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

                                  FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C.  20549

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

   (Mark One)

          [X]      QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF
                     THE SECURITIES EXCHANGE ACT OF 1934

          For the quarterly period ended December 31, 1995

                                     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 No. 1-6639

                            MAGELLAN HEALTH SERVICES, INC.
              (Exact name of Registrant as specified in its charter)

            Delaware                                    58-1076937
   (State or other jurisdiction of                      (I.R.S. Employer
   incorporation or organization)                       Identification No.)

                          3414 Peachtree Road, NE, Suite 1400
                                  Atlanta, Georgia  30326
                        (Address of principal executive offices)
                                       (Zip Code)

                                     (404) 841-9200
                 (Registrant's telephone number, including area code)

                        See Table of Additional Registrants below.

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


                                      Not Applicable

                   (Former name, former address and former fiscal year,
                                if changed since last report)

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



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 by check mark whether the registrant has filed all documents and 
reports required to be filed by Sections 12, 13 or 15(d) of the Securities 
Exchange Act of 1934 subsequent to the distribution of securities under a plan 
confirmed by a court. Yes  X   No

The number of shares of the Registrant's  Common Stock outstanding as of January
31, 1996, was 32,747,523.

- -----------------------------------------------------------------------------
PAGE>



                                             ADDITIONAL REGISTRANTS(1)

                              State or                        Address including zip code,                                       
    Exact name of            jurisdiction  I.R.S. Employer   including area code,
registrant as specified    of incorporation   Identification    of registrant's principal
   in its charter          or organization       Number       executive offices
- --------------------        --------------   --------------   -----------------------                                          

                                                      

Beltway Community          Texas            58-1324281         3414 Peachtree Rd., N.E.
 Hospital, Inc.                                                Suite 1400
                                                               Atlanta, GA  30326
                                                               (404) 841-9200

C.A.C.O. Services, Inc.    Ohio             58-1751511         3414 Peachtree Rd., N.E.
                                                               Suite 1400
                                                               Atlanta, GA   30326
                                                               (404) 841-9200

CCM, Inc.                  Nevada           58-1662418         3414 Peachtree Rd., N.E.
                                                               Suite 1400
                                                               Atlanta, GA   30326
                                                               (404) 841-9200

CMCI, Inc.                 Nevada           88-0224620         1061 East Flamingo Road
                                                               Suite One
                                                               Las Vegas, NV   89119
                                                               (702) 737-0282

CMFC, Inc.                 Nevada           88-0215629         1061 East Flamingo Road
                                                               Suite One
                                                               Las Vegas, NV   89119
                                                               (702) 737-0282

CMSF, Inc.                 Florida          58-1324269         3550 Colonial Boulevard
                                                               Fort Myers, FL 33912
                                                               (813) 939-0403

CPS Associates, Inc.       Virginia         58-1761039         3414 Peachtree Rd., N.E.
                                                               Suite 1400
                                                               Atlanta, GA  30326
                                                               (404) 841-9200

Charter Alvarado           California       58-1394959         7050 Parkway Drive
 Behavioral Health                                             La Mesa, CA  91942-2352
 System, Inc.                                                  619) 465-4411

Charter Appalachian Hall   North Carolina   58-2097827         60 Caledonia Road
 Behavioral Health                                             Asheville, NC   28803
 System, Inc.                                                  (704) 253-3681

Charter Arbor Indy         Indiana          35-1916340         11075 N. Pennsylvania
 Behavioral Health                                             Indianapolis, IN 46280
 System, Inc.                                                  (317) 575-1000

Charter Augusta            Georgia          58-1615676         3100 Perimeter Parkway
 Behavioral Health                                             P.O. Box 14939
 System, Inc.                                                  Augusta, GA 30909
                                                               (404) 868-6625



                                              i




                                             ADDITIONAL REGISTRANTS(1)

                                                                            Address including zip code,
                                 State or other                           and telephone number
    Exact name of               jurisdiction of      I.R.S. Employer       including area code,
registrant as specified          incorporation        Identification     of registrant's principal
   in its charter               or organization          Number              executive offices
- --------------------             --------------       --------------     -----------------------


Charter Bay Harbor Behavioral   Florida               58-1640244          3414 Peachtree Rd., N.E.
 Health System, Inc.                                                      Suite 1400
                                                                          Atlanta, Georgia  30326
                                                                          (404) 841-9200

Charter Beacon Behavioral       Indiana               58-1524996          1720 Beacon Street
 Health System, Inc.                                                      Fort Wayne, IN  46805
                                                                          (219) 423-3651

Charter Behavioral Health       New Jersey            58-2097832          19 Prospect Street
 System at Fair Oaks, Inc.                                                Summit, NJ   07901
                                                                          (908) 277-9102

Charter Behavioral Health       Maryland              52-1866212          522 Thomas Run Road
 System at Hidden Brook, Inc.                                             Bel Air, MD    21014
                                                                          (410) 879-1919

Charter Behavioral Health       California            33-0606642          3340 Los Coyotes Diagonal
 System at Los Altos, Inc.                                                Long Beach, CA 90808
                                                                          (310) 421-9311

Charter Behavioral Health       Florida               65-0519663          1324 37th Avenue, East
 System at Manatee Adolescent                                             Bradenton, FL  4208
 Treatment Services, Inc.                                                 (813) 746-1388

Charter Behavioral Health       Maryland              52-1866221          14901 Broschart Road
 System at Potomac Ridge, Inc.                                            Rockville, MD  20850
                                                                          (301) 251-4500

Charter Behavioral Health       Delaware              58-2213642          3414 Peachtree Rd., N.E.
  Systems, Inc.                                                           Suite 1400
                                                                          Atlanta, GA  30326
                                                                          (404) 841-9200

Charter Behavioral Health       Georgia               58-1513304          240 Mitchell Bridge Road
 System of Athens, Inc.                                                   Athens, GA 30606
                                                                          (404) 546-7277

Charter Behavioral Health       Texas                 58-1440665          8402 Cross Park Drive
 System of Austin, Inc.                                                   Austin, TX  78754
                                                                          (512) 837-1800

Charter Behavioral Health       Texas                 76-0430571          3414 Peachtree Rd., N.E.
 System of Baywood, Inc.                                                  Suite 1400
                                                                          Atlanta, GA 30326
                                                                          (404) 841-9200

Charter Behavioral Health       Florida               58-1527678          4480 51st Street, West
 System of Bradenton, Inc.                                                Bradenton, FL  34210
                                                                          (813) 746-1388

Charter Behavioral Health       Georgia               58-1408670          3500 Riverside Drive
 System of Central Georgia, Inc.                                          Macon, GA  31210
                                                                          (912) 474-6200



                                                ii




                                             ADDITIONAL REGISTRANTS(1)

                                                                         Address including zip code,
                               State or other                              and telephone number
    Exact name of              jurisdiction of      I.R.S. Employer        including area code,
registrant as specified         incorporation         Identification      of registrant's principal
   in its charter              or organization           Number               executive offices
- --------------------            --------------        --------------     -----------------------



Charter Behavorial Health       Virginia              54-1765921          1500 Westbrook Avenue
 System of Central Virginia, Inc.                                         Richmond, VA 23227
                                                                          (804) 266-9671

Charter Behavioral Health       South Carolina        58-1761157          2777 Speissegger Drive
 System of Charleston, Inc.                                               Charleston, SC  29405-8299
                                                                          (803) 747-5830

Charter Behavioral Health       Virginia              58-1616917          2101 Arlington Boulevard
 System of Charlottesville, Inc.                                          Charlottesville, VA  22903-1593
                                                                          (804) 977-1120

Charter Behavioral Health       Illinois              58-1315760          4700 North Clarendon Avenue
 System of Chicago, Inc.                                                  Chicago, IL   60640
                                                                          (312) 728-7100

Charter Behavioral Health       California            58-1473063          3414 Peachtree Rd., N.E.
 System of Chula Vista, Inc.                                              Suite 1400
                                                                          Atlanta, GA   30326
                                                                          (404) 841-9200

Charter Behavioral Health       Missouri              61-1009977          200 Portland Street
 System of Columbia, Inc.                                                 Columbia, MO   65201
                                                                          (314) 876-8000

Charter Behavioral Health       Texas                 58-1513305          3126 Rodd Field Road
 System of Corpus Christi, Inc.                                           Corpus Christi, TX   78414
                                                                          (512) 993-8893

Charter Behavioral Health       Texas                 58-1513306          6800 Preston Road
 System of Dallas, Inc.                                                   Plano, TX 75024
                                                                          (214) 964-3939

Charter Behavioral Health       Maryland              52-1866214          3680 Warwick Road, Route 1
 System of Delmarva, Inc.                                                 East New Market, MD  21631
                                                                          (410) 943-8108

Charter Behavioral Health       Indiana               35-1916338          7200 East Indiana
 System of Evansville, Inc.                                               Evansville, IN  47715
                                                                          (812) 476-7200

Charter Behavioral Health       Texas                 58-1643151          3414 Peachtree Rd., N.E.
 System of Fort Worth, Inc.                                               Suite 1400
                                                                          Atlanta, GA 30326
                                                                          (404) 841-9200

Charter Behavioral Health       Mississippi           58-1616919          3531 Lakeland Drive
 System of Jackson, Inc.                                                  Jackson, MS 39208
                                                                          (601) 939-9030

Charter Behavioral Health       Florida               58-1483015          3947 Salisbury Road
 System of Jacksonville, Inc.                                             Jacksonville, FL  32216
                                                                          (904) 296-2447



                                              iii




                                             ADDITIONAL REGISTRANTS(1)

                                                                          Address including zip code,
                                State or other                              and telephone number
    Exact name of               jurisdiction of        I.R.S. Employer      including area code,
registrant as specified          incorporation        Identification      of registrant's principal
   in its charter               or organization            Number            executive offices
- --------------------            --------------         --------------     ------------------------



Charter Behavioral Health       Indiana               35-1916342          2700 River City Park Drive
 System of Jefferson, Inc.                                                Jeffersonville, IN  47130
                                                                          (812) 284-3400

Charter Behavioral Health       Kansas                58-1603154          8000 West 127th Street
 System of Kansas City, Inc.                                              Overland Park, KS  66213
                                                                          (913) 897-4999

Charter Behavioral Health       Louisiana             72-0686492          302 Dulles Drive
 System of Lafayette, Inc.                                                Lafayette, LA  70506
                                                                          (318) 233-9024

Charter Behavioral Health       Louisiana             62-1152811          4250 Fifth Avenue, South
 System of Lake Charles, Inc.                                             Lake Charles, LA  70605
                                                                          (318) 474-6133

Charter Behavioral Health       Indiana               35-1916343          3714 S. Franklin Street
 System of Michigan City, Inc.                                            Michigan City, IN  46360
                                                                          (219) 872-0531

Charter Behavioral Health       Alabama               58-1569921          3414 Peachtree Rd., N.E.
 System of Mobile, Inc.                                                   Suite 1400
                                                                          Atlanta, GA 30326
                                                                          (404) 841-9200

Charter Behavioral Health       New Hampshire         02-0470752          29 Northwest Boulevard
 System of Nashua, Inc.                                                   Nashua, NH  03063
                                                                          (603) 886-5000

Charter Behavioral Health       Nevada                58-1321317          7000 West Spring Mountain Rd.
 System of Nevada, Inc.                                                   Las Vegas, NV  89117
                                                                          (702) 876-4357

Charter Behavioral Health       New Mexico            58-1479480          5901 Zuni Road, SE
 System of New Mexico, Inc.                                               Albuquerque, NM  87108
                                                                          (505) 265-8800

Charter Behavioral Health       California            58-1857277          101 Cirby Hills Drive
 System of Northern California,                                           Roseville, CA  95678
 Inc.                                                                     (916) 969-4666

Charter Behavioral Health       Arkansas              58-1449455          4253 Crossover Road
 System of Northwest Arkansas,                                            Fayetteville, AR  72703
 Inc.                                                                     (501) 521-5731

Charter Behavioral Health       Indiana               58-1603160          101 West 61st Avenue
 System of Northwest Indiana,                                             State Road 51
 Inc.                                                                     Hobart, IN  46342
                                                                          (219) 947-4464

Charter Behavioral Health       Kentucky              61-1006115          435 Berger Road
 System of Paducah, Inc.                                                  Paducah, KY  42002-7609
                                                                          (502) 444-0444



                                              iv




                                             ADDITIONAL REGISTRANTS(1)

                                                                                Address including zip code,
                                State or other                              and telephone number
    Exact name of               jurisdiction of     I.R.S. Employer         including area code,
registrant as specified          incorporation        Identification        of registrant's principal
   in its charter               or organization          Number               executive offices
- --------------------             --------------      --------------        ------------------------



Charter Behavioral Health       Georgia               66-0523678          Caso Bldg., Suite 1504
 of Puerto Rico, Inc.                                                     1225 Ponce de Leon Avenue
                                                                          Santurce, PR 00907

Charter Behavioral Health       California           58-1747020           455 Silicon Valley Boulevard
 System of San Jose, Inc.                                                 San Jose, CA  95138
                                                                          (408) 224-2020

Charter Behavioral Health       Georgia              58-1750583           1150 Cornell Avenue
 System of Savannah, Inc.                                                 Savannah, GA  31406
                                                                          (912) 354-3911

Charter Behavioral Health       Arkansas             71-0752815           3414 Peachtree Rd., N.E.
 System of Texarkana, Inc.                                                Suite 1400
                                                                          Atlanta, GA 30326
                                                                          (404) 841-9200

Charter Behavioral Health       California           95-2685883           2055 Kellogg Drive
 System of the Inland Empire,                                             Corona, CA  91719
 Inc.                                                                     (714) 735-2910

Charter Behavioral Health       Ohio                 58-1731068           1725 Timberline Road
 System of Toledo, Inc.                                                   Maumee, Ohio 43537
                                                                          (419) 891-9333

Charter Behavioral Health       Arizona              86-0757462           3414 Peachtree Rd., N.E.
 System of Tucson, Inc.                                                   Suite 1400
                                                                          Atlanta, GA 30326
                                                                          (404) 841-9200

Charter Behavioral Health       California           33-0606644           3414 Peachtree Rd., N.E.
 System of Visalia, Inc.                                                  Suite 1400
                                                                          Atlanta, GA 30326
                                                                          (404) 841-9200

Charter Behavioral Health       Minnesota            41-1775626           109 North Shore Drive
 System of Waverly, Inc.                                                  Waverly, MN  55390
                                                                          (612) 658-4811

Charter Behavioral Health       North Carolina       56-1050502           3637 Old Vineyard Road
 System of Winston-Salem, Inc.                                            Winston-Salem, NC  27104
                                                                          (919) 768-7710

Charter Behavioral Health       California           33-0606646           16850 Bastanchury Avenue
 System of Yorba Linda, Inc.                                              Yorba Linda, CA 92686
                                                                          (714) 993-3002

Charter Behavioral Health       Georgia              58-1900736           811 Juniper St., N.E.
 Systems of Atlanta, Inc.                                                 Atlanta, GA 30308
                                                                          (404) 881-5800



                                               v




                                             ADDITIONAL REGISTRANTS(1)

                                                                         Address including zip code,
                              State or other                              and telephone number
    Exact name of             jurisdiction of      I.R.S. Employer        including area code,
registrant as specified        incorporation        Identification       of registrant's principal
   in its charter             or organization          Number              executive offices
- --------------------           --------------        --------------      -----------------------



Charter Brawner Behavioral      Georgia               58-0979827          3414 Peachtree Rd., N.E.
 Health System, Inc.                                                      Suite 1400
                                                                          Atlanta, GA 30326
                                                                          (404) 841-9200

Charter By-The-Sea              Georgia               58-1351301          2927 Demere Road
 Behavioral Health System,                                                St. Simons Island, GA 31522
 Inc.                                                                     (912) 638-1999

Charter Canyon Behavioral       Utah                  58-1557925          3414 Peachtree Rd., N.E.
 Health System, Inc.                                                      Suite 1400
                                                                          Atlanta, GA 30326
                                                                          (404) 841-9200

Charter Canyon Springs          California            33-0606640          69696 Ramon Road
 Behavioral Health System,                                                Cathedral City, CA  92234
 Inc.                                                                     (619) 321-2000

Charter Centennial Peaks        Colorado              58-1761037          2255 South 88th Street
 Behavioral Health System,                                                Louisville, CO 80027
 Inc.                                                                     (303) 673-9990

Charter Community Hospital,     California            58-1398708          21530 South Pioneer Boulevard
 Inc                                                                      Hawaiian Gardens, CA 90716
                                                                          (310) 860-0401

Charter Contract Services,      Georgia               58-2100699          3414 Peachtree Rd., N.E.
 Inc.                                                                     Suite 1400
                                                                          Atlanta, GA  30326
                                                                          (404) 841-9200

Charter Cove Forge Behavioral   Pennsylvania          25-1730464          New Beginnings Road
 Health System, Inc.                                                      Williamsburg, PA 16693
                                                                          (814) 832-2121

Charter Fairmount Behavioral    Pennsylvania          58-1616921          561 Fairthorne Avenue
 Health System, Inc.                                                      Philadelphia, PA  19128
                                                                          (215) 487-4000

Charter Fenwick Hall            South Carolina        57-0995766          3414 Peachtree Rd., N.E.
 Behavioral Health System,                                                Suite 1400
 Inc.                                                                     Atlanta, GA 30326
                                                                          (404) 841-9200

Charter Financial Offices,      Georgia               58-1527680          3414 Peachtree Rd., N.E.
 Inc.                                                                     Suite 1400
                                                                          Atlanta, GA  30326
                                                                          (404) 841-9200



                                                vi




                                             ADDITIONAL REGISTRANTS(1)

                                                                         Address including zip code,
                                State or other                            and telephone number
    Exact name of               jurisdiction of      I.R.S. Employer      including area code,
registrant as specified          incorporation        Identification     of registrant's principal
   in its charter               or organization         Number              executive offices
- --------------------            --------------        --------------     ------------------------



Charter Forest Behavioral       Louisiana             58-1508454          9320 Linwood Avenue
 Health System, Inc.                                                      Shreveport, LA 71106
                                                                          (318) 688-3930

Charter Grapevine Behavioral    Texas                 58-1818492          2300 William D. Tate Ave.
 Health System, Inc.                                                      Grapevine, TX 76051
                                                                          (817) 481-1900

Charter Greensboro Behavioral   North Carolina        58-1335184          700 Walter Reed Drive
 Health System, Inc.                                                      Greensboro, NC  27403
                                                                          (919) 852-4821

Charter Health Management       Texas                 58-2025056          6800 Park Ten Blvd.
 of Texas, Inc.                                                           Suite 275-W
                                                                          San Antonio, TX 78213
                                                                          (210) 699-8585

Charter Hospital of             Ohio                  58-1598899          3414 Peachtree Rd., N.E.
 Columbus, Inc.                                                           Suite 1400
                                                                          Atlanta, GA     30326
                                                                          404) 841-9200

Charter Hospital of Denver,     Colorado              58-1662413          3414 Peachtree Rd., N.E.
 Inc                                                                      Suite 1400
                                                                          Atlanta, GA     30326
                                                                          (404) 841-9200

Charter Hospital of Ft.         Colorado              58-1768534          3414 Peachtree Rd., N.E.
 Collins, Inc                                                             Suite 1400
                                                                          Atlanta, GA     30326
                                                                          (404) 841-9200

Charter Hospital of Laredo,     Texas                 58-1491620          3414 Peachtree Rd., N.E.
 Inc.                                                                     Suite 1400
                                                                          Atlanta, GA     30326
                                                                          (404) 841-9200

Charter Hospital of Miami,      Florida               61-1061599          11100 N.W. 27th Street
 Inc.                                                                     Miami, FL       33172
                                                                          (305) 591-3230

Charter Hospital of Mobile,     Alabama               58-1318870          5800 Southland Drive
 Inc.                                                                     Mobile, AL      36693
                                                                          (334) 661-3001

Charter Hospital of Santa       New Mexico            58-1584861          3414 Peachtree Rd., N.E.
 Teresa, Inc.                                                             Suite 1400
                                                                          Atlanta, GA     30326
                                                                          (404) 841-9200

Charter Hospital of St. Louis,  Missouri              58-1583760          3414 Peachtree Rd., N.E.
 Inc.                                                                     Suite 1400
                                                                          Atlanta, GA     30326
                                                                          (404) 841-9200

                                                vii




                                             ADDITIONAL REGISTRANTS(1)

                                                                          Address including zip code,
                                State or other                                 and telephone number
    Exact name of               jurisdiction of       I.R.S. Employer       including area code,
registrant as specified          incorporation        Identification     of registrant's principal
   in its charter               or organization           Number               executive offices
- --------------------             --------------       --------------      ------------------------



Charter Hospital of Torrance,   California            58-1402481          3414 Peachtree Rd., N.E.
 Inc.                                                                     Suite 1400
                                                                          Atlanta, GA      30326
                                                                          (404) 841-9200

Charter Indianapolis            Indiana               58-1674291          5602 Caito Drive
 Behavioral Health System,                                                Indianapolis, IN  46226
 Inc.                                                                     (317) 545-2111

Charter Lafayette Behavioral    Indiana               58-1603158          3700 Rome Drive
 Health System, Inc.                                                      Lafayette, IN  47905
                                                                          (317) 448-6999

Charter Lakehurst               New Jersey            22-3286879          3414 Peachtree Rd., N.E.
 Behavioral Health System,                                                Suite 1400
 Inc.                                                                     Atlanta, GA 30326
                                                                          (404) 841-9200

Charter Lakeside Behavioral     Tennessee             62-0892645          2911 Brunswick Road
 Health System, Inc.                                                      Memphis, TN 38134
                                                                          (901) 377-4700

Charter Laurel Heights          Georgia               58-1558212          3414 Peachtree Rd., N.E.
 Behavioral Health System,                                                Suite 1400
 Inc.                                                                     Atlanta, GA      30326
                                                                          (404) 841-9200

Charter Linden Oaks             Illinois              36-3943776          852 West Street
 Behavioral Health System,                                                Naperville, IL 60540
 Inc.                                                                     (708) 305-5500

Charter Little Rock Behavioral  Arkansas              58-1747019          1601 Murphy Drive
 Health System, Inc.                                                      Maumelle, AR 72113
                                                                          (501) 851-8700

Charter Louisville Behavioral   Kentucky              58-1517503          1405 Browns Lane
 Health System, Inc.                                                      Louisville, KY 40207
                                                                          (502) 896-0495

Charter Meadows                 Maryland              52-1866216          730 Maryland, Route 3
 Behavioral Health System,                                                Gambrills, MD 21054
 Inc.                                                                     (410) 923-6022

Charter Medical - California,   Georgia               58-1357345          3414 Peachtree Rd., N.E.
 Inc.                                                                     Suite 1400
                                                                          Atlanta, GA      30326
                                                                          (404) 841-9200



                                              viii




                                             ADDITIONAL REGISTRANTS(1)

                                                                          Address including zip code,
                                State or other                               and telephone number
    Exact name of               jurisdiction of       I.R.S. Employer        including area code,
registrant as specified          incorporation         Identification     of registrant's principal
   in its charter               or organization           Number             executive offices
- --------------------             --------------       --------------      ------------------------



Charter Medical - Clayton       Georgia               58-1579404          3414 Peachtree Rd., N.E.
 County, Inc.                                                             Suite 1400
                                                                          Atlant30326
                                                                          (404) 841-9200

Charter Medical - Cleveland,    Texas                 58-1448733          3414 Peachtree Rd., N.E.
 Inc.                                                                     Suite 1400
                                                                          Atlant30326
                                                                          (404) 841-9200

Charter Medical - Dallas,       Texas                 58-1379846          3414 Peachtree Rd., N.E.
 Inc.                                                                     Suite 1400
                                                                          Atlant30326
                                                                          (404) 841-9200

Charter Medical - Long          California            58-1366604          3414 Peachtree Rd., N.E.
 Beach, Inc.                                                              Suite 1400
                                                                          Atlanta, GA 30326
                                                                          (404) 841-9200

Charter Medical - New York,     New York              58-1761153          3414 Peachtree Rd., N.E.
 Inc.                                                                     Suite 1400
                                                                          Atlant30326
                                                                          (404) 841-9200

Charter Medical (Cayman        Cayman Islands, BWI    58-1841857          Caledonian Bank & Trust
 Islands) Ltd.                                                            Swiss Bank Building
                                                                          Caledonian House
                                                                          Georgetown-Grand Cayman
                                                                          Cayman Islands
                                                                          (809) 949-0050

Charter Medical Executive       Georgia               58-1538092          3414 Peachtree Rd., N.E.
 Corporation                                                              Suite 1400
                                                                          Atlanta, Ga  30326
                                                                          (404) 841-9200

Charter Medical Information     Georgia               58-1530236          3414 Peachtree Rd., N.E.
 Services, Inc.                                                           Suite 1400
                                                                          Atlanta, GA  30326
                                                                          (404) 841-9200

Charter Medical International,  Cayman Islands, BWI   N/A                 Caledonian Bank & Trust
 Inc                                                                      Swiss Bank Building
                                                                          Caledonian House
                                                                          Georgetown-Grand Cayman
                                                                          Cayman Islands
                                                                          (809) 949-0050

Charter Medical International,  Nevada                58-1605110          3414 Peachtree Rd., N.E.
 S.A., Inc.                                                               Suite 1400
                                                                          Atlanta, GA 30326
                                                                          (404) 841-9200


                                             ix




                                             ADDITIONAL REGISTRANTS(1)

                                                                         Address including zip code,
                                State or other                              and telephone number
    Exact name of               jurisdiction of       I.R.S. Employer       including area code,
registrant as specified          incorporation         Identification     of registrant's principal
   in its charter               or organization           Number             executive offices
- --------------------             --------------        --------------     ------------------------



Charter Medical Management      Georgia               58-1195352          3414 Peachtree Rd., N.E.
 Company                                                                  Suite 1400
                                                                          Atlanta, GA  30326
                                                                          (404) 841-9200

Charter Medical of East         Arizona               58-1643158          2190 N. Grace Boulevard
 Valley, Inc.                                                             Chandler, AZ  85224
                                                                          (602) 899-8989

Charter Medical of England,     United Kingdom        N/A                 111 Kings Road
 Ltd.                                                                     Box 323
                                                                          London SW3 4PB
                                                                          London, England
                                                                          44-71-351-1272

Charter Medical of Florida,     Florida               58-2100703          3414 Peachtree Rd., N.E.
 Inc.                                                                     Suite 1400
                                                                          Atlanta, GA  30326
                                                                          (404) 841-9200

Charter Medical of North        Arizona               58-1643154          6015 W. Peoria Avenue
 Phoenix, Inc.                                                            Glendale, AZ  85302
                                                                          (602) 878-7878

Charter Medical of Puerto       Commonwealth of       58-1208667          Caso Building, Suite 1504
 Rico, Inc.                      Puerto Rico                              1225 Ponce De Leon Avenue
                                                                          Santurce, P.R.  00907
                                                                          (809) 723-8666

Charter Mental Health           Florida               58-2100704          3414 Peachtree Rd., N.E.
 Options, Inc.                                                            Suite 1400
                                                                          Atlanta, GA  30326
                                                                          (404) 841-9200

Charter Milwaukee Behavioral    Wisconsin             58-1790135          11101 West Lincoln Avenue
 Health System, Inc.                                                      West Allis, WI  53227
                                                                          (414) 327-3000

Charter Mission Viejo           California            58-1761156          23228 Madero
 Behavioral Health System,                                                Mission Viejo, CA  92691
 Inc.                                                                     (714) 830-4800

Charter MOB of                  Virginia              58-1761158          1023 Millmont Avenue
 Charlottesville, Inc.                                                    Charlottesville, VA  22901
                                                                          (804) 977-1120

Charter North Behavioral        Alaska                58-1474550          2530 DeBarr Road
 Health System, Inc.                                                      Anchorage, AK  99508-2996
                                                                          (907) 258-7575

Charter Northbrooke             Wisconsin             39-1784461          46000 W. Shroeder Drive
 Behavioral Health System,                                                Brown Deer, WI 53223
 Inc.                                                                     (414) 355-2273


                                                x




                                             ADDITIONAL REGISTRANTS(1)

                                                                          Address including zip code,
                                State or other                              and telephone number
    Exact name of               jurisdiction of       I.R.S. Employer       including area code,
registrant as specified          incorporation         Identification      of registrant's principal
   in its charter               or organization           Number              executive offices
- --------------------             --------------        --------------     ------------------------



Charter North Counseling        Alaska                58-2067832          2530 DeBarr Road
 Center, Inc.                                                             Anchorage, AL    99508-2996
                                                                          (907) 258-7575

Charter Northridge Behavioral   North Carolina        58-1463919          400 Newton Road
 Health System, Inc.                                                      Raleigh, NC  27615
                                                                          (919) 847-0008

Charter Oak Behavioral          California            58-1334120          1161 East Covina Boulevard
 Health System, Inc.                                                      Covina, CA 91724
                                                                          (818) 966-1632 

Charter of Alabama, Inc.        Alabama               63-0649546          3414 Peachtree Rd., N.E.
                                                                          Suite 1400
                                                                          Atlanta, GA  30326
                                                                          (404) 841-9200

Charter Palms Behavioral        Texas                 58-1416537          1421 E. Jackson Avenue
 Health System, Inc.                                                      McAllen, TX   78502
                                                                          (512) 631-5421

Charter Peachford Behavioral    Georgia               58-1086165          2151 Peachford Road
 Health System, Inc.                                                      Atlanta, GA  30338
                                                                          (404) 455-3200

Charter Petersburg Behavioral   Virginia              58-1761160          3414 Peachtree Rd., N.E.
 Health System, Inc.                                                      Suite 1400
                                                                          Atlanta, GA  30326
                                                                          (404) 841-9200

Charter Pines Behavioral        North Carolina        58-1462214          3621 Randolph Road
 Health System, Inc.                                                      Charlotte, NC 28211
                                                                          (704) 365-5368

Charter Plains Behavioral       Texas                 58-1462211          801 N. Quaker Avenue
 Health System, Inc.                                                      Lubbock, TX  79408
                                                                          (806) 744-5505

Charter-Provo School, Inc.      Utah                  58-1647690          4501 North University Ave.
                                                                          Provo, UT  84604
                                                                          (801) 227-2000

Charter Real Behavioral         Texas                 58-1485897          8550 Huebner Road
 Health System, Inc.                                                      San Antonio, TX   78240
                                                                          (512) 699-8585

Charter Regional Medical        Texas                 74-1299623          3414 Peachtree Rd., N.E.
 Center, Inc.                                                             Suite 1400
                                                                          Atlanta, GA  30326
                                                                          (404) 841-9200

Charter Ridge Behavioral        Kentucky              58-1393063          3050 Rio Dosa Drive
 Health System, Inc.                                                      Lexington, KY 40509
                                                                          (606) 269-2325

                                                xi




                                             ADDITIONAL REGISTRANTS(1)

                                                                          Address including zip code,
                                State or other                               and telephone number
    Exact name of               jurisdiction of       I.R.S. Employer        including area code,
registrant as specified          incorporation        Identification      of registrant's principal
   in its charter               or organization           Number             executive offices
- --------------------             --------------        --------------     ------------------------



Charter Rivers Behavioral       South Carolina        58-1408623          2900 Sunset Boulevard
 Health System, Inc.                                                      West Columbia, SC 29169
                                                                          (803) 796-9911

Charter San Diego Behavioral    California            58-1669160          11878 Avenue of Industry
 Health System, Inc.                                                      San Diego, CA  92128
                                                                          (619) 487-3200

Charter Sioux Falls Behavioral  South Dakota          58-1674278          2812 South Louise Avenue
 Health System, Inc.                                                      Sioux Falls, SD 57106
                                                                          (605) 361-8111

Charter South Bend Behavioral   Indiana               58-1674287          6704 N. Gumwood Drive
 Health System, Inc.                                                      Granger, IN  46530
                                                                          (219) 272-9799

Charter Springs Behavioral      Florida               58-1517461          3130 S.W. 27th Avenue
 Health System, Inc.                                                      Ocala, FL  32674
                                                                          (904) 237-7293

Charter Springwood              Virginia              58-2097829          Route 4, Box 50
 Behavioral Health System,                                                Leesburg, VA  22075
 Inc.                                                                     (703) 777-0800

Charter Suburban Hospital       Texas                 75-1161721          3414 Peachtree Rd., N.E.
 of Mesquite, Inc.                                                        Suite 1400
                                                                          Atlanta, GA  30326
                                                                          (404) 841-9200

Charter Terre Haute Behavioral  Indiana               58-1674293          1400 Crossing Boulevard
 Health System, Inc.                                                      Terre Haute, IN 47802
                                                                          (812) 299-4196

Charter Thousand Oaks           California            58-1731069          150 Via Merida
 Behavioral Health System,                                                Thousand Oaks, CA   91361
 Inc.                                                                     (805) 495-3292

Charter Treatment Center of     Michigan              58-2025057          3414 Peachtree Rd., N.E.
 Michigan, Inc.                                                           Suite 1400
                                                                          Atlanta, GA  30326
                                                                          (404) 841-9200

Charter Westbrook Behavioral    Virginia              54-0858777          1500 Westbrook Avenue
 Health System, Inc.                                                      Richmond, VA  23227
                                                                          (804) 266-9671

Charter White Oak               Maryland              52-1866223          1441 Taylors Island Road
 Behavioral Health System,                                                Woolford, MD   21677
 Inc.                                                                     (410) 228-7000

Charter Wichita Behavioral      Kansas                58-1634296          8901 East Orme
 Health System, Inc.                                                      Wichita, KS 67207
                                                                          (316) 686-5000


                                              xii




                                             ADDITIONAL REGISTRANTS(1)

                                                                          Address including zip code,
                                State or other                              and telephone number
    Exact name of               jurisdiction of       I.R.S. Employer       including area code,
registrant as specified          incorporation        Identification      of registrant's principal
   in its charter               or organization          Number             executive offices
- --------------------             --------------       --------------      ------------------------



Charter Woods Behavioral        Alabama               58-1330526          700 Cottonwood Road
 Health System, Inc.                                                      Dothan, AL 36301
                                                                          (205) 794-4357

Desert Springs Hospital, Inc.   Nevada                88-0117696          414 Peachtree Rd., N.E.
                                                                          Suite 1400
                                                                          Atlanta, GA  30326
                                                                          (404) 841-9200

Employee Assistance Services,   Georgia               58-1501282          3414 Peachtree Rd., N.E.
 Inc.                                                                     Suite 1400
                                                                          Atlanta, GA  30326
                                                                          (404) 841-9200

Florida Health Facilities,      Florida               58-1860493          21808 State Road 54
 Inc.                                                                     Lutz, FL  33549
                                                                          (813) 948-2441

Gulf Coast EAP Services,        Alabama               58-2101394          3414 Peachtree Rd., N.E.
 Inc.                                                                     Suite 1400
                                                                          Atlanta, GA  30326
                                                                          (404) 841-9200

Hospital Investors, Inc.        Georgia               58-1182191          3414 Peachtree Rd., N.E.
                                                                          Suite 1400
                                                                          Atlanta, Ga  30326
                                                                          (404) 841-9200

Illinois Mentor, Inc.           Illinois              36-3643670          45 Milk Street
                                                                          Boston, MA  02109
                                                                          (617) 654-0500

Magellan Public Solutions,      Delaware              04-3250732          3414 Peachtree Rd., N.E.
                                                                          Suite 1400
                                                                          Atlanta, GA  30326
                                                                          (404) 841-9200

Mandarin Meadows, Inc.          Florida               58-1761155          3414 Peachtree Rd., N.E.
                                                                          Suite 1400
                                                                          Atlanta, GA  30326
                                                                          (404) 841-9200

Massachusetts Mentor, Inc.      Massachusetts         04-2799071          45 Milk Street
                                                                          Boston, MA  02109
                                                                          (617) 654-0500

National Mentor, Inc.           Delaware              04-2794857          45 Milk Street
                                                                          Boston, MA  02109
                                                                          (617) 654-0500

National Mentor Healthcare,     Massachusetts         04-2893910          45 Milk Street
 Inc.                                                                     Boston, MA  02109
                                                                          (617) 654-0500



                                               xiii




                                             ADDITIONAL REGISTRANTS(1)

                                                                          Address including zip code,
                                State or other                              and telephone number
    Exact name of               jurisdiction of       I.R.S. Employer       including area code,
registrant as specified          incorporation        Identification      of registrant's principal
   in its charter               or organization          Number            executive offices
- --------------------            --------------        --------------     ------------------------


NEPA - Massachusetts, Inc.      Massachusetts         58-2116751          #6 Courthouse Lane
                                                                          Chelmsford, MA  01863
                                                                          (508) 441-2332

NEPA - New Hampshire, Inc.      New Hampshire         58-2116398          29 Northwest Boulevard
                                                                          Nashua, NH  03063
                                                                          (603) 886-5000

Ohio Mentor, Inc.               Ohio                  31-1098345          45 Milk Street
                                                                          Boston, MA  02109
                                                                          (617) 654-0500

Pacific-Charter Medical, Inc.   California            58-1336537          3414 Peachtree Rd., N.E.
                                                                          Suite 1400
                                                                          Atlanta, GA  30326
                                                                          (404) 841-9200

South Carolina Mentor, Inc.     South Carolina        57-0782160          45 Milk Street
                                                                          Boston, MA  02109
                                                                          (617) 654-0500

Southeast Behavioral Systems,   Georgia               58-2100700          3414 Peachtree Rd., N.E.
 Inc                                                                      Suite 1400
                                                                          Atlanta, GA  30326
                                                                          (404) 841-9200

Schizophrenia Treatment and     Georgia               58-1672912          209 Church Street
 Rehabilitation, Inc.                                                     Decatur, GA 30030
                                                                          (404) 377-1986

Sistemas De Terapia             Georgia               58-1181077          3414 Peachtree Rd., N.E.
 Respiratoria, S.A., Inc.                                                 Suite 1400
                                                                          Atlanta, GA  30326
                                                                          (404) 841-9200


Western Behavioral              California            58-1662416          3414 Peachtree Rd., N.E.
 Systems, Inc.                                                            Suite 1400
                                                                          Atlanta, GA  30326
                                                                          (404) 841-9200




(1)      The Additional Registrants listed are wholly-owned  subsidiaries of the
         Registrant  and are  guarantors  of the  Registrant's  11 1/4% Series A
         Senior  Subordinated  Notes due 2004. The Additional  Registrants  have
         been  conditionally   exempted,   pursuant  to  Section  12(h)  of  the
         Securities Exchange Act of 1934, from filing reports under Section 13
         of the Securities Exchange Act of 1934.


                                          xiv








                                       FORM 10-Q

                    MAGELLAN HEALTH SERVICES, INC. AND SUBSIDIARIES

                                         INDEX



                                                                                                           Page No.
                                                                                                     

PART I - Financial Information:

         Condensed Consolidated Balance Sheets -
          September 30, 1995 and December 31, 1995................................................................2

         Condensed Consolidated Statements of Operations -
          For the Three Months ended December 31, 1994 and 1995...................................................4

         Condensed Consolidated Statements of Cash Flows -
          For the Three Months ended December 31, 1994 and 1995...................................................5

         Notes to Condensed Consolidated Financial Statements.....................................................6

         Management's Discussion and Analysis of Financial
          Condition and Results of Operations....................................................................13


PART II - Other Information:

         Item 5. - Other Information.............................................................................18

         Item 6. - Exhibits and Reports on Form 8-K..............................................................20

         Signatures..............................................................................................22









                               MAGELLAN HEALTH SERVICES, INC.

                       QUARTERLY REPORT UNDER SECTION 13 or 15(d)

                          OF THE SECURITIES EXCHANGE ACT OF 1934

                               PART I - FINANCIAL INFORMATION










                                 MAGELLAN HEALTH SERVICES, INC. AND SUBSIDIARIES

                                       CONDENSED CONSOLIDATED BALANCE SHEETS

                                                  (Unaudited)
                                                (In thousands)

                                                                       September 30               December 31
                                                                           1995                      1995
                                                                      ----------------          ----------------

                            ASSETS
                                                                                    

Current Assets
       Cash and cash equivalents...............................       $    105,514              $        103,483
       Accounts receivable, net................................            181,163                       210,738
       Supplies................................................              5,768                         5,962
       Other current assets....................................             13,130                        15,079
                                                                      ------------                --------------
            Total Current Assets...............................            305,575                       335,262
                                                                
Property and Equipment                                          
       Land....................................................             88,019                        88,000
       Buildings and improvements..............................            377,169                       387,133
       Equipment...............................................            111,554                       123,962
                                                                      ------------                --------------
                                                                           576,742                       599,095
       Accumulated depreciation................................            (90,877)                     (100,240)
                                                                      ------------                --------------
                                                                           485,865                       498,855
       Construction in progress................................              2,902                         5,181
                                                                      ------------                --------------
                                                                           488,767                       504,036
                                                                
Assets Restricted for Settlement of Unpaid Claims..............             94,138                        97,752
                                                                
Other Long-Term Assets.........................................             33,249                        32,956
                                                                
Intangible Assets, net.........................................             61,829                       176,209



                                                                      ------------                --------------
                                                                      $    983,558              $      1,146,215
                                                                      ============                ==============















                                                   2





                                  MAGELLAN HEALTH SERVICES, INC. AND SUBSIDIARIES

                                       CONDENSED CONSOLIDATED BALANCE SHEETS

                                                    (Unaudited)
                                       (In thousands, except per share data)

                                                                           September 30               December 31
                                                                               1995                      1995
                                                                           --------------           ----------------

                  LIABILITIES AND STOCKHOLDERS' EQUITY
                                                                                  

Current Liabilities
       Accounts payable......................................              $      71,020          $          76,084
       Accrued liabilities...................................                    140,343                    164,468
       Current maturities of long-term debt and                        
          capital lease obligations..........................                      2,799                      5,827
                                                                           -------------            ---------------
                Total Current Liabilities....................                    214,162                    246,379
                                                                       
Long-Term Debt and Capital Lease Obligations.................                    538,770                    615,294
                                                                       
Reserve for Unpaid Claims....................................                    100,125                     98,435
                                                                       
Deffered Credits and Other Long-Term Liabilities.............                     34,455                     33,144

Minority Interest............................................                      7,486                     48,783
                                                                       
Commitments and Contingencies                                          
                                                                       
Stockholders' Equity                                                   
       Common Stock, par value $0.25 per share                         
          Authorized - 80,000 shares                                   
          Issued and outstanding - 28,405 shares at                    
                September 30, 1995 and 28,664  shares                  
                at December 31, 1995.........................                      7,101                      7,166
       Other Stockholders' Equity                                      
          Additional paid-in capital.........................                    253,295                    259,370
          Accumulated deficit................................                   (161,840)                  (152,092)
          Warrants outstanding...............................                         64                         64
          Common Stock in Treasury, 462 at September                   
                30, 1995 and December 31, 1995...............                     (9,238)                    (9,238)
          Cumulative foreign currency adjustments............                       (822)                    (1,090)
                                                                           --------------           ----------------
                Stockholders' Equity.........................                     88,560                    104,180
                                                                       
                                                                       
                                                                           --------------           ----------------
                                                                         $       983,558          $       1,146,215
                                                                           ==============           ================
                                                                       
                                                                       
The accompanying Notes to Condensed Consolidated Financial Statements are an 
integral part of these balance sheets.













                                                         3




                                   MAGELLAN HEALTH SERVICES, INC.

                         CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                           (Unaudited)
                              (In thousands, except per share data)

                                                                           For the Three Months
                                                                                   ended
                                                                               December 31,
                                                                         -------------------------
                                                                           1994            1995
                                                                         ---------       ---------
                                                                             

Net revenue..................................................            $263,841        $295,665
                                                                         --------        --------
                                                                
Costs and expenses                                              
       Salaries,  supplies and other operating expenses......             199,527         231,326
       Bad debt expense......................................              21,219          19,788
       Depreciation and amortization.........................               8,357          10,180
       Amortization of reorganization value in excess of        
            amounts allocable to identifiable assets.........               7,800              --
       Interest, net.........................................              13,864          13,822
       ESOP expense..........................................              12,500              --
       Stock option expense (credit).........................              (2,361)          1,823
       Unusual items.........................................              (2,960)             --
                                                                         --------        --------
                                                                          257,946         276,939
                                                                         --------       ---------
                                                                
Income before provision for income taxes                        
       and minority interest.................................               5,895          18,726
Provision for income taxes...................................               5,478           7,959
                                                                         --------       ---------
Income before minority interest..............................                 417          10,767
Minority interest............................................                  68           1,019
                                                                         --------       ---------
Net Income...................................................            $    349       $   9,748
                                                                         ========       =========
                                                                
                                                                
Average number of common shares outstanding..................              26,910          27,994
                                                                         ========       =========
                                                                
Net income per common share..................................            $   0.01       $    0.35
                                                                         ========       =========








The accompanying Notes to Consolidated Financial Statements are an integral 
part of these statements.








                                                   4




                            MAGELLAN HEALTH SERVICES, INC. AND SUBSIDIARIES

                            CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                               (Unaudited)
                                              (In thousands)

                                                                                  For the Three Months
                                                                                          ended
                                                                                       December 31
                                                                               ----------------------------
                                                                                 1994              1995
                                                                               ----------       -----------
                                                                          

Cash Flows from Operating Activities
       Net income.......................................................       $    349        $     9,748
                                                                               --------         ----------
         Adjustments to reconcile net income                             
         to net cash provided by operating activities:                   
              Depreciation and amortization.............................         16,157             10,180
              ESOP expense..............................................         12,500                 --
              Stock option expense (credit).............................         (2,361)             1,823
              Non-cash interest expense.................................            586                600
              Gain on sale of assets....................................         (2,960)              (139)
              Cash flows from changes in assets and liabilities, net     
                of effects from sales and acquisitions of businesses:    
                     Accounts receivable, net...........................         (5,373)            (5,595)
                     Other assets.......................................        (14,748)            (2,443)
                     Accounts payable and other accrued liabilities.....        (14,062)           (33,602)
                     Reserve for unpaid claims..........................          2,767             (1,690)
                     Income taxes payable...............................          4,719              6,196
                     Other liabilities..................................        (15,338)            (1,311)
                     Minority interest, net of dividends paid...........            (64)             1,163
                     Other..............................................            (91)               168
                                                                               ---------        ----------
                          Total adjustments.............................        (18,268)           (24,650)
                                                                               ---------        ----------
                               Net cash used in operating activities....        (17,919)           (14,902)
                                                                               ---------        ----------
                                                                         
Cash Flows From Investing Activities                                     
       Capital expenditures.............................................         (4,304)            (4,368)
       Acquisitions of businesses, net of cash acquired.................        (44,836)           (47,327)
       Increase in assets restricted for settlement of                   
         unpaid claims..................................................         (9,908)            (3,614)
       Proceeds from sale of assets.....................................          5,695                503
                                                                               ---------        ----------
                               Net cash used in investing activities....        (53,353)          (54,806)
                                                                               ---------        ----------
                                                                         
Cash Flows From Financing Activities                                     
       Proceeds from issuance of debt...................................         28,009            68,125
       Payments on debt and capital lease obligations...................           (433)             (448)
       Proceeds from exercise of stock options and warrants.............            129                --
                                                                               --------         ----------
                               Net cash provided by financing activities         27,705            67,677
                                                                               --------         ----------
                                                                         
Net decrease in cash and cash equivalents...............................        (43,567)           (2,031)
Cash and cash equivalents at beginning of period........................        129,603           105,514
                                                                               --------         ---------
Cash and cash equivalents at end of period..............................       $ 86,036         $ 103,483
                                                                               ========         =========

                                                                         
                                                                         

The accompanying Notes to Condensed Consolidated Financial Statements are an i
ntegral part of these statements.








                                          5





                      MAGELLAN HEALTH SERVICES, INC. AND SUBSIDIARIES

                    NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                     December 31, 1995
                                        (Unaudited)

NOTE A - Basis of Presentation

         The accompanying  unaudited condensed consolidated financial statements
have been prepared in accordance with generally accepted  accounting  principles
for  interim  financial  information  and with the  instructions  to Form  10-Q.
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
adjustments  considered  necessary for a fair presentation,  have been included.
These  financial  statements  should  be read in  conjunction  with the  audited
consolidated  financial  statements of the Company for the year ended  September
30,  1995,  included  in the  Company's  Annual  Report  on Form  10-K.  Certain
reclassifications  have been made to fiscal  1995  amounts  to conform to fiscal
1996 presentation.

NOTE B - Nature of Business

         The Company's  hospital business is seasonal in nature,  with a reduced
demand for certain  services  generally  occurring in the first  fiscal  quarter
around major holidays, such as Thanksgiving and Christmas, and during the summer
months  comprising  the fourth fiscal  quarter.  The Company's  business is also
subject to general  economic  conditions  and other  factors.  Accordingly,  the
results of operations for the interim periods are not necessarily  indicative of
the actual results expected for the year.

NOTE C - Supplemental Cash Flow Information

         Below is supplemental cash flow information related to the three months
ended December 31, 1994 and 1995:



                                                                                    For the Three Months ended
                                                                                               December 31
                                                                                       1994                 1995
                                                                                    ---------             ------
                                                                                               (In thousands)
                                                                                                    

Income taxes paid, net of refunds received......................................       $698                 $700
Interest paid, net of amounts capitalized.......................................     22,601               23,498
Notes payable assumed in connection with acquisitions of businesses.............        947               12,000




                                              6





NOTE D - Long-Term Debt and Leases

      Information with regard to the Company's  long-term debt and capital lease
obligations at September 30, 1995 and December 31, 1995 follows:




                                                                         September 30,               December 31,
                                                                              1995                       1995
                                                                        -----------------           ----------------
                                                                                       (In thousands)
                                                                                           

Revolving Credit Agreement due through 1999
       (7.625 % to 7.688% at December 31, 1995)...............          $        80,593             $      148,593
11.25% Senior Subordinated Notes due 2004.....................                  375,000                    375,000
6.813 % to  10.75%  Mortgage and other notes                  
       payable through 1999...................................                    5,268                     17,109
Variable rate secured notes due through 2013                  
       (5.0% to 5.5% at December 31, 1995)....................                   62,025                     61,975
7.5% Swiss Bonds..............................................                    6,443                      6,443
5.3% to 12.5% Capital lease obligations due through 2014......                   12,617                     12,381
                                                                        ---------------              -------------
                                                                                541,946                    621,501
       Less amounts due within one year.......................                    2,799                      5,827
       Less debt service funds................................                      377                        380
                                                                        ---------------              -------------
                                                                        $       538,770             $      615,294
                                                                        ===============              =============


NOTE E - Accrued Liabilities

      Accrued liabilities consist of the following (in thousands):




                                                            September 30                December 31
                                                                1995                       1995
                                                           ----------------           ----------------
                                                                                

Salaries and wages...............................           $       28,597            $        32,172
Amounts due health insurance programs............                   10,252                     11,948
Medical claims payable...........................                       --                     25,598
Interest.........................................                   20,561                     11,318
Other............................................                   80,933                     83,432
                                                             -------------             --------------
                                                            $      140,343            $       164,468
                                                             =============             ==============


NOTE F - Acquisition

Acquisition

      On December 13, 1995,  the Company  acquired a 51%  ownership  interest in
Green Spring Health  Services,  Inc. ("Green  Spring") for  approximately  $73.2
million  in cash  and  Common  Stock  and the  contribution  of  Group  Practice
Affiliates, Inc.("GPA"), a wholly owned subsidiary of the Company, which became
a wholly owned subsidiary of Green Spring.  On December 20, 1995, the Company 
acquired an additional  10%  ownership  interest  in Green  Spring for  
approximately  $16.7 million  in cash as a result of an exercise  by a minority
stockholder  of its Exchange  Option (as  hereinafter defined) for a portion of
the  stockholder's interest in Green  Spring.  The Company  had a 61% ownership
interest in Green Spring as of  December  31,  1995.  Green  Spring  provides  
managed  behavioral healthcare services, which includes utilization management,
care management and employee   assistance   programs   through  a  50-state   
provider  network  for approximately 12 million people nationwide.



                                       7





      The minority  shareholders of Green Spring consist of four Blue Cross/Blue
Shield  organizations  (the "Blues") that are key customers of Green Spring.  In
addition,  two other Blues  organizations that formerly owned a portion of Green
Spring will continue as customers of Green Spring.  As of December 31, 1995, the
minority   stockholders   of  Green  Spring  have  the  option,   under  certain
circumstances,  to exchange their  ownership  interests  ("Exchange  Option") in
Green Spring for approximately 2.8 million shares of the Company's Common Stock
or $65.1 million in subordinated  notes.  The Company may elect to pay cash in 
lieu of issuing the subordinated  notes.  The Exchange Option expires  December
13, 1998.

      The Company  recorded the  investments  in Green Spring using the purchase
method of accounting. Green Spring's results of operations have been included in
the condensed consolidated financial statements since the acquisition date, less
minority interest.

      The cost of the  investments  in Green  Spring  have been  preliminarily
allocated to the estimated fair value of assets acquired and liabilities assumed
to the extent acquired by the Company.  The remaining portion of Green  Spring's
assets  and  liabilities  were  recorded  at the  historical  cost  basis of the
minority  stockholders.  The  preliminary  purchase  price  allocation  for  the
investments  in Green  Spring  and the  historical  cost  basis of the  minority
stockholders   of  Green  Spring,   in  aggregate,   resulted  in  goodwill  and
identifiable  intangible  assets of approximately  $111 million.  This amount
will be allocated  among goodwill and  identifiable  intangible  assets when the
necessary appraisals have been completed.

NOTE G - Facility Closures

      Severance  and related  benefits  paid and charged  against the  liability
recorded  at  September  30,  1995  for  the  cost  of  facility   closures  was
approximately $656,000 for the quarter ended December 31, 1995. Other exit costs
paid and charged against the resulting liability were approximately $305,000 for
the quarter ended December 31, 1995.

NOTE H - Unusual Item

      In December  1994, the Company  recorded an unusual item of  approximately
$3.0 million which represented the pre-tax gain on the sale of three psychiatric
hospitals.

NOTE I - Contingencies

      The  Company is  self-insured  for a  substantial  portion of general  and
professional   liability  risks.  The  reserves  for  self-insured  general  and
professional liability losses,  including loss adjustment expenses, are based on
actuarial  estimates  that  are  discounted  at an  average  rate of 6% to their
present value based on using the Company's historical claims experience adjusted
for current industry  trends.  The reserve for unpaid claims is adjusted as such
claims  mature,  to  reflect  revised   actuarial   estimates  based  on  actual
experience.  While management and its actuaries believe that the present reserve
is reasonable, ultimate settlement of losses may vary from the amount provided.

      In addition to general and professional  liability claims,  the Company is
subject to other claims,  suits,  surveys and investigations.  In the opinion of
management, the ultimate resolution of such other pending legal proceedings will
not have a  material  adverse  effect on the  Company's  financial  position  or
results of operations.

      In  January  1996,  the  Company  settled  an  ongoing  dispute  with  the
Resolution  Trust  Corporation  ("RTC"),  for  itself  or  in  its  capacity  as
conservator  or receiver  for 12 financial  institutions,  which  formerly  held
certain debt  securities  that were issued by the Company in 1988. In connection
with the  settlement,  the Company,  denying any  liability or fault,  paid $2.7
million to the RTC in exchange for a release of all claims.

                                    8






NOTE H - Guarantor Condensed Consolidating Financial Statements
                                                                MAGELLAN HEALTH SERVICES INC. AND SUBSIDIARIES
                                                                    CONDENSED CONSOLIDATING BALANCE SHEETS
                                                                   (In thousands, except per share amounts)
                                                                                              December 31, 1995
                                                                                 --------------------------------------------------
                                                                                                                       Magellan
                                                                                                                         Health
                                                                                                                      Services, Inc.
                                                                                   Guarantor       Nonguarantor         (Parent    
                                 ASSETS                                          Subsidiaries      Subsidiaries       Corporation)
                                                                                                                
                                                                                 --------------   ----------------  ---------------
Current Assets
       Cash and cash equivalents..............................................   $      40,989    $        53,066   $         9,428
       Accounts receivable, net...............................................         171,337             39,553              (152)
       Supplies...............................................................           5,148                407               407
       Other current assets...................................................           8,730                 36            13,917
                                                                                 -------------    ---------------    --------------
                       Total Current Assets...................................         226,204             93,062            23,600
Property and Equipment                                                    
       Land..................................................................           79,012              7,974             1,014
       Buildings and improvements............................................          346,990             35,071             5,072
       Equipment.............................................................          102,584             17,672             3,706
                                                                                 -------------    ---------------    --------------
                                                                                       528,586             60,717             9,792
       Accumulated depreciation..............................................          (92,650)            (4,400)           (3,190)
       Construction in progress..............................................            3,736              1,430                15
                                                                                 -------------    ---------------    --------------
                                                                                       439,672             57,747             6,617
Assets restricted for settlement of unpaid claims............................               --             82,453            15,299
Other Long-Term Assets (1)...................................................          161,008              9,274         1,185,501
                                                                                 -------------    ---------------    --------------
                                                                                 $     826,884    $       242,536    $    1,231,017
                                                                                 ==============   ===============    ==============
                  LIABILITIES AND STOCKHOLDERS' EQUITY                    
Current Liabilities                                                       
       Accounts payable.....................................................     $      44,339    $        23,615    $        8,130
       Accrued expenses and other current liabilities ......................            54,887             47,438            60,456
       Current maturities of long-term debt and capital lease obligations...             2,699              3,128                --
                                                                                 -------------    ---------------    --------------
                       Total Current Liabilities............................           101,925             74,181            68,586
Long-Term Debt and Capital Lease Obligations................................          (365,840)            13,535           967,599
Reserve for Unpaid Claims...................................................                --             84,153            21,886
Deferred Credits and Other Long-Term Liabilities (1)........................           481,194              8,825            68,766
Minority Interest...........................................................                --                 --                --
Commitments and Contingencies
Stockholders' Equity                                                      
       Common Stock, par value $0.25 per share;  Authorized - 80,000 shares
       Issued and outstanding -  28,664 shares..............................             2,765                836             7,166
Other Stockholders' Equity                                                
       Additional paid-in capital...........................................           612,131             30,455           259,370
       Retained earnings (Accumulated deficit)..............................            (4,351)            33,490          (152,092)
       Warrants outstanding.................................................                --                 --                64
       Common shares in Treasury - 462 shares...............................                --             (4,736)           (9,238)
       Cumulative foreign currency adjustments..............................              (940)             1,797            (1,090)
                                                                                 --------------    --------------      ------------
                                                                                       609,605             61,842           104,180
                                                                                 --------------    --------------      ------------
                                                                                 $     826,884     $      242,536    $    1,231,017
                                                                                 ==============     ==============    =============


                                                                                 
                                                                                 
                                                                                  Consolidated
                                                                                  Elimination       Consolidated
                                 ASSETS                                            Entries             Total

                                                                                  --------------     --------------
Current Assets
       Cash and cash equivalents..............................................   $           --      $     103,483
       Accounts receivable, net...............................................               --            210,738
       Supplies...............................................................               --              5,962
       Other current assets...................................................           (7,604)            15,079
                                                                                   ------------       ------------
                       Total Current Assets...................................           (7,604)           335,262
Property and Equipment                                                    
       Land..................................................................                --             88,000
       Buildings and improvements............................................                --            387,133
       Equipment.............................................................                --            123,962
                                                                                   ------------       ------------
                                                                                             --            599,095
       Accumulated depreciation..............................................                --           (100,240)
       Construction in progress..............................................                --              5,181
                                                                                   ------------       ------------
                                                                                             --            504,036
Assets restricted for settlement of unpaid claims............................                --             97,752
Other Long-Term Assets (1)...................................................        (1,146,618)           209,165
                                                                                   ------------       ------------
                                                                                 $   (1,154,222)     $   1,146,215
                                                                                   ============       ============
                  LIABILITIES AND STOCKHOLDERS' EQUITY                    
Current Liabilities                                                       
       Accounts payable.....................................................     $           --      $      76,084
       Accrued expenses and other current liabilities ......................              1,687            164,468
       Current maturities of long-term debt and capital lease obligations...                 --              5,827
                                                                                   ------------       ------------
                       Total Current Liabilities............................              1,687            246,379
Long-Term Debt and Capital Lease Obligations................................                 --            615,294
Reserve for Unpaid Claims...................................................             (7,604)            98,435
Deferred Credits and Other Long-Term Liabilities (1)........................           (525,641)            33,144
Minority Interest...........................................................             48,783             48,783
Commitments and Contingencies
Stockholders' Equity                                                      
       Common Stock, par value $0.25 per share;  Authorized - 80,000 shares
       Issued and outstanding -  28,664 shares..............................             (3,601)             7,166
Other Stockholders' Equity                                                
       Additional paid-in capital...........................................           (642,586)           259,370
       Retained earnings (Accumulated deficit)..............................            (29,139)          (152,092)
       Warrants outstanding.................................................                 --                 64
       Common shares in Treasury - 462 shares...............................              4,736             (9,238)
       Cumulative foreign currency adjustments..............................               (857)            (1,090)
                                                                                   ------------       ------------
                                                                                       (671,447)           104,180
                                                                                   ------------       ------------
                                                                                 $   (1,154,222)     $   1,146,215
                                                                                   ============       ============


(1)  Elimination entry related to intercompany receivables and payables and 
investment in consolidated subsidiaries.

The accompanying Notes to Condensed Consolidating Financial Statements are an 
integral part of these statements.


                                                         9





                                                                                  MAGELLAN HEALTH SERVICES INC. AND SUBSIDIARIES
                                                                   CONDENSED CONSOLIDATING BALANCE SHEETS
                                                                  (In thousands, except per share amounts)
                                                                                                September 30, 1995
                                                                               ----------------------------------------------------
                                                                                                                       Magellan
                                                                                                                        Health
                                                                                                                     Services, Inc.
                                                                                 Guarantor       Nonguarantor           (Parent  
                                                                               Subsidiaries      Subsidiaries         Corporation)
                                                                               --------------   ----------------     --------------
                                                                                                                 
                                ASSETS
Current Assets
       Cash and cash equivalents............................................   $      60,719    $        10,279    $        34,516 
       Accounts receivable, net.............................................         170,855             10,251                 57 
       Supplies.............................................................           5,081                224                463 
       Other current assets.................................................          10,004             (1,241)            19,151 
                                                                                ------------     --------------     -------------- 
                       Total Current Assets.................................         246,659             19,513             54,187 
Property and Equipment                                                   
       Land.................................................................          79,807              7,199              1,013 
       Buildings and improvements...........................................         351,081             21,017              5,071 
       Equipment............................................................         103,125              4,900              3,529 
                                                                                ------------     --------------     -------------- 
                                                                                     534,013             33,116              9,613 
       Accumulated depreciation.............................................         (87,503)            (2,716)              (658)
       Construction in progress.............................................           2,650                251                  1 
                                                                                ------------     --------------     -------------- 
                                                                                     449,160             30,651              8,956 
Assets restricted for settlement of unpaid claims...........................              --             78,188             15,950 
Other Long-Term Assets (1)..................................................         129,898             18,398          1,010,425 
Other Intangible Assets, net................................................          29,498             11,811             20,520 
                                                                                ------------     --------------     -------------- 
                                                                               $     855,215     $      158,561    $     1,110,038 
                                                                                ============     ==============     ============== 

                 LIABILITIES AND STOCKHOLDERS' EQUITY                    
Current Liabilities                                                      
       Accounts payable.....................................................   $      50,510     $        8,424      $      12,086 
       Accrued liabilities and income tax payable...........................          67,646              4,156             68,541 
       Current maturities of long-term debt and capital lease obligations...           2,673                126                 -- 
                                                                                ------------     --------------       ------------ 
                       Total Current Liabilities............................         120,829             12,706             80,627 
Long-Term Debt and Capital Lease Obligations................................        (344,312)             5,271            877,811 
Reserve for Unpaid Claims...................................................              --             89,207             25,702 
Deferred Credits and Other Long-Term Liabilities (1)........................         512,426                476             37,338 
Minority Interest...........................................................              --                 --                 -- 
Commitments and Contingencies 
Stockholders' Equity
       Common Stock, par value $0.25 per share;  Authorized - 80,000 shares
       Issued and outstanding -  28,405 shares..............................           2,765                837              7,101
Other Stockholders' Equity                                               
       Additional paid-in capital...........................................         612,131             30,455            253,295 
       Retained earnings (Accumulated deficit)..............................         (47,789)            22,601           (161,840)
       Warrants outstanding.................................................              --                 --                 64 
       Common stock in Treasury                                          
         462 shares.........................................................              --             (4,736)            (9,238)
       Cumulative foreign currency adjustments..............................            (835)             1,744               (822)
                                                                                ------------       ------------     -------------- 
                                                                                     566,272             50,901             88,560 
                                                                                ------------       ------------     -------------- 
                                                                                $    855,215      $     158,561    $     1,110,038 
                                                                                ============       ============     ============== 


                                                                                                                         
                                                                                 
                                                                                  Consolidated
                                                                                  Elimination        Consolidated
                                                                                    Entries              Total
                                                                                --------------      --------------
                                ASSETS
Current Assets
       Cash and cash equivalents............................................    $         --     $       105,514
       Accounts receivable, net.............................................              --             181,163
       Supplies.............................................................              --               5,768
       Other current assets.................................................         (14,784)             13,130
                                                                                ------------      --------------
                       Total Current Assets.................................         (14,784)            305,575
Property and Equipment                                                   
       Land.................................................................              --              88,019
       Buildings and improvements...........................................              --             377,169
       Equipment............................................................              --             111,554
                                                                                ------------      --------------
                                                                                          --             576,742
       Accumulated depreciation.............................................              --             (90,877)
       Construction in progress.............................................              --               2,902
                                                                                ------------      --------------
                                                                                          --             488,767
Assets restricted for settlement of unpaid claims...........................              --              94,138
Other Long-Term Assets (1)..................................................      (1,125,472)             33,249
Other Intangible Assets, net................................................              --              61,829
                                                                                ------------      --------------
                                                                                $ (1,140,256)    $       983,558
                                                                                ============     ==============

                 LIABILITIES AND STOCKHOLDERS' EQUITY                    
Current Liabilities                                                      
       Accounts payable.....................................................    $         --     $        71,020
       Accrued liabilities and income tax payable...........................              --             140,343
       Current maturities of long-term debt and capital lease obligations...              --               2,799
                                                                                ------------      --------------
                       Total Current Liabilities............................              --             214,162
Long-Term Debt and Capital Lease Obligations................................              --             538,770
Reserve for Unpaid Claims...................................................         (14,784)            100,125
Deferred Credits and Other Long-Term Liabilities (1)........................        (515,785)             34,455
Minority Interest...........................................................           7,486               7,486
Commitments and Contingencies 
Stockholders' Equity
       Common Stock, par value $0.25 per share;  Authorized - 80,000 shares
       Issued and outstanding -  28,405 shares..............................          (3,602)              7,101
Other Stockholders' Equity                                               
       Additional paid-in capital...........................................        (642,586)            253,295
       Retained earnings (Accumulated deficit)..............................          25,188            (161,840)
       Warrants outstanding.................................................              --                  64
       Common stock in Treasury                                          
         462 shares.........................................................           4,736              (9,238)
       Cumulative foreign currency adjustments..............................            (909)               (822)
                                                                                ------------      --------------
                                                                                    (617,173)             88,560
                                                                                ------------      --------------
                                                                                $ (1,140,256)    $       983,558
                                                                                ============      ==============


(1)  Elimination entry related to intercompany receivables and payables and 
investment in consolidated subsidiaries.







                                                        10





                                                                                   MAGELLAN HEALTH SERVICES, INC. AND SUBSIDIARIES
                                                               CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
                                                                                (In thousands)
                                                                                    For the Three Months Ended December 31, 1994
                                                                                 -------------------------------------------------
                                                                                                                         Magellan
                                                                                                                           Health
                                                                                                                      Services, Inc.
                                                                                   Guarantor         Nonguarantor         (Parent  
                                                                                 Subsidiaries        Subsidiaries      Corporation)
                                                                                 --------------     --------------    -------------
                                                                                                             

Net revenue.................................................................     $     255,986     $     14,064      $        (979)
Costs and expenses                                                        
       Salaries,  general and administrative expenses.......................           189,520           13,994              1,497
       Bad debt expense.....................................................            23,210                9             (2,000)
       Depreciation and amortization........................................             8,471              327               (441)
       Amortization of reorganization value in excess of amounts          
         allocable to identifiable assets...................................                --               --              7,800 
       Interest, net........................................................            (7,330)               8             21,195 
       ESOP expense.........................................................            13,538               --             (1,033)
       Stock option expense (credit)........................................                --               --             (2,361)
       Unusual item.........................................................                --               --             (2,960)
                                                                                 -------------     ------------     -------------- 
                                                                                       227,409           14,338             21,697 
                                                                                 -------------     ------------     -------------- 
Income (loss) from continuing operations before income taxes and          
  equity in earnings (loss) of subsidiaries................................             28,577             (274)           (22,676)
Provision for  income taxes                                                                 --               --                 -- 
                                                                                 -------------     ------------     -------------- 
Income (Loss) before equity in earnings (loss) of subsidiaries.............             28,577             (274)           (22,676)
Equity in earnings (loss) of subsidiaries..................................                587               --             23,025 
                                                                                 -------------     ------------     -------------- 
Net income (loss)..........................................................      $      29,164     $       (274)     $         349 
                                                                                 =============     ============     ============== 
                                                                          
            CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
Cash provided by (used in) operating activities............................      $      (4,416)    $      7,082     $      (20,585)
                                                                                 -------------     ------------     -------------- 
Cash Flows from Investing Activities:                                     
       Capital expenditures................................................             (3,499)            (243)              (562)
       Acquisitions of businesses..........................................            (41,996)          (2,840)                -- 
       Increase in assets restricted for the settlement of unpaid claims...                 --           (5,556)            (4,352)
       Proceeds from the sale of assets....................................                 --               --              5,695 
                                                                                 -------------     ------------     -------------- 
Cash provided by (used in) investing activities............................            (45,495)          (8,639)               781 
                                                                                 -------------     ------------     -------------- 
Cash Flows from Financing Activities:                                     
       Proceeds from the issuance of debt..................................             28,009               --                 -- 
       Cash flows from other financing activities..........................               (427)             (44)               167 
                                                                                 -------------     ------------     -------------- 
Cash used in financing activities..........................................             27,582              (44)               167 
                                                                                 -------------     ------------     -------------- 
Net increase (decrease) in cash and cash equivalents.......................            (22,329)          (1,601)           (19,637)
Cash and cash equivalents at beginning of period...........................             71,850            8,606             49,147 
                                                                                 -------------     ------------     -------------- 
Cash and cash equivalents at end of period.................................      $      49,521     $      7,005     $       29,510 
                                                                                 =============     ============     ============== 

                                                                          
                                                                                
                                                                                
                                                                                  Consolidated
                                                                                   Elimination       Consolidated
                                                                                   Entries             Total
                                                                                 --------------     --------------
                                                                                                       

Net revenue.................................................................     $      (5,230)     $     263,841
Costs and expenses                                                        
       Salaries,  general and administrative expenses.......................            (5,484)           199,527
       Bad debt expense.....................................................                               21,219
       Depreciation and amortization........................................                                8,357
       Amortization of reorganization value in excess of amounts          
         allocable to identifiable assets...................................                --              7,800
       Interest, net........................................................               (9)             13,864
       ESOP expense.........................................................               (5)            12,500
       Stock option expense (credit)........................................                --             (2,361)
       Unusual item.........................................................                --             (2,960)
                                                                                 --------------     --------------
                                                                                         (5,498)          257,946
                                                                                 --------------     --------------
Income (loss) from continuing operations before income taxes and          
  equity in earnings (loss) of subsidiaries................................                268              5,895
Provision for  income taxes                                                              5,478              5,478
                                                                                 -------------     --------------
Income (Loss) before equity in earnings (loss) of subsidiaries.............             (5,210)               417
Equity in earnings (loss) of subsidiaries..................................            (23,680)                68
                                                                                 --------------     --------------
Net income (loss)..........................................................      $     (28,890)    $          349
                                                                                 ==============     ==============
                                                                          
            CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
Cash provided by (used in) operating activities............................      $          --     $       (17,919)
                                                                                 --------------     --------------
Cash Flows from Investing Activities:                                     
       Capital expenditures................................................                 --              (4,304)
       Acquisitions of businesses..........................................                                (44,836)
       Increase in assets restricted for the settlement of unpaid claims...                 --             (9,908)
       Proceeds from the sale of assets....................................                 --              5,695
                                                                                 --------------     --------------
Cash provided by (used in) investing activities............................                 --            (53,353)
                                                                                 --------------     --------------
Cash Flows from Financing Activities:                                     
       Proceeds from the issuance of debt..................................                 --             28,009
       Cash flows from other financing activities..........................                 --               (304)
                                                                                 --------------     --------------
Cash used in financing activities..........................................                 --             27,705
                                                                                 --------------     --------------
Net increase (decrease) in cash and cash equivalents.......................                 --            (43,567)
Cash and cash equivalents at beginning of period...........................                 --            129,603
                                                                                 --------------     --------------
Cash and cash equivalents at end of period.................................      $          --     $       86,036
                                                                                 ==============     ==============
                                                                          


The accompanying Notes to Condensed Consolidating Financial Statements are an 
integral part of these statements.







                                                        11





                                                                                 MAGELLAN HEALTH SERVICES, INC. AND SUBSIDIARIES
                                                             CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
                                                                              (In thousands)
                                                                                For the Three Months ended December 31, 1995
                                                                               ----------------------------------------------------
                                                                                                                        Magellan
                                                                                                                         Health
                                                                                                                     Services, Inc.
                                                                                  Guarantor        Nonguarantor         (Parent 
                                                                                 Subsidiaries       Subsidiaries      Corporation)
                                                                                 ------------     --------------    ---------------
                                                                                                               

Net revenue.................................................................    $    247,754      $      44,528      $       7,847
Costs and expenses                                                        
       Salaries,  supplies and other operating expenses.....................         193,846             37,360              4,584
       Bad debt expense.....................................................          19,964                669               (845)
       Depreciation and amortization........................................           8,745              1,256                179
       Interest, net........................................................         (10,100)                80             23,842
       Stock option expense (credit)........................................              --                 --              1,823
                                                                                ------------     --------------     --------------
                                                                                     212,455             39,365             29,583
                                                                                ------------     --------------     --------------
Income (loss) before income taxes and                                     
  equity in earnings (loss) of subsidiaries.................................          35,299              5,163            (21,736)
Provision for  income taxes                                                              653                632                269 
                                                                                ------------     --------------     -------------- 
Income (loss) before equity in earnings (loss) of subsidiaries..............          34,646              4,531            (22,005)
Equity in earnings (loss) of subsidiaries...................................            (289)               301            (18,075)
                                                                                ------------     --------------     ---------------
Net income (loss)...........................................................    $     34,935     $        4,230     $       (3,930)
                                                                                ============     ==============     ===============
                                                                          
         CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
Cash provided by (used in) operating activities.............................    $    (15,884)    $        8,975     $       (7,993)
                                                                                ------------     --------------     ---------------
Cash Flows from Investing Activities:                                     
       Capital expenditures.................................................          (3,919)              (256)              (193)
       Acquisitions of businesses, net of cash acquired.....................              --             38,226            (85,553)
       Proceeds from sale of assets.........................................             503                 --                 --
       Increase in assets restricted for the settlement of unpaid claims....              --             (4,265)               651
                                                                                ------------     --------------     --------------
Cash provided by (used in) investing activities.............................          (3,416)            33,705            (85,095)
                                                                                ------------     --------------     ---------------
Cash Flows from Financing Activities:                                     
       Proceeds from the issuance of debt...................................              --                125             68,000 
       Payments on debt and capital obligations.............................            (430)               (18)                --
                                                                                ------------     --------------     ---------------
Cash provided by (used in) financing activities.............................            (430)               107             68,000
                                                                                ------------     --------------     ---------------
Net increase (decrease) in cash and cash equivalents........................         (19,730)            42,787            (25,088)
Cash and cash equivalents at beginning of period............................          60,719             10,279             34,516
                                                                                ------------     --------------     ---------------
Cash and cash equivalents at end of period..................................    $     40,989     $       53,066     $        9,428
                                                                                ============     ==============     ===============

                                                                          
                                                                                 
                                                                                
                                                                                 Consolidated
                                                                                 Elimination        Consolidated
                                                                                  Entries              Total
                                                                                --------------     --------------

Net revenue.................................................................    $     (4,464)      $     295,665
Costs and expenses                                                        
       Salaries,  supplies and other operating expenses.....................          (4,464)            231,326
       Bad debt expense.....................................................              --              19,788
       Depreciation and amortization........................................              --              10,180
       Interest, net........................................................              --              13,822
       Stock option expense (credit)........................................              --               1,823
                                                                                ------------     ---------------
                                                                                     (4,464)             276,939
                                                                                ------------     ---------------
Income (loss) before income taxes and                                     
  equity in earnings (loss) of subsidiaries.................................             --               18,726
Provision for  income taxes                                                           6,405                7,959
                                                                                -----------      ---------------
Income (loss) before equity in earnings (loss) of subsidiaries..............         (6,405)              10,767
Equity in earnings (loss) of subsidiaries...................................         19,082                1,019
                                                                                ------------     --------------
Net income (loss)...........................................................    $   (25,487)     $         9,748
                                                                                ===========       ==============
                                                                          
         CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
Cash provided by (used in) operating activities.............................    $        --    $       (14,902)
                                                                                -----------     --------------
Cash Flows from Investing Activities:                                     
       Capital expenditures.................................................             --             (4,368)
       Acquisitions of businesses, net of cash acquired.....................             --            (47,327)
       Proceeds from sale of assets.........................................             --                503
       Increase in assets restricted for the settlement of unpaid claims....             --             (3,614)
                                                                                -----------     --------------
Cash provided by (used in) investing activities.............................             --            (54,806)
                                                                                -----------     --------------
Cash Flows from Financing Activities:                                     
       Proceeds from the issuance of debt...................................             --             68,125
       Payments on debt and capital obligations.............................             --               (448)
                                                                                -----------     --------------
Cash provided by (used in) financing activities.............................             --             67,677
                                                                                -----------     --------------
Net increase (decrease) in cash and cash equivalents........................             --             (2,031)
Cash and cash equivalents at beginning of period............................             --            105,514
                                                                                -----------     --------------
Cash and cash equivalents at end of period..................................    $        --    $       103,483
                                                                                ===========     ==============
                                                                          


The accompanying Notes to Condensed Consolidating Financial Statements are an 
integral part of these statements.







                                                        12





                 MAGELLAN HEALTH SERVICES, INC. AND SUBSIDIARIES
                               December 31, 1995


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

Acquisition

      On December 13, 1995,  the Company  acquired a 51%  ownership  interest in
Green Spring for  approximately  $73.2  million in cash and Common Stock and the
contribution of GPA, a wholly owned subsidiary of the Company, which became a 
wholly owned subsidiary of Green Spring.  On December 20, 1995, the Company 
acquired an additional  10%  ownership  interest  in Green  Spring for  
approximately  $16.7 million in cash as a result of an  exercise  by a minority
stockholder  of its Exchange Option for a portion of the stockholder's interest
in Green Spring. The Company has a 61%  ownership  interest in Green  Spring as
of December 31, 1995.  Green Spring provides managed  behavioral  healthcare  
services,  which includes utilization management, care management and employee 
assistance programs through a 50-state  provider network for approximately 12 
million people  nationwide. The Company has accounted for the acquisition of 
Green Spring using the purchase method of accounting, which resulted in
additional intangible assets of approximately $111 million.

      The minority  shareholders of Green Spring consist of four Blue Cross/Blue
Shield  organizations  (the "Blues") that are key customers of Green Spring.  In
addition,  two other Blues  organizations that formerly owned a portion of Green
Spring will continue as customers of Green Spring.  As of December 31, 1995, the
minority   stockholders   of  Green  Spring  have  the  option,   under  certain
circumstances,  to  exchange  their  ownership  interests  in Green  Spring  for
approximately 2.8 million shares of the Company's Common Stock or $65.1 million
in subordinated  notes.  The  Company  may elect to pay cash in lieu of issuing
the subordinated notes. The Exchange Option expires December 13, 1998.

Psychiatric Hospital Results

      Selected statistics (from the date of acquisition for acquired facilities)
for the psychiatric hospitals in operation by quarter for fiscal 1995 and fiscal
1996 are as follows:



                                                       Fiscal                Fiscal                 %
                                                        1995                  1996                Change
                                                    -------------          -----------          -----------
                                                                                  

Average licensed beds at:
       Quarter:
            First........................                  9,198                9,110                   (1)%
            Second.......................                  9,567     
            Third........................                  9,585    
            Fourth.......................                  9,130   
       Year..............................                  9,368    
                                           
Net revenue (in thousands):                
       Quarter:                            
            First........................          $     249,105           $  253,565                     2%
            Second.......................                269,854
            Third........................                272,510
            Fourth.......................                250,891
                                                    ------------
       Year..............................              1,042,360
                                                    ============





                                                        13



                                                       Fiscal                Fiscal                 %
                                                        1995                  1996                Change
                                                    -------------          -----------          -----------

Patient days:                              
       Quarter:                            
            First........................                415,122              432,474                   4%
            Second.......................                456,885
            Third........................                456,698
            Fourth.......................                429,374
                                                    ------------
       Year..............................              1,758,079
                                                    ============
                                           
Equivalent patient days:                   
       Quarter:                            
            First........................                462,663              478,693                   3%
            Second.......................                509,222
            Third........................                509,354
            Fourth.......................                476,270
                                                    ------------
       Year..............................              1,957,509
                                                    ============
                                           
Net revenue per equivalent patient day:    
       Quarter:                            
            First........................          $         538                  530                 (1)%
            Second.......................                    530
            Third........................                    535
            Fourth.......................                    527
       Year..............................                    532
                                           
Admissions:                                
       Quarter:                            
            First........................                 30,626               32,865                   7% 
            Second.......................                 34,772
            Third........................                 33,790
            Fourth.......................                 32,977
                                                    ------------
       Year..............................                132,165
                                                    ============
                                           
Average length of stay (days):             
       Quarter:                            
            First........................                   13.3                 12.4                 (7)%
            Second.......................                   12.7
            Third........................                   12.8
            Fourth.......................                   12.9
       Year..............................                   12.9




Results of Operations

     The  following  table  summarizes,  for the periods  indicated,  changes in
selected operating indicators.



                                                                      Percentage of Net Revenue
                                                           ------------------------------------------------
                                                               For the Three Months Ended December 31
                                                           ------------------------------------------------
                                                                 1994                         1995
                                                           ---------------          ---------------------
                                                                              

Net revenue............................................          100.0%                        100.0%

Salaries, supplies and other operating expenses........           75.6                          78.2
Bad debt expense.......................................            8.0                           6.7
                                                           -----------              ----------------
Total expenses.........................................           83.6                          84.9

Operating margin.......................................           16.4                          15.1
                                                           ===========              ================






                                        14



     Patient days at the Company's  hospitals increased 4% for the quarter ended
December 31, 1995,  as compared to the same period of fiscal 1995.  The increase
resulted  primarily  from patient days  attributable  to the hospitals  acquired
during fiscal 1995 offset by reductions in patient days resulting from hospitals
closed in fiscal  1995.  Total  admissions  increased  7% for the quarter  ended
December 31, 1995, as compared to the prior year period.  The increase  resulted
from  continued  admissions  growth at the Company's  hospitals  and  admissions
attributable  to  hospitals  acquired  during  fiscal 1995 offset by  reductions
resulting from hospitals closed in fiscal 1995.

     The Company's net revenue for the quarter ended December 31, 1995 increased
12.1%  compared  to the same  period  in fiscal  1995.  The  increases  resulted
primarily from  acquisitions  less the effect of hospitals  closed during fiscal
1995. National Mentor, Inc. ("Mentor"),  which was acquired in January 1995, and
Green Spring  (excluding  GPA),  which was  acquired on December  13, 1995,  had
revenues of approximately $16.9 million and $10.7 million, respectively, for the
quarter ended December 31, 1995. Net revenue for the quarters ended December 31,
1994 and 1995  included  $8.2 million and $7.8  million,  respectively,  for the
normal settlement and adjustments  related to reimbursement  issues related to 
earlier fiscal periods. Net revenue per equivalent patient day at the Company's
psychiatric hospitals decreased in the quarter ending December 31, 1995 by 1.5%
compared to the same period in the prior year. The decreases were primarily due
to a continued  shift in payor mix from  private  payor sources to managed care
payors and  governmental  payors. Services to Medicare  and  Medicaid  patients
have  increased  due to increased recognition  and treatment of  behavioral  
illnesses of the elderly and disabled and, in some states,  improved  coverage 
of behavioral  services in  psychiatric hospitals for Medicaid  beneficiaries. 
The Company  believes  that, at the same time,  revenue  from Blue Cross and  
commercial  insurance  payors has  declined because of a shift by purchasers  
of health coverage to HMOs, PPOs, and other managed care plans that generally
authorize  shorter  lengths  of stay than traditional insurance plans.

     The Company's  salaries,  supplies and other operating  expenses  increased
15.9% in the quarter  ended  December  31,  1995  compared to the same period in
fiscal  1995.  The  increase  resulted  primarily  from  acquisitions.  Expenses
incurred by Mentor and Green Spring  (excluding  GPA) were  approximately  $14.4
million and $9.1 million, respectively, in the quarter ended December 31, 1995.

     The Company's bad debt expense decreased 6.7% in the quarter ended December
31, 1995 compared to the same period in fiscal 1995.  The decrease was primarily
due to the shift in the provider business to managed care payors,  which reduces
the Company's credit risk associated with individual  patients.  The decrease in
bad debt expense as a result of the shift to managed care payors were  partially
offset by the increase in bad debt expense related to acquisitions.  The Company
could experience  future increases in bad debt expense in its provider  business
due to increased  deductibles and  co-insurance  and reduced annual and lifetime
psychiatric maximum payment limits for individual patients, which could result
in the Company not collecting full charges on an increasing number of patients.

     Depreciation  and  amortization  increased  21.8% in the first  quarter  of
fiscal 1996  compared to the same period in fiscal 1995.  The increase  resulted
primarily from  depreciation  and amortization  related to acquired  businesses.
Mentor and Green Spring  (excluding GPA) had  depreciation  and  amortization of
approximately $592,000 and $508,000,  respectively in the quarter ended December
31, 1995.

     Reorganization  value in excess of amounts allocable to identifiable assets
was fully amortized effective July 31, 1995.  Accordingly,  no such amortization
expense was recorded in the first quarter of fiscal 1996.

     ESOP  expense  for the first  quarter of fiscal  1996 was $0 as compared to
$12.5  million in the first quarter of fiscal 1995.  The decrease  resulted from
the Company's commitment to allocate all existing shares held by the ESOP to the
participants as of September 30, 1995.

     Stock option  expense for the first quarter of fiscal 1996  increased  $4.2
million from the previous year primarily due to fluctuations in the market price
of the Company's common stock.


                                        15




     During the first  quarter of fiscal 1995,  the Company  recorded an unusual
item of  approximately  $3.0 million which  represented  the pre-tax gain on the
sale of three psychiatric hospitals.

     The  Company's  effective tax rate declined from 92.9% in the first quarter
of fiscal 1995 to 42.5% in the first quarter of fiscal 1996. The decrease in the
effective   tax  rate  is  primarily   attributable   to  the   elimination   of
non-deductible  amortization  of  reorganization  value  in  excess  of  amounts
allocable   to   identifiable   assets  in  fiscal  1996  offset  by   increased
non-deductible  intangible amortization in the first quarter of fiscal 1996 as a
result of the Mentor and Green Spring acquisitions.

     Minority  interest  increased  $1.0 million in the first  quarter of fiscal
1996 as compared to the prior year. The increase is primarily due to the Company
acquiring a controlling  interest in Green Spring in December 1995 and obtaining
a controlling  interest in other businesses since December 31, 1994. The Company
expects minority interest to increase in future quarterly periods that include a
full quarter of Green Spring's operating results.

Recent Accounting Pronouncements

     In  October  1995,  the  FASB  issued  Statement  of  Financial  Accounting
Standards No. 123 ("FAS 123") "Accounting for Stock-Based  Compensation,"  which
becomes  effective for fiscal years  beginning  after December 15, 1995. FAS 123
establishes  new financial  accounting and reporting  standards for  stock-based
compensation plans. Entities will be allowed to measure compensation expense for
stock-based  compensation  under FAS 123 or APB Opinion No. 25,  "Accounting for
Stock Issued to Employees."  Entities  electing to remain with the accounting in
APB Opinion No. 25 will be required to make pro forma  disclosures of net income
and earnings per share as if the  provisions  of FAS 123 had been  applied.  The
Company is in the process of  evaluating  FAS 123. The  potential  impact on the
Company of adopting the new standard has not been  quantified at this time.  The
Company must adopt FAS 123 no later than October 1, 1996.

Liquidity and Sources of Capital

         Operating  Activities.   The  Company's  net  cash  used  in  operating
activities  was  approximately  $17.9 million and $14.9 million for the quarters
ended  December 31, 1994 and 1995,  respectively.  The Company had negative cash
flows from  operations  during the first  quarter of fiscal 1995 and fiscal 1996
primarily as a result of insurance  settlement payments ($11.3 million and $14.0
million  for the  quarters  ended  December  31,  1994 and  December  31,  1995,
respectively) and the $21.1 million semi-annual interest payment paid in October
each year for the 11.25% Senior Subordinated Notes. Management believes that the
Company will have positive cash flows from operations in fiscal 1996, which will
be  adequate  to  fund  operations,   capital   expenditures  and  debt  service
obligations.

         Investing Activities.  The Company acquired a 61% ownership interest in
Green Spring during the first quarter of fiscal 1996. The consideration paid for
Green  Spring  and  related  acquisition  costs  resulted  in the use of cash of
approximately  $86.1 million compared to approximately $44.8 million in 
acquisition expenditures in the first quarter of fiscal 1995.

         Management  believes  that its cash on hand,  future  cash  flows  from
operations,  borrowing  capacity  under the Revolving  Credit  Agreement and its
ability to issue debt and equity securities under current market conditions will
provide  adequate  capital  resources  to  support  the  Company's   anticipated
investing strategies.

         Financing Activities.  The Company borrowed approximately $28.0 million
and $68.1 million, respectively, during the quarters ended December 31, 1994 and
1995,  primarily to fund the  acquisition  of 13 hospitals in fiscal 1995 and to
fund the  acquisition of Green Spring in fiscal 1996. The Company  believes that
its businesses  will generate  sufficient cash flows from operations to meet its
future debt service requirements.

         On December 22, 1995, the Company  entered into a definitive  agreement
to issue  approximately  four  million  shares of Common  Stock and two  million
warrants in a private  placement  transaction.  On January 25, 1996, the 


                                          16




Company completed the private placement transaction and received proceeds of
approximately $68.7 million, net of issuance costs.

         As of December 31, 1995, the Company had approximately $59.0 million of
availability  under the  Revolving  Credit  Agreement.  In January  1996,  $68.0
million of the outstanding  borrowings under the Revolving Credit Agreement were
repaid from the proceeds of the private placement.  The availability under the
Revolving Credit Agreement  increased to approximately  $110 million as a result
of the  debt  repayment  after  the  commitment  reduction  required  under  the
Revolving  Credit  Agreement.  The  Company  was in  compliance  with  all  debt
covenants at December 31, 1995.

Outlook

         Management  continually  assesses  events and changes in  circumstances
that could effect its  business  strategy  and the  viability  of its  operating
facilities. During fiscal 1995, the Company consolidated, closed or sold fifteen
psychiatric hospitals.  Management may elect to consolidate services in selected
markets and to close or sell additional  facilities in future periods  depending
on market  conditions and evolving  business  strategies.  If the Company closes
additional  psychiatric  hospitals in future periods, it could result in charges
to income for the costs necessary to exit the hospital operations.

         The Company expects the Green Spring acquisition to result in increased
revenue and  operating  income (net  revenue less  salaries,  supplies and other
operating expenses and bad debt expense) during fiscal 1996. However,  increases
in amortization  expense,  interest expense and minority interest resulting from
the  acquisition  of Green Spring may exceed the expected  increase in operating
income in fiscal 1996. In addition,  the Exchange Option is potentially dilutive
to earnings per share,  on a fully diluted basis,  in future  quarterly  periods
during fiscal 1996.

         The private placement transaction  consummated in January 1996 resulted
in the  Company  reducing  its long term debt and future  interest  obligations,
increasing  its  stockholders'  equity and  increasing  its borrowing  capacity.
However,  the  additional  Common Stock  outstanding  as a result of the private
placement  transaction  will have a dilutive effect on earnings per share during
future quarterly periods.



                                        17





                               PART II - OTHER INFORMATION

Item 5. - Other Information

Acquisition

         On December 13, 1995, the Company acquired a 51% ownership  interest in
Green Spring for  approximately  $73.2  million in cash and Common Stock and the
contribution  of GPA, a wholly owned  subsidiary of the Company,  which became a
wholly owned  subsidiary  of Green  Spring.  On December  20, 1995,  the Company
acquired an additional 10% ownership  interest in Green Spring for approximately
$16.7  million in cash as a result of an exercise by a minority  stockholder  of
its Exchange Option for a portion of the stockholder's interest in Green Spring.
The Company has 61% ownership  interest in Green Spring as of December 31, 1995.
The Company has accounted for the acquisition of Green Spring using the purchase
method of accounting.

         The  minority  stockholders  of  Green  Spring  consist  of  four  Blue
Cross/Blue  Shield  organizations  (the "Blues") that are key customers of Green
Spring. In addition, two other Blues organizations that formerly owned a portion
of Green Spring will continue as customers of Green  Spring.  As of December 31,
1995, the minority  stockholders of Green Spring have the option,  under certain
circumstances,  to  exchange  their  ownership  interests  in Green  Spring  for
approximately  2.8 million  shares of Magellan  Common Stock or $65.1 million in
subordinated  notes.  The  Company  may elect to pay cash in lieu of issuing the
subordinated notes. The Exchange Option expires December 13, 1998.

Description of Green Spring's Business

         Green  Spring  is  the  nation's  third  largest   managed   behavioral
healthcare   organization   specializing   in  mental   health   and   substance
abuse/dependency  services  through a  network  of more  than  30,000  providers
nationwide, serving approximately 12 million members at December 31, 1995.

         Green Spring was founded in 1991 by a group of clinicians  who utilized
a clinical  model that  emphasizes  the treatment  needs of  individuals.  Green
Spring  attempts  to match  each  patient  with an  appropriate  provider,
focusing on the quality of care and cost  effectiveness  from both the  clinical
and service aspects.

         Green Spring's services include:

         Enhanced  Utilization  Management,  a utilization  review  process that
employs  clinical  criteria  designed to provide each  patient with  accessible,
appropriate  and affordable  treatment  across the entire  continuum of care and
services;

         Care  Management,  a fully  integrated  healthcare  model  that  offers
utilization review services and provides care to patients through the management
of a national network of providers and Green Spring-owned staff model clinics;

         Employee  Assistance Plans,  employer-paid  assessment,  counseling and
referral programs that help employees address personal and workplace problems;
and

         Comprehensive  Administrative  Services,  including member  assistance,
management  reporting,  claims processing,  clinical management  information and
provider  referral  systems  that are  adaptable to customer  circumstances  and
requirements.




                                         18





         Green  Spring has several  contractual  funding  arrangements  with its
customers ranging from full risk capitated contracts to non-risk  administrative
services only (ASO)  arrangements.  The primary  funding  arrangements  for risk
business include full capitation and partial  capitation.  Under full capitation
arrangements,  Green Spring assumes full risk for care under the contract and is
paid a monthly fee for each at-risk member regardless of the actual  utilization
of services by the member.  Partial capitation  arrangements are similar to full
capitation  arrangements  except  that  the  underwriting  gain or loss is split
between  the  customer  and  Green  Spring  based on a  pre-determined  formula.
Non-risk funding arrangements include administrative service fees, and incentive
based administrative service fees. ASO funding arrangements call for the payment
of a fee to Green Spring for providing varying levels of administrative  support
and  management.  Incentive-based  administrative  service  fees are  similar to
incentive-based  ASO  arrangements  except the ASO fee is subject to  adjustment
based on the  level  of  performance  achieved  by Green  Spring  compared  to a
mutually agreed target level of performance.

         At December 31, 1995,  Green Spring's risk and non-risk  membership was
approximately 3.6 million and 8.8 million,  respectively.  During 1995, risk and
non-risk business comprised  approximately 70% and 30%,  respectively,  of Green
Spring revenues.

         Green  Spring's   customers   include  Fortune  1000  companies,   Blue
Cross/Blue  Shield  organizations,  major  HMO's/PPO's,  several State  employee
programs,  labor  unions and  several  State  Medicaid  programs.  During  1995,
approximately 70% of Green Spring's historical revenues have been generated from
the Blues organizations.

Marketing

         Green  Spring  conducts  marketing  activities  utilizing  an  internal
marketing staff. The marketing  efforts are primarily  focused on developing new
customer relationships in existing markets as well as exploring opportunities in
states where Green Spring currently does not have local operating units.

Information Systems

         Green  Spring  owns  the  data  processing  systems  that  are used for
conducting its business  including the systems used for utilization  management,
provider  profiling and  credentialing,  benefit  authorization  and eligibility
processing, care management,  billing processing and corporate accounting. Green
Spring's systems operate on server based local area and wide area networks.

Government Regulation

         Green Spring operations, in some states, are subject to utilization 
review licensure and related state regulatory procedures.  However, Green Spring
must comply with all reporting and monitoring  requirements  of the Health Care
Financing  Administration ("HCFA") communicated to it from the prime contractor,
Blue Cross/Blue Shield plans, for the behavioral health portion care for the 
Medicare risk  business.  The Office of Inspector  General of the United States
monitors and reviews  financial  reporting and  performance  of the Blue Cross 
Federal  Employees  Program for which Green Spring provides the behavioral 
healthcare  benefit through several Blue Cross plans.  Medicaid business is also
subject to the financial  reporting and performance  monitoring  requirements of
the applicable state governments as well as HCFA as noted above.

         The management of Green Spring believe that it is in compliance, in all
material respects,  with all current state and federal  regulatory  requirements
applicable to the business it conducts.



                                       19





Trademarks

         Green Spring owns and uses several  registered  service marks including
Green Spring Health  Services,  Inc.,  Green Spring and Managed With Care in the
operation of its business.

Competition

         The managed  healthcare  industry is being affected by various external
factors  including rising healthcare costs,  intense price  competition,  market
consolidation  by major managed care  companies and proposed  healthcare  reform
legislation.

         Green  Spring  faces  competition  from a number of sources,  including
other  behavioral  health  managed care companies and  traditional  full service
managed care companies that contract to provide behavioral  healthcare benefits.
Also,   to  a  lesser   extent,   competition   exists   from  fully   capitated
multi-specialty   medical  groups  and  individual  practice  associations  that
directly contract with managed care companies and other customers to provide and
manage all  components of healthcare  for the members  including the  behavioral
healthcare component.

         Green Spring believes that the most significant factors in a customer's
selection of a managed  behavioral  healthcare company include price, the extent
and depth of provider  networks,  flexibility and scope of benefits,  quality of
services, market presence, reputation and financial stability. The management of
Green Spring  believes that Green Spring  competes  effectively  with respect to
these factors.

Employees

         At December 31, 1995, Green Spring employed 979 full-time employees and
70  part-time  employees.  None of the Green  Spring  employees  are  covered by
collective bargaining agreements. Green Spring believes that it has satisfactory
relations with its employees.

Properties

         As of December  31,  1995,  Green  Spring  leased  office space for its
headquarters and administrative offices in Columbia, Maryland. Green Spring also
leases office space in 19 other  facilities in 14 states housing the local state
operating  units and staff model clinics.  The annual payments under these lease
arrangements during 1995 amounted to approximately $2.9 million.


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

         (a)      Exhibits

                  4(a)     Amendment No. 6, dated as of October 17, 1995, to 
                           Second Amended and Restated Credit Agreement, dated 
                           as of May 2, 1994, among the Company, Bankers Trust
                           Company, as Agent, First Union National Bank of North
                           Carolina, as Co-Agent.

                  4(b)     Amendment No. 7, dated as of November 30, 1995, to 
                           Second Amended and Restated Credit Agreement, dated 
                           as of May 2, 1994, among the Company, Bankers Trust 
                           Company, as Agent, First Union National Bank of North
                           Carolina, as Co-Agent.



                                            20





                  4(c)     Amendment No. 8, dated as of January 24, 1996, to 
                           Second Amended and Restated Credit Agreement, dated 
                           as of May 2, 1994, among the Company, Bankers Trust 
                           Company, as Agent, First Union National Bank, as 
                           Co-Agent.

                  4(d)     Stockholders'  Agreement,  dated  December  13, 1995,
                           among Green Spring Health Services,  Inc., Blue Cross
                           and Blue  Shield of New  Jersey,  Inc.,  Health  Care
                           Service Corporation,  Independence Blue Cross, Pierce
                           County Medical Bureau, Inc. and the Company.

                  4(e)     Exchange Agreement, dated December 13, 1995, among 
                           Blue Cross and Blue Shield of New Jersey, Inc., 
                           Health Care Service Corporation, Independence Blue 
                           Cross, Pierce County Medical Bureau, Inc. and the 
                           Company.

                  4(f)     Stock and Warrant Purchase Agreement, dated December
                           22, 1995, between the Company and Richard E. 
                           Rainwater.

                  *10(a)   Written  description  of Corporate  Annual  Incentive
                           Plan for the year ended September 30, 1996.

                  *10(b)   Employment Agreement, dated March 18, 1993, between  
                           Green Spring Health Services, Inc. and Henry T. 
                           Harbin, M.D., Executive Vice President of the 
                           Company and President and Chief Executive Officer of
                           Green Spring Health Services, Inc.

                  *10(c)   Letter Agreement, dated November 9, 1993, between 
                           Green Spring Health Services, Inc. and Henry T. 
                           Harbin, M.D., Executive Vice President of the 
                           Company and President and Chief Executive Officer of
                           Green Spring Health Services, Inc.

                  *10(d)   Letter Agreement, dated September 19, 1994 between 
                           Green Spring Health Services, Inc. and Henry T. 
                           Harbin, M.D., Executive Vice President of the 
                           Company and President and Chief Executive Officer of
                           Green Spring Health Services, Inc.

                  10(e)    Stock  Purchase  Agreement,  dated November 14, 1995,
                           among Blue Cross and Blue Shield of New Jersey, Inc.,
                           Health Care Service  Corporation,  Independence  Blue
                           Cross,  Medical Service  Association of Pennsylvania,
                           Pierce County Medical Bureau,  Inc.,  Veritus,  Inc.,
                           Green Spring Health Services, Inc. and the Company.

                  10(f)    GPA Stock Exchange Agreement, dated November 14,
                           1995, between Green Spring Health Services, Inc. and
                           the Company.

                  27       Financial Data Schedule

                  *Constitutes a management contract or compensatory plan 
                   arrangement.


         (b)      Report on Form 8-K

                           There  were no  current  reports on Form 8-K filed by
                           the  Registrant  with  the  Securities  and  Exchange
                           Commission  during the  quarter  ended  December  31,
                           1995.


                                      21





                                   FORM 10-Q

                MAGELLAN HEALTH SERVICES, INC. AND SUBSIDIARIES

                                  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.


                                            MAGELLAN HEALTH SERVICES, INC.
                                            (Registrant)



Date: February 12, 1996                     /s/ Craig L. McKnight
     ------------------------               ---------------------
                                            Craig L. McKnight
                                            Executive Vice President and
                                            Chief Financial Officer



Date: February 12, 1996                     /s/ Howard A. McLure
     ------------------------               --------------------
                                            Howard A. McLure
                                            Vice President and Controller
                                            (Principal Accounting Officer)


                                     22