319  million  which  was borrowed  under  HSI's  prior  $400
million  credit facility  was  rolled into  the  new facility  under the  Credit
Agreement.    The new  facility is  available to  HSI  and its  subsidiaries for
general corporate  purposes including Permitted Acquisitions  and Joint Ventures
and,  if HSI  should elect,  to repurchase or  redeem HSI  capital stock  to the
extent allowed by the  Federal Reserve Board Regulations and  other requirements
of law and as set forth in the Credit Agreement.  As of March  31, 1996, HSI had
drawn   approximately  $319  million  under  the   previous  facility  of  which
approximately  $135  million had  been applied  to pay  a  portion of  the notes
payable to  the Foundation,  approximately $100 million  had been drawn  to fund
HSI's acquisition $75  million  had  been  drawn  to  fund   HSI's  acquisition
of  G.H.  Holding Corporation.

     Bank of  America is the  lead bank  and agent for  the other  participating
banks named  in the Credit  Agreement.  At the  election of HSI,  and subject to
customary covenants, loans can be initiated on a bid or committed basis and will
carry interest at offshore or domestic rates, but subject to the applicable LIBO
Rate or the  Base Rate,  of .50% above  the Federal  Funds Rate or  the Bank  of
America  "reference rate."  Actual  rates on borrowings  under the facility will
vary based on  competitive bidding, sources of  funds and HSI's  senior leverage
ratio at the time of  the borrowing.  The facility is available  for five years,
until April 2001,  but may  be extended,  under certain  circumstances, for  two
additional years until April 2003.

     Loans  under the  facility are unsecured  but HSI and  its subsidiaries are
subject to  affirmative and negative covenants.   As described in  Item 2 above,
these include  limitations on  the payment  of cash  dividends on  HSI's capital
stock and,  in certain cases, the  redemption or repurchase of  capital stock or
securities.  In addition to obligations incurred under the facility, HSI and its
subsidiaries  are  entitled to  incur  Permitted  Subordinated Indebtedness  for
seller  financing  of  Permitted Acquisitions  and  certain  other  items in  an
aggregate amount  of up to $150  million and to incur  unsecured indebtedness to
repurchase HSI Class A Common Stock.

     Under the Credit Agreement, HSI is (i) obligated to maintain at all times a
Total Leverage Ratio not to  exceed 3 to 1, a Fixed Charge Coverage  of not less
than  2.75 to 1  and to preserve  its combined  net worth and  Permitted Class A
Subordinated Indebtedness (as defined in the  Credit Agreement) at not less than
$100  million plus 50%  of net  income after December  31, 1994  on a cumulative
consolidated  basis,  (ii) obligated  to  limit liens  on  its  assets to  those
incurred in the normal course  and for taxes and other similar  obligations, and
(iii)  subject to customary covenants to dispose  of assets only in the ordinary
course and  generally at fair value,  to restrict mergers and  consolidations to
those permitted under  the Credit Agreement, and  to limit loans, leases,  joint
ventures and  contingent obligations  and certain transactions  with affiliates.
Upon  the  occurrence  of  a  default  or  an  event  of default,  HSI  and  its
subsidiaries would be subject to further restrictions, including with respect to
the  operating HMO subsidiaries, an obligation to  advance to the parent company
reserves in excess of those held to comply with state and similar administrative
requirements.

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

     (a)  Exhibits

     The following exhibits are filed  as part of this Quarterly Report  on Form
10-Q or are incorporated herein by reference:

     2.1       Agreement  and Plan of Merger, dated August 28, 1993, between and
               among HN  Management Holdings, Inc., QualMed, Inc.  and QM Merger
               Sub,   Inc.   (included   as   Annex   A   to   the   HSI   Proxy
               Statement/Prospectus filed with HSI's Registration  Statements on
               Forms S-1 and  S-4 (File nos.  33-72892 and 33-72892-01,  respec-
               tively) which is incorporated by reference herein).

     2.1.1     Amendment No. 1 to the Agreement and Plan of Merger, dated August
               29,  1993,  between  and  among  HN  Management  Holdings,  Inc.,
               QualMed, Inc. and QM Merger Sub, Inc. (included in Annex A to the
               HSI  Proxy Statement/Prospectus  filed  with  HSI's  Registration
               Statements on Forms S-1 and S-4 (File nos. 33-72892 and 33-72892-
               01, respectively) which is incorporated by reference herein).

     2.1.2     Letter  Agreement re: Split Ratio, dated December 6, 1993, by and
               among HN Management  Holdings, Inc., QualMed, Inc. and  QM Merger
               Sub,   Inc.  (included  in  Annex  A  to  the  HSI  Proxy  State-
               ment/Prospectus filed with HSI's Registration Statements on Forms
               S-1 and  S-4 (File  nos. 33-72892 and  33-72892-01, respectively)
               which is incorporated by reference herein).

     2.2       Agreement  and Plan of Merger,  dated September 14,  1994, by and
               among  Health Systems  International,  Inc., M.D.  Enterprises of
               Connecticut, Inc.,  M.D. Health Plan,  Inc. and  MDE Merger  Sub,
               Inc., (included in Annex A to the Proxy Statement/Prospectus with
               HSI's  Registration Statement  on  Form S-4  (File No.  33-86524)
               which is incorporated by reference herein).

     2.2.1     Amendment  No. 1  to  the Agreement  and  Plan of  Merger,  dated
               November  14, 1994,  by and  among Health  Systems International,
               Inc., M.D.  Enterprises of  Connecticut, Inc., M.D.  Health Plan,
               Inc.  and MDE Merger Sub, Inc. (included  in Annex A to the Proxy
               Statement/Prospectus with HSI's Registration Statement on Form S-
               4 (File No. 33-86524) which is incorporated by reference herein).

     2.2.2     Amended  and Restated Agreement and Plan  of Merger dated January
               13,  1995 by and  among Health Systems  International, Inc., M.D.
               Enterprises of Connecticut,  Inc., M.D. Health Plan, Inc. and MDE
               Merger  Sub, Inc.,  (included  in Annex  A  to the  Proxy  State-
               ment/Prospectus, filed with Amendment No. 1 to HSI's Registration
               Statement on  Form S-4 (File No. 33-86524)  which is incorporated
               by reference herein).

     2.3       Purchase Agreement, dated  as of  June 13,  1995, between  Health
               Systems   International,  Inc.   and  G.H.   Holding  Corporation
               (including the Addendum thereto dated as of July 10, 1995) (filed
               as Exhibit 2.1 to HSI's Current Report on Form 8-K dated July 10,
               1995, which is incorporated by reference herein).

     3.1       Third Amended  and Restated  Certificate of Incorporation  of HSI
               (included  as Exhibit  4.1 to  the HSI Registration  Statement on
               Form S-8 (File  no. 33-74780) which is  incorporated by reference
               herein).

     3.2       Third  Amended and Restated  By-Laws of HSI  (included as Exhibit
               4.1 to HSI's Quarterly  Report on Form 10-Q for the quarter ended
               September 30, 1995, which is incorporated by reference herein).

     4.1       Form  of Class  A Common  Stock Certificate  of HSI  (included as
               Exhibit 4.2 to HSI's Registration Statements on Forms S-1 and S-4
               (File nos. 33-72892 and 33-72892-01, respectively which is incor-
               porated by reference herein).

     4.2       Form  of Class  B Common  Stock Certificate  of HSI  (included as
               Exhibit 4.3 to HSI's Registration Statements on Forms S-1 and S-4
               (File  nos.  33-72892  and  33-72892-01,  respectively) which  is
               incorporated by reference herein).

     4.3.1     Nonnegotiable  Senior Secured  Promissory  Note  in the  original
               principal amount of $150,000,000, dated January 28, 1992, made by
               Health Net in favor of The  California Wellness Foundation (filed
               as  Exhibit 4.8 to HSI's Registration Statements on Forms S-1 and
               S-4 (File  nos. 33-72892 and 33-72892-01,  respectively) which is
               incorporated by reference herein).

     4.3.2     Nonnegotiable   Subordinated  Secured  Promissory   Note  in  the
               original principal amount of $75,000,000, dated January 28, 1992,
               made by Health Net in favor of The California Wellness Foundation
               (filed as Exhibit  4.9 to HSI's Registration  Statements on Forms
               S-1 and  S-4 (File  nos. 33-72892 and  33-72892-01, respectively)
               which is incorporated by reference herein).

     4.3.3     Senior Security Agreement, dated January 28, 1992, between Health
               Net and The California Wellness Foundation (filed as Exhibit 4.10
               to  HSI's Registration Statements on Forms S-1 and S-4 (File nos.
               33-72892 and  33-72892-01, respectively) which is incorporated by
               reference herein).

     4.3.4     Subordinated Security Agreement, dated January 28, 1992,  between
               Health  Net  and The  California  Wellness  Foundation (filed  as
               Exhibit 4.11 to HSI's Registration Statements on Forms S-1 and S-
               4  (File nos.  33-72892 and  33-72892-01, respectively)  which is
               incorporated by reference herein).

     4.3.5     Cash Pledge  Agreement, dated  January 28,  1992, by and  between
               Health  Net  and The  California  Wellness  Foundation (filed  as
               Exhibit 4.12 to HSI's Registration Statements on Forms S-1 and S-
               4  (File nos.  33-72892 and  33-72892-01, respectively)  which is
               incorporated by reference herein).

     4.3.6     Sinking  Fund Agreement,  dated as  of January  28, 1992,  by and
               between Health Net and  The California Wellness Foundation (filed
               as Exhibit 4.13 to HSI's Registration Statements on Forms S-1 and
               S-4 (File  nos. 33-72892 and 33-72892-01,  respectively) which is
               incorporated by reference herein).

     4.3.7     Charitable  Contribution Grant and Subordination Agreement, dated
               January 28,  1992, between Health Net and The California Wellness
               Foundation  (filed  as   Exhibit  4.14   to  HSI's   Registration
               Statements on Forms S-1 and S-4 (File nos. 33-72892 and 33-72892-
               01, respectively) which is incorporated by reference herein).

     4.3.8     Guaranty Agreement,  dated January  28, 1992, between  Health Net
               and The California Wellness Foundation  (filed as Exhibit 4.15 to
               HSI's Registration Statements on Forms S-1 and S-4 (File nos. 33-
               72892  and  33-72892-01, respectively)  which is  incorporated by
               reference herein).

     9.1.1     Amended  and Restated Trust Agreement,  dated as of  May 1, 1994,
               among Roger F. Greaves, Gerald M. Cooper and Stephen D. Vogt,  as
               Trustees, and  the shareholders  on Exhibit 1  therein (filed  as
               Exhibit  9.1 to  HSI's  Quarterly Report  on  Form 10-Q  for  the
               quarter ended March 31, 1994)  which is incorporated by reference
               herein).

     9.1.2     Letter  Agreement, dated  March  31, 1995,  among Health  Systems
               International, Inc., WellPoint Health  Networks Inc. and Roger F.
               Greaves, Stephen D. Vogt and Gerald M. Cooper, as Trustees of the
               Trust  created  pursuant  to   the  Amended  and  Restated  Trust
               Agreement dated as of May 1, 1994 (filed as Exhibit 10.3 to HSI's
               Quarterly Report on  Form 10-Q  for the quarter  ended March  31,
               1995, which is incorporated by reference herein).

     9.1.3     Letter  Agreement  dated as  of  January 26,  1995,  among Health
               Systems International,  Inc., The California  Wellness Foundation
               and  the founding  stockholders of Health  Systems International,
               Inc. (filed as Exhibit  28.1 to HSI's Current Report  on Form 8-K
               dated  January  26,  1995,  which is  incorporated  by  reference
               herein).

     9.1.4     Letter  Agreement,  dated March  9,  1995,  among Health  Systems
               International,  Inc. and  Roger F. Greaves,  Stephen D.  Vogt and
               Gerald  M. Cooper, as Trustees  of the Trust  created pursuant to
               the Amended and Restated  Trust Agreement dated as of May 1, 1994
               (filed as Exhibit 10.1 to HSI's  Current Report on Form 8-K dated
               March 9, 1995, which is incorporated by reference herein).

     10.1      Amended Foundation Shareholder Agreement, dated as of January 28,
               1992, among HN Management Holdings, Inc., the California Wellness
               Foundation and  the stockholders of HN  Management Holdings, Inc.
               named  therein  (filed  as  Exhibit 10.1  to  HSI's  Registration
               Statements on Forms S-1 and S-4 (File nos. 33-72892 and 33-72892-
               01, respectively) which is incorporated by reference herein).

     10.2      Officers'  Agreement,  dated August  28,  1993, by  and  among HN
               Management  Holdings,  Inc.,  QualMed, Inc.,  Roger  F.  Greaves,
               Stephen  D. Vogt and  Gerald M. Cooper (filed  as Exhibit 10.2 to
               HSI's Registration Statements on Forms S-1 and S-4 (File nos. 33-
               72892  and 33-72892-01,  respectively) which  is incorporated  by
               reference herein).

     10.3      Employment  Agreement, dated  August 28,  1993, by  and among  HN
               Management Holdings, Inc., Health Net and Joe V. Criscione (filed
               as Exhibit 10.16  to HSI's Registration  Statements on Forms  S-1
               and S-4 (File nos.  33-72892 and 33-72892-01, respectively) which
               is incorporated by reference herein).

     10.4      Employment  Agreement,  dated  August  28,  1993,  by  and  among
               QualMed, Inc., HN  Management Holdings, Inc. and Malik  M. Hasan,
               M.D. (filed as  Exhibit 10.18 to HSI's Registration Statements on
               Forms  S-1   and  S-4   (File  nos.  33-72892   and  33-72892-01,
               respectively) which is incorporated by reference herein).

     10.5      Employment  Agreement,  dated  August  28,  1993,  by  and  among
               QualMed, Inc.,  HN Management Holdings,  Inc., Health Net  and E.
               Keith  Hovland  (filed as  Exhibit  10.19  to HSI's  Registration
               Statements on Forms S-1 and S-4 (File nos. 33-72892 and 33-72892-
               01, respectively) which is incorporated by reference herein).

     10.6      Employment  Agreement,  dated  August  28,  1993,  by  and  among
               QualMed,  Inc.,  HN  Management  Holdings,  Inc.  and    Dale  T.
               Berkbigler, M.D.  (filed as  Exhibit 10.20 to  HSI's Registration
               Statements on Forms S-1 and S-4 (File nos. 33-72892 and 33-72892-
               01, respectively) which is incorporated by reference herein).

     10.7      Employment  Agreement,  dated  August  28,  1993,  by  and  among
               QualMed,  Inc.,  HN  Management  Holdings,  Inc.  and  Walter  G.
               Woodbury  (filed   as  Exhibit  10.22  to   HSI's    Registration
               Statements on Forms S-1 and S-4 (file nos. 33-72892 and 33-72892-
               01, respectively) which is incorporated by  reference herein).

     10.8      Severance Payment  Agreement, dated as  of April 25,  1994, among
               HSI, Health Net and James J. Wilk (filed as Exhibit 10.9 to HSI's
               Annual Report on Form 10-K for  the year ended December 31, 1994,
               which is incorporated by reference herein).

     10.9      Severance Payment Agreement,  dated as of  April 25, 1994,  among
               HSI, QualMed,  Inc. and B. Curtis Westen  (filed as Exhibit 10.10
               to  HSI's Annual Report on Form 10-K  for the year ended December
               31, 1994, which is incorporated by reference herein).

     10.10     Severance Payment  Agreement, dated as  of April 25,  1994, among
               HSI,  QualMed, Inc. and Terry Fouts, M.D. (filed as Exhibit 10.11
               to HSI's Annual Report on Form  10-K for the year ended  December
               31, 1994, which is incorporated by reference herein).

     10.11     Amendment No. 1  to Employment  Agreement dated as  of April  27,
               1994, by and among HSI,  Health Net and Joe Criscione   (filed as
               Exhibit 10.12  to HSI's Annual Report  on Form 10-K  for the year
               ended  December  31, 1994,  which  is  incorporated by  reference
               herein).

     10.12     Amendment No. 1  to Employment  Agreement dated as  of April  27,
               1994,  by and  among HSI,  QualMed, Inc.  and Walter  G. Woodbury
               (filed as Exhibit 10.15 to HSI's  Annual Report on Form 10-K  for
               the  year  ended December  31,  1994,  which is  incorporated  by
               reference herein).

     10.13     Amendment No. 1  to Employment  Agreement dated as  of April  25,
               1994,  by  and among  HSI, QualMed,  Inc.  and Malik  Hasan, M.D.
               (filed  as Exhibit 10.16 to HSI's Annual  Report on Form 10-K for
               the year  ended  December  31,  1994, which  is  incorporated  by
               reference herein).

     10.14     Amendment No. 1  to Employment  Agreement dated as  of April  27,
               1994, by and  among HSI,  QualMed, Inc. and  Dale T.  Berkbigler,
               M.D. (filed as  Exhibit 10.17 to HSI's Annual Report on Form 10-K
               for  the year ended December  31, 1994, which  is incorporated by
               reference herein).

     10.15     Amendment No. 1  to Employment  Agreement dated as  of April  27,
               1994,  by and  among  HSI, QualMed,  Inc.  and E.  Keith  Hovland
               (filed  as Exhibit 10.18 to HSI's Annual  Report on Form 10-K for
               the  year  ended  December 31,  1994,  which  is incorporated  by
               reference herein).

     10.16     Office  Lease, dated as of January 1, 1992, by and between Warner
               Properties  III and Health Net  (filed as Exhibit  10.23 to HSI's
               Registration Statements on Forms S-1 and S-4  (File Nos. 33-72892
               and 33-72892-01, respectively) which is incorporated by reference
               herein).

     10.17     Health Systems  International, Inc.  Second Amended and  Restated
               1991 Stock  Option Plan (filed  as Exhibit 10.30  to Registration
               Statement on Form  S-4 (File No. 33-86524) which  is incorporated
               by reference herein).

     10.18     Health  Systems International,  Inc. Second Amended  and Restated
               Non-Employee Director  Stock Option Plan (filed  as Exhibit 10.31
               to Registration Statement on  Form S-4 (File No. 33-86524)  which
               is incorporated by reference herein).

     10.19     Health Systems  International, Inc. Employee  Stock Purchase Plan
               (filed as Exhibit 10.33 to HSI's Registration Statements on Forms
               S-1  and S-4  (File nos.  33-72892 and  33-72892-01 respectively)
               which is incorporated by reference herein).

     10.20     Health Systems International, Inc. 1994 Optional Stock Repurchase
               Program  (filed as Exhibit 10.1 to HSI's Quarterly Report on Form
               10-Q for the  quarter ended March 31,  1994, filed May  13, 1994,
               which is incorporated by reference herein).

     10.21     Health Systems International, Inc. Performance-Based Annual Bonus
               Plan (filed as Exhibit 10.35 to Registration Statement on Form S-
               4 (File No. 33-86524) which is incorporated by reference herein).

     10.22     Deferred Compensation Agreement dated as of March 3, 1995, by and
               among  Malik M. Hasan, M.D.,  HSI and the  Compensation and Stock
               Option  Committee  of the  Board of  Directors  of HSI  (filed as
               Exhibit  10.31 to HSI's Annual  Report on Form  10-K for the year
               ended  December  31, 1994,  which  is  incorporated by  reference
               herein).

     10.23     Trust Agreement  for Deferred Compensation  Arrangement for Malik
               M. Hasan, M.D., dated as of March 3, 1995, by and between HSI and
               Norwest  Bank  Colorado N.A.  (filed  as Exhibit  10.32  to HSI's
               Annual Report on Form  10-K for the year ended December 31, 1994,
               which is incorporated by reference herein).

     10.24     Registration  Rights Agreement dated as of  March 2, 1995 between
               HSI and the Foundation  (filed as Exhibit No. 28.2  to HSI's Cur-
               rent Report on  Form 8-K dated March  2, 1995, which  is incorpo-
               rated by reference herein).

     10.25     Description  of  Retention  Payment  Arrangement  between  Health
               Systems  International, Inc.  and Andrew  Wang (filed  as Exhibit
               10.10  to HSI's  Quarterly Report  on Form  10-Q for  the quarter
               ended  September 30,  1995,  which is  incorporated by  reference
               therein).

     10.26     Health Systems International, Inc. 1995 Stock Appreciation  Right
               Plan  (filed as Exhibit 10.12  to HSI's Quarterly  Report on Form
               10-Q   for  the  quarter  ended  September  30,  1995,  which  is
               incorporated by reference herein).

     10.27     Letter  Agreement Re: Temporary  Warehouse/Mail Center Operations
               Support,  dated  October 16,  1995,  between Health  Net  and CBS
               Associates, Inc. (an affiliate  of Charles Braden, a director  of
               HSI)  (filed as Exhibit 10.15  to HSI's Quarterly  Report on Form
               10-Q  for  the  quarter  ended  September   30,  1995,  which  is
               incorporated by reference herein).

     10.28     Employment Letter, dated June 9, 1995, between Philip Katz, Ph.D.
               and Health Net  (filed as Exhibit 10.38 to HSI's Annual Report on
               Form  10-K for  the  year  ended  December  31,  1995,  which  is
               incorporated by reference herein).

     10.29     Agreement and accompanying Promissory Note, each dated August 17,
               1995, between Philip Katz, Ph.D. and Health Net (filed as Exhibit
               10.39 to  HSI's Annual  Report on  Form 10-K  for the year  ended
               December 31, 1995, which is incorporated by reference herein).

     10.30     Credit  Agreement dated as of April 12, 1995 among Health Systems
               International, Inc.,  Bank of America National  Trust and Savings
               Association, as Agent,  and financial institutions party  thereto
               (filed  as Exhibit 10.17 to  HSI's Quarterly Report  on Form 10-Q
               for  the quarter ended March  31, 1995, which  is incorporated by
               reference herein).

     10.31     Amended  and Restated Credit Agreement dated as of April 26, 1996
               among   Health  Systems  International,  Inc.,  Bank  of  America
               National Trust  and Savings Association, as  Agent, and financial
               institutions  party  thereto  (filed  as Exhibit  10.1  to  HSI's
               Current  Report  on  Form  10-K  dated  May  3,  1996,  which  is
               incorporated by reference herein).

     10.32     Amendment No.  1 to  Credit Agreement  dated as  of May  10, 1996
               among   Health  Systems  International,  Inc.,  Bank  of  America
               National Trust  and Savings Association, as  Agent, and financial
               institutions party thereto, a copy of which is filed herewith.

     11.1      Statement  relative to computation  of earnings per  share of the
               Company, a copy of which is filed herewith.

     21.1      Subsidiaries of HSI (filed as Exhibit 21.1 to HSI's Annual Report
               on  Form 10-K  for  the year  ended  December 31,  1995  which is
               incorporated by reference herein).

     27.1      Financial Data Schedule, a copy of which is filed herewith.

     (b)  Reports on Form 8-K

     The following  Current Reports  on Form  8-K were filed  by HSI  during the
quarterly period ended March 31, 1996:

     1.   A report dated April 10, 1996 was filed announcing that HSI intends to
take an approximately $34.2 million pre-tax one-time restructuring charge in its
second quarter ending June 30, 1996,  amounting to approximately $.41 per  share
after  tax, which  charge  will cover  non-recurring  costs of  a  comprehensive
restructuring  of HSI's Health  Net subsidiary,  computer software  and hardware
write-offs  and  the consolidation  of  certain operational  functions  of other
subsidiaries.

     2.   A  report dated May 3, 1996 was  filed announcing that HSI has entered
into a new Amended  and Restated Credit Agreement,  dated as of April  26, 1996,
providing  for a  $700 million revolving  credit facility  with a  consortium of
commercial banks.

     No other Current Reports on Form 8-K were filed by HSI during such period.

                                   SIGNATURES

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


                                   HEALTH SYSTEMS INTERNATIONAL, INC.
                                   (Registrant)




     Date:     May 15, 1996        /s/ Malik M. Hasan, M.D.
                                   Malik M. Hasan, M.D., Chairman of the
                                   Board of Directors, President, and Chief
                                   Executive Officer


     Date:     May 15, 1996        /s/ E. Keith Hovland
                                   E. Keith Hovland, Executive Vice President
                                   Treasurer and Acting Chief Financial Officer



                                                                   Exhibit 10.32

                               FIRST AMENDMENT TO
                      AMENDED AND RESTATED CREDIT AGREEMENT


     THIS FIRST AMENDMENT TO AMENDED AND RESTATED CREDIT AGREEMENT is made and
dated as of May 10, 1996 (the "First Amendment") among Health Systems
International, Inc. (the "Company"), the Banks party to the Amended and Restated
Credit Agreement referred to below, and BANK OF AMERICA NATIONAL TRUST AND
SAVINGS ASSOCIATION, a national banking association, as Agent (the "Agent"), and
amends that certain Amended and Restated Credit Agreement dated as of April 26,
1996 (as so amended or modified from time to time, the "Credit Agreement").

                                    RECITALS

     WHEREAS, the Company has requested the Agent and the Banks to amend certain
provisions of the Credit Agreement, and the Agent and the Banks are willing to
do so, on the terms and conditions specified herein;

     NOW, THEREFORE, for good and valuable consideration, the receipt and
adequacy of which are hereby acknowledged, the parties hereby agree as follows:

     1.  Terms.  All terms used herein shall have the same meanings as in the
Credit Agreement unless otherwise defined herein.  All references to the Credit
Agreement shall mean the Credit Agreement as hereby amended.

     2.  Amendments.  The Company, the Agent and the Banks hereby agree to amend
the Credit Agreement by deleting the third proviso to Section 7.11 of the Credit
Agreement that reads as follows:  "provided further that in no event may more
than 50% of the Class A shares held by any Designated Shareholder as of
April 12, 1995 be repurchased or redeemed by the Company prior to the Revolving
Termination Date;".

     3.  Representations and Warranty.  The Company represents and warrants to
the Agent and the Banks that, on and as of the date hereof, and after giving
effect to this First Amendment:

          3.1  Authorization.  The execution, delivery and performance by the
Company of this First Amendment has been duly authorized by all necessary
corporate action, and this First Amendment has been duly executed and delivered
by the Company.

          3.2  Binding Obligation.  This First Amendment constitutes the legal,
valid and binding obligations of the Company, enforceable against it in
accordance with its terms, except as enforceability may be limited by applicable
bankruptcy, insolvency, or similar laws affecting the enforcement of creditors'
rights generally or by equitable principles relating to enforceability.

          3.3  No Legal Obstacle to Amendment.  The execution, delivery and
performance of this First Amendment will not (a) contravene the Organization
Documents of the Company; (b) constitute a breach or default under any
contractual restriction or violate or contravene any law or governmental
regulation or court decree or order binding on or affecting the Company which
individually or in the aggregate does or could reasonably be expected to have a
Material Adverse Effect; or (c) result in, or require the creation or imposition
of, any Lien on any of the Company's properties.  No approval or authorization
of any governmental authority is required to permit the execution, delivery or
performance by the Company of this First Amendment, or the transactions
contemplated hereby.

          3.4  Incorporation of Certain Representations.  The representations
and warranties of the Company set forth in Article V of the Credit Agreement are
true and correct in all respects on and as of the date hereof as though made on
and as of the date hereof, except as to such representations made as of an
earlier specified date.

          3.5  Default.  No Default or Event of Default under the Credit
Agreement has occurred and is continuing.

     4.  Conditions, Effectiveness.  The effectiveness of this First Amendment
shall be subject to the compliance by the Company with its agreements herein
contained, and to the delivery of such other evidence with respect to the
Company as the Agent may reasonably request in connection with this First
Amendment and the compliance with the conditions set forth herein.

     5.  Miscellaneous.

          5.1  Effectiveness of the Credit Agreement and the Notes.  Except as
hereby expressly amended, the Credit Agreement and the Notes shall each remain
in full force and effect, and are hereby ratified and confirmed in all respects
on and as of the date hereof.

          5.2  Waivers.  This First Amendment is limited solely to the matters
expressly set forth herein and is specific in time and in intent and does not
constitute, nor should it be construed as, a waiver or amendment of any other
term or condition, right, power or privilege under the Credit Agreement or under
any agreement, contract, indenture, document or instrument mentioned therein;
nor does it preclude or prejudice any rights of the Agent or the Banks
thereunder, or any exercise thereof or the exercise of any other right, power or
privilege, nor shall it require the Majority Banks to agree to an amendment,
waiver or consent for a similar transaction or on a future occasion, nor shall
any future waiver of any right, power, privilege or default hereunder, or under
any agreement, contract, indenture, document or instrument mentioned in the
Credit Agreement, constitute a waiver of any other right, power, privilege or
default of the same or of any other term or provision.

          5.3  Counterparts.  This First Amendment may be executed in any number
of counterparts, and all of such counterparts taken together shall be deemed to
constitute one and the same instrument.  This First Amendment shall not become
effective until the Company, the Agent and the Majority Banks shall have signed
a copy hereof and the same shall have been delivered to the Agent.

          5.4  Governing Law.  This First Amendment shall be governed by and
construed in accordance with the laws of the State of New York.



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

                              HEALTH SYSTEMS INTERNATIONAL, INC.


                              By:
                              Name:
                              Title:



                              BANK OF AMERICA NATIONAL TRUST AND SAVINGS
                              ASSOCIATION, as Agent


                              By:
                              Name:
                              Title:



                              BANK OF AMERICA NATIONAL TRUST AND SAVINGS
                              ASSOCIATION, as a Bank

                              By:
                              Name:
                              Title:




                                                                    Exhibit 11.1

               Health Systems International, Inc. and Subsidiaries
                        Computation of Earnings Per Share
                      (In thousands, except per share data)
<TABLE>
<CAPTION>
                                             Three-Months Ended March 31,
                                                 1996       1995


<S>                                            <C>          <C>
Primary:                                        
   Shares outstanding at beginning of                       48,492
   Weighted average shares issued                (449)         322
   Weighted average shares
   Dilutive shares contingently
         of stock options, net of
         been purchased (at average
         treasury with assumed                    257          354
   Total primary shares                        48,135       49,168     

   Net income                                 $26,040      $18,911   

   Net income per share                       $  0.54      $  0.38  


Fully
   Shares outstanding at beginning of
	period					48,327	   48,492
   Weighted average shares issued                (449)        322 
   Weighted average shares
   Dilutive shares contingently
         of stock options, net of
         been purchased (at the
         period-end market price) for
         assumed proceeds from                    299         468 
   Total fully diluted shares                  48,177      49,282          

   Net income                                 $26,040     $18,911

   Net income per share                       $  0.54     $  0.38



</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from Health Net's
Form 10-Q and is qualified in its entirety by reference to such Form 10-Q
filing.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                                        <C>
<PERIOD-TYPE>                              3-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               MAR-31-1996
<CASH>                                         178,047
<SECURITIES>                                   368,232
<RECEIVABLES>                                  106,081
<ALLOWANCES>                                   (9,770)
<INVENTORY>                                          0
<CURRENT-ASSETS>                               698,705
<PP&E>                                         182,871
<DEPRECIATION>                               (102,748)
<TOTAL-ASSETS>                               1,173,741
<CURRENT-LIABILITIES>                          487,337
<BONDS>                                        362,937
                                0
                                          0
<COMMON>                                            49
<OTHER-SE>                                     317,267
<TOTAL-LIABILITY-AND-EQUITY>                 1,173,741
<SALES>                                              0
<TOTAL-REVENUES>                               810,172<F1>
<CGS>                                                0
<TOTAL-COSTS>                                  648,922<F2>
<OTHER-EXPENSES>                               109,919
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               5,932
<INCOME-PRETAX>                                 45,399<F3>
<INCOME-TAX>                                    19,390
<INCOME-CONTINUING>                             26,040
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    26,040
<EPS-PRIMARY>                                     0.54
<EPS-DILUTED>                                     0.54
<FN>
<F1>Includes 8.823 million of investment income.
<F2>Includes healthcare expenses only.
<F3>Excludes 31 thousand of minority interest in loss of subsidiary.
</FN>
        

</TABLE>


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