SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

(Mark One)


[X]  Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934 for the quarterly period ended June 30, 1998; or

[ ]  Transition  report  pursuant  to  Section  13 or  15(d)  of the  Securities
     Exchange  Act of 1934  for  the  transition  period  from  ____________  to
     _____________.

Commission File Number 1-10315

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


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


               ONE HEALTHSOUTH PARKWAY, BIRMINGHAM, ALABAMA 35243
               --------------------------------------------------
                    (Address of Principal Executive Offices)
                                   (Zip Code)

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

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

                                    YES  X    NO
                                        ---      ---

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

       Class                                      Outstanding at August 10, 1998
- - -----------------------                           ------------------------------
COMMON STOCK, PAR VALUE                               422,618,280 SHARES
     $.01 PER SHARE






                    HEALTHSOUTH CORPORATION AND SUBSIDIARIES

                          QUARTERLY REPORT ON FORM 10-Q

                                      INDEX

PART 1 -- FINANCIAL INFORMATION


                                                                            Page

Item 1.  Financial Statements

         Consolidated  Balance  Sheets -- June 30, 1998  (Unaudited)
         and December 31, 1997                                                 3

         Consolidated Statements of Income (Unaudited) -- Three Months
         and Six Months Ended June 30, 1998 and 1997                           4

         Consolidated  Statements  of Cash  Flows  (Unaudited)  -- Six
         Months Ended June 30, 1998 and 1997                                   5

         Notes to  Consolidated  Financial  Statements  (Unaudited) --
         Three Months and Six Months Ended June 30, 1998 and 1997              7

Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations                                   9

PART II -- OTHER INFORMATION

Item 2.  Changes in Securities                                                16

Item 4.  Submission of Matters to a Vote of Security Holders                  16

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





                                       2





PART I -- FINANCIAL INFORMATION

ITEM 1.           FINANCIAL STATEMENTS


                    HEALTHSOUTH CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)



                                                                                      JUNE 30,              DECEMBER 31,
                                                                                        1998                    1997
                                                                                  ---------------          --------------
                                                                                    (Unaudited)
                                                                                                                
ASSETS
CURRENT ASSETS
     Cash and cash equivalents                                                       $   200,290              $   148,073
     Other marketable securities                                                           4,256                    4,326
     Accounts receivable                                                                 891,391                  745,994
     Inventories, prepaid expenses, and
          other current assets                                                           251,667                  184,805
                                                                                     -----------              -----------
                     TOTAL CURRENT ASSETS                                              1,347,604                1,083,198

OTHER ASSETS                                                                             249,068                  223,718
PROPERTY, PLANT AND EQUIPMENT--NET                                                     2,154,342                1,850,765
INTANGIBLE ASSETS--NET                                                                 2,361,764                2,243,372
                                                                                     -----------              -----------
                     TOTAL ASSETS                                                    $ 6,112,778              $ 5,401,053
                                                                                     ===========              ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
     Accounts payable                                                                $    41,638              $   124,058
     Salaries and wages payable                                                          118,975                  121,768
     Income taxes payable                                                                  8,848                   92,507
     Deferred income taxes                                                                18,302                   34,119
     Accrued interest payable and other liabilities                                       65,743                   97,506
     Current portion of long-term debt                                                    47,600                   46,489
                                                                                     -----------              -----------
                     TOTAL CURRENT LIABILITIES                                           301,106                  516,447

LONG-TERM DEBT                                                                         2,190,706                1,555,335

DEFERRED INCOME TAXES                                                                     47,062                   76,613

DEFERRED REVENUE AND OTHER LONG-TERM LIABILITIES                                           1,165                    1,538

MINORITY INTERESTS--LIMITED PARTNERSHIPS                                                  98,910                   93,692

STOCKHOLDERS' EQUITY:
     Preferred Stock, $.10 par value--1,500,000
          shares authorized; issued and outstanding--
          none                                                                                 0                        0
     Common Stock, $.01 par value--600,000,000
          shares authorized; 401,817,000 and 395,233,000
          shares issued at June 30, 1998 and
          December 31, 1997, respectively                                                  4,018                    3,952
     Additional paid-in capital                                                        2,406,903                2,317,821
     Retained earnings                                                                 1,078,580                  853,641
     Treasury stock                                                                         (323)                    (323)
     Receivable from Employee Stock Ownership Plan                                       (10,169)                 (12,247)
     Notes receivable from stockholders                                                   (5,180)                  (5,416)
                                                                                     -----------              -----------
                     TOTAL STOCKHOLDERS' EQUITY                                        3,473,829                3,157,428
                                                                                     -----------              -----------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                           $ 6,112,778              $ 5,401,053
                                                                                     ===========              ===========



See accompanying notes.


                                       3





                    HEALTHSOUTH CORPORATION AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
              (UNAUDITED - IN THOUSANDS, EXCEPT FOR PER SHARE DATA)




                                                          THREE MONTHS ENDED                      SIX MONTHS ENDED
                                                                JUNE 30,                              JUNE 30,
                                                     ------------------------------        ------------------------------
                                                         1998              1997                1998                1997
                                                     -----------       ------------        -----------         -----------
                                                                                                          
Revenues                                             $   942,482        $   723,017        $ 1,850,145        $ 1,414,648
Operating unit expenses                                  578,637            451,650          1,140,128            889,939
Corporate general and administrative expenses             26,257             18,509             52,681             36,358
Provision for doubtful accounts                           21,970             18,075             43,723             32,788
Depreciation and amortization                             80,331             60,145            153,713            117,516
Merger costs                                                   0                  0                  0             15,875
Interest expense                                          28,582             27,742             56,918             53,415
Interest income                                           (2,881)            (1,284)            (4,522)            (2,322)
                                                     -----------        -----------        -----------        -----------
                                                         732,896            574,837          1,442,641          1,143,569
                                                     -----------        -----------        -----------        -----------
     Income before income taxes and
          minority interests                             209,586            148,180            407,504            271,079

Provision for income taxes                                75,265             50,054            145,484             92,465
                                                     -----------        -----------        -----------        -----------
     Income before minority interests                    134,321             98,126            262,020            178,614

Minority interests                                       (17,093)           (16,807)           (35,424)           (32,715)
                                                     -----------        -----------        -----------        -----------
     Net income                                      $   117,228        $    81,319        $   226,596        $   145,899
                                                     ===========        ===========        ===========        ===========

Weighted average common shares outstanding               400,628            340,045            399,540            334,233
                                                     ===========        ===========        ===========        ===========

Net income per common share                          $      0.29        $      0.24        $      0.57        $      0.44
                                                     ===========        ===========        ===========        ===========

Weighted average common shares
     outstanding -- assuming dilution                    428,216            354,982            420,248            355,340
                                                     ===========        ===========        ===========        ===========

Net income per common share --
     assuming dilution                               $      0.28        $      0.23        $      0.55        $      0.41
                                                     ===========        ===========        ===========        ===========



See accompanying notes.


                                       4





                    HEALTHSOUTH CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (UNAUDITED - IN THOUSANDS)




                                                                                              SIX MONTHS ENDED
                                                                                                  JUNE 30,
                                                                                     -----------------------------------
                                                                                          1998                1997
                                                                                     ----------------    ---------------
                                                                                                            
OPERATING ACTIVITIES
   Net income                                                                          $   226,596        $   145,899
   Adjustments to reconcile net income to net
      cash provided by operating activities:
        Depreciation and amortization                                                      153,713            117,516
        Provision for doubtful accounts                                                     43,723             32,788
        Income applicable to minority interests of
           limited partnerships                                                             35,424             32,715
        Merger costs                                                                             0             15,875
        Provision for deferred income taxes                                                  8,730              6,036
        Provision for deferred revenue                                                           0                171
        Changes  in  operating  assets  and  liabilities,
           net of effects of acquisitions:
              Accounts receivable                                                         (180,481)          (109,810)
              Inventories, prepaid expenses and other current
                 assets                                                                    (66,512)           (21,226)
              Accounts payable and accrued expenses                                          1,734            (66,796)
                                                                                       -----------        -----------

                            NET CASH PROVIDED BY
                            OPERATING ACTIVITIES                                           222,927            153,168

INVESTING ACTIVITIES
   Purchases of property, plant and equipment                                             (292,318)          (219,209)
   Additions to intangible assets, net of effects of
      acquisitions                                                                         (25,920)           (57,579)
   Assets obtained through acquisitions, net of liabilities
      assumed                                                                             (170,721)           (56,241)
   Payments on purchase accounting accruals related to 1997 acquisitions
      and dispositions                                                                    (274,507)                 0
   Changes in other assets                                                                 (22,176)           (17,007)
   Proceeds received on sale of other marketable
      securities                                                                                70                 60
   Investments in other marketable securities                                                    0               (139)
                                                                                       -----------        -----------

                            NET CASH USED IN
                            INVESTING ACTIVITIES                                          (785,572)          (350,115)

FINANCING ACTIVITIES
   Proceeds from borrowings                                                              1,676,348            339,666
   Principal payments on long-term debt                                                 (1,083,727)          (109,856)
   Proceeds from exercise of options                                                        51,790             18,948
   Reduction in receivable from Employee Stock
      Ownership Plan                                                                         2,078              1,901
   Decrease in loans to stockholders                                                           236                 50
   Proceeds from investment by minority interests                                            1,662                548
   Payment of cash distributions to limited partners                                       (33,525)           (28,550)
                                                                                       -----------        -----------

                             NET CASH PROVIDED BY
                             FINANCING ACTIVITIES                                          614,862            222,707
                                                                                       -----------        -----------

                            INCREASE  IN CASH AND
                            CASH EQUIVALENTS                                                52,217             25,760

   Cash and cash equivalents at beginning of period                                        148,073            150,071
                                                                                       -----------        -----------

                            CASH AND CASH EQUIVALENTS
                            AT END OF PERIOD                                           $   200,290        $   175,831
                                                                                       ===========        ===========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION Cash paid during the year for:
      Interest                                                                         $    62,322        $    53,454
      Income taxes                                                                         261,612             86,888



                                       5





                    HEALTHSOUTH CORPORATION AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                           (UNAUDITED - IN THOUSANDS)

Non-cash investing activities:
     During 1998,  the Company  issued 699,000 shares of its common stock with a
     market value of $19,397,000 as consideration for acquisitions accounted for
     as purchases.

Non-cash financing activities:
     The holders of the Company's  $115,000,000 in aggregate principal amount of
     5% Convertible  Subordinated Debentures due 2001 surrendered the Debentures
     for conversion into approximately 12,226,000 shares of the Company's Common
     Stock at various dates during 1997.

     During 1997, the Company had a two-for-one stock split on its common stock,
     which was effected in the form of a 100% stock dividend.

     The Company  received a tax benefit from the  disqualifying  disposition of
     incentive  stock options of  $17,961,000  for the six months ended June 30,
     1998.



See accompanying notes.




                                       6





                    HEALTHSOUTH CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

            THREE MONTHS AND SIX MONTHS ENDED JUNE 30, 1998 AND 1997


NOTE 1  --  The  accompanying  consolidated  financial  statements  include  the
            accounts  of  HEALTHSOUTH   Corporation   (the  "Company")  and  its
            subsidiaries.  This  information  should be read in conjunction with
            the  Company's  Annual Report on Form 10-K for the fiscal year ended
            December 31, 1997. It is management's  opinion that the accompanying
            consolidated financial statements reflect all adjustments (which are
            normal  recurring   adjustments,   except  as  otherwise  indicated)
            necessary  for a fair  presentation  of the  results for the interim
            period and the comparable period presented.

NOTE  2  -- The Company has a  $1,750,000,000  revolving  credit  facility  with
            NationsBank, N.A. ("NationsBank") and other participating banks (the
            "1998  Credit  Agreement").  The 1998  Credit  Agreement  replaced a
            previous  $1,250,000,000  revolving  credit  agreement,   also  with
            NationsBank,  consisting of a $350,000,000  two-year amortizing term
            note  maturing on December 31, 1999,  and a  $900,000,000  revolving
            credit facility. In conjunction with the 1998 Credit Agreement,  the
            Company also canceled its  $350,000,000  364-day  interim  revolving
            credit  facility  with  NationsBank.  Interest  on the  1998  Credit
            Agreement 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 based on the unused  portion of the
            revolving credit facility ranging from 0.09% to 0.25%,  depending on
            certain defined ratios.  The principal  amount is payable in full on
            June 22,  2003.  The Company has  provided a negative  pledge on all
            assets under the 1998 Credit Agreement.

            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,   are
            subordinated  to all existing and future senior  indebtedness of the
            Company.  The net proceeds  from the issuance of the Notes were used
            by the  Company  to pay  down  indebtedness  outstanding  under  its
            existing credit facilities.

            On  March  20,  1998,  the  Company  issued  $500,000,000  in  3.25%
            Convertible Subordinated Debentures due 2003 (the "3.25% Convertible
            Debentures")  in a  private  placement.  An  additional  $67,750,000
            principal amount of the 3.25%  Convertible  Debentures was issued on
            March 31, 1998 to cover  underwriters'  overallotments.  Interest is
            payable on April 1 and October 1. The 3.25%  Convertible  Debentures
            are  convertible  into Common  Stock of the Company at the option of
            the holder at a  conversion  price of $36.625 per share,  subject to
            adjustment upon the occurrence of certain  events.  The net proceeds
            from the issuance of the 3.25%  Convertible  Debentures were used by
            the Company to pay down indebtedness  outstanding under its existing
            credit facilities.

            On June 22, 1998, the Company issued  $250,000,000  in 6.875% Senior
            Notes  due 2005  and  $250,000,000  in 7.0%  Senior  Notes  due 2008
            (collectively,  the "Senior Notes").  Interest is payable on June 15
            and December 15 of each year,  commencing on December 15, 1998.  The
            Senior  Notes  are  unsecured,  unsubordinated  obligations  of  the
            Company. The net proceeds from the issuance of the Senior Notes were
            used by the Company to pay down  indebtedness  outstanding under its
            existing credit facilities.


                                       7






     At June 30, 1998,  and December 31, 1997,  long-term  debt consisted of the
following:



                                                               June 30,            December 31,
                                                                 1998                  1997
                                                           -----------------     -----------------
                                                                       (in thousands)
                                                                                        
     Advances under the 1998 Credit Agreement                   $   750,000           $ 1,175,000
     9.5% Senior Subordinated Notes due 2001                        250,000               250,000
     3.25% Convertible Subordinated Debentures
         due 2003                                                   567,750                     0
     6.875% Senior Notes due 2005                                   250,000                     0
     7.0% Senior Notes due 2008                                     250,000                     0
     Other long-term debt                                           170,556               176,824
                                                           -----------------     -----------------
                                                                  2,238,306             1,601,824
     Less amounts due within one year                                47,600                46,489
                                                           -----------------     -----------------
                                                                 $2,190,706            $1,555,335
                                                           =================     =================



NOTE  3  -- During  the  first six  months  of 1998,  the  Company  acquired  73
            outpatient  rehabilitation  facilities,   three  outpatient  surgery
            centers and 11 diagnostic imaging centers.  The total purchase price
            of the  acquired  facilities  was  approximately  $190,118,000.  The
            Company   also   entered  into   non-compete   agreements   totaling
            approximately $15,946,000 in connection with these transactions. The
            cost in  excess of the  acquired  facilities'  net  asset  value was
            approximately $110,957,000.  The results of operations (not material
            individually or in the aggregate) of these acquisitions are included
            in the  consolidated  financial  statements  from  their  respective
            acquisition dates.

            Effective July 1, 1998, the Company acquired Columbia/HCA Healthcare
            Corporation's  interests  in  33  ambulatory  surgery  centers  in a
            transaction  to be accounted for as a purchase.  Effective  July 31,
            1998, the Company entered into certain other arrangements to acquire
            substantially   all  of  the  economic  benefit  of   Columbia/HCA's
            interests  in  one  additional   ambulatory   surgery  center.   The
            transaction was valued at approximately $550,000,000.

            On July  22,  1998,  the  Company  consummated  the  acquisition  of
            National  Surgery  Centers,  Inc.  ("NSC")  in a  transaction  to be
            accounted  for as a  pooling  of  interests.  A total of  20,426,261
            shares of the Company's Common Stock were issued in the transaction,
            representing a value of  approximately  $567,779,000  at the time of
            the  acquisition.  NSC operates 40 outpatient  surgery centers in 14
            states.

NOTE  4  -- During the first six months of 1998, the Company  granted  incentive
            and nonqualified stock options to certain  Directors,  employees and
            others for 465,000 shares of Common Stock at exercise prices ranging
            from $26.94 to $28.06 per share.



                                        8





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

GENERAL

     The Company  provides  outpatient and  rehabilitative  healthcare  services
through its inpatient and outpatient rehabilitation facilities, surgery centers,
diagnostic centers and medical centers.  The Company has expanded its operations
through the acquisition or opening of new facilities and satellite locations and
by enhancing its existing operations.  As of June 30, 1998, the Company had over
1,900  locations  in 50 states,  the United  Kingdom  and  Australia,  including
approximately   1,240  outpatient   rehabilitation   locations,   132  inpatient
rehabilitation  facilities,  four  medical  centers,  176 surgery  centers,  119
diagnostic centers and approximately 239 locations  providing other patient care
services.

     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 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,  a 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, the Company's carrying value of
the asset  will be  reduced  by the  estimated  shortfall  of cash  flows to the
estimated fair market value.

     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.  The Company may, from
time to time, close or consolidate  similar  locations in multi-site  markets to
obtain efficiencies and respond to changes in demand.


                                        9





RESULTS OF OPERATIONS -- THREE MONTHS ENDED JUNE 30, 1998

     The  Company  operated  approximately  1,240  outpatient  locations  (which
includes  base  facilities  and  satellites)  at  June  30,  1998,  compared  to
approximately  830  outpatient  locations  at June 30, 1997.  In  addition,  the
Company operated 132 inpatient rehabilitation facilities,  four medical centers,
176 surgery centers,  and 119 diagnostic centers at June 30, 1998, compared with
99  inpatient  facilities,  four  medical  centers,  142 surgery  centers and 77
diagnostic centers at June 30, 1997.

     The Company's operations generated revenues of $942,482,000 for the quarter
ended June 30, 1998, an increase of  $219,465,000,  or 30.4%, as compared to the
same period in 1997.  The  increase in revenues  is  primarily  attributable  to
increases  in patient  volume and the  addition  of new  outpatient,  inpatient,
diagnostic and surgery  centers.  Same store revenues for the quarter ended June
30, 1998, were $797,900,000,  an increase of $74,883,000,  or 10.4%, as compared
to the same  period in 1997.  New store  revenues  were  $144,582,000.  Revenues
generated from patients under Medicare and Medicaid plans respectively accounted
for 36.1% and 2.6% of revenue for the second quarter of 1998,  compared to 38.0%
and 2.3% for the same period in 1997. Revenues from any other single third-party
payor were not  significant  in relation to the Company's  revenues.  During the
second quarter of 1998, same store outpatient visits,  inpatient days,  surgical
cases and diagnostic cases increased 16.9%, 10.1%, 6.8% and 10.5%, respectively.
Revenue per outpatient  visit,  inpatient day, surgical case and diagnostic case
for same store operations increased  (decreased) by 0.6%, 0.4%, (0.7)% and 0.3%,
respectively.

     Operating  expenses,  at the operating unit level,  were  $578,637,000,  or
61.4% of revenues,  for the quarter  ended June 30,  1998,  compared to 62.5% of
revenues for the second quarter of 1997. The decrease in operating expenses as a
percentage of revenues is primarily  attributable  to the 10.4% increase in same
store revenues noted above.  In same store  operations,  the  incremental  costs
associated  with increased  revenues are  significantly  less as a percentage of
those increased  revenues.  Same store operating expenses were $487,960,000,  or
61.2% of comparable revenue.  New store operating expenses were $90,677,000,  or
62.7% of  comparable  revenue.  Corporate  general and  administrative  expenses
increased from  $18,509,000  during the 1997 quarter to  $26,257,000  during the
1998 quarter.  As a percentage of revenue,  corporate general and administrative
expenses  increased  from 2.6% in the 1997 quarter to 2.8% in the 1998  quarter.
The provision for doubtful  accounts was $21,970,000,  or 2.3% of revenues,  for
the second quarter of 1998,  compared to $18,075,000,  or 2.5% of revenues,  for
the same period in 1997.  Management believes that this provision is adequate to
cover any uncollectible revenues.

     Depreciation and amortization expense was $80,331,000 for the quarter ended
June 30, 1998, compared to $60,145,000 for the same period in 1997. The increase
represents the investment in additional assets by the Company.  Interest expense
was $28,582,000 for the quarter ended June 30, 1998, compared to $27,742,000 for
the quarter ended June 30, 1997. For the second quarter of 1998, interest income
was $2,881,000, compared to $1,284,000 for the second quarter of 1997.

     Income before minority interests and income taxes for the second quarter of
1998 was  $209,586,000,  compared to  $148,180,000  for the same period in 1997.
Minority  interests  decreased income before income taxes by $17,093,000 for the
quarter ended June 30, 1998,  compared to decreasing  income before income taxes
by  $16,807,000  for the second  quarter of 1997. The provision for income taxes
for the second quarter of 1998 was $75,265,000,  compared to $50,054,000 for the
same  period in 1997,  resulting  in  effective  tax  rates of 39.1% and  38.1%,
respectively.  Net  income  for the  second  quarter  of 1998 was  $117,228,000,
compared to $81,319,000 for the second quarter of 1997.


                                        10





RESULTS OF OPERATIONS -- SIX MONTHS ENDED JUNE 30, 1998

     Revenues for the six months ended June 30, 1998,  were  $1,850,145,000,  an
increase of  $435,497,000,  or 30.8%,  over the six months  ended June 30, 1997.
Same store revenues were $1,561,114,000,  an increase of $146,466,000, or 10.4%,
as compared to the same period in 1997.  New store  revenues were  $289,031,000.
Revenues  generated from patients under Medicare and Medicaid plans respectively
accounted  for 35.8%  and 2.6% of  revenue  for the  first  six  months of 1998,
compared to 37.9% and 2.4% for the same period in 1997.  Revenues from any other
single  third-party  payor were not  significant  in relation  to the  Company's
revenues.  During the first six months of 1998,  same store  outpatient  visits,
inpatient days, surgical cases and diagnostic cases increased 17.8%, 10.1%, 7.2%
and 11.0%,  respectively.  Revenue per outpatient visit, inpatient day, surgical
case and  diagnostic  case for same store  operations  increased  (decreased) by
1.1%, 0.4%, (0.9)% and (0.5)%, respectively.

     Operating expenses,  at the operating unit level, were  $1,140,128,000,  or
61.6% of  revenues,  for the six months  ended June 30,  1998,  as  compared  to
$889,939,000, or 62.9% of revenues, for the first six months of 1997. Same store
operating expenses were $956,594,000,  or 61.3% of comparable revenue. New store
operating  expenses  were  $183,534,000,  or 63.5% of comparable  revenue.  As a
result of its  acquisition  of  Health  Images,  Inc.,  the  Company  recognized
$15,875,000,  primarily  representing  accounting,  legal and financial advisory
services,  in merger costs during the first quarter of 1997.  Net income for the
six months ended June 30, 1998, was  $226,596,000,  compared to $145,899,000 for
the same period in 1997.

LIQUIDITY AND CAPITAL RESOURCES

     As of June 30,  1998,  the Company had working  capital of  $1,046,498,000,
including cash and marketable  securities of  $204,546,000.  Working  capital at
December 31, 1997, was $566,751,000, including cash and marketable securities of
$152,399,000.  For the first six months of 1998, cash provided by operations was
$222,927,000, compared to $153,168,000 for the same period in 1997. Additions to
property,  plant, and equipment and acquisitions  accounted for $292,318,000 and
$170,721,000,  respectively,  during  the first six  months of 1998.  Those same
investing activities  accounted for $219,209,000 and $56,241,000,  respectively,
in the same  period in 1997.  Financing  activities  provided  $614,862,000  and
$222,707,000  during  the first six months of 1998 and 1997,  respectively.  Net
borrowing  proceeds  (borrowing  less  principal  reductions)  for the first six
months of 1998 and 1997 were $592,621,000 and $229,810,000, respectively.

     Accounts  receivable  were  $891,391,000  at June  30,  1998,  compared  to
$745,994,000  at December  31, 1997.  The number of days of average  revenues in
average receivables at June 30, 1998, was 76.5, compared to 75.7 days of average
revenues in average  receivables at December 31, 1997. The  concentration of net
accounts receivable from patients,  third-party payors,  insurance companies and
others  at June 30,  1998,  is  consistent  with the  related  concentration  of
revenues for the period then ended.

     The  Company  has  a   $1,750,000,000   revolving   credit   facility  with
NationsBank,  N.A.  ("NationsBank")  and other  participating  banks  (the "1998
Credit Agreement"). The 1998 Credit Agreement replaced a previous $1,250,000,000
revolving credit agreement, also with NationsBank,  consisting of a $350,000,000
two-year  amortizing term note maturing on December 31, 1999, and a $900,000,000
revolving credit facility.  In conjunction with the 1998 Credit  Agreement,  the
Company also canceled its $350,000,000 364-day interim revolving credit facility
with  NationsBank.  Interest on the 1998 Credit Agreement 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 based on the unused
portion of the revolving credit facility ranging from 0.09% to 0.25%,  depending
on certain defined ratios.  The principal  amount is payable in full on June 22,
2003.  The Company has  provided a negative  pledge on all assets under the 1998
Credit Agreement. The effective interest rate on the average outstanding balance
under the 1998 Credit Agreement was 5.8% for the six months ended June 30, 1998,
compared to the average  prime rate of 8.5% during the same period.  At June 30,
1998, the Company had drawn $750,000,000 under the 1998 Credit Agreement.


                                       11





     On March 20, 1998, the Company  issued  $500,000,000  in 3.25%  Convertible
Subordinated  Debentures  due 2003 (the  "3.25%  Convertible  Debentures")  in a
private  placement.  An  additional  $67,750,000  principal  amount of the 3.25%
Convertible  Debentures  was  issued  on March 31,  1998 to cover  underwriters'
overallotments.  Interest  is  payable  on April 1 and  October 1 of each  year,
commencing on October 1, 1998. The Convertible  Debentures are convertible  into
Common Stock of the Company at the option of the holder at a conversion price of
$36.625 per share,  subject to the  adjustment  upon the  occurrence  of certain
events.  The net proceeds from the issuance of the  Convertible  Debentures were
used by the  Company  to pay  down  indebtedness  outstanding  under  its  other
existing credit facilities.

     On June 22, 1998,  the Company issued  $250,000,000  in 6.875% Senior Notes
due 2005 and  $250,000,000  in 7.0%  Senior  Notes due 2008  (collectively,  the
"Senior  Notes").  Interest is payable on June 15 and  December 15 of each year,
commencing on December 15, 1998. The Senior Notes are unsecured,  unsubordinated
obligations  of the Company.  The net  proceeds  from the issuance of the Senior
Notes were used by the Company to pay down  indebtedness  outstanding  under its
existing credit facilities.

     Effective  July 1,  1998,  the  Company  acquired  Columbia/HCA  Healthcare
Corporation's  interests in 33 ambulatory surgery centers in a transaction to be
accounted for as a purchase.  Effective July 31, 1998, the Company  entered into
certain other arrangements to acquire  substantially all of the economic benefit
of Columbia/HCA's  interests in one additional  ambulatory  surgery center.  The
transaction was valued at approximately $550,000,000.

     On July 22,  1998,  the Company  consummated  the  acquisition  of National
Surgery Centers,  Inc. ("NSC") in a transaction to be accounted for as a pooling
of interests.  A total of 20,426,261  shares of the Company's  Common Stock were
issued in the transaction, representing a value of approximately $567,779,000 at
the time of the  acquisition.  NSC operates 40 outpatient  surgery centers in 14
states.

     The Company  intends to pursue the acquisition or development of additional
healthcare  operations,   including  comprehensive   outpatient   rehabilitation
facilities,  ambulatory surgery centers, inpatient rehabilitation facilities and
companies    engaged   in   the    provision   of    outpatient    surgery   and
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  $150,000,000  on
maintenance  and  expansion  of  its  existing   facilities  and   approximately
$300,000,000 on development of the Integrated  Service Model,  pursuant to which
the Company  plans to utilize its services in  particular  markets to provide an
integrated continuum of coordinated care.

     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 1998
Credit  Agreement  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 on the Company's
business,  and is not  expected  to  adversely  affect the Company in the future
unless it increases significantly.

EXPOSURES TO MARKET RISK

     The Company is exposed to market risk related to changes in interest rates.
Because of its favorable  borrowing  arrangements and current market conditions,
the Company currently does not use derivatives,  such as swaps or caps, to alter
the interest  characteristics of its debt instruments and investment securities.
The impact on earnings and value of market risk-sensitive  financial instruments
(principally  marketable security  investments and long-term debt) is subject to
change as a result of  movements  in market  rates and prices.  The Company uses
sensitivity analysis models to evaluate these impacts.


                                       12





     The Company's  investment in marketable  securities  was $4,256,000 at June
30, 1998,  which  represents less than 0.1% of total assets at that date.  These
securities are generally short-term, highly-liquid instruments and, accordingly,
their fair value  approximates  cost.  Earnings  on  investments  in  marketable
securities  are not  significant  to the Company's  results of  operations,  and
therefore  any changes in interest  rates would have a minimal  impact on future
pre-tax earnings.

     With respect to the Company's interest-bearing  liabilities,  approximately
$750,000,000  in long-term debt at June 30, 1998 is subject to variable rates of
interest,  while the remaining  balance in long-term debt of  $1,488,306,000  is
subject  to fixed  rates of  interest  (see  Note 2 of  "Notes  to  Consolidated
Financial Statements" for further description).  The fair value of the Company's
total long-term debt,  based on discounted cash flow analyses,  approximates its
carrying value at June 30, 1998. Based on a hypothetical 1% increase in interest
rates,  the  potential  losses  in  future  annual  pre-tax  earnings  would  be
approximately  $7,500,000.  The impact of such a change on the carrying value of
long-term  debt  would  not  be   significant.   These  amounts  are  determined
considering  the  impact of the  hypothetical  interest  rates on the  Company's
borrowing cost and long-term  debt balances.  These analyses do not consider the
effects,  if any,  of the  potential  changes in the  overall  level of economic
activity  that could exist in such an  environment.  Further,  in the event of a
change  of  significant  magnitude,  management  would  expect  to take  actions
intended to further mitigate its exposure to such change.

     Foreign  operations,  and the related market risks  associated with foreign
currency, are currently insignificant to the Company's results of operations and
financial position.

COMPUTER TECHNOLOGIES AND YEAR 2000 COMPLIANCE

     The Company is aware of the issues  associated with the programming code in
existing  computer systems as the year 2000 approaches.  Many existing  computer
programs use only two digits to identify a year in the date field.  The issue is
whether such code exists in the Company's  mission-critical  applications and if
that code will produce accurate information to date-sensitive calculations after
the turn of the century.

     The Company is involved in an  extensive,  ongoing  program to identify and
correct problems  arising from the year 2000 issues.  The program is broken down
into the following categories:  (1) mission-critical computer applications which
are internally  maintained by the Company's information  technology  department;
(2) mission-critical  computer  applications which are maintained by third-party
vendors; (3) non-mission-critical applications, whether internally or externally
maintained;  (4)  hardware;  (5) embedded  applications  which  control  certain
medical  and other  equipment;  (6)  computer  applications  of its  significant
suppliers; and (7) computer applications of its significant payors.

     Mission-critical  computer applications are those which are integral to the
Company's  business  mission,  which have no reasonable  manual  alternative for
producing the same information and results,  and the failure of which to produce
accurate  information and results would have a significant adverse impact on the
Company.  Such  applications  include the Company's general business systems and
its patient billing systems. Most of the Company's clinical applications are not
considered   mission-critical,   because  reasonable  manual   alternatives  are
available to produce the same information and results for as long as necessary.

     The  Company's  review  of  its  internally   maintained   mission-critical
applications  revealed that such applications  contained very few date-sensitive
calculations.  The revisions to these applications are scheduled to be completed
by October 31, 1998,  tested during November and December,  1998 and implemented
during the first quarter of 1999.  The budget for this project is  approximately
$150,000.  The project is currently on schedule,  with coding  approximately 25%
complete at the end of July 1998.

     The  Company's  general  business  applications  are all licensed  from and
maintained  by the same  vendor.  All such  applications  are already  year 2000
compliant. The Company has received written confirmation from the vendors of its
other externally maintained mission-critical applications that such


                                       13





applications  are  currently  year  2000  compliant  or will be made  year  2000
compliant by the end of 1998. The cost to be incurred by the Company  related to
externally maintained applications is not currently expected to be material.

     The Company has reviewed all of its  non-mission-critical  applications and
determined that some of these  applications are not year 2000 compliant and will
not be made to be compliant.  In such cases,  the Company has  developed  manual
alternatives to produce the information that such systems currently produce. The
incremental  cost  of the  manual  systems  is  not  currently  estimated  to be
material.  The Company plans to evaluate the effectiveness of the manual systems
before  any  decisions  are  made  on  the  replacement  of  the   non-compliant
applications.

     The Company has engaged a consultant  to test all of its computer  hardware
for year 2000  compliance at a cost of  approximately  $800,000.  The results of
these tests are expected to be  available by November 30, 1998.  The Company has
regularly upgraded its significant servers and hardware platforms. Therefore, it
is expected  that the  consultant's  tests will only  reveal that the  Company's
older personal  computers are not year 2000  compliant.  Once the results of the
tests are available,  the Company will determine  which hardware  components are
necessary  to  replace  and  will  develop  a plan  to do so.  The  cost of such
replacements cannot be estimated until the plan is developed.

     The Company has not  completed  its review of embedded  applications  which
control  certain  medical and other  equipment.  The Company expects to complete
this  review  during  the third  quarter of 1998.  The  nature of the  Company's
business is such that any failure of these type  applications is not expected to
have a material adverse effect on its business.

     The Company has sent  inquiries to its  significant  suppliers of equipment
and medical  supplies  concerning the year 2000 compliance of their  significant
computer  applications.  Responses  have  been  received  from over 50% of those
suppliers,  and no significant  problems have been  identified.  Second requests
have been mailed to all non-respondents.

     The Company has also sent inquires to its significant  third-party  payors.
Responses have been received from payors  representing over 35% of the Company's
revenues.  Such responses  indicate that these payors' systems will be year 2000
compliant.  Second requests will be mailed to all non-respondents during October
1998. The Company will continue to evaluate year 2000 risks with respect to such
payors as additional  responses are received.  In that connection,  it should be
noted  that  substantially  all of  the  Company's  revenues  are  derived  from
reimbursement  by  governmental  and private  third-party  payors,  and that the
Company is dependent upon such payors'  evaluation of their year 2000 compliance
status to assess such risks. If such payors are incorrect in their evaluation of
their own year 2000 compliance status,  this could result in delays or errors in
reimbursement  to the  Company by such  payors,  the  effects of which  could be
material to the Company.

     Based on the information currently available, the Company believes that its
risk associated with problems  arising from year 2000 issues is not significant.
However,  because of the many uncertainties associated with year 2000 compliance
issues, and because the Company's assessment is necessarily based on information
from third-party vendors,  payors and suppliers,  there can be no assurance that
the Company's  assessment is correct or as to the  materiality  or effect of any
failure of such  assessment  to be correct.  The Company will  continue with its
assessment  process as  described  above and, to the extent that changes in such
assessment require it, will attempt to develop  alternatives or modifications to
its compliance plan described above.  There can,  however,  be no assurance that
such compliance  plan, as it may be changed,  augmented or modified from time to
time, will be successful.

FORWARD-LOOKING STATEMENTS

         Statements  contained in this  Quarterly  Report on Form 10-Q which are
not historical facts are forward-looking  statements.  In addition, the Company,
through its senior management,  from time to time makes  forward-looking  public
statements  concerning its expected future  operations and performance and


                                       14





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.






                                       15





PART II -- OTHER INFORMATION

Item 2. CHANGES IN SECURITIES.

(c)  Recent Sales of Unregistered Securities

     There were no sales of equity  securities in  transactions  not  registered
     under the Securities Act of 1933, as amended,  during the period covered by
     this Quarterly Report on Form 10-Q.

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

     On May 21,  1998,  the Annual  Meeting of  Stockholders  of the Company was
held,  at which shares of Common Stock  represented  at the Annual  Meeting were
voted in favor of the election of Directors as follows:



                                                         FOR                        WITHHOLD
                                                     ------------                 -----------
                                                                                   
            1. Richard M. Scrushy                    352,177,679                   3,686,982
            2. Phillip C. Watkins, M.D.              352,338,619                   3,526,042
            3. George H. Strong                      352,292,782                   3,571,879
            4. C. Sage Givens                        352,302,167                   3,562,494
            5. Charles W. Newhall III                352,335,893                   3,528,768
            6. John S. Chamberlin                    352,304,810                   3,559,851
            7. Michael D. Martin                     352,331,517                   3,533,144
            8. James P. Bennett                      352,318,788                   3,545,873
            9. Edwin M. Crawford                     352,313,632                   3,551,029
           10. Anthony J. Tanner                     352,329,725                   3,534,936
           11. P. Daryl Brown                        352,326,846                   3,537,815
           12. Joel C. Gordon                        352,303,732                   3,560,929


     In addition,  shares of Common Stock represented at the Annual Meeting were
voted in favor of the approval  and  adoption of an  amendment to the  Company's
Restated  Certificate  of  Incorporation  to increase  the number of  authorized
shares of Common Stock of the Company to 600,000,000 as follows:



             Number of Shares
                  Voting                    For                   Against                Abstain
           ----------------------  ----------------------  ---------------------- ----------------------
                                                                                 
                355,864,328             350,560,742              4,448,004               815,582


     In addition,  shares of Common Stock represented at the Annual Meeting were
voted in favor of the  approval and adoption of the  Company's  1998  Restricted
Stock Plan as follows:



             Number of Shares
                  Voting                    For                   Against                Abstain
           ----------------------  ----------------------  ---------------------- ----------------------
                                                                                  
                355,864,393             276,630,088             78,002,741              1,231,564


     Finally,  shares of Common  Stock  represented  at the Annual  Meeting were
voted against a stockholder  proposal  relating to the  composition of the Audit
and Compensation Committee of the Board of Directors as follows:



             Number of Shares
                  Voting                    For                   Against                Abstain
           ----------------------  ----------------------  ---------------------- ----------------------
                                                                                  
                318,520,192             63,302,163              252,507,432             2,710,597



                                       16





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

(a)  Exhibits

          4-1. Indenture,  dated June 22, 1998, between HEALTHSOUTH  Corporation
               and PNC Bank, National Association, as Trustee.

          4-2. Officer's  Certificate  pursuant to Sections  2.3 and 11.5 of the
               Indenture,  dated June 22, 1998, between HEATLHSOUTH  Corporation
               and PNC Bank, National Association,  as Trustee,  relating to the
               Company's  6.875% Senior Notes due 2005 and 7.0% Senior Notes due
               2008.

          4-3. Registration  Rights  Agreement,   dated  June  22,  1998,  among
               HEALTHSOUTH  Corporation and Salomon Brothers Inc, Goldman, Sachs
               & Co., J.P. Morgan Securities Inc., Merrill Lynch, Pierce, Fenner
               &  Smith  Incorporated,   Morgan  Stanley  &  Co.   Incorporated,
               NationsBanc  Montgomery Securities LLC, Bear, Stearns & Co. Inc.,
               Credit Suisse First Boston Corporation,  Deutsche Bank Securities
               Inc., Paine Webber  Incorporated and Scotia Capital Markets (USA)
               Inc.  relating to the Company's  6.875% Senior Notes due 2005 and
               7.0% Senior Notes due 2008.

          10.  Credit  Agreement,  dated June 23, 1998, by and among HEALTHSOUTH
               Corporation,   NationsBank,  National  Association,  J.P.  Morgan
               Securities  Inc.,  Deutsche  Bank AG,  ScotiaBanc,  Inc.  and the
               Lenders party thereto from time to time.

          11.  Computation of Income Per Share (unaudited)

          27.  Financial Data Schedule

(b)  Reports on Form 8-K

          During the three months ended June 20, 1998,  the Company  filed (a) a
          Current Report on Form 8-K filed April 3, 1998, reporting under Item 9
          the issuance and sale of $567,750,000  aggregate  principal  amount of
          3.25% Convertible  Subordinated Debentures due 2003, and (b) a Current
          Report on Form 8-K  filed May 28,  1998,  reporting  under  Item 5 the
          filing of the Company's  latest Restated  Certificate of Incorporation
          and its adoption of amended and restated By-Laws.

     No other items of Part II are  applicable to the  Registrant for the period
covered by this Quarterly Report on Form 10-Q.


                                       17





                                   SIGNATURES

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

                                           HEALTHSOUTH CORPORATION
                                           -----------------------
                                                 (Registrant)

Date:  August 14, 1998                     RICHARD M. SCRUSHY
                                           -------------------------------------
                                           Richard M. Scrushy
                                           Chairman of the Board and
                                           Chief Executive Officer


Date:  August 14, 1998                     MICHAEL D. MARTIN
                                           -------------------------------------
                                           Michael D. Martin
                                           Executive Vice President,
                                           Chief Financial Officer and Treasurer




                                       18