==============================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549
                                    FORM 10-K
(Mark One)
|X|      Annual  Report  pursuant  to  Section  13 or  15(d)  of the  Securities
         Exchange Act of 1934 [Fee  Required] For the fiscal year ended December
         31, 1995; or

| |      Transition  Report  pursuant  to Section 13 or 15(d) of the  Securities
         Exchange Act of 1934 [No Fee Required] For the  transition  period from
         ______ to ______

Commission File Number  1-10315
                        -------

                             HEALTHSOUTH Corporation
             (Exact Name of Registrant as Specified in its Charter)

                 Delaware                              63-0860407
                 --------                              ----------
       (State or Other Jurisdiction       (I.R.S. Employer Identification No.)
     of Incorporation or Organization)

         Two Perimeter Park South
            Birmingham, Alabama                                  35243
            -------------------                                  -----
      (Address of Principal Executive                          (Zip Code)
                 Offices)

Registrant's Telephone Number, Including Area Code:          (205) 967-7116
                                                             --------------

Securities Registered Pursuant to Section 12(b) of the Act:
                                                 Name of Each Exchange
            Title of Each Class                   on which Registered
            -------------------                   -------------------
          Common Stock, par value               New York Stock Exchange
              $.01 per share
         9.5% Senior Subordinated               New York Stock Exchange
              Notes due 2001
        5% Convertible Subordinated             New York Stock Exchange
            Debentures due 2001

Securities Registered Pursuant to Section 12(g) of the Act:    NONE

         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 if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained herein and will not be contained, to
the  best  of  Registrant's   knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K. | |

         State  the  aggregate   market  value  of  the  voting  stock  held  by
non-affiliates of the Registrant as of March 15, 1996:

           Common Stock, par value $.01 per share -- $5,339,826,576

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

           Class                              Outstanding at March 15, 1996
           -----                              -----------------------------
  Common Stock, par value
     $.01 per share                               152,483,607 shares

                       DOCUMENTS INCORPORATED BY REFERENCE
No documents are incorporated by reference into this Annual Report on Form 10-K.






                                     PART I


Item 1.  Business.

General

         HEALTHSOUTH Corporation ("HEALTHSOUTH" or the "Company) is the nation's
largest  provider of outpatient  and  rehabilitative  healthcare  services.  The
Company  provides these services  through its national network of outpatient and
inpatient rehabilitation facilities, outpatient surgery centers, medical centers
and other healthcare facilities. The Company believes that it provides patients,
physicians and payors with  high-quality  healthcare  services at  significantly
lower costs than traditional  inpatient hospitals.  Additionally,  the Company's
national network, reputation for quality and focus on outcomes has enabled it to
secure contracts with national and regional managed care payors.  At January 31,
1996,  the  Company  had over 700 patient  care  locations  in 42 states and the
District of Columbia.

         In its outpatient and inpatient rehabilitation  facilities, the Company
provides   interdisciplinary   programs  for  the   rehabilitation  of  patients
experiencing  disability due to a wide variety of physical  conditions,  such as
stroke,   head  injury,   orthopaedic   problems,   neuromuscular   disease  and
sports-related  injuries. The Company's rehabilitation services include physical
therapy,  sports  medicine,  work hardening,  neurorehabilitation,  occupational
therapy,  respiratory  therapy,  speech-language  pathology  and  rehabilitation
nursing.  Independent studies have shown that rehabilitation services like those
provided by the Company can save money for payors and employers.

         The Company  operates the largest network of  free-standing  outpatient
surgery centers in the United States.  The Company's  outpatient surgery centers
provide the  facilities  and medical  support staff  necessary for physicians to
perform  non-emergency  surgical procedures.  While outpatient surgery is widely
recognized as generally less expensive than surgery performed in a hospital, the
Company believes that outpatient surgery performed at a free-standing outpatient
surgery  center is  generally  less  expensive  than  hospital-based  outpatient
surgery.  Approximately  80% of the  Company's  surgery  center  facilities  are
located in markets served by its rehabilitative service facilities, enabling the
Company to pursue opportunities for cross-referrals.

         Over the last two years, the Company has completed several  significant
acquisitions  in the  rehabilitation  business and has expanded into the surgery
center  business.  The Company believes that these  acquisitions  complement its
historical  operations  and enhance  its market  position.  The Company  further
believes that its expansion into the  outpatient  surgery  business  provides it
with a platform  for  future  growth.  The  Company  is  continually  evaluating
potential acquisitions in the outpatient and rehabilitative  healthcare services
industry.

         The Company was organized as a Delaware  corporation  in February 1984.
The Company's  principal  executive  offices are located at Two  Perimeter  Park
South, Birmingham, Alabama 35243, and its telephone number is (205) 967-7116.


Company Strategy

         The Company's  principal  objective is to be the provider of choice for
patients,   physicians  and  payors  alike  for  outpatient  and  rehabilitative
healthcare  services throughout the United States. The Company's growth strategy
is based upon four primary  elements:  (i) the  implementation  of the Company's
integrated service model in appropriate  markets,  (ii) successful  marketing to
managed  care   organizations   and  other   payors,   (iii)  the  provision  of
high-quality,  cost-effective healthcare services, and (iv) the expansion of its
national network.


                                      - 2 -




o        Integrated  Service Model.  The Company seeks,  where  appropriate,  to
         provide  an  integrated  system  of  healthcare   services,   including
         outpatient rehabilitation services,  inpatient rehabilitation services,
         ambulatory  surgery services and outpatient  diagnostic  services.  The
         Company   believes  that  its  integrated   system  offers  payors  the
         convenience  of dealing with a single  provider for multiple  services.
         Additionally,  it believes that its  facilities  can provide  extensive
         referral  opportunities.   For  example,  the  Company  estimates  that
         approximately one-third of its outpatient  rehabilitation patients have
         had outpatient surgery, virtually all inpatient rehabilitation patients
         will require some form of outpatient rehabilitation,  and virtually all
         inpatient  rehabilitation  patients  have had some  type of  diagnostic
         procedure.  The Company has implemented its Integrated Service Model in
         certain  of its  markets,  and  intends  to expand the model into other
         appropriate markets.

o        Marketing to Managed Care  Organizations  and Other  Payors.  Since the
         late 1980s,  the Company has focused on the  development of contractual
         relationships   with  managed  care   organizations,   major  insurance
         companies,  large  regional and national  employer  groups and provider
         alliances  and  networks.   The  Company's   documented   outcomes  and
         experience with several hundred thousand patients in delivering quality
         healthcare   services   at   reasonable   prices   has   enhanced   its
         attractiveness to such entities and has given the Company a competitive
         advantage over smaller and regional  competitors.  These  relationships
         have increased patient flow to the Company's facilities and contributed
         to the Company's same-store growth.

o        Cost-Effective  Services. The Company's goal is to provide high-quality
         healthcare  services  in  cost-effective  settings.  To that  end,  the
         Company has developed standardized clinical protocols for the treatment
         of its  patients.  This results in "best  practices"  techniques  being
         utilized at all of the Company's  facilities,  allowing the  consistent
         achievement of  demonstrable,  cost-effective  clinical  outcomes.  The
         Company's  reputation for its clinical programs is enhanced through its
         relationships  with major  universities  throughout the nation, and its
         support of clinical  research in its facilities.  Further,  independent
         studies estimate that, for every dollar spent on rehabilitation, $11 to
         $35 is saved. Finally, surgical procedures typically are less expensive
         in outpatient  surgery centers than in hospital  settings.  The Company
         believes that outpatient and  rehabilitative  healthcare  services will
         assume  increasing  importance in the healthcare  environment as payors
         continue to seek to reduce  overall costs by shifting  patients to more
         cost-effective treatment settings.

o        Expansion of National  Network.  As the largest  provider of outpatient
         and  rehabilitative  healthcare  services  in the  United  States,  the
         Company is able to realize economies of scale and compete  successfully
         for national  contracts with large payors and employers while retaining
         the  flexibility to respond to particular  needs of local markets.  The
         national  network  affords the Company the  opportunity  to offer large
         national and regional  employers and payors the  convenience of dealing
         with a  single  provider,  to  utilize  greater  buying  power  through
         centralized purchasing,  to achieve more efficient costs of capital and
         labor  and to more  effectively  recruit  and  retain  clinicians.  The
         Company  believes  that its  recent  and  pending  acquisitions  in the
         outpatient  surgery and diagnostic  imaging fields will further enhance
         its national  presence by broadening the scope of its existing services
         and providing new opportunities for growth. These national benefits are
         realized without sacrificing local market responsiveness. The Company's
         objective is to provide those outpatient and rehabilitative  healthcare
         services  needed within each local market by tailoring its services and
         facilities  to that  market's  needs,  thus  bringing  the  benefits of
         nationally recognized expertise and quality into the local setting.



                                      - 3 -




Recent Acquisitions

         In 1995 and early 1996, the Company consummated a series of significant
acquisitions.  During 1995, the Company consummated pooling-of-interests mergers
with Surgical Health  Corporation  ("SHC";  37 outpatient  surgery centers in 11
states) and Sutter Surgery Centers,  Inc. ("SSCI"; 12 outpatient surgery centers
in three states),  as well as stock purchase  acquisitions of the rehabilitation
hospitals division of NovaCare,  Inc. ("NovaCare";  11 inpatient  rehabilitation
facilities, 12 other healthcare facilities and two Certificates of Need in eight
states) and  Caremark  Orthopedic  Services  Inc.  ("Caremark";  120  outpatient
rehabilitation  facilities in 13 states). In addition,  the Company entered into
agreements  to acquire  Surgical  Care  Affiliates,  Inc.  ("SCA"; 67 outpatient
surgery  centers in 24 states)  and  Advantage  Health  Corporation  ("Advantage
Health"; approximately 150 inpatient and outpatient rehabilitation facilities in
11  states)  in  pooling-of-interests   transactions,  which  transactions  were
consummated  in January  1996 and March 1996  respectively.  Information  on the
Company's  facilities  included herein  includes all of the acquired  facilities
other than the Advantage Health facilities. The NovaCare, Caremark and Advantage
Health transactions have further enhanced the Company's position as the nation's
largest provider of inpatient and outpatient  rehabilitative services, while the
SHC,  SSCI and SCA  transactions  have made the Company the largest  provider of
outpatient  surgery  services  in the  nation.  The  Company  believes  that the
geographic  dispersion  of the more  than 850  locations  (giving  effect to the
Advantage  Health  acquisition)  now  operated  by the  Company  makes  it  more
attractive to managed care networks,  major  insurance  companies,  regional and
national  employers and regional  provider  alliances and enhances the Company's
ability to implement its  Integrated  Service Model in additional  markets.  See
Item 7,  "Management's  Discussion  and  Analysis of  Financial  Conditions  and
Results of Operations".


Industry Background

         In  1991  (the  most  recent  year  for  which  data  are   available),
approximately  4,000,000  people in the United  States  received  rehabilitative
healthcare services. "Rehabilitative healthcare services" refers to the range of
skilled  services  provided to  individuals  in order to minimize  physical  and
cognitive  impairments,  maximize functional ability and restore lost functional
capacity.  The focus of rehabilitative  healthcare is to ameliorate physical and
cognitive  impairments  resulting  from  illness  or  injury,  and to restore or
improve  functional  ability  so that  individuals  can  return to work and lead
independent and fulfilling lives. Typically,  rehabilitative healthcare services
are provided by a variety of healthcare  professionals  including  physiatrists,
rehabilitation   nurses,   physical   therapists,    occupational    therapists,
speech-language  pathologists,  respiratory  therapists,  recreation therapists,
social workers, psychologists, rehabilitation counselors and others. Over 80% of
those receiving rehabilitative  healthcare services return to their homes, work,
schools or active retirement.

         Demand for rehabilitative healthcare services continues to be driven by
advances in medical technologies, an aging population and the recognition on the
part of the payor  community  (insurers,  self-insured  companies,  managed care
organizations  and  federal,  state and local  governments)  that  appropriately
administered  rehabilitative  services  can  improve  quality of life as well as
lower  overall  healthcare  costs.  Studies  conducted  by  insurance  companies
demonstrate the ability of  rehabilitation  to significantly  reduce the cost of
future care.  Estimates of the savings range from $11 to $30 per dollar spent on
rehabilitation.   Further,  reimbursement  changes  have  encouraged  the  rapid
discharge of patients  from  acute-care  hospitals  while they remain in need of
rehabilitative healthcare services.



                                      - 4 -




Patient Care Services

         The  Company  began its  operations  in 1984 with a focus on  providing
comprehensive  orthopaedic  and  musculoskeletal  rehabilitation  services on an
outpatient  basis.  Over the succeeding 12 years,  the Company has  consistently
sought and implemented opportunities to expand its services through acquisitions
and de novo  development  activities  that  complement  its  historic  focus  on
orthopaedic, sports medicine and occupational medicine services and that provide
independent platforms for growth. The Company's acquisitions and internal growth
have  enabled it to become the  largest  provider of  rehabilitative  healthcare
services, both inpatient and outpatient,  in the United States. In addition, the
Company has added outpatient  surgery services,  diagnostic imaging services and
other   outpatient   services  which  provide   natural   enhancements   to  its
rehabilitative  healthcare  locations and facilitate the  implementation  of its
Integrated Service Model. The Company believes that these additional  businesses
also provide opportunities for growth in other areas not directly related to the
rehabilitative  business, and the Company intends to pursue further expansion in
those businesses.

Rehabilitative Services: General

         When a  patient  is  referred  to one of the  Company's  rehabilitation
facilities,  he  undergoes an initial  evaluation  and  assessment  process that
results in the development of a rehabilitation  care plan designed  specifically
for that patient.  Depending  upon the  patient's  disability,  this  evaluation
process  may  involve  the  services  of a single  discipline,  such as physical
therapy  for a knee  injury,  or of  multiple  disciplines,  as in the case of a
complicated stroke patient.  HEALTHSOUTH has developed  numerous  rehabilitation
programs,  which include stroke, head injury, spinal cord injury,  neuromuscular
and work injury,  that combine certain services to address the needs of patients
with  similar  disabilities.  In  this  way,  all of the  facilities'  patients,
regardless of the severity and complexity of their disabilities, can receive the
level and  intensity of those  services  necessary for them to be restored to as
productive, active and independent a lifestyle as possible.

Outpatient Rehabilitation Services

         The  Company  operates  the  largest  group of  affiliated  proprietary
outpatient  rehabilitation  facilities  in  the  United  States.  The  Company's
outpatient  rehabilitation centers offer a comprehensive range of rehabilitative
healthcare services,  including physical therapy and occupational  therapy, that
are  tailored to the  individual  patient's  needs,  focusing  predominantly  on
orthopaedic injuries,  sports injuries,  work injuries, hand and upper extremity
injuries, back injuries, and various neurological  neuromuscular  conditions. As
of January 31, 1996, the Company provided outpatient  rehabilitative  healthcare
services through approximately 500 outpatient locations,  including freestanding
outpatient  centers and their satellites and outpatient  satellites of inpatient
facilities.

         The  continuing  emphasis on  containing  the  increases in  healthcare
costs,  as evidenced by Medicare's  prospective  payment  system,  the growth in
managed care and the various alternative healthcare reform proposals, results in
the early discharge of patients from acute-care  facilities.  As a result,  many
hospital patients do not receive the intensity of services that may be necessary
for them to achieve a full recovery from their diseases,  disorders or traumatic
conditions.  The Company's outpatient rehabilitation services play a significant
role in the continuum of care because they provide  hospital-level  services, in
terms of intensity, quality and frequency, in a more cost- efficient setting.

         Patients  treated at the  Company's  outpatient  centers  will  undergo
varying  courses of therapy  depending upon their needs.  Some patients may only
require a few hours of therapy per week for a few weeks,  while others may spend
up to five hours per day in therapy  for six  months or more,  depending  on the
nature, severity and complexity of their injuries.

         In general, the Company initially establishes an outpatient center in a
given  market,  either by  acquiring  an existing  private  therapy  practice or
through de novo development,  and institutes its clinical protocols and programs
in response to the community's general need for services.  The Company will then
establish satellite clinics that are

                                      - 5 -




dependent  upon the main facility for management  and  administrative  services.
These satellite  clinics  generally  provide a specific  evaluative or specialty
service/program,  such as hand therapy or foot and ankle therapy, in response to
specific  market demands.  The Company's  outpatient  rehabilitation  facilities
range in size from 1,200 square feet for specialty clinics to 20,000 square feet
for large,  full-service facilities.  Currently, the typical outpatient facility
configuration ranges in size from 2,000 to 5,000 square feet and costs less than
$500,000 to build and equip.

         Patient   utilization  of  the  Company's   outpatient   rehabilitation
facilities  cannot be measured in the conventional  manner applied to acute-care
hospitals,  nursing  homes and other  healthcare  providers  which  have a fixed
number of  licensed  beds and serve  patients  on a 24-hour  basis.  Utilization
patterns in outpatient  rehabilitation facilities will be affected by the market
to be served,  the types of injuries treated,  the patient mix and the number of
available therapists,  among other factors.  Moreover,  because of variations in
size,  location,  hours of  operation,  referring  physician  base and  services
provided  and  other  differences   among  each  of  the  Company's   outpatient
facilities,  it is not possible to accurately assess patient utilization against
a norm.

Inpatient Services

         Inpatient Rehabilitation  Facilities.  At January 31, 1996, the Company
operated 77 inpatient  rehabilitation  facilities with 4,618 beds,  representing
the largest group of affiliated proprietary inpatient rehabilitation  facilities
in the United States. The Company's inpatient rehabilitation  facilities provide
high-quality   comprehensive   services  to  patients   who  require   intensive
institutional rehabilitation care.

         Inpatient   rehabilitation   patients  are  typically   those  who  are
experiencing  significant physical disabilities due to various conditions,  such
as head injury,  spinal cord injury,  stroke,  certain orthopaedic  problems and
neuromuscular disease. The Company's inpatient rehabilitation facilities provide
the medical,  nursing,  therapy and ancillary  services  required to comply with
local, state and federal  regulations as well as accreditation  standards of the
Joint Commission on Accreditation of Healthcare  Organizations (the "JCAHO") and
the Commission on Accreditation of Rehabilitation Facilities ("CARF").

         All of the Company's  inpatient  rehabilitation  facilities  utilize an
interdisciplinary  team approach to the  rehabilitation  process and involve the
patient and family,  as well as the payor, in the determination of the goals for
the patient.  Internal case managers monitor each patient's progress and provide
documentation of patient status,  achievement of goals,  functional outcomes and
efficiency.

         The Company acquires or develops inpatient rehabilitation facilities in
those   communities   where  it  believes  there  is  a  demonstrated  need  for
comprehensive  inpatient  rehabilitation  services.  Depending upon the specific
market opportunity, these facilities may be licensed as rehabilitation hospitals
or  skilled  nursing  facilities.  The  Company  believes  that  it can  provide
high-quality  rehabilitation services in either type of facility, but prefers to
utilize the rehabilitation hospital form.

         In certain markets where it does not provide  free-standing  outpatient
facilities,  the  Company's  rehabilitation  hospitals  may  provide  outpatient
rehabilitation services as a complement to their inpatient services.  Typically,
this  opportunity  arises  when  patients  complete  their  inpatient  course of
treatment but remain in need of additional  therapy that can be  accomplished on
an  outpatient  basis.  Depending  upon the demand for  outpatient  services and
physical  space  constraints,  the  rehabilitation  hospital may  establish  the
services either within its building or in a satellite location.  In either case,
the clinical  protocols  and  programs  developed  for use in the  free-standing
outpatient centers will be utilized by these facilities.

         The Company's Nashville,  Tennessee (Vanderbilt  University),  Memphis,
Tennessee  (Methodist  Hospitals),  Dothan,  Alabama  (Southeast Alabama Medical
Center) and Charleston,  South Carolina (North Trident  Regional Medical Center)
hospital  facilities have been developed in conjunction with local tertiary-care
facilities. This

                                      - 6 -



strategy of developing  effective referral and service networks prior to opening
results in improved operating  efficiencies for the new facilities.  The Company
is utilizing this same concept in  rehabilitation  hospitals  under  development
with the University of Missouri and the University of Virginia.

         Medical  Centers.  The Company  operates five medical  centers with 912
licensed beds in four distinct  markets.  These  facilities  provide general and
specialty medical and surgical healthcare  services,  emphasizing  orthopaedics,
sports medicine and rehabilitation.

         The Company  acquired its five  medical  centers as  outgrowths  of its
rehabilitative healthcare services. Often, patients require medical and surgical
interventions prior to the initiation of their  rehabilitative  care. In each of
the markets in which the Company has acquired a medical center,  the Company had
well-established   relationships  with  the  medical  communities  serving  each
facility.  In  addition,   each  of  the  facilities  enjoyed   well-established
reputations in orthopaedics and/or sports medicine prior to their acquisition by
the Company.  Following  the  acquisition  of each of its medical  centers,  the
Company has provided the resources to improve upon the physical plant and expand
services  through  the  introduction  of new  technology.  The  Company has also
developed  additional   relationships   between  these  facilities  and  certain
university facilities,  including the University of Miami, Auburn University and
the University of Alabama at Birmingham. Through these relationships, the influx
of celebrity  athletes and  personalities and the acquisition of new technology,
all five medical centers have improved their operating efficiencies and enhanced
census.

         Each of the five medical center facilities is licensed as an acute-care
hospital,   is  accredited  by  the  JCAHO  and  participates  in  the  Medicare
prospective payment system. See this Item, "Business -- Regulation".

         Inpatient Facility Utilization. In measuring patient utilization of the
Company's  inpatient  facilities,  various  factors must be  considered.  Due to
market demand, demographics,  start-up status, renovation, patient mix and other
factors, the Company may not treat all licensed beds in a particular facility as
available beds, which sometimes  results in a material variance between licensed
beds and beds  actually  available for  utilization  at any specific  time.  The
Company is in a  position  to  increase  the  number of  available  beds at such
facilities  as market  conditions  dictate.  During the year ended  December 31,
1995, the Company's inpatient facilities achieved an overall utilization,  based
on patient days and available beds, of 70.5%.

Surgery Centers

         As a result of the  acquisitions of SHC, SSCI and SCA in 1995 and early
1996, the Company became the largest  operator of outpatient  surgery centers in
the United States.  It currently  operates 123  free-standing  surgery  centers,
including five mobile lithotripsy units, in 30 states, and has an additional ten
free-standing  surgery  centers under  development.  Approximately  80% of these
facilities  are  located  in  markets  served  by  the  Company  outpatient  and
rehabilitative service facilities,  enabling the Company to pursue opportunities
for cross-referrals between surgery and rehabilitative  facilities as well as to
centralize  administrative  functions. The Company's surgery centers provide the
facilities  and  medical  support  staff  necessary  for  physicians  to perform
non-emergency surgical procedures. Its typical surgery center is a free-standing
facility with three to six fully  equipped  operating  and  procedure  rooms and
ancillary areas for reception, preparation, recovery and administration. Each of
the Company's surgery centers is available for use only by licensed  physicians,
oral  surgeons  and  podiatrists,  and the centers do not perform  surgery on an
emergency basis.

         Outpatient  surgery centers,  unlike  hospitals,  have not historically
provided overnight  accommodations,  food services or other ancillary  services.
Over the past  several  years,  states have  increasingly  permitted  the use of
extended-stay  recovery  facilities by outpatient surgery centers.  As a result,
many outpatient  surgery centers are adding extended  recovery care capabilities
where permitted.  Fifty-two of the Company's  surgery centers  currently provide
for extended recovery stays. The Company's ability to develop such recovery care
facilities is dependent  upon state  regulatory  environments  in the particular
states where its centers are located.

                                      - 7 -




         The Company's  outpatient  surgery  centers  implement  quality control
procedures to evaluate the level of care provided the centers. Each center has a
medical  advisory  committee  of  three  to ten  physicians  which  reviews  the
professional  credentials of physicians applying for medical staff privileges at
the center.

Other Patient Care Services

         In certain of its  markets,  the Company  provides  other  patient care
services, including home healthcare, diagnostic services, physician services and
contract management of hospital-based  rehabilitative  healthcare services.  The
Company  evaluates market  opportunities on a case-by-case  basis in determining
whether  to  provide   additional   services  of  these  types,   which  may  be
complementary to facility-based  services provided by the Company or stand-alone
businesses.

Marketing of Facilities and Services

         The Company markets its facilities, and their services and programs, on
local, regional and national levels. Local and regional marketing activities are
typically coordinated by facility-based marketing personnel, whereas large-scale
regional and national efforts are coordinated by corporate-based personnel.

         In general,  the Company  develops a marketing  plan for each  facility
based on a variety of factors, including population  characteristics,  physician
characteristics  and  incidence of disability  statistics,  in order to identify
specific service opportunities. Facility-oriented marketing programs are focused
on  increasing  the volume of patient  referrals  to the  specific  facility and
involve the development of ongoing  relationships with area schools,  businesses
and  industries as well as  physicians,  health  maintenance  organizations  and
preferred provider organizations.

         The  Company's  larger-scale  marketing  activities  are  focused  more
broadly on efforts to generate patient referrals to multiple  facilities and the
creation of new business opportunities.  Such activities include the development
and maintenance of contractual relationships or national pricing agreements with
large third-party payors, such as CIGNA, Metrahealth or other national insurance
companies,      with      national      HMO/PPO      companies,      such     as
Healthcare-COMPARE/AFFORDABLE,  Hospital Network of America and Multiplan,  with
national case  management  companies,  such as INTRACORP and Crawford & Co., and
with national employers, such as Wal-Mart,  Georgia-Pacific Corporation, Dillard
Department  Stores,  Goodyear Tire & Rubber and Winn-Dixie.  In addition,  since
many of the  facilities  acquired by the  Company  during the past two years had
very limited  contractual  relationships  with payors,  managed care  providers,
employers and others, the Company is expanding its existing payor  relationships
to include these facilities.

         The Company  carries out broader  programs  designed to further enhance
its public image. Among these is the HEALTHSOUTH Sports Medicine Council, headed
by Bo Jackson,  which is dedicated to developing educational programs focused on
athletics for use in high schools.  The Company has ongoing  relationships  with
the Ladies Professional Golf Association,  the Southeastern  Conference and more
than 400  universities,  colleges  and high schools to provide  sports  medicine
coverage of events and rehabilitative  healthcare services for injured athletes.
In  addition,  the  Company  has  established  relationships  with  or  provided
treatment  services for athletes  from some 35 to 40 major  professional  sports
teams,  as well as providing  sports  medicine  services for Olympic and amateur
athletes.

         The  Company  is a  national  sponsor  of  the  United  Cerebral  Palsy
Association  and the  National  Arthritis  Foundation  and  supports  many other
charitable  organizations on national and local levels. Through these endeavors,
the  Company  provides  its  employees  with   opportunities  to  support  their
communities.


                                      - 8 -



Sources of Revenues

         Private pay revenue  sources  represent  the majority of the  Company's
revenues.  The  following  table sets  forth the  percentages  of the  Company's
revenues from various sources for the periods indicated:

                                              Year Ended          Year Ended
          Source                           December 31, 1994   December 31, 1995
- ---------------------------                -----------------   -----------------

Medicare .................................        41.0%              40.0%
Commercial (1) ...........................        34.1               34.8
Workers' Compensation.....................        10.9               10.3
All Other Payors (2)......................        14.0               14.9
                                                 -----               -----
                                                 100.0%             100.0%
_____________

(1)     Includes commercial insurance, HMOs, PPOs and other managed care plans.

(2)     Medicaid is included in this category, but is insignificant in amount.


         The above table does not reflect the  facilities  acquired from ReLife,
         Inc. ("ReLife") in 1994, the SHC facilities and the SSCI facilities for
         periods  or  portions  thereof  prior  to  the  effective  date  of the
         acquisitions.  Comparable  information  for the  ReLife,  SHC and  SSCI
         facilities  is not available and is not reflected in either year in the
         table.

         See this Item  "Business --  Regulation -- Medicare  Participation  and
Reimbursement" for a description of the reimbursement  regulations applicable to
the Company's facilities.

Competition

         The Company competes in the geographic  markets in which its facilities
are located. In addition, the Company's  rehabilitation  facilities compete on a
regional and national basis with other providers of specialized services such as
sports medicine and work  hardening,  and specific  concentrations  such as head
injury  rehabilitation and orthopaedic surgery. The competition faced in each of
these markets is similar,  with variations arising from the number of healthcare
providers in the given metropolitan area. The primary competitive factors in the
rehabilitation  services  business  are quality of services,  projected  patient
outcomes,  charges for  services,  responsiveness  to the needs of the patients,
community and  physicians,  and ability to tailor  programs and services to meet
specific needs of the patients.  Competitors and potential  competitors  include
hospitals, private practice therapists, rehabilitation agencies and others. Some
of these competitors may have greater patient referral support and financial and
personnel resources in particular markets than the Company.  Management believes
that the Company  competes  successfully  within the marketplace  based upon its
reputation for quality,  competitive prices, positive  rehabilitation  outcomes,
innovative programs, clean and bright facilities and responsiveness to needs.

         The  Company's  medical  centers are located in four urban areas of the
country,  all with well established  healthcare services provided by a number of
proprietary,  not-for-profit,  and municipal hospital facilities.  The Company's
facilities  compete  directly  with  these  local  hospitals  as well as various
nationally recognized centers of excellence in orthopaedics, sports medicine and
other  specialties.  Because  the  Company's  facilities  enjoy a  national  and
international  reputation  for  orthopaedic  surgery  and sports  medicine,  the
Company  believes  that its medical  centers'  level of service and continuum of
care enable them to compete successfully, both locally and nationally.

         The Company's  surgery  centers  compete  primarily  with hospitals and
other  operators of freestanding  surgery  centers in attracting  physicians and
patients,  and in developing new centers and in acquiring existing centers.  The
primary  competitive factors in the outpatient surgery business are convenience,
cost, quality of service,

                                      - 9 -



physician loyalty and reputation.  Hospitals have many competitive advantages in
attracting  physicians  and  patients,   including  established  standing  in  a
community,  historical  physician  loyalty and convenience for physicians making
rounds or performing  inpatient  surgery in the hospital.  However,  the Company
believes that its national market system and its historical  presence in certain
of the markets where its surgery  centers are located will enhance the Company's
ability to operate these facilities successfully.

         The  Company  potentially  faces  competition  any time it  initiates a
Certificate of Need ("CON") project or seeks to acquire an existing  facility or
CON. See this Item, "Business -- Regulation".  This competition may arise either
from competing  companies,  national or regional,  or from local hospitals which
file competing  applications  or oppose the proposed CON project.  The necessity
for these approvals  serves as a barrier to entry and has the potential to limit
competition by creating a franchise to provide services to a given area. To date
the  Company  has been  successful  in  obtaining  each of the  CONs or  similar
approvals  which it has sought,  although there can be no assurance that it will
achieve similar success in the future.

Regulation

         The healthcare industry is subject to regulation by federal,  state and
local  governments.  The  various  levels  of  regulatory  activity  affect  the
Company's business activities by controlling its growth,  requiring licensure or
certification  of its  facilities,  regulating  the  use of its  properties  and
controlling the reimbursement to the Company for services provided.

Licensure, Certification and Certificate of Need Regulations

         Capital  expenditures  for  the  construction  of new  facilities,  the
addition of beds or the acquisition of existing  facilities may be reviewable by
state regulators  under a statutory  scheme which is sometimes  referred to as a
CON program.  States with CON  programs  place  limits on the  construction  and
acquisition of healthcare  facilities  and the expansion of existing  facilities
and services.  In such states,  approvals are required for capital  expenditures
exceeding certain amounts which involve inpatient  rehabilitation  facilities or
services.  Outpatient rehabilitation facilities and services do not require such
approvals in a majority of states.

         State CON statutes generally provide that, prior to the addition of new
beds, the construction of new facilities or the introduction of new services,  a
state health planning  designated  agency (a "SHPDA") must determine that a need
exists for those beds,  facilities  or services.  The CON process is intended to
promote  comprehensive  healthcare  planning,  assist in providing  high quality
healthcare at the lowest  possible  cost and avoid  unnecessary  duplication  by
ensuring that only those healthcare facilities that are needed will be built.

         Typically,  the  provider of  services  submits an  application  to the
appropriate  SHPDA with  information  concerning  the area and  population to be
served, the anticipated  demand for the facility or service to be provided,  the
amount of  capital  expenditure,  the  estimated  annual  operating  costs,  the
relationship  of the  proposed  facility or service to the overall  state health
plan and the cost per patient day for the type of care contemplated. Whether the
CON is granted is based upon a finding of need by the SHPDA in  accordance  with
criteria  set forth in CON statutes  and state and  regional  health  facilities
plans.  If the  proposed  facility or service is found to be  necessary  and the
applicant to be the appropriate provider,  the SHPDA will issue a CON containing
a maximum amount of expenditure and a specific time period for the holder of the
CON to implement the approved project.

         Licensure  and  certification  are  separate,  but related,  regulatory
activities. The former is usually a state or local requirement and the latter is
a federal requirement. In almost all instances, licensure and certification will
follow  specific  standards  and  requirements  that are set  forth  in  readily
available  public  documents.  Compliance with the  requirements is monitored by
annual on-site  inspections by representatives  of various government  agencies.
All of the Company's inpatient rehabilitation facilities and medical centers and
substantially all of the Company's surgery centers are currently  required to be
licensed, but only the outpatient rehabilitation facilities located in

                                     - 10 -




Alabama,  Arizona,  Connecticut,   Maryland,  Massachusetts  and  New  Hampshire
currently must satisfy such a licensing requirement.

Medicare Participation and Reimbursement

         In order to  participate in the Medicare  program and receive  Medicare
reimbursement,  each facility must comply with the applicable regulations of the
United States  Department of Health and Human Services  relating to, among other
things, the type of facility, its equipment,  its personnel and its standards of
medical  care,  as  well as  compliance  with  all  state  and  local  laws  and
regulations. All of the Company's inpatient facilities, except for the St. Louis
head injury center,  participate in the Medicare  program.  Approximately 165 of
the Company's outpatient  rehabilitation facilities currently participate in, or
are awaiting the assignment of a provider number to participate in, the Medicare
program.  All of the  Company's  surgery  centers  are  certified  (or  awaiting
certification)  under the Medicare program. Its  Medicare-certified  facilities,
inpatient and outpatient,  undergo annual on-site Medicare certification surveys
in order to  maintain  their  certification  status.  Failure to comply with the
program's   conditions   of   participation   may  result  in  loss  of  program
reimbursement  or other  governmental  sanctions.  All such facilities have been
deemed to be in satisfactory  compliance on all applicable surveys.  The Company
has  developed its  operational  systems to assure  compliance  with the various
standards and requirements of the Medicare  program and has established  ongoing
quality assurance  activities to monitor  compliance.  The Company believes that
all of such facilities currently meet all applicable Medicare requirements.

         As a result of the Social  Security Act  Amendments  of 1983,  Congress
adopted a prospective  payment system ("PPS") to cover the routine and ancillary
operating costs of most Medicare inpatient hospital services. Under this system,
the Secretary of Health and Human Services has established fixed payment amounts
per  discharge  based  on  diagnosis-related   groups  ("DRGs").   With  limited
exceptions,  a hospital's payment for Medicare  inpatients is limited to the DRG
rate, regardless of the number of services provided to the patient or the length
of the patient's hospital stay. Under PPS, a hospital may retain the difference,
if any,  between its DRG rate and its  operating  costs  incurred in  furnishing
inpatient  services,  and is at risk for any operating costs that exceed its DRG
rate. The Company's  medical center facilities are generally subject to PPS with
respect to Medicare inpatient services.

         The PPS program has been beneficial for the  rehabilitation  segment of
the healthcare industry because of the economic pressure on acute-care hospitals
to discharge patients as soon as possible.  The result has been increased demand
for rehabilitation  services for those patients discharged early from acute-care
hospitals.   Outpatient  rehabilitation  services  and  free-standing  inpatient
rehabilitation   facilities  are  currently   exempt  from  PPS,  and  inpatient
rehabilitation  units  within  acute-care  hospitals  are  eligible to obtain an
exemption from PPS upon satisfaction of certain federal criteria.

         Currently,    five   of   the   Company's    outpatient   centers   are
Medicare-certified  Comprehensive Outpatient Rehabilitation Facilities ("CORFs")
and  143  are  Medicare-certified   rehabilitation  agencies.  CORFs  have  been
designated cost-reimbursed Medicare providers since 1982. Under the regulations,
CORFs are reimbursed  reasonable  costs (subject to certain limits) for services
provided  to  Medicare  beneficiaries.   Outpatient   rehabilitation  facilities
certified by Medicare as rehabilitation  agencies are reimbursed on the basis of
the lower of reasonable costs for services provided to Medicare beneficiaries or
charges  for such  services.  Outpatient  rehabilitation  facilities  which  are
physician-directed   clinics,  as  well  as  outpatient  surgery  centers,   are
reimbursed by Medicare on a fee screen basis; that is, they receive a fixed fee,
which is determined by the  geographical  area in which the facility is located,
for each procedure performed. The Company's outpatient rehabilitation facilities
submit  monthly bills to their fiscal  intermediaries  for services  provided to
Medicare  beneficiaries,  and the Company  files  annual cost  reports  with the
intermediaries  for each such facility.  Adjustments are then made if costs have
exceeded payments from the fiscal intermediary or vice versa.

         The  Company's  inpatient  facilities  (other than the  medical  center
facilities)  either are not currently covered by PPS or are exempt from PPS, and
are also cost-reimbursed, receiving the lower of reasonable costs or charges.

                                     - 11 -




Typically,  the fiscal  intermediary  pays a set rate based on the prior  year's
costs for each facility.  As with  outpatient  facilities  subject to cost-based
reimbursement,   annual  cost  reports  are  filed  with  the  Company's  fiscal
intermediary and payment adjustments are made, if necessary.

         Congress has directed the United States  Department of Health and Human
Services to develop  regulations,  which could subject inpatient  rehabilitation
hospitals to PPS in place of the current  "reasonable cost within limits" system
of  reimbursement.  In  addition,  informal  proposals  have  been  made  for  a
prospective  payment system for Medicare  outpatient care. Other proposals for a
prospective   payment  system  for  rehabilitation   hospitals  are  also  being
considered by the federal government.  Therefore,  the Company cannot predict at
this  time  the  effect  that  any  such  changes  may  have on its  operations.
Regulations  relating to prospective  payment or other aspects of  reimbursement
may be developed in the future which could adversely  affect  reimbursement  for
services provided by the Company.

         Over  the  past  several  years  an  increasing  number  of  healthcare
providers  have been accused of violating the federal False Claims Act. That Act
prohibits  the  knowing  presentation  of a false  claim  to the  United  States
government.  Because the Company performs thousands of similar procedures a year
for which it is reimbursed by Medicare and there is a relatively long statute of
limitations,  a billing error could result in significant  civil penalties.  The
Company does not believe that it is or has been in violation of the False Claims
Act.

Relationships with Physicians and Other Providers

         Various state and federal laws regulate  relationships  among providers
of healthcare services, including employment or service contracts and investment
relationships. These restrictions include a federal criminal law prohibiting (i)
the offer,  payment,  solicitation  or receipt of remuneration by individuals or
entities,  to induce  referrals of patients for  services  reimbursed  under the
Medicare  or  Medicaid  programs  or (ii)  the  leasing,  purchasing,  ordering,
arranging for or recommending  the lease,  purchase or order of any item,  good,
facility or service  covered by such  programs  (the "Fraud and Abuse Law").  In
addition to federal criminal sanctions, violators of the Fraud and Abuse Law may
be subject to significant civil sanctions, including fines and/or exclusion from
the Medicare and/or Medicaid programs.

         In 1991,  the  Office of the  Inspector  General  ("OIG") of the United
States  Department  of  Health  and  Human  Services   promulgated   regulations
describing   compensation   arrangements   which  are  not   viewed  as  illegal
remuneration  under the Fraud and Abuse Law (the "Safe Harbor Rules").  The Safe
Harbor Rules create certain  standards  ("Safe Harbors") for identified types of
compensation  arrangements which, if fully complied with, assure participants in
the particular  arrangement that the OIG will not treat such  participation as a
criminal  offense under the Fraud and Abuse Law or as the basis for an exclusion
from the Medicare and Medicaid programs or an imposition of civil sanctions. The
OIG closely  scrutinizes  health care joint  ventures  involving  physicians and
other referral  sources.  In 1989, the OIG published a Fraud Alert that outlined
questionable features of "suspect" joint ventures.

         In  1992,   regulations   were   published  in  the  Federal   Register
implementing the OIG sanction and civil money penalty provisions  established in
the Fraud and Abuse Law. The regulations (the "Exclusion  Regulations")  provide
that the OIG may exclude a Medicare provider from  participation in the Medicare
Program for a five-year  period upon a finding  that the Fraud and Abuse Law has
been violated.  The  regulations  expressly  incorporate a test adopted by three
federal  circuit courts  providing that if one purpose of  remuneration  that is
offered, paid, solicited or received is to induce referrals, then the statute is
violated.  The regulations also provide that after the OIG establishes a factual
basis for excluding a provider  from the program,  the burden of proof shifts to
the provider to prove that the Fraud and Abuse Law has not been violated.

         The Company  operates five of its  rehabilitation  hospitals and almost
all of its outpatient rehabilitation  facilities as limited partnerships.  Three
of the rehabilitation hospital partnerships involve physician investors, and two
of  the  rehabilitation   hospital   partnerships  involve  other  institutional
healthcare providers. Seven of the

                                     - 12 -




outpatient partnerships currently have a total of 21 physician limited partners,
some of whom refer patients to the partnerships.  Those  partnerships  which are
providers of services under the Medicare  program,  and their limited  partners,
are  subject  to the  Fraud  and  Abuse  Law.  A  number  of  the  relationships
established by the Company with physicians and other healthcare providers do not
fit  within any of the Safe  Harbors.  The Safe  Harbor  Rules do not expand the
scope of activities that the Fraud and Abuse Law prohibits,  nor do they provide
that failure to fall within a Safe Harbor  constitutes  a violation of the Fraud
and Abuse Law;  however,  the OIG has informally  indicated that failure to fall
within a Safe Harbor may subject an arrangement to increased scrutiny.

         Most  of  the   Company's   surgery   centers   are  owned  by  limited
partnerships,  which include as limited partners physicians who perform surgical
procedures at such centers.  Subsequent to the  promulgation  of the Safe Harbor
Rules in 1991,  the  Department of Health and Human  Services  issued for public
comment additional  proposed Safe Harbors,  one of which specifically  addresses
surgeon  ownership  interests in ambulatory  surgery  centers (the "Proposed ASC
Safe Harbor"). As proposed,  the Proposed ASC Safe Harbor would protect payments
to be made to surgeons as a return on  investment  interest in a surgery  center
if, among other conditions, all the investors are surgeons who are in a position
to refer  patients  directly to the center and perform  surgery on such referred
patients.  Since a  subsidiary  of the Company is an  investor  in each  limited
partnership  which  owns a  surgery  center,  the  Company's  arrangements  with
physician  investors do not fit within the Proposed ASC Safe Harbor as currently
proposed. The Company is unable at this time to predict whether the Proposed ASC
Safe Harbor will become final,  and if so, whether the language and requirements
will remain as  currently  proposed,  or whether  changes  will be made prior to
becoming  final.  There can be no assurance  that the Company will ever meet the
criteria  under the Proposed ASC Safe Harbor as proposed or as it may be adopted
in final  form.  The  Company  believes,  however,  that its  arrangements  with
physicians with respect to its surgery center  facilities should not fall within
the activities prohibited by the Fraud and Abuse Law.

         While several  federal court  decisions have  aggressively  applied the
restrictions  of the Fraud and Abuse Law, they provide little guidance as to the
application  of the Fraud and Abuse Law to the Company's  limited  partnerships.
The Company  believes that it is in compliance with the current  requirements of
applicable  federal and state law, but no assurances can be given that a federal
or state agency charged with  enforcement of the Fraud and Abuse Law and similar
laws might not assert a contrary  position or that new federal or state laws, or
new  interpretations of existing laws, might not adversely affect  relationships
established  by the Company with  physicians  or other  healthcare  providers or
result  in  the  imposition  of  penalties  on the  Company  or  certain  of its
facilities.  Even the  assertion  of a violation  could have a material  adverse
effect upon the Company.

         The   so-called   "Stark  II"   provisions   of  the   Omnibus   Budget
Reconciliation  Act of 1993 amend the federal  Medicare  statute to prohibit the
making by a physician of referrals for "designated  health services"  (including
physical therapy and  occupational  therapy) to an entity in which the physician
has an investment interest or other financial  relationship,  subject to certain
exceptions.  Such  prohibition took effect on January 1, 1995 and applies to all
of the Company's outpatient  rehabilitation facility partnerships with physician
limited partners. In addition, a number of states have passed or are considering
statutes which prohibit or limit  physician  referrals of patients to facilities
in which they have an  investment  interest.  In  response  to these  regulatory
activities,  the Company has restructured  most of its  rehabilitation  facility
partnerships which involve physician investors,  in order to eliminate physician
ownership interests not permitted by applicable law. The Company intends to take
such  actions as may be required to cause the  remaining  partnerships  to be in
compliance with applicable laws and regulations,  including,  if necessary,  the
prohibition of physician partners from referring patients.  The Company believes
that this restructuring has not adversely affected and will not adversely affect
the operations of its facilities.

         Ambulatory  surgery is not identified as a "designated health service",
and the  Company  does not  believe  that  ambulatory  surgery is subject to the
restrictions set forth in Stark II. However,  lithotripsy facilities operated by
the  Company  frequently  operate on  hospital  campuses,  and it is possible to
conclude that such services are "inpatient and outpatient  hospital services" --
a category of  proscribed  services  within the meaning of Stark II.  Similarly,
physicians  frequently perform  endoscopic  procedures in the procedure rooms of
the  Company's  surgery  centers,  and it is also  possible  to  construe  these
services to be "designated health services". While the Company

                                     - 13 -



does not believe that Stark II was intended to apply to such  services,  if that
were  determined to be the case, the Company  intends to take steps necessary to
cause the operation of its facilities to comply with the law.

         The Company  cannot  predict  whether  other  regulatory  or  statutory
provisions will be enacted by federal or state  authorities which would prohibit
or otherwise  regulate  relationships  which the Company has  established or may
establish  with other  healthcare  providers or the  possibility  of  materially
adverse  effects on its business or revenues  arising from such future  actions.
Management of the Company  believes,  however,  that the Company will be able to
adjust its operations so as to be in compliance with any regulatory or statutory
provision  as may be  applicable.  See this  Item,  "Business  --  Patient  Care
Services" and "Business -- Sources of Revenues".

Insurance

         Beginning  December  1,  1993,  the  Company  became  self-insured  for
professional   liability  and  comprehensive  general  liability.   The  Company
purchased  coverage  for all claims  incurred  prior to  December  1,  1993.  In
addition,  the  Company  purchased  underlying  insurance  which would cover all
claims  once  established  limits  have  been  exceeded.  It is the  opinion  of
management  that as of December 31, 1995,  the Company had adequate  reserves to
cover losses on asserted and unasserted claims.

Employees

         As of January 31, 1996, the Company  employed 26,427  persons,  of whom
17,016 were full-time employees and 9,411 were part-time employees. Of the above
employees,  417 were  employed  at the  Company's  headquarters  in  Birmingham,
Alabama.  Except for approximately 100 employees at one rehabilitation  hospital
(about 20% of that facility's  workforce),  none of the Company's  employees are
represented by a labor union. The Company is not aware of any current activities
to  organize  its  employees  at other  facilities.  Management  of the  Company
considers the relationship between the Company and its employees to be good.


Item 2.  Properties.

         The Company's executive offices currently occupy approximately  120,000
square feet of leased space in Birmingham,  Alabama. In August 1995, the Company
announced  plans to construct new executive  offices on property  acquired by it
earlier in the year.  The  expanded  executive  offices are expected to be fully
available by December  1996.  All of the  Company's  outpatient  operations  are
carried  out in leased  facilities,  except  for its  outpatient  rehabilitation
facilities  located in Birmingham and  Montgomery,  Alabama,  Orlando and Panama
City,  Florida,  Bedford,  New Hampshire and one of its facilities in Baltimore,
Maryland.  The Company owns 33 of its inpatient  rehabilitation  facilities  and
leases or operates under management contracts 44 of its inpatient rehabilitation
facilities.  The  Company  also owns 27 of its  surgery  centers  and leases the
remainder.  The Company constructed its rehabilitation hospitals in Florence and
Columbia,  South  Carolina,  Kingsport and Nashville,  Tennessee,  Concord,  New
Hampshire, and Dothan, Alabama on property leased under long-term ground leases.
The property on which the Company's Memphis,  Tennessee  rehabilitation hospital
is located is owned in  partnership  by the Company and  Methodist  Hospitals of
Memphis.  The Company owns its four medical  center  facilities  in  Birmingham,
Alabama,  Richmond,  Virginia and Miami,  Florida and leases its medical  center
facility in Dallas, Texas. The Company currently owns, and from time to time may
acquire,  certain other  improved and unimproved  real  properties in connection
with  its  business.  See  Notes 4 and 6 of  "Notes  to  Consolidated  Financial
Statements" for information  with respect to the properties owned by the Company
and certain indebtedness related thereto.

                                     - 14 -




      In management's  opinion,  the Company's physical  properties are adequate
for the Company's needs for the foreseeable  future, and are consistent with its
expansion plans described elsewhere in this Annual Report on Form 10-K.


      The  following  table sets forth a listing of the  Company's  patient care
services locations at January 31, 1996:




                                   Outpatient           Inpatient
                                 Rehabilitation      Rehabilitation           Medical          Surgery  Diagnostic     Other
State             Market           Centers(1)     Facilities (Beds)(2)   Centers (Beds)(2)     Centers    Centers    Services
- -----             ------           ----------     --------------------   -----------------     -------    -------    --------
                                                                                                         
Alabama           Auburn               1
                  Birmingham           6                 6(225)                1(219)                       1           3
                  Dothan                                 1(34)                                    1
                  Florence             2                                                          1
                  Gadsden              1                                                          1         2
                  Huntsville           3                 1(50)
                  Mobile               2                                                          1
                  Montgomery           1                 1(80)
                  Muscle Shoals        1
                  Opelika              1
                  Tuscaloosa                                                                      1         1
                  Valley               1

Alaska            Anchorage                                                                       1

Arizona           Mesa                 3
                  Phoenix              7                 1(60)                                    1
                  Prescott             2
                  Scottsdale           3                 1(43)
                  Tucson               2                 1(80)                                    1

Arkansas          Fort Smith                             1(80)                                    1
                  Little Rock          1                                                          1
                  Van Buren            1

California        Anaheim              1
                  Bakersfield          1                 1(60)                                    1
                  Canoga Park          1
                  Carmichael           1
                  Cerritos             1
                  Elk Grove            1
                  Folsom               1
                  Foster City          1
                  Fresno               2
                  Huntington           2                                                          1
                  Inglewood            1
                  Marina Del Rey       1                                                                                2
                  Murrieta                                                                        1
                  Newport Beach        1                                                          1
                  Oakland              1                                                          1
                  Oceanside            1
                  Palo Alto            1
                  Rancho Cordova       1
                  Redding              1
                  Redlands                                                                        1
                  Riverside                                                                       1
                  Sacramento           2                                                          2
                  San Carlos           1
                  San Diego           12                                                          3
                  San Francisco        2                                                          1                     1

                                                            - 15 -




                                   Outpatient           Inpatient
                                 Rehabilitation      Rehabilitation           Medical          Surgery  Diagnostic     Other
State             Market           Centers(1)     Facilities (Beds)(2)   Centers (Beds)(2)     Centers    Centers    Services
- -----             ------           ----------     --------------------   -----------------     -------    -------    --------

                  San Jose                                                                        1
                  San Leandro          1
                  San Luis Obispo                                                                 1
                  Santa Monica         1
                  Santa Rosa           2                                                          1
                  Torrance             2
                  Vacaville                                                                       1
                  Van Nuys             2
                  Whittier                                                                        1
                  Woodland Hills       1

Colorado          Colorado Springs     8                                                          1                     1
                  Denver               3                                                          1                     2
                  Englewood            2
                  Fort Collins         2                                                          1
                  Longmont             1
                  Pueblo                                                                          1
                  Vail                 1
                  Wheat Ridge          4

Connecticut       Fairfield            1

Delaware          Newark               4

District of
 Columbia         Washington           1                                                                    1

Florida           Boca Raton           2                                                          2
                  Coral Gables         2
                  Fort Lauderdale      1                 1(108)                                                         1
                  Fort Myers           1                                                          1
                  Fort Pierce                                                                     1
                  Fort Walton Beach                                                               1
                  Jacksonville         2
                  Lake Worth           1
                  Largo                                  1(40)
                  Lecanto                                                                         1
                  Melbourne            3                 1(80)                                    1
                  Merritt Island       3
                  Miami                2                 2(165)                2(397)             1         1           1
                  Naples                                                                          1
                  Ocala                2
                  Ocoee                2                                                          1
                  Orlando              6                                                          3
                  Palm Bay             2
                  Panama City          3
                  Port St. Lucie       3                                                          1
                  St. Petersburg                                                                  1
                  Sarasota             2                 1(60)                                    2
                  Tallahassee          2                 1(70)
                  Tampa                4                                                          1
                  Tarpon Springs       1
                  Vero Beach           1                 1(70)                                    1
                  West Palm Beach      2                                                          1

Georgia           Atlanta              6                 1(14)                                    3         1
                  Columbus             1
                  Gainesville                                                                     1

                                                            - 16 -




                                   Outpatient           Inpatient
                                 Rehabilitation      Rehabilitation           Medical          Surgery  Diagnostic     Other
State             Market           Centers(1)     Facilities (Beds)(2)   Centers (Beds)(2)     Centers    Centers    Services
- -----             ------           ----------     --------------------   -----------------     -------    -------    --------

                  Macon                1                 2(75)

Hawaii            Honolulu                                                                        1
                  Kahului              1
                  Kihei                1
                  Lahaina              1

Idaho             Boise                                                                          1(3)

Illinois          Barrington           2
                  Carol Stream         2
                  Chicago             27                                                          2
                  Elgin                2
                  Gurnee               2
                  Joliet               2
                  Lake Zurich          2
                  Naperville           2
                  Rockford             3
                  Woodstock            2

Indiana           Evansville                             1(80)                                    1
                  Fort Wayne           4
                  Indianapolis         1                                                          1
                  Jeffersonville       1
                  La Porte             1
                  Muncie               3
                  New Albany           1
                  South Bend           1
                  Warsaw               1

Iowa              Des Moines           3

Kansas            Kansas City          2
                  Great Bend           1

Kentucky          Edgewood                               1(40)
                  Lexington                                                                       1
                  Louisville           2                                                          1

Louisiana         Baton Rouge          1                 1(43)
                  Metaire              1
                  New Orleans                                                                     1
                  Shreveport                                                                                            1

Maine             Bangor               2

Maryland          Annapolis            2
                  Baltimore            8                                                          4
                  Chevy Chase          1                                                                    1
                  Hagerstown           1
                  Rockville            1                                                          1         1
                  Salisbury            1                 1(44)
                  Severna Park         1
                  Wheaton                                                                                   1

Massachusetts     Abington             1
                  Springfield                                                                     1


                                                            - 17 -




                                   Outpatient           Inpatient
                                 Rehabilitation      Rehabilitation           Medical          Surgery  Diagnostic     Other
State             Market           Centers(1)     Facilities (Beds)(2)   Centers (Beds)(2)     Centers    Centers    Services
- -----             ------           ----------     --------------------   -----------------     -------    -------    --------

Michigan          Marquette                                                                       1
                  Monroe               1

Mississippi       Jackson              1
                  Pascagoula           1
                  Meridian             1

Missouri          Blue Springs         1
                  Brentwood            1
                  Bridgeton            1
                  Cape Girardeau       3
                  Chesterfield                                                                    1
                  Columbia             2
                  Kansas City          2                 2(21)                                                          1
                  Lake Ozark           1
                  Springfield          3
                  St. Joseph                                                                      1
                  St. Louis           16                 1(26)                                    4                     2

Nebraska          Omaha                2

Nevada            Las Vegas            3

New Hampshire     Bedford              3
                  Concord                                1(100)
                  Dover                2
                  Manchester           1
                  Somersworth          1

New Jersey        Atlantic City                                                                                         1
                  Bridgewater          1                                                                                1
                  Brunswick            1                 1(15)
                  Edison               2
                  Emerson              2
                  Haddonfield                                                                                           1
                  Linden               2
                  Madison              1
                  Monahawkin           1
                  Mt. Laurel                                                                      1
                  Newton               1
                  North Bergen         1
                  Paramus              2
                  Roseland                                                                        1
                  Sparta               1
                  Succasunna           1
                  Tinton Falls         1
                  Toms River           1                 1(155)

New Mexico        Albuquerque          3                 1(60)                                    1

New York          Albany               1
                  Great Neck           2
                  Huntington           1
                  Liverpool            1
                  Monsey               2
                  New York             2
                  Orangeburg           1
                  Pulaski              1

                                                            - 18 -




                                   Outpatient           Inpatient
                                 Rehabilitation      Rehabilitation           Medical          Surgery  Diagnostic     Other
State             Market           Centers(1)     Facilities (Beds)(2)   Centers (Beds)(2)     Centers    Centers    Services
- -----             ------           ----------     --------------------   -----------------     -------    -------    --------

                  Syracuse             1

North Carolina    Asheville            1
                  Chapel Hill          1
                  Charlotte            1                                                          1
                  Concord              1
                  Durham               1
                  Greensboro           1
                  Kinston                                1(17)
                  Marion               1
                  Monroe               1
                  Raleigh              2                                                          1
                  Shelby               1
                  Statesville          1
                  Wilmington           1
                  Wilson                                                                          1

Ohio              Ashtabula            1
                  Centerville          2
                  Cincinnati                                                                      1
                  Columbus             5
                  Cuyahoga Falls       1
                  Dayton               2
                  Dublin               1
                  Fairlawn             1
                  Independence         1
                  Lorain               5
                  Oregon               2
                  Toledo               2
                  Westerville          1

Oklahoma          Ada                  2
                  Oklahoma City        4                 1(111)                2                  1
                  Tulsa                2                                       1
                  Weatherford          1

Pennsylvania      Altoona              2                 1(66)
                  Camp Hill                                                    1
                  Erie                 1                 2(207)
                  Harrisburg           3
                  Lancaster                                                    1
                  Mechanicsburg        2                 2(201)
                  Mt. Pleasant                                                 1
                  Paoli                                                        1
                  Pittsburgh           6                 1(89)
                  Pleasant Gap         4                 1(88)
                  Scranton                                                     1
                  Springfield                                                                                           1
                  York                 3                 1(88)

South Carolina    Charleston           1                 1(36)                 1
                  Columbia             3                 1(89)
                  Florence             1                 1(88)
                  Greenville                                                   1
                  Goose Creek          1
                  Lancaster                              2(54)

                                                            - 19 -




                                   Outpatient           Inpatient
                                 Rehabilitation      Rehabilitation           Medical          Surgery  Diagnostic     Other
State             Market           Centers(1)     Facilities (Beds)(2)   Centers (Beds)(2)     Centers    Centers    Services
- -----             ------           ----------     --------------------   -----------------     -------    -------    --------


Tennessee         Chattanooga          2                 1(80)                                    2
                  Clarksville                                                                     1
                  Kingsport                              1(50)
                  Knoxville            2                                                          1
                  Dyersburg            1
                  Collierville         1
                  Union City           1
                  Martin                                 1(40)
                  Memphis              4                 1(80)                                    1
                  Nashville            2                 1(80)                                    1         1

Texas             Allen                1
                  Amarillo                                                                        1
                  Arlington            2                 1(60)                                    1
                  Austin               7                 1(80)                                    1
                  Beaumont                                                                        1
                  Dallas               9                 3(173)                1(96)              1         1           1
                  El Paso                                                                         1                     1
                  Fort Worth           5                 1(60)                                    1                     1
                  Houston             11                 2(186)                                   4         1           1
                  Midland                                1(60)
                  San Antonio          2                 3(127)                                   2                     5
                  Stafford                                                                        1
                  Texarkana            1                 1(60)
                  Victoria             1
                  Waco                 2
                  Wylie                1                                                                    1

Utah              Salt Lake City                                                                  1
                  Sandy                1                 1(86)

Virginia          Alexandria           1
                  Arlington            1
                  Falls Church                                                                              1
                  Norfolk              1
                  Richmond             2                 3(84)                 1(200)             1                     1
                  Roanoke              1
                  Virginia Beach       3
                  Warrenton            1

Washington        Seattle             20                                                          1
                  Tacoma               3

West Virginia     Beckley              1
                  Huntington                             1(40)
                  Morgantown                             1(80)
                  Parkersburg                            1(40)
                  Princeton                              1(40)

Wisconsin         Eau Claire                                                                      1
                  Green Bay            1
                  Oshkosh                                                                         1
                  Wausau                                                                          1
                  Wauwatosa                                                                       1
______________________
<FN>
(1)     Includes  freestanding  outpatient  centers  and  their  satellites  and
        outpatient satellites of inpatient rehabilitation facilities.
(2)     "Beds"  refers to the number of beds for which a license or  certificate
        of need has been granted,  which may vary materially from beds available
        for use.
(3)     Under construction.
</FN>


                                     - 20 -






Item 3.  Legal Proceedings.

         In the  ordinary  course of its  business,  the Company may be subject,
from time to time,  to claims and legal  actions by  patients  and  others.  The
Company does not believe that any such pending  actions,  if adversely  decided,
would have a material  adverse  effect on its financial  condition.  See Item 1,
"Business -- Insurance"  and Item 7,  "Management's  Discussion  and Analysis of
Financial  Condition  and  Results  of  Operations"  for a  description  of  the
Company's insurance coverage arrangements.

         From time to time, the Company appeals decisions of various rate-making
authorities  with  respect  to  Medicare  rates  established  for the  Company's
facilities.  These  appeals are  initiated in the  ordinary  course of business.
Management  believes that adequate  reserves have been  established for possible
adverse  decisions  on any pending  appeals and that the  outcomes of  currently
pending appeals, either individually or in the aggregate,  will have no material
adverse effect on the Company's operations.


Item 4.  Submission of Matters to a Vote of Security Holders.

         On January 17, 1996, a Special  Meeting of  Stockholders of the Company
was held, at which the following actions were taken:

         1. The shares of Common Stock  represented at the Special  Meeting were
voted in favor of the merger with SCA as follows:

        NUMBER
        VOTING                      FOR             AGAINST          ABSTAIN
        ------                      ---             -------          -------

      69,296,381                68,987,300          138,189          170,892

         2. The shares of Common Stock  represented at the Special  Meeting were
voted  for  the  approval  of  an  Amendment  to  the  Restated  Certificate  of
Incorporation  of the Company to increase the authorized  shares of Common Stock
to 250,000,000 shares as follows:

        NUMBER
        VOTING                      FOR             AGAINST          ABSTAIN
        ------                      ---             -------          -------

      71,658,079                70,713,604          750,958          193,517





                                     - 21 -





                                     PART II


Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters.

         The Company's  Common Stock is listed for trading on the New York Stock
Exchange  (Symbol:  HRC). The following  table sets forth for the fiscal periods
indicated the high and low reported  sale prices for the Company's  Common Stock
as reported on the NYSE Composite  Transactions Tape. All prices shown have been
adjusted  for a  two-for-one  stock  split  effected in the form of a 100% stock
dividend paid on April 17, 1995.



                                                                                                  Reported
                                                                                                 Sale Price
                                                                                           High             Low
         1994

                                                                                                        
         First Quarter................................................................   $  16.13        $  11.69
         Second Quarter...............................................................      17.32           12.63
         Third Quarter................................................................      19.69           12.88
         Fourth Quarter...............................................................      19.32           16.13

         1995

         First Quarter................................................................   $  20.44        $  18.06
         Second Quarter...............................................................      21.63           16.32
         Third Quarter................................................................      25.75           17.25
         Fourth Quarter...............................................................      32.38           22.50


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

         The closing  price for the Common Stock on the New York Stock  Exchange
on March 21, 1996, was $36-5/8.

         There were approximately 4,413 holders of record of the Common Stock as
of March 21, 1996,  excluding  those  shares held by  depository  companies  for
certain beneficial owners.

         The Company has never paid cash  dividends on its Common Stock and does
not  anticipate  the payment of cash dividends in the  foreseeable  future.  The
Company  currently  anticipates  that any future  earnings  will be  retained to
finance the Company's operations.




                                     - 22 -



Item 6.  Selected Financial Data.

         Set forth below is a summary of selected  consolidated  financial  data
for the  Company for the years  indicated.  All  amounts  have been  restated to
reflect  the effects of the 1994  ReLife  acquisition  and the 1995 SHC and SSCI
acquisitions, each of which was accounted for as a pooling of interests.



                                                                              Year Ended December 31,
                                                ----------------------------------------------------------------------------------
                                                    1991             1992             1993               1994              1995
                                                -----------       ----------      ------------        -----------        ---------
                                                                       (in thousands, except per share data)
                                                                                                                
Income Statement Data:

  Revenues                                  $     277,655     $     503,657    $    678,425       $   1,274,365      $   1,556,687
  Operating expenses:
      Operating units                             200,350           373,984         486,546             930,845          1,087,554
      Corporate general and administrative         10,901            17,354          26,593              48,606             42,514
  Provision for doubtful accounts                   6,092            13,431          17,947              27,646             31,637
  Depreciation and amortization                    15,115            30,019          47,827              89,305            121,195
  Interest expense                                 10,507            12,667          19,107              66,874             91,693
  Interest income                                  (5,835)           (5,434)         (4,352)             (4,566)            (5,879)
  Merger and acquisition related expenses (1)        ----              ----             333               6,520             34,159
  Loss on impairment of assets (2)                   ----              ----            ----              10,500             11,192
  Loss on abandonment of computer project (2)        ----              ----            ----               4,500               ----
  NME Selected Hospitals Acquisition
      related expense  (2)                           ----              ----          49,742                ----               ----
  Terminated merger expense                          ----             3,665            ----                ----               ----
  Gain on sale of partnership interest               ----              ----          (1,400)               ----               ----
                                            -------------     -------------    -------------      -------------      -------------
                                                  237,130           445,686         642,343           1,180,230          1,414,065

  Income before income taxes and
      minority interests                           40,525            57,971          36,082              94,135            142,622
  Provision for income taxes                       13,582            18,842          12,062              34,778             48,091
                                            -------------     -------------    ------------       -------------      -------------
  Income before minority interests                 26,943            39,129          24,020              59,357             94,531
  Minority interests                                1,272             4,430           6,684               8,864             15,582
                                            --------------    --------------   -------------      --------------     --------------

      Net income                            $      25,671     $      34,699    $     17,336       $      50,493      $      78,949
                                            =============     =============    ============       =============      =============

  Weighted average common and common
      equivalent shares outstanding (3)            57,390            75,988          79,484              86,461             94,246
                                            =============     =============    ============       =============      =============
  Net income per common and common
      equivalent share(3)                   $        0.45     $        0.46    $       0.22       $        0.58      $        0.84
                                            =============     =============    ============       =============      =============
  Net income per common share--
      assuming full dilution(3)(4)          $        0.43     $         N/A    $        N/A       $        0.58      $        0.82
                                            =============     =============    ============       =============      =============






                                                                                 December 31,
                                                   1991              1992            1993              1994             1995
                                                ----------      -------------    ------------       -----------      ---------
                                                                                                            
Balance Sheet Data:

  Cash and marketable securities            $     126,508     $     113,268    $     94,084     $      90,066    $     108,973
  Working capital                                 184,729           210,217         216,670           236,877          327,474
  Total assets                                    503,797           818,089       1,487,772         1,778,939        2,460,129
  Long-term debt(5)                               171,275           343,477         906,972         1,052,064        1,281,287
  Stockholders' equity                            302,176           402,369         431,811           504,223          927,710

___________________
<FN>
(1)   Expenses  related to SHC's Ballas Merger in 1993,  the ReLife and Heritage
      Acquisitions  in 1994  and  the  SHC,  SSCI  and  NovaCare  Rehabilitation
      Hospitals Acquisition in 1995.
(2)   See  "Management's  Discussion  and  Analysis of Financial  Condition  and
      Results of Operations" and "Notes to Consolidated Financial Statements".
(3)   Adjusted to reflect a three-for-two  stock split effected in the form of a
      50% stock dividend paid on December 31, 1991 and a two-for-one stock split
      effected in the form of a 100% stock dividend paid on April 17, 1995.
(4)   Fully-diluted  earnings  per share in 1991  reflects  shares  reserved for
      issuance upon exercise of dilutive  stock options and shares  reserved for
      issuance upon conversion of HEALTHSOUTH's 7 3/4% Convertible  Subordinated
      Debentures  due 2014,  all of which were converted into Common Stock prior
      to June 3, 1991. Fully-diluted earnings per share in 1994 and 1995 reflect
      shares  reserved  for  issuance  upon  conversion  of   HEALTHSOUTH's   5%
      Convertible Subordinated Debentures due 2001.
(5)   Includes current portion of long-term debt.
</FN>


                                     - 23 -






Item 7.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations.


General

         The following  discussion is intended to facilitate  the  understanding
and  assessment  of  significant  changes  and trends  related to the results of
operations and financial  condition of the Company,  including  certain  factors
related to recent  acquisitions  by the Company,  the timing and nature of which
have significantly affected the Company's results of operations. This discussion
and  analysis  should be read in  conjunction  with the  Company's  consolidated
financial  statements and notes thereto included elsewhere in this Annual Report
on Form 10-K.

         The Company  completed  the  following  acquisitions  over the last two
years:

         o        On December 31, 1993,  HEALTHSOUTH acquired  substantially all
                  of the  assets  of the  rehabilitation  services  division  of
                  National   Medical   Enterprises,   Inc.  (the  "NME  Selected
                  Hospitals Acquisition").  The purchase price was approximately
                  $315,000,000,  plus net working capital.  The Company acquired
                  28 inpatient rehabilitation  facilities,  with an aggregate of
                  2,296 licensed beds, and 45 outpatient rehabilitation centers.

         o        On December 29, 1994,  HEALTHSOUTH  acquired ReLife, Inc. (the
                  "ReLife  Acquisition").   A  total  of  11,025,290  shares  of
                  HEALTHSOUTH  Common  Stock  were  issued  in the  transaction,
                  representing  a  value  of  $180,000,000  at the  time  of the
                  acquisition.  At  that  time,  ReLife  operated  31  inpatient
                  facilities with an aggregate of 1,102 licensed beds, including
                  nine  free-standing   rehabilitation   hospitals,  nine  acute
                  rehabilitation  units,  five sub-acute  rehabilitation  units,
                  seven transitional living units and one residential  facility,
                  and also  provided  outpatient  rehabilitation  services at 12
                  centers.

         o        Effective April 1, 1995,  HEALTHSOUTH purchased the operations
                  of the rehabilitation hospital division of NovaCare, Inc. (the
                  "NovaCare Rehabilitation Hospitals Acquisition"). The purchase
                  price   was   approximately    $235,000,000.    The   NovaCare
                  Rehabilitation   Hospitals   consisted  of  11  rehabilitation
                  hospitals  in  seven  states,  12  other  facilities  and  two
                  Certificates of Need.

         o        On  June  13,  1995,   HEALTHSOUTH  acquired  Surgical  Health
                  Corporation  (the  "SHC  Acquisition").  A total of  8,531,480
                  shares  of  HEALTHSOUTH   Common  Stock  were  issued  in  the
                  transaction,  representing a value of $155,000,000 at the time
                  of  the   acquisition.   The  Company  also  purchased   SHC's
                  $75,000,000   aggregate   principal  amount  of  11.5%  Senior
                  Subordinated Notes due 2004 for an aggregate  consideration of
                  approximately  $86,000,000.  At  that  time,  SHC  operated  a
                  network of 36 free-standing  surgery centers in 11 states, and
                  five mobile lithotripsy units.

         o        On October  26,  1995,  HEALTHSOUTH  acquired  Sutter  Surgery
                  Centers,  Inc. (the "SSCI Acquisition").  A total of 1,776,001
                  shares  of  HEALTHSOUTH   Common  Stock  were  issued  in  the
                  transaction,  representing  a value of $44,444,000 at the time
                  of the  acquisition.  At that time, SSCI operated a network of
                  12  freestanding  surgery  centers  in three  states,  with an
                  aggregate of 54 operating and procedure rooms.

         o        On December 1, 1995,  HEALTHSOUTH acquired Caremark Orthopedic
                  Services Inc. (the "Caremark Acquisition"). The purchase price
                  was  approximately  $127,500,000.  At that time Caremark owned
                  and  operated  approximately  120  outpatient   rehabilitation
                  centers in thirteen states.

                                     - 24 -





         The NME Selected  Hospitals  Acquisition,  the NovaCare  Rehabilitation
Hospitals Acquisition and the Caremark Acquisition each were accounted for under
the purchase method of accounting and, accordingly, such operations are included
in the Company's  consolidated financial information from their respective dates
of  acquisition.  The  ReLife  Acquisition,  the SHC  Acquisition  and the  SSCI
Acquisition  were each  accounted  for as a pooling of interests  and,  with the
exception  of data set forth  relating to revenues  derived  from  Medicare  and
Medicaid,  all amounts shown in the following  discussion  have been restated to
reflect such  acquisitions.  ReLife,  SHC and SSCI did not separately track such
revenues.  The  results  of  operations  of  SHC  in  turn  reflect  SHC's  1994
acquisition of Heritage Surgical Corporation (the "Heritage Acquisition"), which
also was accounted for as a pooling of interests.

         As described below under " -- Liquidity and Capital Resources",  in the
fourth quarter of 1995, the Company entered into agreements to acquire  Surgical
Care Affiliates,  Inc. and Advantage Health Corporation  through mergers.  These
transactions  were  consummated  during the first  quarter of 1996,  and are not
reflected in the following discussion.

         The Company determines the amortization period of the cost in excess of
net asset value of purchased  facilities based on an evaluation of the facts and
circumstances of each individual purchase  transaction.  The evaluation includes
an analysis of historic and projected  financial  performance,  an evaluation of
the  estimated  useful life of the  buildings  and fixed  assets  acquired,  the
indefinite  useful  life of  certificates  of need and  licenses  acquired,  the
competition  within local markets,  lease terms where applicable,  and the legal
terms  of  partnerships  where  applicable.  The  Company  utilizes  independent
appraisers and relies on its own management  expertise in evaluating each of the
factors  noted above.  With respect to the carrying  value of the excess of cost
over net asset value of purchased  facilities and other intangible  assets,  the
Company determines on a quarterly basis whether an impairment event has occurred
by  considering  factors  such as the market value of the asset,  a  significant
adverse  change in legal factors or in the business  climate,  adverse action by
regulators,  history of operating losses or cash flow losses, or a projection of
continuing  losses  associated with an operating  entity.  The carrying value of
excess cost over net asset value of purchased  facilities  and other  intangible
assets will be evaluated if the facts and circumstances suggest that it has been
impaired.  If this evaluation  indicates that the value of the asset will not be
recoverable,  as determined based on the  undiscounted  cash flows of the entity
acquired  over  the  remaining   amortization  period,  an  impairment  loss  is
calculated  based on the  excess of the  carrying  value of the  asset  over the
asset's fair value.

         Governmental,   commercial   and  private   payors  have   increasingly
recognized  the need to  contain  their  costs for  healthcare  services.  These
payors,  accordingly,  are  turning  to closer  monitoring  of  services,  prior
authorization  requirements,  utilization  review and increased  utilization  of
outpatient  services.  During the  periods  discussed  below,  the  Company  has
experienced  an  increased  effort by these  payors  to  contain  costs  through
negotiated  discount pricing.  The Company views these efforts as an opportunity
to demonstrate  the  effectiveness  of its clinical  programs and its ability to
provide its  rehabilitative  healthcare  services  efficiently.  The Company has
entered  into a number of  contracts  with  payors to provide  services  and has
realized an increased volume of patients as a result.

         The Company's  revenues  include net patient service revenues and other
operating  revenues.  Net patient service revenues are reported at estimated net
realizable  amounts  from  patients,  insurance  companies,  third-party  payors
(primarily  Medicare and  Medicaid) and others for services  rendered.  Revenues
from third-party  payors also include  estimated  retroactive  adjustments under
reimbursement  agreements  which are subject to final review and  settlement  by
appropriate authorities.  Management determines allowances for doubtful accounts
and  contractual  adjustments  based on historical  experience  and the terms of
payor contracts. Net accounts receivable include only those amounts estimated by
management to be collectible. The Company, in many cases, operates more than one
site within a market. In such markets, there is customarily an outpatient center
or inpatient  facility  with  associated  satellite  outpatient  locations.  For
purposes of the following  discussion  and analysis,  same store  operations are
measured on locations within markets in which similar  operations existed at the
end of the period and include the  operations  of  additional  locations  opened
within the same market.  New store  operations are measured on locations  within
new markets.


                                     - 25 -




Results of Operations of the Company

Twelve-Month Periods Ended December 31, 1993 and 1994

         The  Company  operated  238  outpatient   rehabilitation  locations  at
December  31,  1994,  compared to 171  outpatient  rehabilitation  locations  at
December 31, 1993. In addition, the Company operated 66 inpatient facilities, 47
surgery  centers and five medical  centers at December 31, 1994,  compared to 39
inpatient  facilities,  39 surgery  centers and four medical centers at December
31, 1993.

         The Company's  operations generated revenues of $1,274,365,000 in 1994,
an increase of $595,940,000,  or 87.8%, as compared to 1993 revenues. Same store
revenues for the twelve  months ended  December 31, 1994 were  $784,884,000,  an
increase of $106,459,000,  or 15.7%, as compared to the same period in 1993. New
store revenues for 1994 were $489,481,000.  New store revenues primarily reflect
the  28  inpatient  rehabilitation   facilities  and  45  associated  outpatient
rehabilitation locations associated with the NME Selected Hospitals Acquisition.
The  increase in revenues is  primarily  attributable  to the  addition of these
operations  and increases in patient  volume.  Revenues  generated from patients
under Medicare and Medicaid plans  respectively  accounted for 41.0% and 3.2% of
revenues for 1994, compared to 30.6% and 1.0% of revenues for 1993. The increase
in Medicare  revenues is primarily  attributable  to the NME Selected  Hospitals
Acquisition,  since the acquired facilities had a greater proportion of Medicare
patients than the Company's  historical  experience in its existing  facilities.
Revenues  from any  other  single  third-party  payor  were not  significant  in
relation to the Company's  revenues.  During 1994, same store outpatient visits,
inpatient  days and  surgery  center  cases  increased  21.8%,  23.0%  and 5.0%,
respectively.  Revenue per outpatient visit,  inpatient day and surgery case for
the same store  operations  increased  (decreased)  by (7.8)%,  (8.4)% and 0.9%,
respectively.

         Operating expenses, at the operating unit level, were $930,845,000,  or
73.0% of revenues,  for 1994, compared to 71.7% of revenues for 1993. Same store
operating expenses for 1994 were $588,048,000, or 74.9% of related revenues. New
store  operating  expenses  were  $342,797,000,  or 70.0% of  related  revenues.
Corporate general and administrative expenses increased from $26,593,000 in 1993
to  $48,606,000  in 1994.  As a percentage  of revenues,  corporate  general and
administrative  expense  decreased  from  3.9% in 1993  to 3.8% in  1994.  Total
operating expenses were $979,451,000,  or 76.9% of revenues,  for 1994, compared
to  $513,139,000,  or 75.6% of revenues,  for 1993.  The  provision for doubtful
accounts  was  $27,646,000,   or  2.2%  of  revenues,   for  1994,  compared  to
$17,947,000, or 2.6% of revenues, for 1993.

         Depreciation  and  amortization   expense  was  $89,305,000  for  1994,
compared to  $47,827,000  for 1993.  The increase  represents  the investment in
additional  assets by the Company.  Interest expense increased to $66,874,000 in
1994,  compared to  $19,107,000  for 1993,  primarily  because of the  increased
borrowings  during the year under the Company's  revolving  line of credit,  the
issuance of $250,000,000  principal amount of 9.5% Senior Subordinated Notes due
2001  and the  issuance  of  $115,000,000  principal  amount  of 5%  Convertible
Subordinated  Debentures due 2001.  For 1994,  interest  income was  $4,566,000,
compared to $4,352,000 for 1993.

         As a result of the NME  Selected  Hospitals  Acquisition,  the  Company
recognized  an  expense  of  approximately  $49,742,000  during  the year  ended
December  31,  1993.  By   recognizing   this  expense,   the  Company   accrued
approximately  $3,000,000 for costs related to certain employee  separations and
relocations. In addition, the Company provided approximately $39,000,000 for the
write-down of certain  assets to net  realizable  value as the result of planned
facility  consolidations,  and  approximately  $7,700,000  for the  write-off of
certain capitalized  development projects.  The consolidations are applicable in
selected markets where the Company's services overlap with those of the acquired
facilities.  The costs of  development  projects in certain  target markets that
were  previously  capitalized  were  written off due to the  acquisition  of NME
facilities  in or near those  markets.  For further  discussion,  see Note 10 of
"Notes to Consolidated Financial Statements".

         During 1994 and 1995, the Company  completed the  implementation of the
plan of consolidation  related to the NME Selected  Hospitals  Acquisition.  The
accrual for costs related to employee separations was increased

                                     - 26 -




by  $338,000  due to a change  in  estimate.  This  adjustment  was  charged  to
operations in 1994. The total accrual was then reduced by approximately $758,000
and  $2,580,000  in  actual  employee  separation  costs  during  1994 and 1995,
respectively.  In  addition,  assets  with a net book value of  $17,911,000  and
$21,089,000  were written off against the  $39,000,000  provided for in the plan
during 1994 and 1995,  respectively.  Finally,  the Company wrote off all of the
$7,700,000 in capitalized  development  projects provided for in the plan during
1994.

         Merger and acquisition related expenses in 1994 of $6,520,000 represent
costs incurred or accrued in connection with  completing the ReLife  Acquisition
($2,949,000) and the Heritage Acquisition ($3,571,000).  For further discussion,
see Note 2 of "Notes to Consolidated Financial Statements".

         During 1994, the Company recognized a $10,500,000 loss on impairment of
assets.  This amount relates to the termination of a ReLife management  contract
and a permanently damaged ReLife facility. The Company determined not to attempt
to reopen such  damaged  facility  because,  under its existing  licensure,  the
facility was not  consistent  with the Company's  plans.  Also during 1994,  the
Company  recognized  a  $4,500,000  loss on  abandonment  of a  ReLife  computer
project. For further discussion, see Note 15 of "Notes to Consolidated Financial
Statements".

         Income  before  minority  interests  and  income  taxes  for  1994  was
$94,135,000, compared to $36,082,000 for 1993. Minority interests reduced income
before income taxes by $8,864,000 in 1994,  compared to $6,684,000 in 1993.  The
provision for income taxes for 1994 was $34,778,000, compared to $12,062,000 for
1993, resulting in effective tax rates of 40.8% for 1994 and 41.0% for 1993. Net
income for 1994 was $50,493,000.

Twelve-Month Periods Ended December 31, 1994 and 1995

         The  Company  operated  473  outpatient   rehabilitation  locations  at
December  31,  1995,  compared to 238  outpatient  rehabilitation  locations  at
December 31, 1994. In addition, the Company operated 77 inpatient facilities, 56
surgery  centers and five medical  centers at December 31, 1995,  compared to 66
inpatient  facilities,  47 surgery  centers and five medical centers at December
31, 1994.

         The Company's  operations generated revenues of $1,556,687,000 in 1995,
an increase of $282,322,000,  or 22.2%, as compared to 1994 revenues. Same store
revenues for the twelve months ended December 31, 1995 were  $1,410,278,000,  an
increase of $135,913,000,  or 10.7%, as compared to the same period in 1994. New
store revenues for 1995 were $146,409,000. New store revenues reflect (1) the 11
rehabilitation  hospitals and 12 other  facilities  associated with the Novacare
Rehabilitation  Hospitals  Acquisition,  (2) the 120  outpatient  rehabilitation
centers  associated  with the Caremark  Acquisition,  (3) the acquisition of one
surgery  center and one outpatient  diagnostic  imaging  operation,  and (4) the
acquisition of outpatient  rehabilitation operations in 31 new markets. See Note
10 of "Notes to Consolidated Financial Statements".  The increase in revenues is
primarily  attributable  to the addition of these  operations  and  increases in
patient  volume.  Revenues  generated  from patients under Medicare and Medicaid
plans  respectively  accounted  for 40.0% and 2.5% of total  revenues  for 1995,
compared to 41.0% and 3.2% of total  revenues for 1994.  Revenues from any other
single third-party payor were not significant in relation to the Company's total
revenues.  During 1995, same store outpatient visits, inpatient days and surgery
center  cases  increased  24.6%,  11.0% and  12.0%,  respectively.  Revenue  per
outpatient  visit,  inpatient  day and  surgery  case for same store  operations
increased (decreased) by (0.8%), 1.4% and (0.2%), respectively.  These decreases
were offset by increased  volume from managed care and national  accounts and by
control of expenses.

         Operating expenses,  at the operating unit level, were  $1,087,554,000,
or 69.9% of revenues,  for 1995,  compared to 73.0% of revenues  for 1994.  Same
store  operating  expenses  for 1995  were  $983,709,000,  or  69.8% of  related
revenues.  New store operating expenses were  $103,845,000,  or 70.9% of related
revenues.   Corporate  general  and   administrative   expenses  decreased  from
$48,606,000  in 1994 to  $42,514,000  in  1995.  As a  percentage  of  revenues,
corporate  general and  administrative  expenses  decreased from 3.8% in 1994 to
2.7% in  1995.  Total  operating  expenses  were  $1,130,068,000,  or  72.6%  of
revenues, for 1995, compared to $979,451,000, or 76.9%

                                     - 27 -




of revenues,  for 1994. The provision for doubtful accounts was $31,637,000,  or
2.0% of revenues,  for 1995, compared to $27,646,000,  or 2.2% of revenues,  for
1994.

         Depreciation  and  amortization  expense  was  $121,195,000  for  1995,
compared to $89,305,000  for 1994. The increase  resulted from the investment in
additional  assets by the Company.  Interest expense increased to $91,693,000 in
1995,  compared to  $66,874,000  for 1994,  primarily  because of the  increased
average borrowings during 1995 under the Company's revolving line of credit. For
1995, interest income was $5,879,000 compared to $4,566,000 for 1994.

         As  a  result  of  the  NovaCare  and  SHC  acquisitions,  the  Company
recognized  $29,194,000 in merger and  acquisition  related  expenses during the
second quarter of 1995. Fees related to legal, accounting and financial advisory
services accounted for $3,400,000 of the expense.  Costs and expenses related to
the purchase of the SHC Notes (see "--Liquidity and Capital Resources" and Note
7 of "Notes to Consolidated Financial Statements") totaled $14,606,000. Accruals
for employee separations were approximately $1,188,000. In addition, the Company
provided  approximately  $10,000,000 for the write-down of certain assets to net
realizable  value  as  the  result  of a  planned  facility  consolidation.  The
consolidation  is applicable in a market where the Company's  existing  services
overlap with those of an acquired facility. The planned employee separations and
facility consolidation were completed by the end of 1995.

         In the fourth  quarter of 1995, the Company  incurred  direct costs and
expenses of $4,965,000 in connection with the SSCI  Acquisition.  These expenses
consist  primarily of fees related to legal,  accounting and financial  advisory
services and are  included in merger and  acquisition  related  expenses for the
year ended December 31, 1995.

         Also  during  1995,  the  Company  recognized  an  $11,192,000  loss on
impairment of assets.  The impaired assets relate to six SHC facilities in which
the  projected  undiscounted  cash flows did not  support  the book value of the
long-lived  assets of such  facilities.  See Note 15 of  "Notes to  Consolidated
Financial Statements".

         Income  before  minority  interests  and  income  taxes  for  1995  was
$142,622,000,  compared to  $94,135,000  for 1994.  Minority  interests  reduced
income before income taxes by $15,582,000,  compared to $8,864,000 for 1994. The
provision for income taxes for 1995 was $48,091,000, compared to $34,778,000 for
1994, resulting in effective tax rates of 37.9% for 1995 and 40.8% for 1994. Net
income for 1995 was $78,949,000.

Liquidity and Capital Resources

         At December 31, 1995, the Company had working capital of  $327,474,000,
including cash and marketable  securities of  $108,973,000.  Working  capital at
December 31, 1994 was $236,877,000,  including cash and marketable securities of
$90,066,000. For 1995, cash provided by operations was $217,282,000, compared to
$151,826,000 for 1994. The Company used  $705,557,000  for investing  activities
during 1995, compared to $272,479,000 for 1994. Additions to property, plant and
equipment  and  acquisitions   accounted  for  $145,820,000  and   $463,105,000,
respectively,  during  1995.  Those  same  investing  activities  accounted  for
$161,728,000  and  $89,266,000,  respectively,  in  1994.  Financing  activities
provided $515,238,000 and $108,975,000 during 1995 and 1994,  respectively.  Net
borrowing proceeds (borrowings less principal reductions) for 1995 and 1994 were
$193,812,000 and $105,890,000, respectively.

         Net  accounts  receivable  were  $336,818,000  at  December  31,  1995,
compared to  $246,983,000  at December 31,  1994.  The number of days of average
revenues in average  receivables was 65.7 at December 31, 1995, compared to 61.8
at December 31, 1994. The increase is primarily  attributable  to  approximately
$68,300,000 in net accounts  receivable  obtained  through  acquisitions  during
1995,  since the days'  revenues  in net  accounts  receivable  of the  acquired
facilities was generally greater than the Company's historical experience in its
existing facilities.


                                     - 28 -




         The  Company  has  a  $1,000,000,000  revolving  line  of  credit  with
NationsBank, N.A. (Carolinas) and 28 other participating banks. Interest is paid
based on LIBOR plus a predetermined  margin,  a base rate or  competitively  bid
rates from the participating  banks. This credit facility has a maturity date of
October  1, 2000.  The  Company  provided  a  negative  pledge on all assets and
granted the banks a first priority  security  interest in all shares of stock of
its  subsidiaries and rights and interests in its controlled  partnerships.  The
effective interest rate on the average  outstanding  balance under the revolving
line of credit was 7.01% for the twelve months ended December 31, 1995, compared
to the average prime rate of 8.83% during the same period. At December 31, 1995,
the Company  had drawn  $790,000,000  under its  revolving  line of credit.  The
Company is currently  seeking an amendment  to the credit  facility  which would
extend  the  maturity  date to April 1,  2001 and  release  the  first  priority
security  interest  in all  shares of stock of its  subsidiaries  and rights and
interests in its controlled partnerships.

         On June 20, 1995, the Company purchased  $67,500,000 of the $75,000,000
outstanding  principal amount of 11.5% Senior Subordinated Notes due 2004 of SHC
for 115% of the face value of the Notes. In July 1995, the remaining  $7,500,000
balance was purchased on the open market.  See Note 7 of "Notes to  Consolidated
Financial Statements".

         The  Company  intends  to pursue  the  acquisition  or  development  of
additional   healthcare   operations,    including   comprehensive    outpatient
rehabilitation  facilities,  inpatient  rehabilitation  facilities,   ambulatory
surgery centers and companies engaged in the provision of rehabilitation-related
services,  and to expand  certain of its  existing  facilities.  While it is not
possible to estimate  precisely  the amounts  which will actually be expended in
the foregoing areas,  the Company  anticipates that over the next twelve months,
it will spend  approximately  $30,000,000  on  maintenance  and expansion of its
existing  facilities  and  approximately  $150,000,000  on  development  of  the
Integrated Service Model. See Item 1, "Business -- Company Strategy".

         On October 9, 1995,  the Company  entered into a Plan and  Agreement of
Merger  with  Surgical  Care  Affiliates,  Inc.  ("SCA"),  pursuant to which the
Company agreed to acquire SCA through a  stock-for-stock  merger to be accounted
for as a  pooling  of  interests.  SCA  operates  67  surgery  centers  (with an
additional 10 under  development or construction) in 24 states.  Under the terms
of the Plan and  Agreement of Merger,  the Company  issued  1.1726 shares of its
Common  Stock  for  each  share of  SCA's  common  stock.  The  transaction  was
consummated on January 17, 1996. See Note 16 of "Notes to Consolidated Financial
Statements".

         On December 16, 1995, the Company entered into an Agreement and Plan of
Merger with Advantage Health Corporation ("Advantage Health"), pursuant to which
the Company agreed to acquire Advantage Health through a stock-for-stock  merger
to be  accounted  for as a pooling of  interests.  Advantage  Health  operates a
network of  approximately  150 sites of  service,  including  four  freestanding
rehabilitation hospitals, one freestanding multi-use hospital, one nursing home,
68 outpatient  rehabilitation  facilities,  14 inpatient managed  rehabilitation
units, 24 rehabilitation services management contracts and six managed sub-acute
rehabilitation  units.  Under the terms of the Agreement and Plan of Merger, the
Company  issued 1.3768  shares of its Common  Stock for each share of  Advantage
Health's  common stock.  The  transaction was consummated on March 14, 1996. See
Note 16 of "Notes to Consolidated Financial Statements".

         Although  the  Company  is  continually   considering   and  evaluating
acquisitions and  opportunities  for future growth,  the Company has not entered
into any agreements  with respect to material future  acquisitions.  The Company
believes that existing cash, cash flow from operations, and borrowings under the
revolving  line of credit will be sufficient to satisfy the Company's  estimated
cash requirements for the next twelve months, and for the reasonably foreseeable
future.

         Inflation  in  recent  years  has not had a  significant  effect of the
Company's  business,  and is not expected to adversely affect the Company in the
future unless it increases significantly.

         Statements  contained in this Annual  Report on Form 10-K which are not
historical  facts are  forward-looking  statements.  In  addition,  the Company,
through its senior management, from time to time makes forward-looking

                                     - 29 -



public statements  concerning its expected future operations and performance and
other developments.  Such forward-looking  statements are necessarily  estimates
reflecting  the  Company's  best  judgment  based upon current  information  and
involve a number of risks and uncertainties,  and there can be no assurance that
other factors will not affect the accuracy of such  forward-looking  statements.
While it is impossible  to identify all such factors,  factors which could cause
actual results to differ materially from those estimated by the Company include,
but are not limited to, changes in the regulation of the healthcare  industry at
either or both of the federal and state levels, changes in reimbursement for the
Company's services by governmental or private payors,  competitive  pressures in
the  healthcare  industry and the  Company's  response  thereto,  the  Company's
ability to obtain and retain favorable  arrangements  with  third-party  payors,
unanticipated  delays in the Company's  implementation of its Integrated Service
Model,  general conditions in the economy and capital markets, and other factors
which  may be  identified  from  time to time in the  Company's  Securities  and
Exchange Commission filings and other public announcements.


                                     - 30 -




Item 8.  Financial Statements and Supplementary Data.

         Consolidated   financial   statements   of  the  Company   meeting  the
requirements of Regulation S-X are filed on the succeeding  pages of this Item 8
of this Annual Report on Form 10-K, as listed below:

                                                                            Page
                                                                            ----

          Report of Independent Auditors                                     33

          Consolidated Balance Sheets as of December 31, 1994 and 1995       34

          Consolidated Statements of Income for the Years Ended  
          December 31, 1993, 1994 and 1995                                   36

          Consolidated Statements of Stockholders' Equity for the
          Years Ended December 31, 1993, 1994 and 1995                       37

          Consolidated Statements of Cash Flows for the Years Ended
          December 31, 1993, 1994 and 1995                                   38

          Notes to Consolidated Financial Statements                         40

          Other financial statements and schedules required under Regulation S-X
are listed in Item 14(a)2,  and filed under Item 14(d), of this Annual Report on
Form 10-K.


Quarterly Results (Unaudited)

         Set forth  below is certain  summary  information  with  respect to the
Company's  operations for the last eight fiscal quarters.  All amounts have been
restated  to reflect the  effects of the 1994  ReLife  acquisition  and the 1995
acquisitions  of SHC and SSCI which were accounted for as poolings of interests.
All per share amounts have been  adjusted to reflect a  two-for-one  stock split
effected in the form of a 100% stock dividend paid on April 17, 1995.



                                                                           1994
                                              -----------------------------------------------------------------
                                                1st                 2nd               3rd                 4th
                                              Quarter             Quarter           Quarter             Quarter
                                              -------             -------           -------             -------
                                                           (In thousands, except per share data)

                                                                                                 
  Revenues                                  $  291,554          $  311,759         $ 327,312           $ 343,740
  Net income                                    13,198              16,451            16,220               4,624
  Net income per common and
      common equivalent share                     0.16                0.18              0.19                0.05
  Net income per common share --
      assuming full dilution                       N/A                 N/A               N/A                0.05







                                     - 31 -






                                                                            1995
                                             -----------------------------------------------------------------
                                                1st                 2nd               3rd                 4th
                                              Quarter             Quarter           Quarter             Quarter
                                              -------             -------           -------             -------
                                                           (In thousands, except per share data)
                                                                                                 
  Revenues                                  $  347,421          $  389,974         $ 402,162           $ 417,130
  Net income (loss)                             20,237              (1,888)           27,601              32,999
  Net income (loss) per common and
      common equivalent share                     0.23               (0.02)             0.30                0.33
  Net income (loss) per common share --
      assuming full dilution                      0.23               (0.02)             0.29                0.32












                                     - 32 -


                  Report of Ernst & Young, Independent Auditors

The Board of Directors
HEALTHSOUTH Corporation

We have audited the  accompanying  consolidated  balance  sheets of  HEALTHSOUTH
Rehabilitation  Corporation  and  Subsidiaries as of December 31, 1994 and 1995,
and the related consolidated statements of income, stockholders' equity and cash
flows for each of the three years in the period ended  December  31,  1995.  Our
audits also included the  financial  statement  schedule  listed in the Index at
Item 14(a).  These financial  statements and schedule are the  responsibility of
the Company's  management.  Our responsibility is to express an opinion on these
financial statements and schedule based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  consolidated  financial  position  of
HEALTHSOUTH Rehabilitation Corporation and Subsidiaries at December 31, 1994 and
1995, and the consolidated  results of their operations and their cash flows for
each of the three years in the period ended  December 31,  1995,  in  conformity
with generally accepted accounting principles. Also, in our opinion, the related
financial statement schedule, when considered in relation to the basic financial
statements  taken as a whole,  presents  fairly  in all  material  respects  the
information set forth therein.

                                        ERNST & YOUNG LLP




Birmingham, Alabama
February 14, 1995



                                     - 33 -



                    HEALTHSOUTH Corporation and Subsidiaries


                           Consolidated Balance Sheets





                                                                              December 31
                                                              ---------------------------------------------
                                                                       1994                  1995
                                                              ---------------------------------------------
                                                                             (In thousands)
                                                                                             
Assets
Current assets:
   Cash and cash equivalents (Note 3)                            $        73,438       $       104,896
   Other marketable securities (Note 3)                                   16,628                 4,077
   Accounts receivable, net of allowances for doubtful
     accounts and contractual adjustments of $147,436,000                
     in 1994 and $212,972,000 in 1995                                    246,983               336,818
   Inventories                                                            27,398                33,504
   Prepaid expenses and other current assets                              69,092                70,888
   Deferred income taxes (Note 11)                                         3,073                13,257
                                                              ---------------------------------------------
Total current assets                                                     436,612               563,440

Other assets:
   Loans to officers                                                       1,240                 1,525
   Other (Note 4)                                                         41,834                60,437
                                                              ---------------------------------------------
                                                                          43,074                61,962

Property, plant and equipment, net (Note 5)                              872,795             1,100,212
Intangible assets, net (Note 6)                                          426,458               734,515








                                                              ---------------------------------------------
Total assets                                                     $     1,778,939       $     2,460,129
                                                              =============================================




                                     - 34 -







                                                                              December 31
                                                              ---------------------------------------------
                                                                       1994                  1995
                                                              ---------------------------------------------
                                                                             (In thousands)

                                                                                             
Liabilities and stockholders' equity
Current liabilities:
   Accounts payable                                              $        88,413       $        90,427
   Salaries and wages payable                                             34,848                59,540
   Accrued interest payable and other liabilities                         57,351                58,086
   Current portion of long-term debt (Note 7)                             19,123                27,913
                                                              ---------------------------------------------
Total current liabilities                                                199,735               235,966

Long-term debt (Note 7)                                                1,032,941             1,253,374
Deferred income taxes (Note 11)                                            9,104                15,436
Other long-term liabilities (Note 15)                                      9,451                 5,375
Deferred revenue (Note 14)                                                 7,526                 1,525
Minority interests-limited partnerships (Note 9)                          15,959                20,743

Commitments and contingent liabilities (Note 12)

Stockholders' equity:
   Preferred Stock, $.10 par value-1,500,000 shares                            
     authorized; issued and outstanding-none                                   -                     -                     
                                                                               
   Common Stock, $.01 par value-150,000,000 shares
     authorized; issued-78,858,000 in 1994 and
     97,359,000 in 1995                                                      789                   974
   Additional paid-in capital                                            388,269               740,763
   Retained earnings                                                     138,205               208,653
   Treasury stock, at cost (91,000 shares)                                  (323)                 (323)
   Receivable from Employee Stock Ownership
     Plan                                                                (17,477)              (15,886)
   Notes receivable from stockholders                                     (5,240)               (6,471)
                                                              ---------------------------------------------
Total stockholders' equity                                               504,223               927,710
                                                              ---------------------------------------------
Total liabilities and stockholders' equity                       $     1,778,939       $     2,460,129
                                                              =============================================


See accompanying notes.

                                     - 35 -





                    HEALTHSOUTH Corporation and Subsidiaries

                        Consolidated Statements of Income



                                                             Year ended December 31
                                        -------------------------------------------------------------------
                                                1993                  1994                  1995
                                        -------------------------------------------------------------------
                                                   (In thousands, except for per share amounts)

                                                                                          
Revenues                                   $       678,425       $     1,274,365       $     1,556,687
Operating expenses:
   Operating units                                 486,546               930,845             1,087,554
   Corporate general and administrative             26,593                48,606                42,514
Provision for doubtful accounts                     17,947                27,646                31,637
Depreciation and amortization                       47,827                89,305               121,195
Interest expense                                    19,107                66,874                91,693
Interest income                                     (4,352)               (4,566)               (5,879)
Merger and acquisition related
   expenses (Notes 2 and 10)                           333                 6,520                34,159
Loss on impairment of assets (Note 15)                   -                10,500                11,192
Loss on abandonment of computer
   project (Note 15)                                     -                 4,500                     -
NME Selected Hospitals Acquisition
   related expense (Note 10)                        49,742                     -                     -
Gain on sale of partnership interest                (1,400)                    -                     -
                                        -------------------------------------------------------------------
                                                   642,343             1,180,230             1,414,065
                                        -------------------------------------------------------------------
Income before income taxes and
   minority interests                               36,082                94,135               142,622
Provision for income taxes
   (Note 11)                                        12,062                34,778                48,091
                                        -------------------------------------------------------------------
                                                    24,020                59,357                94,531
Minority interests                                   6,684                 8,864                15,582
                                        -------------------------------------------------------------------
Net income                                 $        17,336       $        50,493       $        78,949
                                        ===================================================================

Weighted average common and common 
   equivalent shares outstanding                    79,484                86,461                94,246
                                        ===================================================================



                                     - 36 -



                    HEALTHSOUTH Corporation and Subsidiaries

                        Consolidated Statements of Income



Net income per common and common
   equivalent share                        $         0.22        $         0.58        $         0.84
                                        ===================================================================

Net income per common share-assuming
   full dilution                           $          N/A        $         0.58        $         0.82
                                        ===================================================================


See accompanying notes.








                                     - 37 -




                    HEALTHSOUTH Corporation and Subsidiaries

                 Consolidated Statements of Stockholders' Equity

                                                                                                              Notes 
                                                            Additional                                      Receivable    Total
                                     Common     Common       Paid-In    Retained   Treasury     Receivable     from    Stockholders'
                                     Shares   Stock (Note 2)  Capital   Earnings    Stock        from ESOP  Stockholders  Equity
                                    -----------------------------------------------------------------------------------------------
                                                                          (In thousands)
                                                                                                        
Balance at December 31, 1992        $75,155     $ 752.3   $349,932.6  $ 77,305.7   $ (60.0)   $  (19,642.0)  $ (5,919.7) $402,368.9
Proceeds from exercise of 
   options (Note 8)                     462         4.6      1,732.9         -         -               -            -       1,737.5
Proceeds from issuance of 
   common shares                      1,074        10.7     13,987.9         -         -               -            -      13,998.6
Income tax benefits related  
   to incentive stock options 
   (Note 8)                               -         -          584.7         -         -               -            -         584.7
Reduction in Receivable from 
   Employee Stock Ownership Plan          -         -            -           -         -             710.1          -         710.1
Payments received on stockholders' 
   notes receivable                       -         -            -           -         -               -          429.7       429.7
Purchase of limited partnership 
   units                                  -         -            -      (5,091.7)      -               -            -      (5,091.7)
Purchases of treasury stock             (20)        -            -           -      (263.0)            -            -        (263.0)
Net income                                -         -            -      17,336.0       -               -            -      17,336.0
                                    ------------------------------------------------------------------------------------------------
Balance at December 31, 1993         76,671       767.6    366,238.1    89,550.0    (323.0)      (18,931.9)    (5,490.0)  431,810.8
Proceeds from issuance of common  
   shares at $27.17 per share            38         0.4        532.6         -         -               -            -         533.0
Proceeds from exercise of options 
   (Note 8)                           2,080        20.8     15,349.4         -         -               -            -      15,370.2
Income tax benefits related to 
   incentive stock options (Note 8)       -         -        6,469.6         -         -               -            -       6,469.6
Common shares exchanged in the 
   exercise of options                  (22)       (0.2)      (321.2)        -         -               -            -        (321.4)
Reduction in receivable from 
   Employee Stock Ownership Plan          -         -            -           -         -           1,455.0          -       1,455.0
Payments received on stockholders' 
   notes receivable                       -         -            -           -         -               -          250.0       250.0
Purchase of limited partnership 
   units                                  -         -            -      (1,838.0)      -               -            -      (1,838.0)
Net income                                -         -            -      50,493.4       -               -            -      50,493.4
                                    ------------------------------------------------------------------------------------------------
Balance at December 31, 1994         78,767       788.6    388,268.5   138,205.4    (323.0)      (17,476.9)    (5,240.0)  504,222.6

Adjustment for ReLife Merger 
   (Note 2)                           2,732        27.3      7,113.7    (3,734.0)      -               -            -       3,407.0
Proceeds from issuance of common 
   shares                            14,950       149.5    330,229.2         -         -               -            -     330,378.7
Proceeds from exercise of options 
   (Note 8)                             819         8.2      8,498.8         -         -               -            -       8,507.0
Income tax benefits related to 
   incentive stock options (Note 8)       -         -        6,653.3         -         -               -            -       6,653.3
Reduction in receivable from 
   Employee Stock Ownership Plan          -         -            -           -         -           1,590.9          -       1,590.9
Increase in stockholders' notes 
   receivable                             -         -            -           -         -               -      (1,231.0)    (1,231.0)
Purchase of limited partnership 
   units                                  -         -            -      (4,767.3)      -               -            -      (4,767.3)
Net income                                -         -            -      78,949.1       -               -            -      78,949.1
                                    ================================================================================================
Balance at December 31, 1995      $  97,268     $ 973.6   $740,763.5  $208,653.2  $ (323.0)     $(15,886.0)  $(6,471.0)  $927,710.3
                                    ================================================================================================


See accompanying notes.

                                     - 38 -


                    HEALTHSOUTH Corporation and Subsidiaries

                      Consolidated Statements of Cash Flows




                                                                    Year ended December 31
                                                     ------------------------------------------------------
                                                           1993              1994             1995
                                                     ------------------------------------------------------
                                                                        (In thousands)
                                                                                            
Operating activities
Net income                                              $      17,336     $      50,493    $      78,949
Adjustments to reconcile net income to net cash
   provided by operating activities:
     Depreciation and amortization                             47,827            89,305          121,195
     Provision for doubtful accounts                           17,947            27,646           31,637
     Provision for losses on impairment of assets                   -            10,500           11,192
     Provision for losses on abandonment of
       computer project                                             -             4,500                -
     Merger and acquisition related expenses                        -                 -           34,159
     NME Selected Hospitals Acquisition related
       expense                                                 49,742                 -                -
     Income applicable to minority interests of
       limited partnerships                                     6,684             8,864           15,582
     Provision (benefit) for deferred income taxes             (5,718)           (1,770)             938
     Provision for deferred revenue                               (49)             (164)          (1,990)
     Gain on sale of property, plant and equipment                  -              (623)               -
     Gain on sale of partnership interests                     (1,400)                -                -
     Changes in operating assets and liabilities, net of 
        effects of acquisitions:
         Accounts receivable                                  (31,493)          (78,400)         (52,661)
         Inventories, prepaid expenses and other
           current assets                                     (18,373)          (21,285)           3,153
         Accounts payable and accrued expenses                 (6,903)           62,760          (24,872)
                                                     ------------------------------------------------------
Net cash provided by operating activities                      75,600           151,826          217,282

Investing activities
Purchases of property, plant and equipment                   (131,929)         (161,728)        (145,820)
Proceeds from sale of property, plant and equipment                 -            68,330           14,541
Additions to intangible assets, net of effects of
   acquisitions                                               (39,333)          (59,311)        (114,381)
Assets obtained through acquisitions, net of
   liabilities assumed                                       (460,080)          (89,266)        (463,105)
Changes in other assets                                        (5,303)          (23,038)          (6,963)
Proceeds received on sale of other marketable
   securities                                                  20,554             1,660           21,097
Investments in other marketable securities                     (6,000)           (9,126)         (10,926)
                                                     ------------------------------------------------------
Net cash used in investing activities                        (622,091)         (272,479)        (705,557)


                                     - 39 -





                    HEALTHSOUTH Corporation and Subsidiaries

                Consolidated Statements of Cash Flows (continued)




                                                                    Year ended December 31
                                                     ------------------------------------------------------
                                                           1993              1994             1995
                                                     ------------------------------------------------------
                                                                        (In thousands)
                                                                                            
Financing activities
Proceeds from borrowings                                $     557,657     $   1,045,471    $     610,700
Principal payments on long-term debt and leases               (33,086)         (939,581)        (416,888)
Proceeds from exercise of options                               1,736            13,895            8,508
Proceeds from issuance of common stock                         13,999               350          330,379
Purchase of treasury stock                                       (263)                -                -
Reduction in Receivable from Employee Stock
   Ownership Plan                                                 710             1,455            1,591
Payments received on (loans made to) stockholders                 429               250           (1,231)
Proceeds from investment by minority interests                  6,476             2,268            1,103
Purchase of limited partnership interests                      (3,784)           (1,090)          (7,548)
Payment of cash distributions to limited partners              (7,519)          (14,043)         (11,376)
                                                     ------------------------------------------------------
Net cash provided by financing activities                     536,355           108,975          515,238
                                                     ------------------------------------------------------
(Decrease) increase in cash and cash equivalents              (10,136)          (11,678)          26,963
Cash and cash equivalents at beginning of year
   (Note 2)                                                    95,252            85,116           77,933
                                                     ------------------------------------------------------
Cash and cash equivalents at end of year                $      85,116     $      73,438    $     104,896
                                                     ======================================================

Supplemental disclosures of cash flow information 
Cash paid during the year for:
Interest                                                $      16,856     $      53,374    $      90,636
Income taxes                                                   22,216            29,315           49,581


Non-cash investing activities:

The Company  assumed  liabilities of  $88,566,000,  $24,659,000  and $51,741,000
during the years  ended  December  31,  1993,  1994 and 1995,  respectively,  in
conjunction with its acquisitions.  During the years ended December 31, 1993 and
1994, the Company issued 138,000 and 38,000 common shares, respectively,  with a
market  value of $954,000  and  $533,000,  respectively,  as  consideration  for
acquisitions.

Non-cash financing activities:

During 1995 the Company had a two-for-one stock split on its common stock, which
was effected in the form of a one hundred percent stock dividend.

The  Company  received  a tax  benefit  from the  disqualifying  disposition  of
incentive  stock options of $585,000,  $6,470,000  and  $6,653,000 for the years
ended December 31, 1993, 1994 and 1995, respectively.

During the year ended December 31, 1994,  11,000 common shares were exchanged in
the exercise of options.  The shares exchanged had a market value on the date of
exchange of $321,000.

See accompanying notes.

                                     - 40 -


                    HEALTHSOUTH Corporation and Subsidiaries

                   Notes to Consolidated Financial Statements

                                December 31, 1995


1.  Significant Accounting Policies

The significant accounting policies followed by HEALTHSOUTH  Corporation and its
subsidiaries (the Company) are presented as an integral part of the consolidated
financial statements.

Principles of Consolidation

The  consolidated  financial  statements  include the  accounts  of  HEALTHSOUTH
Corporation  ("HEALTHSOUTH") and its wholly-owned  subsidiaries,  as well as its
limited  partnerships  (see Note 9). All significant  intercompany  accounts and
transactions have been eliminated in consolidation.

HEALTHSOUTH  Corporation  is engaged in the business of providing  comprehensive
rehabilitative,  clinical and surgical  healthcare  services on an inpatient and
outpatient basis.

Use of Estimates

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  amounts  reported  in  the  accompanying   consolidated   financial
statements and notes. Actual results could differ from those estimates.

Marketable Securities

Marketable   equity   securities   and  debt   securities   are   classified  as
available-for-sale.  Available-for-sale  securities  are  carried at fair value,
with the  unrealized  gains and  losses,  if  material,  reported  as a separate
component of stockholders' equity, net of tax. The adjusted cost of the specific
security sold method is used to compute gain or loss on the sale of  securities.
Interest and  dividends  on  securities  classified  as  available-for-sale  are
included in investment income.  Marketable equity securities and debt securities
of the Company have maturities of less than one year.

                                     - 41 -




                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


1. Significant Accounting Policies (continued)

Accounts Receivable and Third-Party Reimbursement Activities

Receivables  from  patients,  insurance  companies and  third-party  contractual
insured accounts  (Medicare and Medicaid) are based on payment  agreements which
generally  result  in the  Company  collecting  an  amount  different  from  the
established rates. Final determination of the settlement is subject to review by
appropriate authorities.  Adequate allowances are provided for doubtful accounts
and contractual adjustments.  Uncollectible accounts are written off against the
allowance for doubtful accounts after adequate  collection efforts are made. Net
accounts  receivable  include only those  amounts  estimated by management to be
collectible.

The concentration of net accounts receivable from third-party contractual payors
and others, as a percentage of total net accounts receivable, was as follows:

                                      December 31
                      --------------------------------------------
                              1994                  1995
                      --------------------------------------------
                      
Medicare                       36%                   24%
Medicaid                        6                     5
Other                          58                    71
                      ============================================
                              100%                  100%
                      ============================================

Inventories

Inventories  are  stated  at the  lower of cost or  market  using  the  specific
identification method.

Property, Plant and Equipment

Property,  plant and equipment are recorded at cost.  Upon sale or retirement of
property,  plant or equipment, the cost and related accumulated depreciation are
eliminated  from  the  respective  account  and  the  resulting  gain or loss is
included in the results of operations.




                                     - 42 -



                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


1. Significant Accounting Policies (continued)

Property, Plant and Equipment (continued)

Interest cost incurred during the construction of a facility is capitalized. The
Company incurred interest of $21,771,000,  $69,268,000 and $93,634,000, of which
$2,664,000,  $2,394,000 and $1,941,000 was  capitalized,  during 1993,  1994 and
1995, respectively.

Depreciation  and amortization is computed using the  straight-line  method over
the  estimated  useful  lives  of the  assets  or the  term  of  the  lease,  as
appropriate.  The  estimated  useful  life of  buildings  is 30-40 years and the
general range of useful lives for leasehold  improvements,  furniture,  fixtures
and equipment is 10-15 years.

Intangible Assets

Cost in excess of net asset value of purchased  facilities is amortized  over 20
to 40 years using the  straight-line  method.  Organization  and start-up  costs
incurred  prior to opening a new facility and  partnership  formation  costs are
deferred  and  amortized  on a  straight-line  basis over a period of 36 months.
Organization,  partnership  formation  and start-up  costs for a project that is
subsequently  abandoned  are charged to  operations  in that period.  Debt issue
costs  are  amortized  over  the term of the  debt.  Noncompete  agreements  are
amortized using the straight-line method over the term of the agreements.

Minority Interests

The equity of  minority  investors  in limited  partnerships  of the  Company is
reported on the balance sheet as minority interests. Minority interests reported
in the income statement  reflect the respective  interests in the income or loss
of the limited partnerships  attributable to the minority investors,  the effect
of which is removed from the results of operations of the Company.

Revenues

Revenues include net patient service revenues and other operating revenues.  Net
patient  service  revenues are reported at the estimated net realizable  amounts
from patients,  third-party payors and others for services  rendered,  including
estimated   retroactive   adjustments   under   reimbursement   agreements  with
third-party payors.



                                     - 43 -



                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


1. Significant Accounting Policies (continued)

Income per Common and Common Equivalent Share

Income per common and common  equivalent share is computed based on the weighted
average number of common shares and common equivalent shares  outstanding during
the periods, as adjusted for the two-for-one stock split declared in April 1995.
Common  equivalent  shares include dilutive  employees' stock options,  less the
number of treasury  shares  assumed to be purchased  from the proceeds using the
average market price of the Company's  common stock.  Fully diluted earnings per
share  (based  on  100,359,000  shares  in 1995)  assumes  conversion  of the 5%
Convertible Subordinated Debentures due 2001 (see Note 7). The conversion of the
debentures was antidilutive in 1994.

Impairment of Assets

In accordance  with FASB  Statement No. 121,  Accounting  for the  Impairment of
Long-Lived  Assets and Long-Lived  Assets to Be Disposed Of, the Company records
impairment  losses on  long-lived  assets  used in  operations  when  events and
circumstances  indicate  that the assets might be impaired and the  undiscounted
cash flows  estimated to be generated by those assets are less than the carrying
amounts of those assets.

With respect to the carrying value of the excess of cost over net asset value of
purchased  facilities and other intangible  assets,  the Company determines on a
quarterly basis whether an impairment event has occurred by considering  factors
such as: the market value of the asset;  a significant  adverse  change in legal
factors or in the business climate;  adverse action by a regulator; a history of
operating or cash flow losses or a projection  of continuing  losses  associated
with an operating entity. The carrying value of excess cost over net asset value
of purchased  facilities  and other  intangible  assets will be evaluated if the
facts and  circumstances  suggest that it has been impaired.  If this evaluation
indicates  that the value of the asset will not be  recoverable,  as  determined
based on the  undiscounted  cash flows of the entity acquired over the remaining
amortization period, an impairment loss is calculated based on the excess of the
carrying amount of the asset over the asset's fair value.

                                     - 44 -



                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


1. Significant Accounting Policies (continued)

Stock Option Plan

The Company has elected to follow  Accounting  Principles  Board Opinion No. 25,
"Accounting for Stock Issued to Employees" (APB 25) and related  Interpretations
in accounting for its employee stock options because the alternative  fair value
accounting provided for under FASB Statement No. 123 "Accounting for Stock-Based
Compensation,"  requires use of option  valuation models that were not developed
for use in valuing  employee stock  options.  Under APB 25, because the exercise
price of the Company's  employee  stock  options  equals the market price of the
underlying stock on the date of grant, no compensation expense is recognized.

2.  Mergers

Effective December 29, 1994, the Company merged with ReLife, Inc. ("ReLife") and
in connection  therewith issued 11,025,290 shares of its common stock for all of
ReLife's outstanding common stock. Prior to the merger, ReLife provided a system
of  rehabilitation  services  and  operated  31  inpatient  facilities  with  an
aggregate of  approximately  1,100 licensed beds,  including nine  free-standing
rehabilitation  hospitals,  nine  acute  rehabilitation  units,  five  sub-acute
rehabilitation  units,  seven  transitional  living  units  and one  residential
facility and provided  outpatient  rehabilitation  services at twelve outpatient
centers.  Costs and expenses of  $2,949,000,  primarily  legal,  accounting  and
financial  advisory fees,  incurred by HEALTHSOUTH in connection with the ReLife
merger have been recorded in operations in 1994 and reported as merger  expenses
in the accompanying consolidated statements of income.

Effective  June 13, 1995, the Company  merged with Surgical  Health  Corporation
("SHC") and in connection  therewith issued 8,531,480 shares of its common stock
for all of SHC's common and preferred stock. Prior to the merger, SHC operated a
network of 41 freestanding surgery centers (including four mobile lithotripters)
in eleven states,  with an aggregate of 156 operating and procedure rooms. Costs
and expenses of approximately  $19,194,000 incurred by the Company in connection
with the SHC merger have been recorded in operations during 1995 and reported as
merger  expenses in the  accompanying  consolidated  statements of income.  Fees
related to legal,  accounting  and  financial  advisory  services  accounted for
$3,400,000 of the expense.  Costs and expense  related to the  retirement of the
SHC  Notes  (see  Note  7)  totaled  $14,606,000.   Costs  related  to  employee
separations were approximately $1,188,000.


                                     - 45 -



                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


2. Mergers (continued)

SHC merged with Ballas Outpatient Management,  Inc. and Midwest Anesthesia, Inc.
on February 11, 1993 in a  transaction  accounted for as a pooling of interests.
SHC recorded  merger costs of $333,000 in connection  with this  transaction  in
1993.  SHC merged with Heritage  Surgical  Corporation  on January 18, 1994 in a
transaction  accounted for as a pooling of interests.  SHC recorded merger costs
of $3,571,000 in connection  with this  transaction  in 1994.  SHC's  historical
financial  statements for the periods prior to the two mergers  described  above
have been  restated  to include the results of the  acquired  companies  for all
periods presented.

Effective October 26, 1995, the Company merged with Sutter Surgery Centers, Inc.
("SSCI") and in connection therewith issued 1,776,001 shares of its common stock
in exchange for all of SSCI's  outstanding  common  stock.  Prior to the merger,
SSCI operated a network of 12 freestanding surgery centers in three states, with
an  aggregate  of 54  operating  and  procedure  rooms.  Costs and  expenses  of
approximately  $4,965,000,  primarily legal,  accounting and financial  advisory
fees,  incurred  by the  Company in  connection  with the SSCI  merger have been
recorded  in  operations  and  reported as merger  expenses in the  accompanying
consolidated statements of income.

The mergers of the  Company  with  ReLife,  SHC and SSCI were  accounted  for as
poolings of interests and,  accordingly,  the Company's  consolidated  financial
statements  have been restated to include the results of the acquired  companies
for all periods presented.

Combined and separate results of the Company and its 1995 mergers, SHC and SSCI,
are as follows (in thousands):



                                      HEALTHSOUTH           SHC              SSCI            Combined
                                    ----------------- ---------------- ----------------- -----------------
                                                                                        
Year ended December 31, 1993
     Revenues                           $  575,346      $     80,983     $     22,096      $    678,425
     Net income                             13,592             3,605              139            17,336
Year ended December 31, 1994
     Revenues                            1,127,441           108,749           38,175         1,274,365
     Net income (loss)                      53,225            (3,264)             532            50,493
Year ended December 31, 1995
     Revenues                            1,475,884            50,935           29,868         1,556,687
     Net income                             76,819             1,090            1,040            78,949


                                     - 46 -


                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


2. Mergers (continued)

There were no material  transactions  between the Company,  ReLife, SHC and SSCI
prior to the mergers.  The effects of conforming the accounting  policies of the
combined companies are not material.

Prior to its merger with the Company, ReLife reported on a fiscal year ending on
September  30. The restated  financial  statements  for all periods prior to and
including  December 31, 1994 are based on a combination of the Company's results
for its December 31 fiscal year and ReLife's results for its September 30 fiscal
year.  Beginning  January 1, 1995, all facilities  acquired in the ReLife merger
adopted a December 31 fiscal year end; accordingly,  all consolidated  financial
statements for periods after December 31, 1994 are based on a  consolidation  of
all of the Company's subsidiaries on a December 31 year end. ReLife's historical
results of  operations  for the three  months  ended  December  31, 1994 are not
included in the Company's  consolidated  statements of income or cash flows.  An
adjustment has been made to stockholders' equity as of January 1, 1995 to adjust
for the effect of excluding  ReLife's results of operations for the three months
ended  December 31,  1994.  The  following  is a summary of ReLife's  results of
operations  and cash flows for the three  months  ended  December  31,  1994 (in
thousands):

Statement of Income Data:
                                                  
Revenues                                              $        38,174

Operating expenses:
     Operating units                                           31,797
     Corporate general and administrative                       2,395
Provision for doubtful accounts                                   541
Depreciation and amortization                                   1,385
Interest expense                                                  858
Interest income                                                   (91)
HEALTHSOUTH merger expense                                      3,050
Loss on disposal of fixed assets                                1,000
Loss on abandonment of computer project                           973
                                                   ---------------------
                                                               41,908
                                                   ---------------------
Loss before income taxes and minority interests                (3,734)


                                     - 47 -


                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


Provision for income taxes                                          -
                                                   ---------------------
                                                               (3,734)
Minority interests                                                  -
                                                   ---------------------
Net loss                                              $        (3,734)
                                                   =====================

                                     - 48 -

                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)



2. Mergers (continued)                           

Statement of Cash Flow Data:

Net cash provided by operating activities              $        38,077
Net cash used in investing activities                           (9,632)
Net cash used in financing activities                          (23,950)
                                                    ---------------------
     Net increase in cash                              $         4,495
                                                    =====================

During the three months ended December 31, 1994,  ReLife received  $7,141,000 in
proceeds from the exercise of stock options.

3.  Cash, Cash Equivalents and Other Marketable Securities

Cash,  cash  equivalents  and  other  marketable  securities  consisted  of  the
following:



                                                                             December 31
                                                              --------------------- ---------------------
                                                                      1994                  1995
                                                              --------------------- ---------------------
                                                                            (In thousands)

                                                                                             
Cash                                                             $        64,338       $        95,601
Municipal put bonds                                                        2,100                 2,095
Tax advantaged auction preferred stocks                                    7,000                 7,200
                                                              --------------------- ---------------------
   Total cash and cash equivalents                                        73,438               104,896
United States Treasury notes                                               1,004                     -
Certificates of deposit                                                    2,135                 1,962
Municipal put bonds                                                        3,975                   615
Municipal put bond mutual funds                                            8,514                   500
Collateralized mortgage obligations                                        1,000                 1,000
                                                              --------------------- ---------------------
Total other marketable securities                                         16,628                 4,077
                                                              --------------------- ---------------------
Total cash, cash equivalents and other
   marketable securities (approximates market value)             $        90,066       $       108,973
                                                              ===================== =====================


For purposes of the  consolidated  balance  sheets and statements of cash flows,
marketable securities purchased with an original maturity of ninety days or less
are considered cash equivalents.

                                     - 49 -

                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


4.  Other Assets

Other assets consisted of the following:

                                                         December 31
                                          --------------------------------------
                                                   1994                 1995
                                          --------------------- ----------------
                                                        (In thousands)

Notes and accounts receivable                $      15,104       $      24,628
Investment in Caretenders Health Corp.               7,370               7,417
Prepaid long-term lease                                  -               8,888
Investments in other unconsolidated
   subsidiaries                                      6,007               4,031
Real estate investments                             10,022              11,586
Trusteed funds                                           -               1,879
Other                                                3,331               2,008
                                          =================== ==================
                                             $      41,834       $      60,437
                                          =================== ==================

The  Company  has  a  19%  ownership   interest  in  Caretenders   Health  Corp.
("Caretenders").  Accordingly,  the Company's  investment is being accounted for
using the equity method of accounting.  The  investment was initially  valued at
$7,250,000.  The Company's equity in earnings of Caretenders for the years ended
December 31, 1993,  1994 and 1995 was not material to the  Company's  results of
operations.

It was not  practicable  to  estimate  the fair value of the  Company's  various
investments in other unconsolidated subsidiaries (involved in operations similar
to those of the  Company)  because of the lack of a quoted  market price and the
inability to estimate fair value without incurring excessive costs. The carrying
amount at December 31, 1995  represents  the original  cost of the  investments,
which management believes is not impaired.

                                     - 50 -

                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


5.  Property, Plant and Equipment

Property, plant and equipment consisted of the following:



                                                                              December 31
                                                               -------------------------------------------
                                                                       1994                  1995
                                                               --------------------- ---------------------
                                                                             (In thousands)

                                                                                              
Land                                                              $        55,511       $        58,933
Buildings                                                                 497,433               679,988
Leasehold improvements                                                     47,427                66,948
Furniture, fixtures and equipment                                         347,419               472,904
Construction in progress                                                   45,709                24,513
                                                               --------------------- ---------------------
                                                                          993,499             1,303,286
Less accumulated depreciation and amortization                            120,704               203,074
                                                               --------------------- ---------------------
                                                                  $       872,795       $     1,100,212
                                                               ===================== =====================

6.  Intangible Assets

Intangible assets consisted of the following:

                                                                              December 31
                                                               -------------------------------------------
                                                                       1994                  1995
                                                               --------------------- ---------------------
                                                                             (In thousands)

Organizational, partnership formation and
    start-up costs                                                $        94,620       $       151,578
Debt issue costs                                                           18,848                34,029
Noncompete agreements                                                      35,253                69,400
Cost in excess of net asset value of purchased 
 facilities                                                               340,365               583,473
                                                               --------------------- ---------------------
                                                                          489,086               838,480
Less accumulated amortization                                              62,628               103,965
                                                               --------------------- ---------------------
                                                                  $       426,458       $       734,515
                                                               ===================== =====================


                                     - 51 -

                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


7.  Long-Term Debt

Long-term debt consisted of the following:



                                                                    December 31
                                                     ------------------------------------------
                                                             1994                  1995
                                                     ------------------------------------------
                                                                   (In thousands)
                                                                                   
Notes and bonds payable:
   Advances under a $550,000,000 credit 
     agreement with banks                               $      510,000        $            -
   Advances under a $1,000,000,000 credit 
     agreement with banks                                            -               790,000
   11.5% Senior Subordinated Notes due 2004                     75,000                     -
   9.5% Senior Subordinated Notes due 2001                     250,000               250,000
   5.0% Convertible Subordinated Debentures 
     due 2001                                                  115,000               115,000
   Notes payable to banks and various other 
     notes payable, at interest rates from 5.5% 
     to 9.0%                                                    51,830                69,789
   Hospital revenue bonds payable                               24,763                32,337
Noncompete agreements payable with 
   payments due at ranging intervals through 
   December 2004                                                17,610                24,161
Other                                                            7,861                     -
                                                     --------------------- ---------------------
                                                             1,052,064             1,281,287
Less amounts due within one year                                19,123                27,913
                                                     --------------------- ---------------------
                                                        $    1,032,941        $    1,253,374
                                                     ===================== =====================


The fair value of total long-term debt  approximates  book value at December 31,
1994 and 1995.  The fair values of the  Company's  long-term  debt are estimated
using discounted cash flow analysis,  based on the Company's current incremental
borrowing rates for similar types of borrowing arrangements.

                                     - 52 -


                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


7.  Long-Term Debt (continued)

During 1994, the Company entered into a Credit Agreement with NationsBank,  N.A.
("NationsBank")  and other  participating  banks (the "1994  Credit  Agreement")
which consisted of a $550,000,000 revolving facility and term loan. On April 11,
1995,  the  Company  amended  and  restated  the  1994  Credit   Agreement  with
NationsBank  to  increase  the  size  of  the  revolving   credit   facility  to
$1,000,000,000.  Interest is paid based on LIBOR plus a predetermined  margin, a
base rate, or competitively bid rates from the participating  banks. The Company
is  required  to pay a fee on the unused  portion of the 1994  revolving  credit
facility  ranging from 0.1875% to 0.375%,  depending on certain  defined ratios.
The principal amount is payable in full on October 1, 2000. The Company provided
a negative  pledge of all its assets and has granted a first  priority  security
interest in and lien on all shares of stock of its  subsidiaries  and rights and
interests in its partnerships. At December 31, 1995, the effective interest rate
associated with the 1994 Credit Agreement was approximately 6.56%.

On March 24, 1994,  the Company  issued  $250,000,000  principal  amount of 9.5%
Senior  Subordinated Notes due 2001 (the Notes).  Interest is payable on April 1
and October 1. The Notes are senior subordinated  obligations of the Company and
as such will be subordinated  to all existing and future senior  indebtedness of
the  Company,  and also will be  effectively  subordinated  to all  existing and
future  liabilities of the Company's  subsidiaries and  partnerships.  The Notes
rank senior to all  subordinated  indebtedness of the Company,  including the 5%
Convertible  Subordinated  Debentures due 2001 described below. The Notes mature
on April 1, 2001.

Also on March 24, 1994, the Company issued  $100,000,000  principal amount of 5%
Convertible  Subordinated Debentures due 2001 (the Convertible  Debentures).  An
additional  $15,000,000 principal amount of Convertible Debentures was issued in
April 1994 to cover underwriters' over allotments.  Interest is payable on April
1 and October 1. The Convertible Debentures are convertible into Common Stock of
the Company at the option of the holder at a  conversion  price of $18.8125  per
share, subject to adjustment in the occurrence of certain events.

The net proceeds from the issuance of the Notes and Convertible  Debentures were
used by the  Company  to pay  down  indebtedness  outstanding  under  its  other
existing credit facilities.

                                     - 53 -

                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


7. Long-Term Debt (continued)

In June 1994,  SHC (see Note 2) issued $75 million of 11.5% Senior  Subordinated
Notes due July 15, 2004 (the "SHC  Notes").  The  proceeds of the SHC Notes were
used by SHC to pay down indebtedness outstanding under its other existing credit
facilities.  During 1995, the Company  purchased  $67,500,000 of the $75,000,000
outstanding  principal amount of the SHC Notes for 115% of the face value of the
Notes and the  remaining  $7,500,000  balance was  purchased on the open market,
using proceeds from the Company's other long-term credit facilities. The loss on
retirement of the SHC Notes totaled approximately $14,606,000. The loss consists
of the premium,  write-off of unamortized bond issue costs and other fees and is
included in merger expenses in the accompanying consolidated statement of income
(see Note 2).

Principal maturities of long-term debt are as follows:

Year ending December 31                            (In thousands)
- ------------------------                       ---------------------


1996                                              $       27,913
1997                                                      24,186
1998                                                      18,360
1999                                                      12,158
2000                                                     800,077
After 2000                                               398,593
                                               =====================
                                                  $    1,281,287
                                               =====================

8.  Stock Options

The Company has various  stockholder-approved  stock option plans which  provide
for the grant of options  to  Directors,  officers  and other key  employees  to
purchase  common stock at 100% of the fair market value as of the date of grant.
The Board of  Directors  administers  the stock  option  plans.  Options  may be
granted as incentive stock options or as non-qualified stock options.  Incentive
stock  options vest 25%  annually,  commencing  upon  completion  of one year of
employment  subsequent  to  the  date  of  grant.  Non-qualified  stock  options
generally are not subject to any vesting provisions. The options expire at dates
ranging from five to ten years from the date of grant.

                                   - 54 -


                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


8.  Stock Options (continued)

The following table summarizes activity in the stock option plans:



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

                                                                              
Options outstanding January 1:            $  11,450,885    $  14,900,895     $  13,383,945
     Granted                                  3,944,252        1,253,194         3,296,816
     Exercised                                  374,602        1,977,562         1,149,808
     Canceled                                   119,640          792,582           304,393
                                         ---------------- ----------------- -----------------
Options outstanding at December 31        $  14,900,895    $  13,383,945     $  15,226,560
                                         ================ ================= =================

Option price range for options
     granted during the period            $6.75 - $8.44  $13.94 - $18.25   $16.75 - $30.75

Option price range for options
    exercised during the period           $1.50 - $9.59    $1.50 - $8.44    $1.52 - $17.24

Options exercisable at December 31           10,665,880       10,948,440        12,783,364

Options available for grant at
     December 31                                689,013        1,103,134         2,681,064


9.  Limited Partnerships

HEALTHSOUTH  operates a number of rehabilitation  and surgery centers as limited
partnerships in which HEALTHSOUTH  serves as the general partner.  These limited
partnerships  are included in the  consolidated  financial  statements  (as more
fully  described in Note 1 under  "Minority  Interests").  The limited  partners
share in the  profit  or loss of the  partnerships  based  on  their  respective
ownership  percentage (ranging from 1% to 50% at December 31, 1995) during their
ownership period.

Beginning in 1992, due to federal and state regulatory requirements, the Company
began the process of buying back selected partnership interests of its physician
limited partners.  The buyback prices for the interests were in general based on
a predetermined multiple of projected cash flows of the partnerships. The excess
of the  buyback  price  over the book  value of the  limited  partners'  capital
amounts was charged to the Company's retained earnings.

                                     - 55 -


                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


10.  Acquisitions

Effective  April 1, 1995,  the Company  acquired  the  rehabilitation  hospitals
division  of  NovaCare,  Inc.  ("NovaCare"),  consisting  of  11  rehabilitation
hospitals,  12 other  facilities,  and  certificates  of need to build two other
facilities.   The  total  purchase   price  for  the  NovaCare   facilities  was
approximately  $235,000,000  in cash.  The cost in excess of net asset value was
approximately  $173,000,000.  Of this  excess,  approximately  $129,000,000  was
allocated to leasehold value and the remaining  $44,000,000 to cost in excess of
net asset value of purchased facilities. As part of the acquisition, the Company
acquired  approximately  $4,790,000  in deferred  tax assets.  The Company  also
provided  approximately  $10,000,000 for the write-down of certain assets to net
realizable  value  as  the  result  of a  planned  facility  consolidation.  The
consolidation  is applicable in a market where the Company's  existing  services
overlap with those of an acquired facility. The planned employee separations and
facility consolidation were completed by the end of 1995.

The pro forma effect of this  acquisition  on 1994 and 1995  operations  and net
income  per common and common  equivalent  share is  reflected  in the pro forma
summary in Note 16.

Effective  December 1, 1995, the Company acquired Caremark  Orthopedic  Services
Inc.  ("Caremark").  Caremark  owns and operates  approximately  120  outpatient
rehabilitation  centers in 13 states. The total purchase price was approximately
$127,500,000 in cash.

Also at various dates during 1995, the Company  acquired 70 separate  outpatient
rehabilitation  operations  located throughout the United States, one outpatient
surgery center and one outpatient  diagnostic  imaging  operation.  The combined
purchase prices of these 72 acquisitions  was  approximately  $102,281,000.  The
form of consideration  comprising the combined purchase prices was approximately
$85,745,000 in cash and $16,536,000 in notes payable.

In connection  with these  transactions,  the Company  entered into  non-compete
agreements with former owners totaling $16,222,000. In general these non-compete
agreements are payable in monthly or quarterly installments over periods ranging
from five to ten years.

The  fair  value of the  total  net  assets  relating  to the 1995  acquisitions
described  above,   excluding  the  NovaCare   acquisition,   was  approximately
$58,452,000. The total cost of these acquisitions exceeded the fair value of the
net assets acquired by approximately


                                     - 56 -


                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


10. Acquisitions (continued)

$171,329,000.  The Company evaluated each acquisition independently to determine
the appropriate amortization period for the cost in excess of net asset value of
purchased  facilities.  Each  evaluation  included an  analysis of historic  and
projected  financial  performance,  evaluation of the estimated  useful lives of
buildings and fixed assets  acquired,  the indefinite  lives of  certificates of
need and licenses acquired,  the competition  within local markets,  lease terms
where applicable, and the legal term of partnerships where applicable.  Based on
these  evaluations,  the Company determined that the cost in excess of net asset
value of  purchased  facilities  relating  to the 1995  acquisitions  should  be
amortized over periods ranging from 25 to 40 years on a straight-line basis.
No other  identifiable  intangible  assets  were  recorded  in the  acquisitions
described above.

All of the 1995  acquisitions  described  above were  accounted for as purchases
and,  accordingly,  the results of  operations  of the acquired  businesses  are
included  in the  accompanying  consolidated  financial  statements  from  their
respective  dates of  acquisition.  With the exception of NovaCare,  none of the
above acquisitions were material individually or in the aggregate.

At various  dates  during  1994,  the Company  acquired  53 separate  outpatient
operations  located throughout the United States. The combined purchase price of
these acquired outpatient operations was approximately $53,947,000.  The Company
also acquired a specialty medical center in Dallas,  Texas, a contract therapist
provider and a diagnostic imaging company.  The combined purchase price of these
three  operations  was  approximately  $25,861,000.  The  form of  consideration
constituting  the  total  purchase  prices  of  $79,808,000  was   approximately
$68,359,000  in cash,  $10,916,000  in notes  payable and  approximately  38,000
shares of common stock valued at $533,000.

In connection  with these  transactions,  the Company  entered into  non-compete
agreements  with  former  owners  totaling   $10,814,000.   In  general,   these
non-compete  agreements  are payable in monthly or quarterly  installments  over
periods ranging from five to ten years.

The  fair  value of the  total  net  assets  relating  to the 1994  acquisitions
described  above  was  approximately  $11,087,000.   The  total  cost  for  1994
acquisitions exceeded the fair value of the net assets acquired by approximately
$68,721,000. Based on the evaluation of

                                     - 57 -

                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

10. Acquisitions (continued)

each acquisition  utilizing the criteria described above, the Company determined
that the cost in excess of net asset value of purchased  facilities  relating to
the 1994  acquisitions  should be amortized  over periods  ranging from 25 to 40
years on a straight-line  basis. No other  identifiable  assets were recorded in
the acquisitions described above.

All of the 1994  acquisitions  described  above were  accounted for as purchases
and,  accordingly,  the results of  operations of the acquired  businesses  (not
material  individually  or in the  aggregate)  are included in the  accompanying
consolidated financial statements from their respective dates of acquisition.

Effective  December 31, 1993, the Company completed an acquisition from National
Medical Enterprises, Inc. (NME) of 28 inpatient rehabilitation facilities and 45
outpatient  rehabilitation centers, which constituted substantially all of NME's
rehabilitation services division (the NME Selected Hospitals  Acquisition).  The
purchase price was approximately  $296,661,000 cash, plus net working capital of
$64,503,000,  subject to certain  adjustments,  the assumption of  approximately
$16,313,000  of  current   liabilities  and  the  assumption  of   approximately
$17,111,000 in long-term debt.

As a result of the NME Selected Hospitals Acquisition, HEALTHSOUTH recognized an
expense of  approximately  $49,742,000  during the year ended December 31, 1993.
This  expense  represents  management's  estimate  of the  cost  to  consolidate
operations  of  thirteen  existing   HEALTHSOUTH   facilities  (three  inpatient
facilities  and ten  outpatient  facilities)  into  the  operations  of  certain
facilities  acquired  from  NME.  This  plan  was  formulated  by  HEALTHSOUTH's
management  in order to more  efficiently  provide  services  in  markets  where
multiple  locations  now  exist  as a  result  of the  acquisition.  The plan of
consolidation calls for the affected operations to be merged into the operations
of the acquired facilities over a period of 12 to 24 months from the date of the
NME  Selected  Hospitals  Acquisition.  Due to the  single-use  nature  of these
properties,  the  consolidation  plan  does  not  provide  for the sale of these
facilities.

The  total  expense  of  $49,742,000  consists  of  several  components.  First,
approximately $39,000,000 relates to the writedown of the assets of the affected
HEALTHSOUTH  facilities  to  their  estimated  net  realizable  value.  Of  this
$39,000,000, approximately


                                     - 58 -


                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


10. Acquisitions (continued)

$31,500,000  relates  to  the  assets  of the  three  inpatient  facilities  and
approximately $7,500,000 relates to the assets of the ten outpatient facilities.
The $39,000,000 is broken down into the following  asset  categories (net of any
related accumulated depreciation or amortization):

                        Inpatient             Outpatient
                        Facilities            Facilities              Total
                   --------------------- --------------------- ----------------
                                           (In thousands)

Land                  $       2,898         $           -         $       2,898
Buildings                    16,168                     -                16,168
Equipment                     4,326                 2,920                 7,246
Intangible assets             6,111                 3,455                 9,566
Other assets                  1,997                 1,125                 3,122
                   ===================== ===================== ================
                      $      31,500         $       7,500         $      39,000
                   ===================== ===================== ================

During the year ended December 31, 1994, management  discontinued  operations in
two of the inpatient facilities and three of the outpatient  facilities affected
by the plan and merged  them into the  operations  of the  acquired  facilities.
Accordingly,  assets  with a net book value of  approximately  $17,911,000  were
written off in 1994  against the  reserves  established  at December  31,  1993.
Operations  at  the  remaining   inpatient  facility  and  the  remaining  seven
outpatient  facilities  identified in the plan were discontinued during 1995 and
charged against the remaining reserve.

Second,  $7,700,000 relates to the write-off of certain capitalized  development
projects.  These projects relate to the planned  facilities  that, if completed,
would be in direct  competition  with certain of the  acquired  NME  facilities.
These  development  projects  were  written  off in 1994  against  the  reserves
established at December 31, 1993.

Finally, approximately $3,000,000 was accrued for costs of employee separations,
relocations and other direct costs related to the planned  consolidation  of the
affected operations.  During the second quarter of 1994,  management revised its
estimate of the cost of the employee  separations and  relocations.  The revised
estimate calls for approximately 150 employees to be affected by separations and
approximately 400 to be affected by relocations.  Separation  benefits under the
revised  plan range  from one  month's  to one  year's  compensation  and totals
approximately  $2,188,000.  Relocation  benefits are  estimated to be $2,000 per
employee and total $800,000. An additional


                                     - 59 -


                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


10. Acquisitions (continued)

$350,000 has been provided for additional direct administrative costs associated
with the implementation of the plan, including outplacement services, travel and
legal  fees.   Accordingly,   the  total  revised  estimated  cost  of  employee
separations  and relocations is $3,338,000.  The difference  between the initial
estimate and the revised estimate was treated as a change in accounting estimate
and charged to operations in the second quarter of 1994.

The total costs relating to terminations and relocations incurred by the Company
and charged against the reserve were $758,000 and $2,580,000 for the years ended
December  31, 1994 and 1995,  respectively.  This cost is the only cash  expense
included in the acquisition related expense.

Also at various dates during 1993, the Company  acquired 27 separate  outpatient
rehabilitation  operations  located  throughout  the  United  States.  The total
consideration paid for these acquired outpatient  rehabilitation  operations was
approximately  $23,943,000,  consisting of $21,634,000 in cash and $2,309,000 in
notes  payable.  The fair value of the net  assets  acquired  was  approximately
$5,196,000.  The total cost of the 1993 outpatient  rehabilitation  acquisitions
exceeded the fair value of the net assets acquired by approximately $18,747,000.
The Company also acquired thirteen  outpatient  surgery center operations during
1993. The total  consideration paid for these acquired outpatient surgery center
operations  was  approximately  $51,392,000,  consisting of $44,799,000 in cash,
$5,639,000 in notes  payable and common stock value at $954,000.  The total cost
of the 1993 outpatient surgery  acquisitions  exceeded the fair value of the net
assets acquired by  approximately  $11,710,000.  Based on the evaluation of each
acquisition, utilizing the criteria described above, the Company determined that
the cost in excess of net asset value of  purchased  facilities  relating to the
1993  acquisitions  should be amortized over a 40 year period on a straight line
basis. No other identifiable intangible assets were recorded in the acquisitions
described above.

Also during  1993,  the  Company  acquired  100% of the stock of  Rebound,  Inc.
("Rebound") for net consideration of approximately  $14,000,000 in cash. Rebound
operated 293 beds in thirteen  facilities.  The purchase price exceeded the fair
value  of the net  assets  acquired  by  approximately  $11,200,000,  which  was
allocated to excess of cost over net asset value of purchased facilities.

                                     - 60 -


                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


10. Acquisitions (continued)

All of the 1993  acquisitions  described  above were  accounted for as purchases
and,  accordingly,  the results of  operations  of the acquired  businesses  are
included  in the  accompanying  consolidated  financial  statements  from  their
respective dates of acquisition.

11.  Income Taxes

HEALTHSOUTH and its subsidiaries file a consolidated  federal income tax return.
The  limited  partnerships  file  separate  income  tax  returns.  HEALTHSOUTH's
allocable  portion  of each  partnership's  income  or loss is  included  in the
taxable income of the Company.  The remaining income or loss of each partnership
is allocated to the limited partners.

The Company  utilizes the liability  method of accounting  for income taxes,  as
required by  Financial  Accounting  Standards  Board (FASB)  Statement  No. 109,
"Accounting for Income Taxes".

At December  31,  1995,  the Company has net  operating  loss  carryforwards  of
approximately  $41,736,000  for income tax  purposes  expiring  through the year
2010. Those carryforwards resulted from the Company's acquisitions of Diagnostic
Health Corporation, ReLife, NovaCare, and SHC (Notes 2 and 10).

Deferred income taxes reflect the net effects of temporary  differences  between
the carrying amounts of assets and liabilities for financial  reporting purposes
and the amounts  used for income tax  purposes.  Significant  components  of the
Company's  deferred  tax  liabilities  and assets as of December 31, 1994 are as
follows:

                                           Current      Noncurrent        Total
                                      ------------------------------------------
                                                      (In thousands)

Deferred tax assets:
NME Selected Hospitals Acquisition 
   related expense                      $        -     $    15,241    $   15,241
     Allowance for bad debts                18,440               -        18,440
     Amortization                                -           5,550         5,550
     Other                                   2,019           3,444         5,463
                                      ------------------------------------------
Total deferred tax assets                   20,459          24,235        44,694

                                     - 61 -



                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


11.  Income Taxes (continued)



                                                      Current            Noncurrent            Total
                                                 ------------------- ------------------- -------------------
                                                                       (In thousands)
                                                                                             
Deferred tax liabilities:
     Depreciation                                   $           -       $      19,276       $      19,276
     Non-accrual experience method                         12,353                   -              12,353
     Contracts                                              3,849                   -               3,849
     Capitalized costs                                          -              10,487              10,487
     Other                                                  1,184               3,576               4,760
                                                 ------------------- ------------------- -------------------
Total deferred tax liabilities                             17,386              33,339              50,725
                                                 ------------------- ------------------- -------------------
Net deferred tax assets (liabilities)               $       3,073       $      (9,104)      $      (6,031)
                                                 =================== =================== ===================


Significant  components of the Company's  deferred tax liabilities and assets as
of December 31, 1995 are as follows:



                                                   Current              Noncurrent              Total
                                             --------------------- --------------------- ---------------------
                                                                      (In thousands)
                                                                                               
Deferred tax assets:
     Accruals                                   $         6,988       $             -       $         6,988
     Acquired net operating loss                              -                16,277                16,277
     Allowance for bad debts                             25,614                     -                25,614
     Other                                                1,584                 5,549                 7,133
                                             --------------------- --------------------- ---------------------
Total deferred tax assets                                34,186                21,826                56,012

Deferred tax liabilities:
     Depreciation                               $             -       $        22,518       $        22,518
     Non-accrual experience method                       14,559                     -                14,559
     Contracts                                            3,849                     -                 3,849
     Capitalized costs                                        -                12,916                12,916
     Other                                                2,521                 1,828                 4,349
                                             --------------------- --------------------- ---------------------
Total deferred tax liabilities                           20,929                37,262                58,191
               `                              --------------------- --------------------- ---------------------
Net deferred tax assets (liabilities)           $        13,257       $       (15,436)      $        (2,179)
                                             ===================== ===================== =====================


                                     - 62 -



                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


11.  Income Taxes (continued)

The provision for income taxes was as follows:



                                                      Year ended December 31
                                 -----------------------------------------------------------------
                                         1993                  1994                  1995
                                 -----------------------------------------------------------------
                                                          (In thousands)
Currently payable:
                                                                                   
     Federal                        $        15,660       $        31,789       $        42,317
     State                                    2,120                 4,759                 4,836
                                 -----------------------------------------------------------------
                                             17,780                36,548                47,153
Deferred expense (benefit):
     Federal                                 (5,162)               (1,475)                  842
     State                                     (556)                 (295)                   96
                                 -----------------------------------------------------------------
                                             (5,718)               (1,770)                  938
                                 -----------------------------------------------------------------
Total provision                     $        12,062       $        34,778       $        48,091
                                 =================================================================


The difference between the provision for income taxes and the amount computed by
applying the  statutory  federal  income tax rate to income  before taxes was as
follows:



                                                                  Year ended December 31
                                             -----------------------------------------------------------------
                                                     1993                  1994                  1995
                                             -----------------------------------------------------------------

                                                                      (In thousands)

                                                                                               
Federal taxes at statutory rates                $        12,629       $        32,947       $        49,918
Add (deduct):
   State income  taxes,  net of federal
      tax benefit                                           822                 2,798                 3,206
   Tax-exempt interest income                              (454)                 (276)                 (198)
   Other                                                   (935)                 (691)               (4,835)
                                             -----------------------------------------------------------------
                                                $        12,062       $        34,778       $        48,091
                                             =================================================================


12.  Commitments and Contingencies

At December  31,  1995,  anticipated  capital  expenditures  for the next twelve
months are $180,000,000.  This amount includes  expenditures for maintenance and
expansion  of the  Company's  existing  facilities  as well as  development  and
integration of the Company's services in selected metropolitan markets.

                                     - 63 -


                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


12.  Commitments and Contingencies (continued)

Beginning  December 1, 1993, the Company became  self-insured  for  professional
liability and comprehensive  general  liability.  The Company purchased coverage
for all claims  incurred  prior to December 1, 1993.  In  addition,  the Company
purchased  underlying  insurance  which would cover all claims once  established
limits have been exceeded.  It is the opinion of management that at December 31,
1995  the  Company  has  adequate  reserves  to cover  losses  on  asserted  and
unasserted claims.

Operating leases generally  consist of short-term lease agreements for buildings
where facilities are located. These leases generally have 5-year terms, with one
or more renewal  options,  with terms to be  negotiated  at the time of renewal.
Total rental expense for all operating leases was  $30,118,000,  $67,001,000 and
$89,288,000 for the years ended December 31, 1993, 1994 and 1995, respectively.

The following is a schedule of future minimum lease payments under all operating
leases having initial or remaining  non-cancelable  lease terms in excess of one
year:

Year ending December 31                             (In thousands)
- ------------------------                         ---------------------


1996                                                $       89,016
1997                                                        82,249
1998                                                        75,881
1999                                                        66,271
2000                                                        53,812
After 2000                                                 248,924
                                                 =====================
Total minimum payments required                     $      616,153
                                                 =====================

13.  Employee Benefit Plans

The  Company  has a 401(k)  savings  plan which  matches  15% of the first 4% of
earnings  that an employee  contributes.  All  contributions  are in the form of
cash.  All  employees  who have  completed one year of service with a minimum of
1,000  hours  worked  are  eligible  to   participate   in  the  plan.   Company
contributions   are  gradually   vested  over  a  seven-year   service   period.
Contributions to the plan by the Company were approximately $490,000, $1,094,000
and $1,196,000 in 1993, 1994 and 1995, respectively.

                                     - 64 -


                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


13.  Employee Benefit Plans (continued)

In 1991, the Company  established an Employee Stock  Ownership Plan ("ESOP") for
the  purpose  of  providing  substantially  all  employees  of the  Company  the
opportunity to save for their  retirement and acquire a proprietary  interest in
the  Company.  The ESOP  currently  owns  approximately  830,000  shares  of the
Company's  common  stock,  which were  purchased  with funds  borrowed  from the
Company, $10,000,000 in 1991 (the "1991 ESOP Loan") and $10,000,000 in 1992 (the
"1992 ESOP Loan").  At December 31, 1995,  the combined ESOP Loans had a balance
of  $15,886,000.  The 1991 ESOP Loan,  which bears an  interest  rate of 10%, is
payable in annual  installments  covering interest and principal over a ten-year
period  beginning in 1992.  The 1992 ESOP Loan,  which bears an interest rate of
8.5%, is payable in annual  installments  covering interest and principal over a
ten-year period  beginning in 1993.  Company  contributions to the ESOP began in
1992  and  shall  at least  equal  the  amount  required  to make all ESOP  loan
amortization  payments for each plan year. The Company  recognizes  compensation
expense based on the shares allocated  method.  The total  compensation  expense
related to the ESOP  recognized by the Company was  $3,198,000,  $3,673,000  and
$3,524,000 in 1993, 1994 and 1995,  respectively.  Interest incurred on the ESOP
Loans was approximately $1,743,000,  $1,608,000 and $1,460,000 in 1993, 1994 and
1995,  respectively.  Approximately  229,000  shares owned by the ESOP have been
allocated to participants at December 31, 1995.

During 1993,  the American  Institute of  Certified  Public  Accountants  issued
Statement of Position  ("SOP") 93-6,  "Employers  Accounting  for Employee Stock
Ownership Plans".  Among other  provisions,  SOP 93-6 requires that compensation
expense relating to employee stock ownership plans be measured based on the fair
market value of the shares when  allocated to the  employees.  The provisions of
SOP 93-6 apply only to leveraged ESOPs formed after December 31, 1992, or shares
newly acquired by an existing  leveraged  ESOP after December 31, 1992.  Because
all shares owned by the Company's ESOP were acquired prior to December 31, 1992,
the Company's accounting policies for the shares currently owned by the ESOP are
not affected by SOP 93-6.

14.  Sale of Assets

During the second quarter of 1994, the Company  consummated the sale of selected
properties  to  Capstone  Capital  Corporation   ("Capstone"),   a  real  estate
investment trust. These properties  include six ancillary  hospital  facilities,
three outpatient rehabilitation  facilities, two outpatient surgery centers, one
uncompleted medical office building and

                                     - 65 -



                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


14.  Sale of Assets (continued)

one  research  facility.  The net  proceeds  to the  Company as a result of this
transaction were approximately $58,425,000. The net book value of the properties
was approximately $50,735,000. Because the Company is leasing back substantially
all of the  properties  from  Capstone,  payments  which  aggregate $6.9 million
annually,  the  resulting  gain on sale of  approximately  $7,690,000  has  been
recorded on the accompanying  consolidated balance sheet as deferred revenue and
will be amortized  into income over the initial  lease terms of the  properties.
The Company is accounting for each of the new leases as an operating  lease with
an  initial  lease  term of 5 years.  During  1995,  the  Company  sold  another
inpatient  rehabilitation  hospital  property to Capstone under terms similar to
those described above. Aggregate annual lease payments for this property totaled
$1.7 million.  The resulting  loss of  approximately  $4,010,000 has been netted
against the deferred gain described  above and will be amortized to expense over
the  initial  lease  term.  The  Company  and  certain   Company   officers  own
approximately  4.5% of the outstanding  common stock of Capstone at December 31,
1995.

15.  Impairment of Long-Term Assets

During  1994,  certain  events  occurred  which  impaired  the value of specific
long-term  assets of ReLife (see Note 2). A hospital in Missouri with a distinct
part unit  which  ReLife was  managing  was  purchased  in 1994 by an acute care
provider  which  terminated  the  contract  with ReLife.  Remaining  goodwill of
$1,700,000  and costs  allocated to the management  contract of $1,300,000  were
written off as there is no value remaining for the terminated contract.

A ReLife  facility in central Florida  incurred  tornado damage and has not been
operating  since September 1993.  During 1994,  management of ReLife  determined
that it is  probable  that this  facility  will not  reopen.  Start-up  costs of
$1,600,000 were written off. This facility is leased under an operating lease as
described  in Note 12 through  the year 2001.  An  impairment  accrual  has been
established  based on the projected  undiscounted net cash flows related to this
non-operating  facility for the remainder of the lease term.  The accrual totals
$5,900,000  and consists of $4,700,000 in lease payments and $1,200,000 in fixed
costs and operating expenses,  including property taxes,  maintenance,  security
and other related costs.


                                     - 66 -


                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


15.  Impairment of Long-Term Assets (continued)

During  1994,  ReLife  entered  into a contract  for a new  information  system.
Payments under the contract and related costs were capitalized  during the year.
After the agreement to merge with HEALTHSOUTH was entered into (see Note 2), the
computer  project was abandoned  resulting in a write-off of capitalized cost of
$4,500,000.

During the second quarter of 1995, the Company recognized an $11,192,000 loss on
impairment  of assets which  relates to six SHC (see Note 2) facilities in which
the  undiscounted  cash flows did not support  the book value of the  long-lived
assets  of such  facilities.  The  assets  were  written  down to fair  value as
determined from an independent appraisal of such properties.

The above amounts are shown recorded in operations in the consolidated statement
of income.

16.  Subsequent Events - Unaudited

On January 17, 1996, the Company  consummated  the  acquisition of Surgical Care
Affiliates,  Inc.  ("SCA")  in a  transaction  accounted  for  as a  pooling  of
interests.  In the  transaction,  SCA  stockholders  received  an  aggregate  of
45,928,339 shares of the Company's common stock. SCA operates 67 surgery centers
in 24 states.

On March 14, 1996, the Company  consummated the acquisition of Advantage  Health
Corporation  ("Advantage Health") in a transaction accounted for as a pooling of
interests.  In the transaction,  Advantage Health stockholders and optionholders
received  an  aggregate  of  9,101,989  shares of the  Company's  common  stock.
Advantage  Health  operates a network of 136 sites of  service,  including  four
freestanding  rehabilitation hospitals, one freestanding multi-use hospital, one
nursing home,  68 outpatient  rehabilitation  facilities,  14 inpatient  managed
rehabilitation  units, 24 rehabilitation  services management  contracts and six
managed sub-acute rehabilitation units.

The  effects of  conforming  the  accounting  policies of the  Company,  SCA and
Advantage Health are not expected to be material.

The following table  summarizes the unaudited  consolidated pro forma results of
operations,  assuming the SCA and Advantage Health acquisitions  described above
had

                                     - 67 -




                    HEALTHSOUTH Corporation and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

16.  Subsequent Events - Unaudited (continued)

occurred  at the  beginning  of each of the  following  periods.  This pro forma
summary does not  necessarily  reflect the results of  operations  as they would
have been had the Company and the acquired entities  constituted a single entity
during  such  periods.  The 1994 and 1995  amounts  also  reflect  the pro forma
effects of the NovaCare acquisition (see Note 10).




                                                        Year ended December 31
                                           ---------------------------------------------------
                                               1993              1994              1995
                                           --------------- ----------------- -----------------
                                               (In thousands, except per share amounts)

                                                                                 
Revenues                                        $ 979,206        $1,799,805        $2,042,948
Net income                                         60,474            87,607            91,959
Net income per common share--assuming 
 full dilution                                       0.45              0.61              0.62


                                     - 68 -


Item 9.  Changes  in  and  Disagreements  with  Accountants  on  Accounting  and
         Financial Disclosure.

         The  Company  has  not  changed  independent   accountants  within  the
24 months prior to December 31, 1995.



                                     - 69 -





                                    PART III


Item 10. Directors and Executive Officers.


Directors

          The following table sets forth certain information with respect to the
Company's Directors.



                                                            Principal Occupation
                                                              and All Positions                     A Director
            Name                      Age                     With the Company                         Since
            ----                      ---                     ----------------                         -----

                                                                                               
Richard M. Scrushy                    43                    Chairman of the Board                      1984
                                                         and Chief Executive Officer
                                                                and Director

James P. Bennett                      38            President and Chief Operating Officer              1993
                                                                and Director

Phillip C. Watkins, M.D.              54               Physician, Birmingham, Alabama,                 1984
                                                                and Director

George H. Strong                      69            Private Investor, Locust, New Jersey,              1984
                                                                and Director

C. Sage Givens                        39                      General Partner,                         1985
                                                           Acacia Venture Partners
                                                                and Director

Charles W. Newhall III                51                   Partner, New Enterprise                     1985
                                                      Associates Limited Partnerships,
                                                                and Director

Aaron Beam, Jr.                       52                Executive Vice President and                   1993
                                                           Chief Financial Officer
                                                                and Director

Larry R. House                        52              Chairman of the Board, President                 1993
                                                        and Chief Executive Officer,
                                                         MedPartners/Mullikin, Inc.,
                                                                and Director

Anthony J. Tanner                     47                 Executive Vice President--                    1993
                                                        Administration and Secretary
                                                                and Director


P. Daryl Brown                        41                 President - HEALTHSOUTH                       1995
                                                      Outpatient Centers and Director
                                     - 70 -






                                                            Principal Occupation
                                                              and All Positions                     A Director
            Name                      Age                     With the Company                         Since
            ----                      ---                     ----------------                         -----

John S. Chamberlin                    67                      Private Investor,                        1993
                                                           Princeton, New Jersey,
                                                                and Director

Richard F. Celeste                    58                      Managing Partner,                        1991
                                                          Celeste and Sabaty, Ltd.
                                                                and Director

Joel C. Gordon                        67                      Private Investor,                        1996
                                                            Nashville, Tennessee,
                                                          Consultant to the Company
                                                                and Director

Raymond J. Dunn III                   53                      Private Investor,                        1996
                                                           Woburn, Massachusetts,
                                                          Consultant to the Company
                                                                and Director


         Richard M.  Scrushy,  one of the  Company's  management  founders,  has
served as Chairman of the Board and Chief Executive Officer of the Company since
1984,  and also served as  President  of the Company from 1984 until March 1995.
From 1979 to 1984, Mr. Scrushy was with Lifemark  Corporation,  a publicly-owned
healthcare corporation, serving in various operational and management positions.
Mr. Scrushy is also a director of MedPartners/Mullikin,  Inc., a publicly-traded
physician  practice  management  company,  and Chairman of the Board of Capstone
Capital, Inc., a publicly-traded real estate investment trust. He also serves on
the boards of directors of several privately-held healthcare corporations.

         Phillip C. Watkins, M.D., FACC, is and has been in private practice for
more than  five  years  with  Cardiovascular  Associates,  P.C.  in  Birmingham,
Alabama.  A  graduate  of The  Medical  College  of  Alabama,  Dr.  Watkins is a
Diplomate of the American Board of Internal Medicine. He is also a Fellow of the
American  College of Cardiology  and the  Subspecialty  Board of  Cardiovascular
Disease.

         George H. Strong retired as senior vice  president and chief  financial
officer of Universal Health Services,  Inc. in December 1984, a position he held
for more than six years.  Mr. Strong is a private  investor and continued to act
as a Director of Universal Health  Services,  Inc., a  publicly-traded  hospital
management corporation, until 1993. Mr. Strong is also a director of Core Funds,
a public mutual fund group, Integrated Health Services,  Inc., a publicly-traded
healthcare corporation, and AmeriSource, Inc., a large drug wholesaler.

         C. Sage  Givens is a general  partner  of Acacia  Venture  Partners,  a
private venture capital fund  capitalized at $66,000,000.  From 1983 to June 30,
1995,  Ms.  Givens was a general  partner of First Century  Partners,  a private
venture capital fund capitalized to $100,000,000.  Ms. Givens managed the fund's
healthcare investments.  Ms. Givens serves on the boards of directors of PhyCor,
Inc.,  a  publicly-traded  healthcare  corporation,  and several  privately-held
healthcare companies.

         Charles  W.  Newhall  III  is a  general  partner  and  founder  of New
Enterprise Associates Limited Partnerships,  Baltimore,  Maryland,  where he has
been engaged in the venture  capital  business since 1978. Mr. Newhall is also a
director of Integrated  Health Services,  Inc.,  MedPartners/Mullikin,  Inc. and
Opta Food Ingredients, Inc., all of which are publicly-traded corporations.

                                     - 71 -




         Aaron Beam, Jr., C.P.A., a management founder, serves as Executive Vice
President and Chief Financial  Officer of the Company and was elected a Director
in  February  1993.  From  1980 to 1984,  Mr.  Beam  was  employed  by  Lifemark
Corporation in several  financial and operational  management  positions for the
Shared Services Division,  including division controller. Mr. Beam is a director
of Ramsey Healthcare, Inc., a publicly-traded healthcare corporation.

         James  P.  Bennett  joined  the  Company  in May  1991 as  Director  of
Inpatient  Operations,  was  promoted  to  Group  Vice  President  --  Inpatient
Rehabilitation  Operations  in  September  1991,  again to  President  and Chief
Operating  Officer --  HEALTHSOUTH  Rehabilitation  Hospitals  in June 1992,  to
President -- HEALTHSOUTH Inpatient Operations in February 1993, and to President
and Chief  Operating  Officer of the  Company in March  1995.  Mr.  Bennett  was
elected a Director in February  1993.  From August 1987 to May 1991, Mr. Bennett
was  employed  by  Russ  Pharmaceuticals,  Inc.,  Birmingham,  Alabama,  as Vice
President -- Operations,  Chief Financial Officer,  Secretary and director.  Mr.
Bennett  served  as  certified  public  accountant  on the  audit  staff  of the
Birmingham,  Alabama  office of Ernst &  Whinney  (now  Ernst & Young  LLP) from
October 1980 to August 1987.

         Larry R. House is Chairman of the Board,  President and Chief Executive
Officer of  MedPartners/Mullikin,  Inc.  a  publicly-traded  physician  practice
management  firm, a position he assumed as his  principal  occupation  in August
1993.  Mr. House was elected a Director of the Company in February  1993. At the
same  time he  became  President  --  HEALTHSOUTH  International,  Inc.  and New
Business  Ventures,  a position  which he held until  August 31,  1994,  when he
terminated  his  employment  with the  Company to  concentrate  on his duties at
MedPartners/Mullikin. Mr. House joined the Company in September 1985 as Director
of Marketing,  subsequently  served as Senior Vice President and Chief Operating
Officer of the Company,  and in June 1992 became  President and Chief  Operating
Officer -- HEALTHSOUTH Medical Centers.  Prior to joining the Company, Mr. House
was president  and chief  executive  officer of a provider of clinical  contract
management services for more than ten years.

         Anthony J. Tanner,  Sc.D.,  a management  founder,  serves as Executive
Vice President -- Administration  and Secretary of the Company and was elected a
Director in  February  1993.  From 1980 to 1984,  Mr.  Tanner was with  Lifemark
Corporation  in  the  Shared  Services   Division  as  director,   clinical  and
professional programs (1982-1984) and director,  quality assurance and education
(1980-1982),  where he was responsible for the development of clinical  programs
and marketing programs.

         P. Daryl Brown  joined the Company in April 1986 and served  until June
1992 as Group Vice President -- Outpatient  Operations.  He became  President --
HEALTHSOUTH  Outpatient  Centers in June 1992,  and was elected as a Director in
March 1995.  From 1977 to 1986,  Mr.  Brown  served with the American Red Cross,
Alabama  Region,  in  several  positions,  including  Chief  Operating  Officer,
Administrative Director for Financing and Administration and Controller.

         John S.  Chamberlin  retired in 1988 as president  and chief  operating
officer of Avon  Products,  Inc.,  a position he had held since 1985.  From 1976
until  1985,  he  served  as  chairman  and chief  executive  officer  of Lenox,
Incorporated,  after 22 years in various assignments for General Electric.  From
1990 to 1991,  he served as chairman and chief  executive  officer of New Jersey
Publishing Co. Mr.  Chamberlin is chairman of the board of Life Fitness  Company
and WNS,  Inc., and is a director of The Scotts  Company.  He is a member of the
Board of Trustees of the Medical  Center at Princeton and the Board of Overseers
of  Parsons  School of Design and is a trustee of the  Woodrow  Wilson  National
Fellowship Foundation.

         Richard F.  Celeste  originally  joined the Board of Directors in 1991,
took a leave of absence  from the Board of  Directors in August 1993 to head the
Democratic  National  Committee's  healthcare reform campaign,  and rejoined the
Board in May 1994.  He is  Managing  Partner  of Celeste  and  Sabaty,  Ltd.,  a
business  advisory firm located in Columbus,  Ohio,  which assists United States
companies to build strategic  business alliances in Europe,  Africa,  South Asia
and the Pacific  Rim.  He served as  Governor of Ohio from 1983 to 1991,  during
which time he chaired the National Governors'  Association  Committee on Science
and Technology, and directed the United States Peace Corps from 1979 to 1981. He
is a member of the  Advisory  Council of the  Carnegie  Commission  on  Science,
Technology

                                     - 72 -



and Government, and chairs Carnegie's Task Force on Science,  Technology and the
States. He is a director of Navistar International, Inc. and Republic Engineered
Steels, Inc., both of which are publicly-traded companies.

         Joel C. Gordon served as Chairman of the Board of Directors of SCA from
its  founding  in 1982 until  January  17,  1996,  when SCA was  acquired by the
Company.  Mr.  Gordon  also served as Chief  Executive  Officer of SCA from 1987
until January 17, 1996. Mr. Gordon serves on the boards of directors of Genesco,
Inc.,  an  apparel  manufacturer,  HealthWise  of  America,  Inc.,  an owner and
operator of health  maintenance  organizations, and SunTrust  Bank of Nashville,
N.A.

         Raymond J. Dunn,  III served as Chief  Executive  Officer of  Advantage
Health from 1986 until March 14, 1996, when Advantage Health was acquired by the
Company. In addition,  he served as Chairman of its Board of Directors from 1990
to March 14, 1996 and as its President from 1994 to March 14, 1996. From 1987 to
1990, he served as Vice Chairman of the Board of Advantage Health.  From 1979 to
1986, Mr. Dunn was Chief Executive  Officer of a former  subsidiary of Advantage
Health responsible for management of Advantage Health's operations. From 1970 to
1978, he was Administrator of New England Rehabilitation Hospital, Inc.


Executive Officers

         The following table sets forth certain  information with respect to the
Company's executive officers.



                                                                All Positions                       An Officer
            Name                      Age                     With the Company                         Since
            ----                      ---                     ----------------                         -----

                                                                                                  
Richard M. Scrushy                    43                    Chairman of the Board                      1984
                                                       and Chief Executive Officer and
                                                                  Director

James P. Bennett                      38            President and Chief Operating Officer              1991
                                                                and Director

Aaron Beam, Jr.                       52             Executive Vice President and Chief                1984
                                                       Financial Officer and Director

Anthony J. Tanner                     47          Executive Vice President-- Administration            1984
                                                         and Secretary and Director

Thomas W. Carman                      44                 Executive Vice President--                    1985
                                                            Corporate Development

P. Daryl Brown                        41                   President-- HEALTHSOUTH                     1986
                                                       Outpatient Centers and Director

Robert E. Thomson                     48                   President-- HEALTHSOUTH                     1987
                                                            Inpatient Operations

Tarpley B. Jones                      38                   President-- HEALTHSOUTH                     1996
                                                               Surgery Centers

Russell H. Maddox                     55                   President-- HEALTHSOUTH                     1995
                                                               Imaging Centers



                                     - 73 -




William T. Owens                      37                  Senior Vice President--                      1986
                                                           Finance and Controller

Michael D. Martin                     35                  Senior Vice President--                      1989
                                                            Finance and Treasurer

William W. Horton                     36                   Group Vice President--                      1994
                                                             Legal Services and
                                                             Assistant Secretary


         Biographical information for Messrs. Scrushy, Bennett, Beam, Tanner and
Brown is set forth above under this Item,  "Directors and Executive  Officers --
Directors".

         Thomas W. Carman  joined the  Company in 1985 as  Regional  Director --
Corporate  Development,  and now serves as Executive Vice President -- Corporate
Development.  From 1983 to 1985,  Mr.  Carman was  director of  development  for
Medical  Care  International.  From  1981 to  1983,  Mr.  Carman  was  assistant
administrator at the Children's Hospital of Birmingham, Alabama.

         Robert E. Thomson joined the Company in August 1985 as administrator of
its Florence, South Carolina inpatient rehabilitation facility, and subsequently
served as Regional Vice  President -- Inpatient  Operations,  Vice  President --
Inpatient Operations,  Group Vice President -- Inpatient Operations,  and Senior
Vice  President  -- Inpatient  Operations.  Mr.  Thomson was named  President --
HEALTHSOUTH Inpatient Operations in February 1996.

         Tarpley B. Jones served as Senior Vice  President  and Chief  Financial
Officer of SCA from  January 1, 1992 until  January 17,  1996.  Prior to joining
SCA, he served as Treasurer,  Senior Vice President and Chief Financial Officer,
and then  Executive  Vice  President  and Chief  Financial  Officer,  of Comdata
Holdings Corporation and Comdata Network. Inc.

         Russell H. Maddox became  President -- HEALTHSOUTH  Imaging  Centers in
January 1996. He served as President --  HEALTHSOUTH  Surgery & Imaging  Centers
from June 1995 through  January  1996.  From  January  1992 until May 1995,  Mr.
Maddox served as Chairman of the Board, President and Chief Executive Officer of
Diagnostic Health  Corporation,  an outpatient  diagnostic imaging company which
became a wholly-owned  subsidiary of the Company in 1996. Mr. Maddox was founder
and President of Russ Pharmaceuticals,  Inc., located in Birmingham, Alabama. In
March 1989 Russ  Pharmaceuticals  was acquired by Ethyl Corporation of Richmond,
Virginia.

         William  T.  Owens,  C.P.A.,  joined  the  Company  in  March  1986  as
Controller  and was appointed Vice President and Controller in December 1986. He
was appointed  Group Vice  President -- Finance and  Controller in June 1992 and
became Senior Vice President -- Finance and  Controller in February 1994.  Prior
to joining the Company, Mr. Owens served as a certified public accountant on the
audit staff of the  Birmingham,  Alabama  office of Ernst & Whinney (now Ernst &
Young LLP) from 1981 to 1986.

         Michael D. Martin joined the Company in October 1989 as Vice  President
and  Treasurer,  and was named Senior Vice President -- Finance and Treasurer in
February  1994.  From 1983 through  September  1989,  Mr. Martin  specialized in
healthcare lending with AmSouth Bank N.A.,  Birmingham,  Alabama, where he was a
Vice President immediately prior to joining the Company.

         William  W.  Horton  joined  the  Company  in July  1994 as Group  Vice
President -- Legal  Services.  From August 1986 through  June 1994,  Mr.  Horton
practiced  corporate,   securities  and  healthcare  law  with  the  Birmingham,
Alabama-based   firm  of  Haskell  Slaughter  Young  &  Johnston,   Professional
Association, where he served as Chairman of the Healthcare Practice Group.

                                     - 74 -



General

         Directors of the Company  hold office until the next Annual  Meeting of
Stockholders  of  the  Company  and  until  their  successors  are  elected  and
qualified.  Executive officers of the Company are elected annually by, and serve
at the  discretion  of the  Board of  Directors.  There are no  arrangements  or
understandings  known to the Company between any of the Directors,  nominees for
Director or executive  officers of the Company and any other person  pursuant to
which any of such  persons was elected as a Director  or an  executive  officer,
except the Employment  Agreement between the Company and Richard M. Scrushy (see
Item  11,  "Executive   Compensation  --  Chief  Executive  Officer   Employment
Agreement")  and except  that the Company  agreed to appoint Mr.  Gordon and Mr.
Dunn to the Board of Directors in connection  with the SCA and Advantage  Health
mergers.  There are no family relationships between any Directors,  nominees for
Director or executive officers of the Company.


Compliance With Section 16(a) of the
   Securities Exchange Act of 1934

         Section  16(a) of the  Securities  Exchange  Act of 1934  requires  the
Company's officers and Directors, and persons who beneficially own more than 10%
of a registered  class of the Company's  equity  securities,  to file reports of
ownership and changes in ownership with the  Securities and Exchange  Commission
and the New York Stock Exchange.  Officers,  Directors and beneficial  owners of
more than 10% of the  Company's  Common  Stock are  required by  Securities  and
Exchange  Commission  regulations  to furnish  the  Company  with  copies of all
Section 16(a) forms that they file. Based solely on review of the copies of such
forms furnished to the Company,  or written  representations  that no reports on
Form 5 were required,  the Company  believes that for the period from January 1,
1995,   through   December  31,  1995,  all  of  its  officers,   Directors  and
greater-than-10%  beneficial  owners  complied  with all  Section  16(a)  filing
requirements applicable to them, except as set forth below.

         Larry R. House,  a Director of the Company,  failed to timely  report a
total of 17 sales of the Company's  Common Stock  between  February 10, 1993 and
March 23, 1995. In addition,  two  acquisitions  of Common Stock pursuant to the
exercise of stock options on October 13, 1994 were not timely reported. All such
transactions were reported on Mr. House's Form 5 filed in February 1996.


                                     - 75 -



Item 11.          Executive Compensation.


Executive Compensation -- General

         The  following  table  sets forth  compensation  paid or awarded to the
Chief  Executive  Officer  and each of the other  four most  highly  compensated
executive  officers of the  Company  (the "Named  Executive  Officers")  for all
services rendered to the Company and its subsidiaries in 1993, 1994 and 1995.



                                            Summary Compensation Table

                                           Annual Compensation            Long-Term Compensation
                                           -------------------            ----------------------
                                                         Bonus/Annual      Stock       Long-Term          All
                                                           Incentive      Option       Incentive      Other Com-
Name and Principal Position         Year       Salary       Award         Awards        Payouts      pensation (1)
- ---------------------------         ----       ------       -----         ------        -------      -------------

                                                                                   
Richard M. Scrushy                  1993    $  820,768    $1,900,000      271,000         --         $   10,796
Chairman of the Board               1994     1,207,228     2,000,000           --         --             12,991
and Chief Executive Officer         1995     1,737,526     5,000,000    1,000,000                       650,108 (2)

James P. Bennett                    1993    $  250,514       130,000       40,000         --         $    6,640
President and Chief                 1994       357,740       250,000           --         --             10,760
Operating Officer                   1995       371,558       600,000      150,000         --              7,835

Michael D. Martin                   1993    $  113,049       100,000       30,000         --         $    7,635
Senior Vice President               1994       189,013       250,000           --         --              7,311
and Treasurer                       1995       165,626       500,000       85,000         --              7,919

P. Daryl Brown                      1993    $  182,707       160,000       20,000         --         $    7,701
President-- HEALTHSOUTH             1994       272,573       200,000           --         --             10,226
Outpatient Centers                  1995       263,462       300,000      130,000         --              8,580

Aaron Beam, Jr.                     1993    $  252,039       100,000       25,000         --         $    9,342
Executive Vice President            1994       298,223       175,000           --         --             11,272
and Chief Financial Officer         1995       247,903       300,000      100,000         --              8,695

- --------------------
<FN>
(1)      Includes car  allowances of $500 per month for Mr. Scrushy and $350 per
         month  for  the  other  named  officers.  Also  includes  (a)  matching
         contributions under the Company's Retirement  Investment Plan for 1993,
         1994 and 1995,  respectively,  of: $393,  $318 and $292 to Mr. Scrushy;
         $380,  $355 and $900 to Mr. Beam;  $453,  $625 and $900 to Mr. Bennett;
         $325,  $526  and $900 to Mr.  Martin;  and  $473,  $274 and $900 to Mr.
         Brown;  (b) awards under the Company's  Employee Stock Benefit Plan for
         1993, 1994 and 1995, respectively,  of $3,123, $4,910 and $1,626 to Mr.
         Scrushy;  $3,123,  $4,910 and $1,626 to Mr.  Beam;  $1,102,  $4,910 and
         $1,626 to Mr.  Bennett;  $3,057,  $1,345 and $1,626 to Mr. Martin;  and
         $2,846,  $4,910  and $1,626 to Mr.  Brown;  and (c)  split-dollar  life
         insurance  premiums paid in 1993 and 1994 of $1,280,  $1,723 and $2,190
         with respect to Mr. Scrushy;  $1,639, $1,807 and $1,969 with respect to
         Mr.  Beam;  $885,  $1,025 and $1,109 with  respect to Mr. Bennett; $53,
         $1,240 and $1,193 with respect to Mr. Martin; and $182, $842 and $1,854
         with respect to Mr. Brown.  See this Item,  "Executive  Compensation --
         Retirement  Investment  Plan" and "Executive  Compensation  -- Employee
         Stock Benefit Plan".

(2)      In  addition  to the  amounts  described  in  the  preceding  footnote,
         includes  the  conveyance  of real  property  valued at $640,000 to Mr.
         Scrushy. See Item 13, "Certain Relationships and Related Transactions".
</FN>



                                     - 76 -



Stock Option Grants in 1995


                                                      Individual Grants
                                  ------------------------------------------------------
                                                 % of Total
                                                   Options
                                  Number of      Granted to        Exercise
                                   Options      Employees in         Price     Expiration         Grant Date
Name                               Granted       Fiscal Year       Per Share      Date         Present Value (1)
- -----                             ---------     -------------    -------------  --------     -------------------
                                                                    
Richard M. Scrushy                1,000,000      32.6%            $16.75         6/6/2005        $  11,070,000

James P. Bennett                     50,000                        19.375       3/10/2005              675,500
                                    100,000       4.9%             16.75         6/6/2005            1,107,000

Michael D. Martin                    60,000                        16.75         6/6/2005              664,200
                                     25,000       2.8%             30.75       12/14/2005              451,750

P. Daryl Brown                       30,000                        19.375       3/10/2005              405,300
                                    100,000       4.2%             16.75         6/6/2005            1,107,000

Aaron Beam, Jr.                     100,000       3.3%             16.75         6/6/2005            1,107,000

- --------------
<FN>
(1)      Based on the  Black-Scholes  option  pricing  model  adapted for use in
         valuating  executive  stock  options.  The  actual  value,  if any,  an
         executive  may  realize  will depend upon the excess of the stock price
         over the exercise  price on the date the option is  exercised,  so that
         there is no assurance  that the value  realized by an executive will be
         at or  near  the  value  estimated  by  the  Black-Scholes  model.  The
         estimated values under that model are based on arbitrary assumptions as
         to  certain  variables,   including  the  following:  (i)  stock  price
         volatility  is assumed to be 48 at March 10,  1995,  45 at June 6, 1995
         and 36 at  December  14,  1995;  (ii) the  risk-free  rate of return is
         assumed to be 7.17% at March 10, 1995,  6.25% at June 6, 1995 and 5.76%
         at December 14, 1995; (iii) dividend yield is assumed to be 0; and (iv)
         the  time of  exercise  is  assumed  to be the  expiration  date of the
         option.
</FN>

Stock Option Exercises in 1995 and Option Values at December 31, 1995




                         Number                                                           Value of Unexercised
                        of Shares                  Number of Unexercised Options          In-the-Money Options
                        Acquired                        at December 31, 1995              at December 31, 1995
                           on         Value         ---------------------------       ------------------------
      Name              Exercise     Realized       Exercisable      Unexercisable     Exercisable     Unexercisable
      ----              --------     --------       -----------      -------------     -----------     -------------

                                                                                      
Richard M. Scrushy......    -0-     $     -0-       6,686,262              -0-        $136,449,400      $     -0-
James P. Bennett........ 10,000       111,850         360,000           15,000          6,252,600         323,400
Michael D. Martin....... 30,000       395,550          63,000           71,250            822,336         991,163
P. Daryl Brown..........    -0-           -0-         441,000           15,000          8,332,353         323,400
Aaron Beam, Jr..........123,100     1,556,845         176,250              -0-          2,881,450             -0-
- --------------------
<FN>
(1)  Does not reflect any options  granted and/or  exercised  after December 31,
     1995.  The net effect of any such grants and  exercises is reflected in the
     table appearing under Item 12,  "Security  Ownership of Certain  Beneficial
     Owners and Management".

(2)  Represents  the  difference  between  market price of the Company's  Common
     Stock and the  respective  exercise  prices of the options at December  31,
     1995. Such amounts may not necessarily be realized. Actual values which may
     be realized, if any, upon any exercise of such options will be based on the
     market price of the Common Stock at the time of any such  exercise and thus
     are dependent upon future performance of the Common Stock.
</FN>


                                     - 77 -



Stock Option Plans

         Set forth below is  information  concerning  the various  stock  option
plans of the Company at December 31, 1995.

1984 Incentive Stock Option Plan

         The Company had a 1984  Incentive  Stock  Option Plan (the "ISO Plan"),
intended to qualify under Section  422(b) of the Internal  Revenue Code of 1986,
as amended (the  "Code"),  covering an  aggregate of 2,400,000  shares of Common
Stock.  The ISO Plan expired on February 28, 1994, in accordance with its terms.
As of December 31, 1995,  there were  outstanding  under the ISO Plan options to
purchase  21,353  shares of the  Company's  Common Stock at prices  ranging from
$2.71 to $7.57 per share.  All such  options  remain in full force and effect in
accordance  with  their  terms and the ISO Plan.  Under the ISO Plan,  which was
administered  by the Board of Directors,  key employees could be granted options
to purchase  shares of Common  Stock at 100% of fair market value on the date of
grant (or 110% of fair market  value in the case of a 10%  stockholder/grantee).
The outstanding  options granted under the ISO Plan must be exercised within ten
years from the date of grant, are  cumulatively  exercisable with respect to 25%
of the shares covered  thereby after the expiration of each of the first through
the fourth years following the date of grant, are nontransferable except by will
or pursuant  to the laws of descent  and  distribution,  are  protected  against
dilution and expire within three months after termination of employment,  unless
such termination is by reason of death.

1988 Non-Qualified Stock Option Plan

         The Company also has a 1988 Non-Qualified  Stock Option Plan (the "NQSO
Plan")  covering a maximum of 2,400,000  shares of Common Stock.  As of December
31, 1995, there were outstanding under the NQSO Plan options to purchase 167,180
shares of the Company's  Common Stock at prices ranging from $5.04 to $16.75 per
share.  An  additional  3,650  shares were  reserved  for grants  under the NQSO
Plan.The NQSO Plan, which is administered by the Board of Directors (except with
respect to options  granted to Directors,  as to which it is  administered by an
Independent Stock Option Committee), provides that Directors, executive officers
and other key  employees  may be granted  options to  purchase  shares of Common
Stock  at 100%  of fair  market  value  on the  date of  grant.  The  NQSO  Plan
terminates on the earliest of (a) February 28, 1998, (b) such time as all shares
of Common Stock  reserved for  issuance  under the NQSO Plan have been  acquired
through the exercise of options  granted  thereunder or (c) such earlier time as
the Board of Directors of the Company may determine. Options granted pursuant to
the NQSO Plan have a  ten-year  term are  exercisable  at any time  during  such
period,  are  nontransferable  except by will or pursuant to the laws of descent
and distribution,  are protected against dilution and expire within three months
of termination  of association  with the Company as a Director or termination of
employment, unless such termination is by reason of death.

1989, 1990, 1991, 1992, 1993 and 1995 Stock Option Plans

         The Company also has a 1989 Stock Option Plan (the "1989 Plan"), a 1990
Stock Option Plan (the "1990 Plan"), a 1991 Stock Option Plan (the "1991 Plan"),
a 1992 Stock Option Plan (the "1992 Plan"),  a 1993 Stock Option Plan (the "1993
Plan")  and a 1995 Stock  Option  Plan (the  "1995  Plan"),  under each of which
incentive stock options ("ISOs") and  non-qualified  stock options ("NQSOs") may
be granted.  The 1989,  1990, 1991, 1992, 1993 and 1995 Plans cover a maximum of
1,200 shares, 1,800 shares, 5,600,000 shares, 2,800,000 shares, 2,800,000 shares
and  3,500,000 (to be increased by 0.9% of the  outstanding  Common Stock of the
Company on each January 1, beginning January 1, 1996) shares,  respectively,  of
the Company's  Common  Stock.  As of December 31, 1995,  there were  outstanding
options to purchase an aggregate of 13,458,221  shares of the  Company's  Common
Stock  under  such Plans at  exercise  prices  ranging  from $5.04 to $30.75 per
share. An additional 1,236,004 shares were reserved for grants under such Plans.
Each of the 1989,  1990,  1991, 1992, 1993 and 1995 Plans is administered in the
same manner as the NQSO Plan and provides that Directors, executive officers and
other key employees may

                                     - 78 -



be granted  options to  purchase  shares of Common  Stock at 100% of fair market
value on the date of grant.  The 1989,  1990,  1991,  1992,  1993 and 1995 Plans
terminate on the earliest of (a) October 25,  1999,  October 15, 2000,  June 19,
2001,  June 16, 2002,  April 19, 2003 and June 5, 2005,  respectively,  (b) such
time as all shares of Common Stock  reserved for issuance  under the  respective
Plan have been acquired through the exercise of options granted  thereunder,  or
(c) such earlier  times as the Board of Directors of the Company may  determine.
Options  granted under these Plans which are designated as ISOs contain  vesting
provisions  similar to those contained in options granted under the ISO Plan and
have a ten-year  term.  NQSOs  granted  under these Plans have a ten-year  term.
Options granted under these Plans are nontransferable except by will or pursuant
to the laws of descent and distribution, are protected against dilution and will
expire within three months of termination  of association  with the Company as a
Director or termination of employment,  unless such  termination is by reason of
death.

1993 Consultants' Stock Option Plan

         The Company also has a 1993  Consultants'  Stock Option Plan (the "1993
Consultants'  Plan"),  under which  NQSOs may be granted,  covering a maximum of
1,500,000  shares  of  Common  Stock.  As  of  December  31,  1995,  there  were
outstanding  under the 1993 Consultants' Plan options to purchase 905,000 shares
of Common  Stock at prices  ranging  from $6.75 to $30.75  per  share.  The 1993
Consultants'  Plan,  which is  administered in the same manner as the NQSO Plan,
provides that certain non-employee  consultants who provide significant services
to the Company may be granted options to purchase shares of Common Stock at such
prices as are determined by the Board of Directors or the appropriate committee.
The 1993  Consultants' Plan terminates on the earliest of (a) February 25, 2003,
(b) such time as all shares of Common Stock reserved for issuance under the 1993
Consultants'  Plan have been  acquired  through the exercise of options  granted
thereunder,  or (c) such  earlier  time as the Board of Directors of the Company
may determine.  Options granted under the 1993 Consultants' Plan have a ten-year
term.  Options  granted  under the 1993  Consultants'  Plan are  nontransferable
except  by  will or  pursuant  to the  laws of  descent  and  distribution,  are
protected  against  dilution and expire  within three months of  termination  of
association  with the Company as a  consultant,  unless such  termination  is by
reason of death.

Other Stock Option Plans

         In  connection  with the  acquisitions  of SHC and  SSCI,  the  Company
assumed  certain  existing  stock option plans of the  acquired  companies,  and
outstanding options to purchase stock of the acquired companies under such plans
were converted into options to acquire Common Stock of the Company in accordance
with the exchange ratios applicable to such mergers. At December 31, 1995, there
were outstanding under the SHC and SSCI plans options to purchase 674,806 shares
of the Company's  Common Stock at exercise  prices  ranging from $1.52 to $17.24
per share. No additional options are being granted under any such assumed plans.


Executive Loans

         In order to enhance equity ownership by senior management,  in 1989 the
Company  adopted a program of making  loans to officers  holding the position of
Group Vice  President and above to facilitate the exercise of stock options held
by such persons.  Each loan bears interest at the prime rate announced from time
to time by AmSouth  Bank of  Alabama,  Birmingham,  Alabama  and is secured by a
first lien on the shares of Common Stock acquired with the proceeds of the loan.
Each loan has a ten-year  term,  and the Company's  lien on the shares of Common
Stock is released as the indebtedness is repaid at the rate of one share per the
weighted  average  option  exercise  price  repaid.   The  only  loan  currently
outstanding  under such program is a loan made on May 7, 1992 to P. Daryl Brown,
President -- HEALTHSOUTH  Outpatient  Centers,  which had an original  principal
balance of $213,613 and of which $190,000  remained  outstanding at December 31,
1995.



                                     - 79 -



Retirement Investment Plan

         Effective   January  1,  1990,  the  Company  adopted  the  HEALTHSOUTH
Retirement  Investment Plan (the "401(k)  Plan"),  a retirement plan intended to
qualify under Section  401(k) of the Internal  Revenue Code of 1986, as amended.
The 401(k) Plan is open to all full-time and part-time  employees of the Company
who are over the age of 21,  have one full year of service  with the Company and
have at least  1,000 hours of service in the year in which they enter the 401(k)
Plan.  Eligible  employees may elect to participate in the Plan on January 1 and
July 1 in each year.

         Under the  401(k)  Plan,  participants  may elect to defer up to 20% of
their annual compensation (subject to nondiscrimination rules under the Internal
Revenue Code). The deferred  amounts may be invested among four options,  at the
participant's  direction:  a  money  market  fund,  a bond  fund,  a  guaranteed
insurance contract or an equity fund. The Company will match a minimum of 10% of
the amount deferred by each participant,  up to 4% of such  participant's  total
compensation, with the matched amount also directed by the participant. See Note
12 of "Notes to Consolidated Financial Statements".

         Aaron Beam, Jr.,  Executive Vice President and Chief Financial  Officer
of  the  Company,   and  Anthony  J.  Tanner,   Executive   Vice   President  --
Administration  and  Secretary of the  Company,  serve as Trustees of the 401(k)
Plan, which is administered by the Company.


Employee Stock Benefit Plan

         Effective   January  1,  1991,  the  Company  adopted  the  HEALTHSOUTH
Rehabilitation  Corporation  and  Subsidiaries  Employee Stock Benefit Plan (the
"ESOP"),  a  retirement  plan  intended  to qualify  under  sections  401(a) and
4975(e)(7) of the Internal Revenue Code of 1986, as amended. The ESOP is open to
all full-time and part-time employees of the Company who are over the age of 21,
have one full year of service  with the Company and have at least 1,000 hours of
service in the year in which they  begin  participation  in the ESOP on the next
January  1 or July 1 after  the  date  on  which  such  employee  satisfies  the
aforementioned conditions.

         The ESOP was established with a $10,000,000 loan from the Company,  the
proceeds of which were used to purchase  413,793 shares of the Company's  Common
Stock. In 1992, an additional  $10,000,000  loan was made to the ESOP, which was
used to purchase an additional 416,666 shares of Common Stock. Under the ESOP, a
Company  Common Stock account (a "company  stock  account") is  established  and
maintained for each eligible employee who participates in the ESOP. In each plan
year,  such  account is credited  with such  employee's  allocable  share of the
Common Stock held by the ESOP and allocated with respect to such plan year. Each
employee's  allocable  share for any given plan year is determined  according to
the ratio  which such  employee's  compensation  for such plan year bears to the
compensation of all eligible participating employees for the same plan year.

         Under the ESOP,  eligible employees who participate in the ESOP and who
have attained age 55 and have  completed 10 years of  participation  in the ESOP
may elect to diversify  the assets in their  company  stock account by directing
the plan administrator to transfer to the 401(k) Plan a portion of their company
stock account to be invested,  as the eligible employee directs,  in one or more
of the investment options available under the 401(k) Plan.
See Note 12 of "Notes to Consolidated Financial Statements".

         Richard M. Scrushy,  Chairman of the Board and Chief Executive  Officer
of the Company,  Aaron Beam,  Jr.,  Executive Vice President and Chief Financial
Officer of the  Company,  and Anthony J.  Tanner,  Executive  Vice  President --
Administration  and  Secretary  of the  Company,  serve as Trustees of the ESOP,
which is administered by the Company.



                                     - 80 -



Stock Purchase Plan

         In order to further  encourage  employees to obtain equity ownership in
the Company, the Company's Board of Directors adopted an Employee Stock Purchase
Plan (the "Stock  Purchase  Plan")  effective  January 1, 1994.  Under the Stock
Purchase Plan, participating employees may contribute $10 to $200 per pay period
toward the purchase of the Company's  Common Stock in open-market  transactions.
The Stock Purchase Plan is open to regular full-time or part-time  employees who
have been  employed  for six  months  and are at least 21 years  old.  After six
months of  participation  in the Stock Purchase Plan, the Company will provide a
10% matching  contribution  to be applied to purchases  under the Stock Purchase
Plan. The Company also pays all fees and brokerage  commissions  associated with
the  purchase  of the  stock.  The  Stock  Purchase  Plan is  administered  by a
broker-dealer firm not affiliated with the Company.


Board Compensation

         Directors who are not also employed by the Company are paid  Directors'
fees of  $10,000  per  annum,  plus  $3,000  for each  meeting  of the  Board of
Directors and $1,000 for each Committee meeting attended. In addition, Directors
are reimbursed for all out-of-pocket  expenses incurred in connection with their
duties as Directors.  The Directors of the Company,  including Mr. Scrushy, have
been granted  non-qualified  stock  options to purchase  shares of the Company's
Common  Stock.  See this Item,  "Executive  Compensation  -- Stock Option Plans"
above.


Chief Executive Officer Employment Agreement

         The  Company  is a party to an  Employment  Agreement  with  Richard M.
Scrushy,  pursuant to which Mr. Scrushy, a management founder of the Company. is
employed as Chairman of the Board and Chief Executive Officer of the Company for
a  five-year  term which ends  December  31,  2000.  Such term is  automatically
extended for an additional  year on December 31 of each year.  In addition,  the
Company has agreed to use its best efforts to cause Mr. Scrushy to be elected as
a Director of the Company during the term of the Agreement. Under the Agreement,
Mr. Scrushy received a base salary of $900,000, excluding incentive compensation
of up to  $900,000,  in 1995 and is to receive  the same base salary in 1996 and
each year thereafter,  with incentive compensation of up to $2,400,000,  subject
to annual review by the Board of Directors,  and is entitled to  participate  in
any bonus plan approved by the Board of Directors for the Company's  management.
The incentive  compensation is earned at $200,000 per month in 1996,  contingent
upon the Company's  success in meeting  certain  monthly  budgeted  earnings per
share targets. Mr. Scrushy earned the entire $900,000 incentive component of his
compensation in 1995, as all such targets were met. In addition, Mr. Scrushy was
awarded $5,000,000 under the management bonus plan, and was conveyed real estate
having an  appraised  value of $640,000 by the  Company.  See Item 13,  "Certain
Relationships and Related Transactions".  Such additional bonus was based on the
Committee's assessment of Mr. Scrushy's contribution to the establishment of the
Company as the  industry  leader in  outpatient  and  rehabilitative  healthcare
services,  including  his  role  in  the  negotiation  and  consummation  of the
Company's 1995 acquisitions of Surgical Health  Corporation,  the rehabilitation
hospitals division of NovaCare,  Inc., Sutter Surgery Centers, Inc. and Caremark
Orthopedic  Services Inc. and the 1996 acquisitions of Surgical Care Affiliates,
Inc. and  Advantage  Health  Corporation,  as well as the  Company's  success in
achieving annual budgeted net income targets.  Mr. Scrushy is also provided with
a car allowance in the amount of $500 per month and disability insurance through
a Company-wide plan or otherwise.  Under the Agreement, Mr. Scrushy's employment
may be terminated for cause or if he should become disabled.  Termination of Mr.
Scrushy's  employment  under the Agreement will result in certain  severance pay
arrangements.  In the  event  that the  Company  shall be  acquired,  merged  or
reorganized in such a manner as to result in a change of control of the Company,
Mr.  Scrushy has the right to terminate his employment  under the Agreement,  in
which case he will receive a lump sum payment  equal to three years' annual base
salary (including the gross incentive portion thereof) under the Agreement.  Mr.
Scrushy has agreed not to compete  with the  Company  during any period to which
any such severance pay relates. Mr. Scrushy may terminate

                                     - 81 -





the Agreement at any time upon 180 days'  notice,  in which case he will receive
one year's base salary as severance pay.



Item 12. Security Ownership of Certain Beneficial Owners and Management.


         The following table sets forth certain information regarding beneficial
ownership of the Company's Common Stock as of March 15, 1996, (a) by each person
who is known by the Company to own  beneficially  more than 5% of the  Company's
Common Stock,  (b) by each of the  Company's  Directors and (c) by the Company's
five most highly  compensated  executive officers and all executive officers and
Directors as a group.





                                                                                                   Percentage
            Name and                                      Number of Shares                             of
        Address of Owner                               Beneficially Owned (1)                     Common Stock
        ----------------                               ----------------------                     ------------

                                                                                               
Richard M. Scrushy                                          7,738,329  (2)                            4.84%
John S. Chamberlin                                            105,000  (3)                            *
C. Sage Givens                                                191,050  (4)                            *
Charles W. Newhall III                                        315,938  (5)                            *
George H. Strong                                              264,166  (6)                            *
Phillip C. Watkins, M.D.                                      322,765  (7)                            *
Aaron Beam, Jr.                                               228,060  (8)                            *
James P. Bennett                                              475,000  (3)                            *
Larry R. House                                                288,906  (9)                            *
Anthony J. Tanner                                             646,904  (10)                           *
Richard F. Celeste                                             80,000  (3)                            *
P. Daryl Brown                                                520,000  (11)                           *
Joel C. Gordon                                              1,947,236  (12)                           1.28%
Raymond J. Dunn, III                                        1,619,749  (13)                           1.06%
Michael D. Martin                                             114,004  (14)                           *
FMR Corp.                                                   9,967,400  (15)                           6.54%
    82 Devonshire Street
    Boston, Massachusetts  02109
All Executive Officers and Directors as a Group            16,249,806  (16)                           9.87%
    (20 persons)
- -------------------------
<FN>
(1)    The persons named in the table have sole voting and investment power with
       respect  to all shares of Common  Stock  shown as  beneficially  owned by
       them, except as otherwise indicated.

(2)    Includes 7,436,262 shares subject to currently exercisable stock options.

(3)    All of the shares are subject to currently exercisable stock options.

(4)    Includes  1,050 shares owned by Ms.  Givens's  spouse and 190,000  shares
       subject to currently exercisable stock options.

(5)    Includes 230 shares owned by members of Mr. Newhall's  immediate  family,
       10,780  shares owned by  partnerships  of which Mr.  Newhall is a general
       partner and 305,000 shares subject to currently exercisable

                                     - 82 -





       stock options.  Mr. Newhall disclaims  beneficial ownership of the shares
       owned by the partnerships  except to the extent of his pecuniary interest
       therein.

(6)    Includes  54,054 shares owned by a trust of which Mr. Strong is a trustee
       and claims shared voting and investment  power and 138,165 shares subject
       to currently exercisable stock options.

(7)    Includes 225,000 shares subject to currently exercisable stock options.

(8)    Includes 206,250 shares subject to currently exercisable stock options.

(9)    Includes 173,734 shares subject to currently exercisable stock options.

(10)   Includes  36,000  shares held in trust by Mr. Tanner for his children and
       610,000 shares subject to currently exercisable stock options.

(11)   Includes 491,000 shares subject to currently exercisable stock options.

(12)   Includes  204,670  shares  owned by his spouse,  235,350  shares owned by
       trusts of which he is a trustee and 167,260  shares  subject to currently
       exercisable stock options.

(13)   Includes 31,666 shares owned by a charitable foundation of which Mr. Dunn
       is a trustee.

(14)   Includes 113,000 shares subject to currently exercisable stock options.

(15)   Shares held by various investment funds for which affiliates of FMR Corp.
       act as investment  advisor.  FMR Corp. or its affiliates claim sole power
       to vote  21,100 of the  shares  and sole  power to  dispose of all of the
       shares.

(16)   Includes 12,094,715 shares subject to currently exercisable stock options
       held by executive fficers and Directors.

*  Less than 1%
</FN>



Item 13. Certain Relationships and Related Transactions.


         During 1995, the Company paid  $11,587,000  for the purchase of new NCR
computer  equipment  from GG  Enterprises,  a  value-added  reseller of computer
equipment  which is owned by Grace  Scrushy,  the mother of Richard M.  Scrushy,
Chairman of the Board and Chief Executive Officer of the Company,  and Gerald P.
Scrushy,  Senior Vice  President  -- Physical  Resources  of the  Company.  Such
purchases were made in the ordinary course of the Company's business.  The price
paid for this  equipment was more favorable to the Company than that which could
have been obtained from an independent third party seller.

         During 1995,  the Company paid 229,000 to  Caretenders  Health Corp., a
provider of home healthcare services and related services, for services provided
by Caretenders to the Company.  The Company  beneficially owns approximately 30%
of the  issued  and  outstanding  shares of common  stock of  Caretenders.  Such
purchases  were made in the  ordinary  course  of the  Company's  business.  The
Company  believes that the price paid for the services  provided by  Caretenders
was no less  favorable to the Company  than that which could have been  obtained
from an independent third-party provider.

         During 1995, the Company paid $63,000 to MedPartners/Mullikin,  Inc., a
publicly-traded  physician practice management company,  for management services
rendered  to  certain  physician  practices  owned by the  Company.  Richard  M.
Scrushy, Chairman of the Board and Chief

                                     - 83 -





Executive Officer of the Company, and Larry R. House, a Director of the Company,
are directors of MedPartners/Mullikin, Inc. Mr. House also serves as Chairman of
the Board, President and Chief Executive Officer of MedPartners/Mullikin,  Inc.,
a position which has been his principal  occupation  since August 1993. At March
1,  1996,  Mr.  Scrushy   beneficially  owns  approximately   1.63%,  Mr.  House
beneficially owns approximately  3.93%, and the Company owns approximately 2.20%
of the issued and  outstanding  Common Stock of  MedPartners/Mullikin,  Inc. The
Company  believes that the price paid for such services was no less favorable to
the  Company  than that  which  could  have been  obtained  from an  independent
third-party provider.

         In June 1994,  the Company  sold  selected  properties,  including  six
ancillary hospital facilities,  three outpatient rehabilitation  facilities, two
outpatient  surgery  centers,  one  uncompleted  medical office building and one
research   facility   to   Capstone   Capital   Corporation   ("Capstone"),    a
publicly-traded real estate investment trust. The net proceeds of the Company as
a result of the transaction were approximately  $58,425,000.  The net book value
of the  properties  was  approximately  $50,735,000.  The  Company  leases  back
substantially  all these  properties from Capstone and guarantees the associated
operating  leases,  payments  under  which  aggregate  approximately  $6,900,000
annually.  In addition,  in 1995,  Capstone acquired  ownership of the Company's
Erie, Pennsylvania inpatient  rehabilitation  facility, which had been leased by
the Company from an unrelated  lessor.  The Company's annual lease payment under
that lease is  $1,700,000.  Richard M. Scrushy,  Chairman of the Board and Chief
Executive Officer of the Company,  and Michael D. Martin,  Senior Vice President
- -- Finance and Treasurer of the Company, were among the founders of Capstone and
serve  on  its  Board  of  Directors.  At  March  1,  1996,  Mr.  Scrushy  owned
approximately 2.9% of the issued and outstanding capital stock of Capstone,  and
Mr. Martin owned  approximately 0.8% of the issued and outstanding capital stock
of Capstone. In addition, the Company owned approximately 0.8% of the issued and
outstanding  capital  stock of Capstone at March 1, 1996.  The Company  believes
that  all  transactions  involving  Capstone  were  effected  on  terms  no less
favorable  than  those  which  could have been  obtained  in  transactions  with
independent third parties.

         Effective June 13, 1995, the Company acquired SHC through the merger of
a wholly-owned  subsidiary of the Company with and into SHC. The transaction was
subject to approval  of the  stockholders  of both the Company and SHC,  and the
Company  received an opinion  from Smith  Barney Inc. as to the  fairness to the
Company, from a financial point of view, of the exchange ratio pursuant to which
capital stock of SHC was  exchanged for Common Stock of the Company.  Richard M.
Scrushy,  Chairman of the Board and Chief Executive Officer of the Company,  and
Charles W. Newhall  III, a Director of the Company,  also served on the Board of
Directors of SHC. In connection  with such  transaction,  Mr.  Scrushy  received
123,421 shares of HEALTHSOUTH  Common Stock in the merger, and entities of which
Mr. Newhall is a general partner received 1,058,901 shares of HEALTHSOUTH Common
Stock in the merger. Mr. Newhall shared voting and investment power with respect
to such shares and disclaimed  beneficial ownership of such shares. In addition,
C. Sage Givens and Larry R. House,  both  Directors  of the  Company,  were also
direct or indirect stockholders of SHC and received,  respectively,  215,404 and
114,370 shares of HEALTHSOUTH Common Stock in connection with the merger.

         In July 1994,  the Company  acquired in excess of 80% of the issued and
outstanding   capital  stock  of  Diagnostic  Health   Corporation   ("DHC"),  a
privately-held  company which operated diagnostic imaging facilities.  After the
July 1994 transaction, the minority interests in DHC were owned by approximately
49 stockholders, including the following Directors and executive officers of the
Company:  Richard M. Scrushy,  Chairman of the Board and Chief Executive Officer
of the Company,  James P. Bennett,  President and Chief Operating Officer of the
Company,  Aaron Beam, Jr.,  Executive Vice President and Chief Financial Officer
of the  Company,  Thomas  W.  Carman,  Executive  Vice  President  --  Corporate
Development of the Company,  Russell H. Maddox, President -- HEALTHSOUTH Imaging
Centers of the Company,  P. Daryl Brown,  President  --  HEALTHSOUTH  Outpatient
Centers of the Company,  Michael D. Martin,  Senior Vice President and Treasurer
of the Company,  and Larry R. House, a Director of the Company. In October 1995,
the  Company  purchased  the  remaining  minority  interests  in DHC  for a cash
purchase  price of $4.00 per share and  cashed out all  options  to acquire  DHC
stock at a cash price equal to $4.00 per share less the option  exercise  price.
The Company received an opinion from Smith Barney Inc. as to the fairness to the
Company,  from a financial  point of view, of the  consideration  payable to DHC
stockholders  and option  holders.  In connection  with such  transactions,  Mr.
Scrushy received a cash payment of $3,229,164,

                                     - 84 -




Mr. Maddox  received a cash payment of  $3,412,886,  Mr. Martin  received a cash
payment of $223,750,  and Mr. House received a cash payment of  $2,452,500.  The
other  individuals  named above  received  cash  payments  of less than  $60,000
apiece.

         In 1992,  the Company  acquired  19.55 acres of vacant land in Vestavia
Hills, Alabama for potential development as a corporate  headquarters  building.
The Company subsequently determined that, for various reasons, such land was not
suited  for  the  type  of  development  that  the  Company  wished  to  pursue.
Accordingly, in 1995, the Board of Directors of the Company determined to convey
the property to Richard M.  Scrushy,  Chairman of the Board and Chief  Executive
Officer of the Company,  as additional  compensation.  An independent  appraisal
valued the  property at  $640,000,  and such  amount was  treated as  additional
compensation to Mr. Scrushy.

         In order to enhance equity ownership by senior management,  the Company
has adopted a program of making loans to officers  holding the position of Group
Vice  President  and above to  facilitate  the exercise of stock options held by
such persons. See Item 11, "Executive Compensation -- Executive Loans".

         At various times,  the Company has made loans to executive  officers to
assist them in meeting  financial  obligations  at certain  times when they were
requested  by the  Company  to refrain  from  selling  Common  Stock in the open
market.  At January 1, 1995, loans in the following  original  principal amounts
were outstanding:  $460,000 to Larry R. House, a Director and a former executive
officer, and $140,000 to William T. Owens, Senior Vice President and Controller.
Outstanding  principal balances at December 31, 1995 were $414,000 for Mr. House
and  $126,000 for Mr.  Owens.  In  addition,  during  1995,  the Company made an
additional  loan of $350,000  to Mr.  Owens and  $500,000  to Aaron  Beam,  Jr.,
Executive Vice President and Chief Financial Officer of the Company, which loans
were  outstanding in full at December 31, 1995.  Such loans bear interest at the
rate of 1-1/4%  per  annum  below the prime  rate of  AmSouth  Bank of  Alabama,
Birmingham, Alabama, and are payable on demand.


                                     - 85 -



                                     PART IV



Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K.

(a)      Financial Statements, Financial Statement Schedules and Exhibits.

         1.       Financial Statements.

         The   consolidated   financial   statements  of  the  Company  and  its
subsidiaries  filed as a part of this  Annual  Report on Form 10-K are listed in
Item 8 of this Annual Report on Form 10-K, which listing is hereby  incorporated
herein by reference.

         2.       Financial Statement Schedules.

         The financial  statement schedules required by Regulation S-X are filed
under Item 14(d) of this Annual Report on Form 10-K, as listed below:

         Schedules Supporting the Financial Statements

         Schedule II            Valuation and Qualifying Accounts            90

         All other  schedules  for  which  provision  is made in the  applicable
accounting  regulations  of the  Securities  and Exchange  Commission  have been
omitted  because they are not  required  under the related  instructions  or are
inapplicable,  or because the information has been provided in the  Consolidated
Financial Statements or the Notes thereto.

         3.       Exhibits.

         The Exhibits  filed as a part of this Annual  Report are listed in Item
14(c) of this Annual Report on Form 10-K,  which listing is hereby  incorporated
herein by reference.

(b)      Reports on Form 8-K.

         During the last quarter of the period  covered by this Annual Report on
Form 10-K, the Company filed the following Current Reports on Form 8-K:

         (1)  Current  Report  on Form 8-K  filed  October  19,  1995  providing
              information under Items 5 and 7 relating  to  the  acquisition  of
              SHC, and including  the following  unaudited  pro forma  financial
              statements of HEALTHSOUTH Corporation:

                  (a)    Pro forma consolidated Balance Sheet at  March 31, 1995
                         and pro forma consolidated  statements  of income  for
                         the three-month  periods ended March 31, 1995 and March
                         31, 1994;

                  (b)    Pro forma  consolidated  statements  of income  for the
                         twelve-month  periods ended December 31, 1994, 1993 and
                         1992; and

                  (c)    Notes to consolidated financial statements.

         (2)  Current  Report on Form 8-K filed  October 20, 1995, as amended on
              November  9,  1995  providing  information  under  Items  5  and 7
              relating to the acquisition of SCA.

         (3)  Current  Report  on Form 8-K  dated  October  30,  1995  providing
              information  under  Items 5 and 7 relating to the  acquisition  of
              Caremark Orthopedic Services, Inc.

         (4)  Current  Report  on Form 8-K dated  November  13,  1995  providing
              information  under  Items 2 and 7 relating to the  acquisition  of
              SSCI,  incorporating by reference from  HEALTHSOUTH  Corporation's
              Registration  Statement  on Form  S-4  filed  September  28,  1995
              (Registration  No.  33-63055) the audited  consolidated  financial
              statements  of SSCI as at December  31,  1994,  and for the period
              then ended.

         (5)  Current  Report  on Form 8-K dated  December  20,  1995  providing
              information  under Item 5 relating  to the  acquisition  of Sutter
              Surgery Centers, Inc.


                                     - 86 -







(c)      Exhibits.

         The Exhibits  required by Regulation S-K are set forth in the following
list and are filed either by  incorporation  by reference from previous  filings
with the  Securities  and Exchange  Commission  or by  attachment to this Annual
Report on Form 10-K as so indicated in such list.

     (2)-1        Amended and Restated Plan and Agreement of Merger, dated as of
                  September   18,   1994,   among   HEALTHSOUTH   Rehabilitation
                  Corporation,  RRS Acquisitions Company, Inc. and ReLife, Inc.,
                  filed as Exhibit (2)-1 to the Company's Registration Statement
                  on  Form  S-4   (Registration   No.   33-55929),   is   hereby
                  incorporated by reference.

     (2)-2        Amended and Restated Plan and Agreement of Merger, dated as of
                  January 22, 1995, among HEALTHSOUTH  Corporation,  ASC Atlanta
                  Acquisition  Company,  Inc. and Surgical  Health  Corporation,
                  filed as Exhibit (2)-4 to the Company's  Annual Report on Form
                  10-K for the Fiscal Year Ended  December 31,  1994,  is hereby
                  incorporated by reference.

     (2)-3        Stock  Purchase  Agreement,  dated  February  3,  1995,  among
                  HEALTHSOUTH  Corporation,  NovaCare,  Inc.  and NC  Resources,
                  Inc., filed as Exhibit (2)-3 to the Company's Annual Report on
                  Form 10-K for the Fiscal  Year Ended  December  31,  1994,  is
                  hereby incorporated by reference.

     (2)-4        Plan and  Agreement of Merger,  dated  August 23, 1995,  among
                  HEALTHSOUTH  Corporation,  SSCI  Acquisition  Corporation  and
                  Sutter  Surgery  Centers,  Inc.,  filed as Exhibit  (2) to the
                  Company's Registration Statement on Form S-4 (Registration No.
                  33-63-55) is hereby incorporated by reference.

     (2)-5        Amendment to Plan and Agreement of  Merger  among  HEALTHSOUTH
                  Corporation,  SSCI Acquisition  Corporation and Sutter Surgery
                  Center, Inc.

     (2)-6        Amended and Restated Plan and Agreement of Merger, dated as of
                  October   9,  1995,   among   HEALTHSOUTH   Corporation,   SCA
                  Acquisition  Corporation and Surgical Care  Affiliates,  Inc.,
                  filed as Exhibit  (2)-1 to  Amendment  No. 1 to the  Company's
                  Registration   Statement   on  Form  S-4   (Registration   No.
                  33-64935), is hereby incorporated by reference.

     (2)-7        Agreement and Plan of Merger, dated December 16, 1995, between
                  HEALTHSOUTH  Corporation,  Aladdin Acquisition Corporation and
                  Advantage  Health  Corporation,  filed as Exhibit (2)-1 to the
                  Company's Registration Statement on Form S-4 (Registration No.
                  333-825), is hereby incorporated by reference.

     (3)-1        Restated   Certificate   of   Incorporation   of   HEALTHSOUTH
                  Corporation,  as filed in the Office of the Secretary of State
                  of the State of Delaware on January 17, 1996, filed as Exhibit
                  (3)  to  the  Company's  Current  Report  on  Form  8-K  filed
                  onJanuary 29, 1996, is hereby incorporated by reference.


                                     - 87 -




     (3)-2        Bylaws of  HEALTHSOUTH  Rehabilitation  Corporation,  filed as
                  Exhibit (3)-2 to the Company's  Annual Report on Form 10-K for
                  the  Fiscal  Year  Ended   December  31,   1991,   are  hereby
                  incorporated herein by reference.

     (4)-1        Indenture,   dated  March  24,   1994,   between   HEALTHSOUTH
                  Rehabilitation   Corporation   and   NationsBank  of  Georgia,
                  National  Association,  relating to the Company's  9.5% Senior
                  Subordinated  Notes due 2001,  filed as  Exhibit  (4)-1 to the
                  Company's Annual Report on Form 10-K for the Fiscal Year Ended
                  December 31, 1994, is hereby incorporated by reference.

     (4)-2        Indenture,   dated  March  24,   1994,   between   HEALTHSOUTH
                  Rehabilitation  Corporation  and PNC Bank of  Kentucky,  Inc.,
                  relating  to  the   Company's  5%   Convertible   Subordinated
                  Debentures  due 2001,  filed as Exhibit (4)-2 to the Company's
                  Annual Report on Form 10-K for the Fiscal Year Ended  December
                  31, 1994, is hereby incorporated by reference.

     (4)-3        Form of Incentive Stock Option Agreement for 1995 Stock Option
                  Plan.

     (10)-1       1984 Incentive Stock Option Plan, as amended, filed as Exhibit
                  (10)-1  to the  Company's  Annual  Report on Form 10-K for the
                  Fiscal Year Ended  December 31, 1987,  is hereby  incorporated
                  herein by reference.

     (10)-2       1988 Non-Qualified Stock Option Plan, filed as Exhibit 4(a) to
                  the Company's Registration Statement on Form S-8 (Registration
                  No. 33-23642), is hereby incorporated herein by reference.

     (10)-3       1989  Stock  Option  Plan,  filed  as  Exhibit  (10)-6  to the
                  Company's Annual Report on Form 10-K for the Fiscal Year Ended
                  December 31, 1989, is hereby incorporated by reference.

     (10)-4       1990  Stock  Option  Plan,  filed as  Exhibit  (10)-13  to the
                  Company's Annual Report on Form 10-K for the Fiscal Year ended
                  December 31, 1990, is hereby incorporated by reference.

     (10)-5       Forms of Stock Option Agreements utilized under 1984 Incentive
                  Stock Option Plan, 1988 Non- Qualified Stock Option Plan, 1989
                  Stock Option Plan and 1990 Stock Option Plan, filed as Exhibit
                  (10)-14 to the  Company's  Annual  Report on Form 10-K for the
                  Fiscal Year ended December 31, 1990,  are hereby  incorporated
                  herein by reference.

     (10)-6       1991 Stock Option Plan, as amended,  filed as Exhibit  (10)-15
                  to the  Company's  Annual  Report on Form 10-K for the  Fiscal
                  Year ended December 31, 1991, is hereby incorporated herein by
                  reference.

     (10)-7       Forms of Stock  Option  Agreements  utilized  under 1991 Stock
                  Option Plan,  filed as Exhibit (10)-16 to the Company's Annual
                  Report on Form 10-K for the  Fiscal  Year Ended  December  31,
                  1991, are hereby incorporated by reference.

     (10)-8       1992  Stock  Option  Plan,  filed  as  Exhibit  (10)-8  to the
                  Company's Annual Report on Form 10-K for the Fiscal Year Ended
                  December 31, 1992, is hereby incorporated by reference.

     (10)-9       Forms of Stock  Option  Agreements  utilized  under 1992 Stock
                  Option Plan,  filed as Exhibit (10)-9 to the Company's  Annual
                  Report on Form 10-K for the  Fiscal  Year Ended  December  31,
                  1992, are hereby incorporated by reference .

     (10)-10      1993  Stock  Option  Plan,  filed as  Exhibit  (10)-10  to the
                  Company's Annual Report on Form 10-K for the Fiscal Year Ended
                  December 31, 1993, is hereby incorporated by reference.


                                     - 88 -




     (10)-11      Forms of Stock  Option  Agreements  utilized  under 1993 Stock
                  Option Plan,  filed as Exhibit (10)-11 to the Company's Annual
                  Report on Form 10-K for the  Fiscal  Year Ended  December  31,
                  1993, are hereby incorporated by reference.

     (10)-12      1993  Consultants  Stock Option Plan, filed as Exhibit 4(a) to
                  the Company's  Registration  Statement on Form S-8 (Commission
                  File No. 33-64316), is hereby incorporated by reference.

     (10)-13      Form  of  Stock  Option  Agreement  utilized  under  the  1993
                  Consultants  Stock Option  Plan,  filed as Exhibit 4(b) to the
                  Company's  Registration Statement on Form S-8 (Commission File
                  No. 33-64316), is hereby incorporated by reference.

     (10)-14      1995  Stock  Option  Plan.

     (10)-15      Form of Stock Option  Agreement  utilized under the 1995 Stock
                  Option  Plan.

     (10)-16      Employment Agreement, dated July 23, 1986, between HEALTHSOUTH
                  Rehabilitation Corporation and Richard M. Scrushy, as amended.
                  To be filed by amendment.

     (10)-17      Second  Amended and  Restated  Credit  Agreement,  dated as of
                  April  11,   1995,   between   HEALTHSOUTH   Corporation   and
                  NationsBank of North Carolina, National Association.

     (10)-18      Form of Indemnity  Agreement entered into between  HEALTHSOUTH
                  Rehabilitation Corporation and each of its Directors, filed as
                  Exhibit  (10)-13 to the  Company's  Annual Report on Form 10-K
                  for the  Fiscal  Year  Ended  December  31,  1991,  is  hereby
                  incorporated by reference.

     (11)         HEALTHSOUTH  Corporation  and  Subsidiaries,   Computation  of
                  Income Per Share.

     (21)         Subsidiaries of HEALTHSOUTH Corporation.

     (23)         Consent of Ernst & Young LLP.


(d)      Financial Statement Schedules.

         Schedule II:               Valuation and Qualifying Accounts



                                     - 89 -






                                                   SCHEDULE II -- VALUATION AND QUALIFYING ACCOUNTS



           Column A                   Column B                       Column C                        Column D           Column E

- -----------------------------------------------------------------------------------------------------------------------------------
                                     Balance at       Additions Charged     Additions Charged
                                    Beginning of        to Costs and       to Other Accounts -     Deductions -        Balance at
          Description                  Period             Expenses              Describe             Describe         End of Period
- -----------------------------------------------------------------------------------------------------------------------------------
                                                          (In thousands)
                                                                                                           
Year ended December 31, 
     1993:
       Allowance for doubtful
       accounts and con-                                                           298,309 (1)
       tractual adjustments        $       50,753     $       17,947        $       51,516 (2)   $      295,178 (3)  $      123,347
                                   ==============     ==============        ==============       ==============      ==============

Year ended December 31, 
     1994:
       Allowance for doubtful
       accounts and con-                                                           662,230 (1)
       tractual adjustments        $      123,347     $       27,646        $        6,547 (2)   $      672,334 (3)  $      147,436
                                   ==============     ==============        ==============       ==============      ==============

Year ended December 31, 
     1995:
       Allowance for doubtful
       accounts and con-                                                           860,363 (1)
       tractual adjustments        $      147,436     $       31,637        $       28,609 (2)   $      855,073 (3)  $      212,972
                                   ==============     ==============        ==============       ==============      ==============

- -------------------------
<FN>

(1)   Provisions  for  contractual  adjustments  which are netted  against gross
      revenues.

(2)   Allowances of acquisitions in years 1993, 1994 and 1995, respectively.

(3)   Write-offs of uncollectible  patient  accounts  receivable and third party
      contractual adjustments, net of third party retroactive settlements.
</FN>


 









                                       90


                                   SIGNATURES


         Pursuant to the  requirements  of Section 13 or 15(d) 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.

                           HEALTHSOUTH Corporation


                           By              /s/RICHARD M. SCRUSHY
                               ---------------------------------------------
                                              Richard M. Scrushy,
                                        Chairman of the Board, President
                                           and Chief Executive Officer

                           Date:   March 27, 1996

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this  Report has been  signed  below by the  following  persons on behalf of the
Registrant and in the capacities and on the dates indicated.



               Signature                                      Capacity                                Date
               ---------                                      --------                                ----
                                                                                          
       /s/RICHARD M. SCRUSHY                            Chairman of the Board                   March 27, 1996
- --------------------------------------
          Richard M. Scrushy                         and Chief Executive Officer
                                                            and Director

         /s/AARON BEAM, JR.                         Executive Vice President and                March 27, 1996
- --------------------------------------
            Aaron Beam, Jr.                            Chief Financial Officer
                                                            and Director

        /s/WILLIAM T. OWENS                       Senior Vice President-Finance and             March 27, 1996
- --------------------------------------
           William T. Owens                       Controller (Principal Accounting
                                                              Officer)

         /s/C. SAGE GIVENS                                    Director                          March 27, 1996
- --------------------------------------
            C. Sage Givens

     /s/CHARLES W. NEWHALL III                                Director                          March 27, 1996
- --------------------------------------
        Charles W. Newhall III

        /s/GEORGE H. STRONG                                   Director                          March 27, 1996
- --------------------------------------
           George H. Strong

       /s/PHILLIP C. WATKINS                                  Director                          March 27, 1996
- --------------------------------------
          Phillip C. Watkins

       /s/JOHN S. CHAMBERLIN                                  Director                          March 27, 1996
- --------------------------------------
          John S. Chamberlin



                                     - 91 -




         /s/LARRY R. HOUSE                                    Director                          March 27, 1996
- --------------------------------------
            Larry R. House

        /s/ANTHONY J. TANNER                                  Director                          March 27, 1996
- --------------------------------------
           Anthony J. Tanner

        /s/JAMES P. BENNETT                                   Director                          March 27, 1996
- --------------------------------------
           James P. Bennett

       /s/RICHARD F. CELESTE                                  Director                          March 27, 1996
- --------------------------------------
          Richard F. Celeste

         /s/P. DARYL BROWN                                    Director                          March 27, 1996
- --------------------------------------
            P. Daryl Brown

         /s/JOEL C. GORDON                                    Director                          March 27, 1996
- --------------------------------------
            Joel C. Gordon

      /s/RAYMOND J. DUNN, III                                 Director                          March 27, 1996
- --------------------------------------
            Raymond J. Dunn










                                     - 92 -