SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

(Mark One)

      Quarterly report pursuant to Section 13 or 15(d) of the Securities
[X]   Exchange Act of 1934 for the quarterly period ended June 30, 2002; 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 12, 2002
-----------------------                    ------------------------------
COMMON STOCK, PAR VALUE                          396,377,017 SHARES
    $.01 PER SHARE





                                     Page 1

                    HEALTHSOUTH CORPORATION AND SUBSIDIARIES

                                      INDEX

PART I -- FINANCIAL INFORMATION




                                                                                            Page
                                                                                            ----
                                                                                         
Item 1.  Financial Statements

         Consolidated Balance Sheets -- June 30, 2002 (Unaudited) and
         December 31, 2001                                                                  3

         Consolidated Statements of Income (Unaudited) -- Three Months and
         Six Months Ended June 30, 2002 and 2001                                            5

         Consolidated Statements of Cash Flows (Unaudited) -- Six Months
         Ended June 30, 2002 and 2001                                                       6

         Notes to Consolidated Financial Statements (Unaudited) -- Three Months
         and Six Months Ended June 30, 2002 and 2001                                        8

Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations                                                15

Item 3.  Quantitative and Qualitative Disclosures about Market Risk                         21


PART II -- OTHER INFORMATION

Item 1.  Legal Proceedings                                                                  23

Item 2.  Changes in Securities and Use of Proceeds                                          24

Item 4.  Submission of Matters to a Vote of Security Holders                                25

Item 6.  Exhibits and Reports on Form 8-K                                                   25




                                     Page 2



PART I -- FINANCIAL INFORMATION

ITEM 1.           FINANCIAL STATEMENTS

                    HEALTHSOUTH CORPORATION AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)





                                                                             JUNE 30,   DECEMBER 31,
                                                                               2002         2001
                                                                           -----------  -----------
                                                                           (Unaudited)
                                                                                  
     ASSETS

     CURRENT ASSETS
          Cash and cash equivalents                                        $  544,991   $  276,583
          Other marketable securities                                           1,873        1,873
          Accounts receivable--net                                          1,010,083      940,414
          Inventories, prepaid expenses and
              other current assets                                            433,409      438,295
          Income tax refund receivable                                         31,449       79,290
                                                                           ----------   ----------
                                           TOTAL CURRENT ASSETS             2,021,805    1,736,455

     OTHER ASSETS                                                             385,777      342,943

     PROPERTY, PLANT AND EQUIPMENT--NET                                     3,064,617    2,774,736

     INTANGIBLE ASSETS--NET                                                 2,659,399    2,725,103
                                                                           ----------   ----------

     TOTAL ASSETS                                                          $8,131,598   $7,579,237
                                                                           ==========   ==========




                                     Page 3


                    HEALTHSOUTH CORPORATION AND SUBSIDIARIES

                    CONSOLIDATED BALANCE SHEETS (CONTINUED)
                                 (IN THOUSANDS)






                                                                                        JUNE 30,            DECEMBER 31,
                                                                                          2002                 2001
                                                                                     ----------------     ----------------
                                                                                       (Unaudited)
                                                                                                      
     LIABILITIES AND STOCKHOLDERS' EQUITY

     CURRENT LIABILITIES
          Accounts payable                                                             $    29,682          $    37,085
          Salaries and wages payable                                                        62,042               65,364
          Deferred income taxes                                                             72,463               99,873
          Accrued interest payable and other liabilities                                   135,656              134,762
          Current portion of long-term debt                                                589,662               21,912
                                                                                       -----------          -----------
                                               TOTAL CURRENT LIABILITIES                   889,505              358,996

     LONG-TERM DEBT                                                                      2,889,863            3,005,035

     DEFERRED INCOME TAXES                                                                 253,034              259,535

     DEFERRED REVENUE AND OTHER LONG-TERM LIABILITIES                                        4,024                4,206

     MINORITY INTERESTS--LIMITED PARTNERSHIPS                                              161,966              154,541

     STOCKHOLDERS' EQUITY:
          Preferred Stock, $.10 par value--1,500,000
              shares authorized; issued and outstanding--
              none                                                                           --                  --
          Common Stock, $.01 par value--600,000,000 shares authorized; 436,837,000
              and 430,422,000 shares issued at June 30, 2002 and
              December 31, 2001, respectively                                                4,368                4,304
          Additional paid-in capital                                                     2,707,728            2,657,804
          Accumulated other comprehensive income                                            21,470               16,607
          Retained earnings                                                              1,512,936            1,430,846
          Treasury stock, at cost (38,896,000 shares at June 30, 2002
              and 38,742,000 shares at December 31, 2001)                                 (282,528)            (280,524)
          Receivable from Employee Stock Ownership Plan                                     (1,405)              (2,699)
          Notes receivable from stockholders, officers
              and management employees                                                     (29,363)             (29,414)
                                                                                       -----------          -----------

                                              TOTAL STOCKHOLDERS' EQUITY                 3,933,206            3,796,924
                                                                                       -----------          -----------

     TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                        $ 8,131,598          $ 7,579,237
                                                                                       ===========          ===========



     See accompanying notes.



                                     Page 4



                    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,
                                                                   --------------------------    --------------------------
                                                                      2002           2001           2002           2001
                                                                   -----------    -----------    -----------    -----------
                                                                                                    
     Revenues                                                      $ 1,163,683    $ 1,098,989    $ 2,293,458    $ 2,189,451

     Operating unit expenses                                           747,412        722,705      1,483,813      1,458,750
     Corporate general and administrative expenses                      43,291         51,214         83,257         83,868
     Provision for doubtful accounts                                    25,642         34,858         50,636         59,241
     Depreciation and amortization                                      79,807         93,223        157,389        184,442
     Loss on extinguishment of debt                                      5,534          6,475          5,534          6,475
     Loss on sale of assets                                             76,690        139,883         76,690        139,883
     Interest expense                                                   52,892         55,247        100,935        114,667
     Interest income                                                    (1,204)        (1,591)        (2,267)        (4,312)
                                                                   -----------    -----------    -----------    -----------
                                                                     1,030,064      1,102,014      1,955,987      2,043,014
                                                                   -----------    -----------    -----------    -----------
          Income (loss) before income taxes, minority interests
               and cumulative effect of accounting change              133,619         (3,025)       337,471        146,437
     Provision (benefit) for income taxes                               45,782         (7,636)       113,950         41,534
                                                                   -----------    -----------    -----------    -----------
          Income before minority interests and
               cumulative effect of accounting change                   87,837          4,611        223,521        104,903
     Minority interests                                                (30,331)       (24,558)       (58,266)       (49,539)
                                                                   -----------    -----------    -----------    -----------
     Income (loss) before cumulative effect of
          accounting change                                             57,506        (19,947)       165,255         55,364
     Cumulative effect of accounting change, net of tax (Note 7)          --             --          (83,165)          --
                                                                   -----------    -----------    -----------    -----------
          Net income (loss)                                        $    57,506    $   (19,947)   $    82,090    $    55,364
                                                                   ===========    ===========    ===========    ===========

     Weighted average common shares outstanding                        395,302        388,665        393,559        388,463
                                                                   ===========    ===========    ===========    ===========

     Income (loss) per common share before
          cumulative effect of accounting change                   $      0.15    $     (0.05)   $      0.42    $      0.14
     Cumulative effect of accounting change                               --             --            (0.21)          --
                                                                   -----------    -----------    -----------    -----------

     Net income (loss) per common share                            $      0.15    $     (0.05)   $      0.21    $      0.14
                                                                   ===========    ===========    ===========    ===========


     Weighted average common shares
          outstanding -- assuming dilution                             402,472        388,665        400,896        397,993
                                                                   ===========    ===========    ===========    ===========

     Income (loss) per common share before
          cumulative effect of accounting change --
          assuming dilution                                        $      0.14    $     (0.05)   $      0.41    $      0.14
     Cumulative effect of accounting change                               --             --            (0.21)          --
                                                                   -----------    -----------    -----------    -----------

     Net income (loss) per common share --
          assuming dilution                                        $      0.14    $     (0.05)   $      0.20    $      0.14
                                                                   ===========    ===========    ===========    ===========



     See accompanying notes.


                                     Page 5




                    HEALTHSOUTH CORPORATION AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (UNAUDITED - IN THOUSANDS)




                                                                                              SIX MONTHS ENDED
                                                                                                  JUNE 30,
                                                                                           ----------------------
                                                                                             2002         2001
                                                                                           ---------    ---------
                                                                                                  
     OPERATING ACTIVITIES

         Net income                                                                        $  82,090    $  55,364
         Adjustments to reconcile net income to net
           cash provided by operating activities:
             Cumulative effect of accounting change                                          115,042         --
             Depreciation and amortization                                                   157,389      184,442
             Provision for doubtful accounts                                                  50,636       59,241
             Equity-based compensation                                                          (724)       2,320
             Income applicable to minority interests of
                limited partnerships                                                          58,266       49,539
             Loss on sale of assets                                                           76,690      139,883
             Loss on extinguishment of debt                                                    5,534        6,475
             (Benefit) provision for deferred income taxes                                   (12,949)      31,638
             Changes in operating assets and liabilities, net of effects of
                acquisitions:
                   Accounts receivable                                                      (135,509)     (54,286)
                   Inventories, prepaid expenses and other current
                      assets                                                                  51,025      (48,056)
                   Accounts payable and accrued expenses                                     (11,681)    (187,823)
                                                                                           ---------    ---------

                                                                    NET CASH PROVIDED BY
                                                                    OPERATING ACTIVITIES     435,809      238,737
     INVESTING ACTIVITIES
         Purchases of property, plant and equipment                                         (485,903)    (172,462)
         Proceeds from sale of non-strategic assets                                           12,272      102,819
         Additions to intangible assets, net of effects of
           acquisitions                                                                      (72,307)     (22,672)
         Assets obtained through acquisitions, net of liabilities
           assumed                                                                           (14,138)      (5,031)
         Purchase of limited partnership units                                               (15,232)      10,092
         Changes in other assets                                                             (34,079)     (20,477)
         Investments in other marketable securities                                             --         (1,287)
                                                                                           ---------    ---------

                                                                        NET CASH USED IN
                                                                    INVESTING ACTIVITIES    (609,387)    (109,018)



                                     Page 6



                    HEALTHSOUTH CORPORATION AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
                           (UNAUDITED - IN THOUSANDS)




                                                                                               SIX MONTHS ENDED
                                                                                                    JUNE 30,
                                                                                           ------------------------
                                                                                             2002           2001
                                                                                           ---------      ---------
                                                                                                    

     FINANCING ACTIVITIES
         Proceeds from borrowings                                                          $ 1,382,578    $   794,000
         Principal payments on long-term debt                                                 (930,000)      (898,982)
         Proceeds from exercise of options                                                      26,286         17,282
         Purchase of treasury stock                                                             (2,004)          --
         Reduction in receivable from Employee Stock
           Ownership Plan                                                                        1,294          2,716
         Decrease in loans to stockholders                                                          51            536
         Payment of cash distributions to limited partners                                     (35,607)       (36,480)
         Foreign currency translation adjustment                                                  (612)         1,204
                                                                                           -----------    -----------

                                                          NET CASH PROVIDED BY (USED IN)
                                                                    FINANCING ACTIVITIES       441,986       (119,724)
                                                                                           -----------    -----------

                                                                    INCREASE IN CASH AND
                                                                        CASH EQUIVALENTS       268,408          9,995

         Cash and cash equivalents at beginning of period                                      276,583        180,317
                                                                                           -----------    -----------

                                                               CASH AND CASH EQUIVALENTS
                                                                        AT END OF PERIOD   $   544,991    $   190,312
                                                                                           ===========    ===========

     SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
       Cash paid during the year for:
           Interest                                                                        $    96,998    $   113,140
           Income taxes                                                                         47,712         27,434



     See accompanying notes.



                                     Page 7




                    HEALTHSOUTH CORPORATION AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

            THREE MONTHS AND SIX MONTHS ENDED JUNE 30, 2002 AND 2001

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, 2001. 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 had a $1,750,000,000 revolving credit facility with
                Bank of America, N.A. and other participating banks (the "1998
                Credit Agreement"). Interest on the 1998 Credit Agreement was
                paid based on LIBOR plus a predetermined margin, a base rate, or
                competitively bid rates from the participating banks. The
                Company was 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 was
                payable in full on June 22, 2003.

                On June 14, 2002, the Company entered into a five-year,
                $1,250,000,000 revolving credit facility (the "2002 Credit
                Agreement"), which replaced the 1998 Credit Agreement. Interest
                on the 2002 Credit Agreement is paid based on LIBOR plus a
                predetermined margin or a base rate. The Company is required to
                pay a fee based on the unused portion of the revolving credit
                facility ranging from .275% to .500% depending on the Company's
                debt ratings. The principal amount is payable in full on June
                14, 2007. The Company has provided a negative pledge on all
                assets under the 2002 Credit Agreement. At June 30, 2002, there
                were no amounts outstanding under the 2002 Credit Agreement. The
                Company recorded a loss of $5,534,000 in the second quarter of
                2002 related to the write-off of the unamortized balance of loan
                fees on the 1998 Credit Agreement.

                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. The conversion price is subject to
                adjustment upon the occurrence of (a) a subdivision, combination
                or reclassification of outstanding shares of common stock, (b)
                the payment of a stock dividend or stock distribution on any
                shares of the Company's capital stock, (c) the issuance of
                rights or warrants to all holders of common stock entitling them
                to purchase shares of common stock at less than the current
                market price, or (d) the payment of certain other distributions
                with respect to the Company's common stock. In addition, the
                Company may, from time to time, lower the conversion price for
                periods of not less than 20 days, in its discretion. The net
                proceeds from the issuance of the 3.25% Convertible Debentures
                were used by the Company to pay down indebtedness outstanding
                under its then-existing credit facilities. The 3.25% Convertible
                Debentures mature on April 1, 2003.

                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. The Senior Notes are unsecured,




                                     Page 8


                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 then-existing credit
                facilities. The Senior Notes mature on June 15, 2005 and June
                15, 2008.

                On September 25, 2000, the Company issued $350,000,000 in
                10-3/4% Senior Subordinated Notes due 2008 (the "10-3/4%
                Notes"). Interest is payable on April 1 and October 1. The
                10-3/4% Notes are senior subordinated obligations of the Company
                and, as such, are subordinated to all existing and future senior
                indebtedness of the Company, and also are effectively
                subordinated to all existing and future liabilities of the
                Company's subsidiaries and partnerships. The net proceeds from
                the issuance of the 10-3/4% Notes were used by the Company to
                redeem its then-outstanding 9.5% Senior Notes due 2001 and to
                pay down indebtedness outstanding under its then-existing credit
                facilities. The 10-3/4% Notes mature on October 1, 2008.

                On February 1, 2001, the Company issued $375,000,000 in 8-1/2%
                Senior Notes due 2008 (the "8-1/2% Notes"). Interest is payable
                on February 1 and August 1. The 8-1/2% Notes are unsecured,
                unsubordinated obligations of the Company. The net proceeds from
                the issuance of the 8-1/2% Notes were used to pay down
                indebtedness outstanding under the Company's credit facilities.
                The 8-1/2% Notes mature on February 1, 2008.

                On September 28, 2001, the Company issued $400,000,000 in 8-3/8%
                Senior Notes due 2011 (the "8-3/8% Notes"). Interest is payable
                on April 1 and October 1. The 8-3/8% Notes are unsecured,
                unsubordinated obligations of the Company. The net proceeds from
                the issuance of the 8-3/8% Notes were used to pay down
                indebtedness outstanding under the Company's credit facilities.
                The 8-3/8% Notes mature on October 1, 2011.

                On September 28, 2001, the Company issued $200,000,000 in 7-3/8%
                Senior Notes due 2006 (the "7-3/8% Notes"). Interest is payable
                on April 1 and October 1. The 7-3/8% Notes are unsecured,
                unsubordinated obligations of the Company. The net proceeds from
                the issuance of the 7-3/8% Notes were used to pay down
                indebtedness outstanding under the Company's credit facilities.
                The 7-3/8% Notes mature on October 1, 2006.

                On May 17, 2002, the Company issued $1,000,000,000 in 7-5/8%
                Senior Notes due 2012 (the "7-5/8% Notes"). Interest is payable
                on June 1 and December 1. The 7-5/8% Notes are unsecured,
                unsubordinated obligations of the Company. The net proceeds from
                the issuance of the 7-5/8% Notes were used to pay down
                indebtedness outstanding under the Company's credit facilities
                and for other corporate purposes. The 7-5/8% Notes mature on
                June 1, 2012.



                                     Page 9






         At June 30, 2002, and December 31, 2001, long-term debt consisted of
the following:





                                                                          June 30,     December 31,
                                                                            2002           2001
                                                                      --------------  --------------
                                                                             (In thousands)
                                                                                  
     Advances under a $1,750,000,000 credit
            agreement with banks                                        $    --         $  540,000
     3.25% Convertible Subordinated Debentures
          due 2003                                                         567,750         567,750
     6.875% Senior Notes due 2005                                          250,000         250,000
     7-3/8% Senior Notes due 2006                                          200,000         200,000
     7.0% Senior Notes due 2008                                            250,000         250,000
     10-3/4% Senior Subordinated Notes due 2008                            350,000         350,000
     8-1/2% Senior Notes due 2008                                          375,000         375,000
     8-3/8% Senior Notes due 2011                                          400,000         400,000
     7-5/8% Senior Notes due 2012                                        1,000,000            --
     Other long-term debt                                                   86,775          94,197
                                                                        ----------      ----------
                                                                         3,479,525       3,026,947
     Less amounts due within one year                                      589,662          21,912
                                                                        ----------      ----------
                                                                        $2,889,863      $3,005,035
                                                                        ==========      ==========


                During 1995 and 1998, the Company entered into two tax retention
                operating lease agreements structured through financial
                institutions for its corporate headquarters building and for
                nine of its rehabilitation hospitals. In December 2001, the
                Company entered into a seven-and-one-half year operating lease
                agreement to provide for the financing of a replacement medical
                center in Birmingham, Alabama. On May 29, 2002, the Company
                exercised its option to purchase the properties financed under
                these leases. The total purchase price of these properties was
                approximately $207,109,000.

NOTE  3  --     During the first six months of 2002, the Company acquired two
                outpatient rehabilitation facilities and one outpatient
                diagnostic center. The total purchase price of these acquired
                facilities was approximately $14,138,000. The Company also
                entered into non-compete agreements totaling approximately
                $2,650,000 in connection with these transactions.

                The cost in excess of the acquired facilities' net asset value
                was approximately $13,253,000. 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.

NOTE  4  --     During 1998, the Company recorded impairment and restructuring
                charges related to the Company's decision to close certain
                facilities that did not fit with the Company's strategic vision,
                underperforming facilities and facilities not located in target
                markets (the "Fourth Quarter 1998 Charge"). Approximately 97.8%
                of the locations identified in the Fourth Quarter 1998 Charge
                have been closed.




                                    Page 10




                Details of the impairment and restructuring charge activity
                through the first six months of 2002 are as follows:





                                                                       Activity
                                                                       --------
                                                   Balance at       Cash        Non-Cash     Balance at
                 Description                        12/31/01      Payments    Impairments     06/30/02
               --------------------------------------------------------------------------------------------
                                                                             (In thousands)
                                                                                    
               Fourth Quarter 1998 Charge:

                    Lease abandonment costs          $   9,465     $  4,164       $   --       $  5,301
                                                  ---------------------------------------------------------

               Total Fourth Quarter 1998 Charge      $   9,465     $  4,164       $   --       $  5,301
                                                  =========================================================




                The remaining balance at June 30, 2002 is included in accrued
                interest payable and other liabilities in the accompanying
                balance sheet.

NOTE  5  --     The Company has adopted the provisions of FASB Statement No.
                131, "Disclosures about Segments of an Enterprise and Related
                Information" ("SFAS No. 131"). SFAS No. 131 requires the
                utilization of a "management approach" to define and report the
                financial results of operating segments. The management approach
                defines operating segments along the lines used by management to
                assess performance and make operating and resource allocation
                decisions. The Company has based its management and reporting
                structure on three segments: (1) Inpatient and Other Clinical
                Services, (2) Outpatient Services and (3) Non-Patient Care
                Services. The inpatient and other clinical services segment
                includes the operations of inpatient rehabilitation facilities
                and medical centers, as well as the operations of certain
                physician practices and other clinical services which are
                managerially aligned with inpatient services. The outpatient
                services segment includes the operations of outpatient
                rehabilitation facilities, outpatient surgery centers and
                outpatient diagnostic centers. The non-patient care services
                segment includes the operations of the corporate office, general
                and administrative costs, non-clinical subsidiaries and other
                operations that are independent of the inpatient and outpatient
                services segments.






                                    Page 11




                Operating results and other financial data are presented for the
                principal operating segments as follows:





                                                                               Three Months Ended
                                                                                     June 30,
                                                                              2002                 2001
                                                                           -----------          -----------
                                                                                   (In thousands)
                                                                                          
                Revenues:

                     Inpatient and other clinical services                 $   533,920          $   509,116
                     Outpatient services                                       623,329              583,865
                                                                           -----------          -----------
                                                                             1,157,249            1,092,981
                     Non-patient care services                                   6,434                6,008
                                                                           -----------          -----------
                 Revenues                                                  $ 1,163,683          $ 1,098,989
                                                                           ===========          ===========


                 Income before unusual and non-recurring
                 items, income taxes and minority interests:

                     Inpatient and other clinical services                 $   158,849          $   103,532
                     Outpatient services                                       167,885              138,900
                                                                           -----------          -----------
                                                                               326,734              242,432
                     Non-patient care services                                (116,425)            (105,574)
                                                                           -----------          -----------

                 Income before unusual and non-recurring
                 items, income taxes and minority interests                    210,309              136,858
                     Loss on sale of assets                                    (76,690)            (139,883)
                                                                           -----------          -----------
                 Income (loss) before income taxes and
                 minority interests                                        $   133,619          $    (3,025)
                                                                           ===========          ===========






                                    Page 12







                                                                                 Six Months Ended
                                                                                     June 30,
                                                                              2002                 2001
                                                                           -----------          -----------
                                                                                   (In thousands)
                                                                                          
                 Revenues:

                     Inpatient and other clinical services                 $ 1,051,579          $   989,402
                     Outpatient services                                     1,225,158            1,184,633
                                                                           -----------          -----------
                                                                             2,276,737            2,174,035
                     Non-patient care services                                  16,721               15,416
                                                                           -----------          -----------

                 Revenues                                                   $2,293,458          $ 2,189,451
                                                                           ===========          ===========


                 Income before unusual and non-recurring items,
                 income taxes, minority interests and
                 cumulative effect of accounting change:

                     Inpatient and other clinical services                   $ 301,264          $   208,347
                     Outpatient services                                       321,850              278,759
                                                                           -----------          -----------
                                                                               623,114              487,106
                     Non-patient care services                                (208,953)            (200,786)
                                                                           -----------          -----------

                 Income before unusual and non-recurring
                 items, income taxes, minority interests and
                 cumulative effect of accounting change                        414,161              286,320

                     Loss on sale of assets                                   (76,690)             (139,883)
                     Cumulative effect of accounting change                  (115,042)                 --
                                                                           -----------          -----------
                 Income before income taxes and minority
                 interests                                                 $   222,429          $   146,437
                                                                           ===========          ===========




NOTE  6  --     During the first six months of 2002, the Company granted
                nonqualified stock options to certain Directors, employees and
                others to purchase 4,293,000 shares of Common Stock at exercise
                prices ranging from $10.90 to $14.90 per share.

NOTE  7  --     In June 2001, the Financial Accounting Standards Board issued
                FASB Statement No. 141, "Business Combinations" ("SFAS No.
                141"), and FASB Statement No. 142, "Goodwill and Other
                Intangibles" ("SFAS No. 142"). SFAS No. 141 eliminates the use
                of the pooling method for business combinations and requires
                that all acquisitions be accounted for under the purchase
                method. This statement is effective for acquisitions completed
                after June 30, 2001. SFAS No. 142 requires the periodic testing
                of goodwill for impairment rather than a monthly amortization of
                the balance. This testing takes place in two steps: (1) the
                determination of the fair value of a reporting unit, and (2) the
                determination of the implied fair value of the goodwill. The
                Company adopted this statement on January 1, 2002. If the policy
                had been in effect in the second quarter of 2001, reported net
                income for that period would have increased by $11,994,400, or
                $.03 per share (assuming dilution). Subsequent to quarter-end,
                the Company completed the evaluation of goodwill at December 31,
                2001 for impairment under SFAS No. 142 and recognized a goodwill
                impairment of $83,165,000 net of tax of $31,877,000. The Company
                utilized independent appraisers in conducting this evaluation.
                The effects of this impairment are reflected as the cumulative
                effect of a change in accounting principle in the results of
                operations for the six months ended June 30, 2002.



                                    Page 13


The following table represents net income and earnings per share results during
1999, 2000 and 2001 as if FAS 142 had been in effect:





                                                                     TWELVE MONTHS ENDED
                                                                        DECEMBER 31,
                                                        ---------        ---------       ---------
                                                          2001              2000           1999
                                                        ---------        ---------       ---------
                                                                                
Reported net income                                     $ 202,387        $ 278,465        $  76,517

Add back: Goodwill amortization (net of tax)               46,670           45,304           45,491
                                                        ---------        ---------        ---------
Adjusted net income                                     $ 249,057        $ 323,769        $ 122,008
                                                        =========        =========        =========

BASIC EARNINGS PER SHARE:

   Reported net income                                  $    0.52        $    0.72        $    0.19

   Add back: Goodwill amortization (net of tax)              0.12             0.12             0.11
                                                        ---------        ---------        ---------
   Adjusted net income                                  $    0.64        $    0.84        $    0.30
                                                        =========        =========        =========

DILUTED EARNINGS PER SHARE:

   Reported net income                                  $    0.51        $    0.71        $    0.18

   Add back: Goodwill amortization (net of tax)              0.11             0.12             0.11
                                                        ---------        ---------        ---------
   Adjusted net income                                  $    0.62        $    0.83        $    0.29
                                                        =========        =========        =========









                                    Page 14




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

GENERAL

         We provide outpatient and rehabilitative healthcare services through
our inpatient and outpatient rehabilitation facilities, surgery centers,
diagnostic centers and medical centers. We have expanded our operations through
the acquisition or opening of new facilities and satellite locations and by
enhancing our existing operations. As of June 30, 2002, we had approximately
1,900 locations in 50 states, Puerto Rico, the United Kingdom, Australia and
Canada, including 1,427 outpatient rehabilitation locations, 118 inpatient
rehabilitation facilities, four medical centers, 209 surgery centers and 136
diagnostic centers.

         FASB Statement ("SFAS") No. 131, "Disclosures about Segments of an
Enterprise and Related Information", requires an enterprise to report operating
segments based upon the way its operations are managed. This approach defines
operating segments along the lines used by management to assess performance and
make operating and resource allocation decisions. Based on our management and
reporting structure, segment information has been presented for (1) inpatient
and other clinical services, (2) outpatient services and (3) non-patient care
services. The inpatient and other clinical services segment includes the
operations of our inpatient rehabilitation facilities and medical centers, as
well as the operations of certain physician practices and other clinical
services which are managerially aligned with our inpatient services. The
outpatient services segment includes the operations of our outpatient
rehabilitation facilities, outpatient surgery centers and outpatient diagnostic
centers. The non-patient care services segment includes the operations of our
corporate office, general and administrative costs, non-clinical subsidiaries
and other operations that are independent of our inpatient and outpatient
services segments. See Note 5 of "Notes to Consolidated Financial Statements"
for financial data for each of our operating segments.

         There are increasing pressures from many payor sources to control
healthcare costs and to reduce or limit increases in reimbursement rates for
medical services. There can be no assurance that payments under governmental and
third-party payor programs will remain at levels comparable to present levels.
In addition, there have been, and we expect that there will continue to be, a
number of proposals to limit Medicare reimbursement for certain services. We
cannot now predict whether any of these proposals will be adopted or, if adopted
and implemented, what effect such proposals would have on us. Changes in
reimbursement policies or rates by private or governmental payors could have an
adverse effect on our future results of operations.

         Medicare reimbursement for inpatient rehabilitation services is
changing from a cost-based reimbursement system to a prospective payment system
("PPS"), with the phase-in of the PPS having begun January 1, 2002. We believe
we are well-positioned and well-prepared for the transition and that our
emphasis on cost-effective services means that the inpatient rehabilitation PPS
will have a positive effect on our results of operations. Our early experience
with payments under PPS has been consistent with our internal estimates.
However, because implementation of PPS has only recently begun, we cannot be
certain that the ultimate impact of the PPS transition will be consistent with
our current expectations. In addition, the climate for both governmental and
non-governmental reimbursement frequently changes, and future changes in
reimbursement rates could have a material effect on our financial condition or
results of operations.

         In many cases, we operate 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 outpatient rehabilitation operations are
measured on locations within markets in which similar operations existed at the
end of the period and include the operations of additional outpatient
rehabilitation locations opened within the same market. New store outpatient
rehabilitation operations are measured on locations within new markets. Same
store




                                    Page 15


operations in our other business lines are measured based on specific locations.
We may, from time to time, close or consolidate similar locations in
multi-site markets to obtain efficiencies and respond to changes in demand.

CRITICAL ACCOUNTING POLICIES

         Our discussion and analysis of our financial condition and results of
operations are based upon our consolidated financial statements, which have been
prepared in accordance with accounting principles generally accepted in the
United States. In preparing these financial statements, we are required to make
estimates and judgments that affect the reported amounts of our assets,
liabilities, revenues and expenses. Those reported amounts could differ, in some
cases materially, if we made different estimates and judgments with respect to
particular items in our financial statements. We make such estimates and
judgments based on our historical experience and on assumptions that we believe
are reasonable under the circumstances in an effort to ensure that our financial
statements fairly reflect our financial condition and results of operations. We
describe some of the most important policies that we follow in making such
estimates and judgments below.

Revenues and Contractual Reserves

         Our 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 that are subject to final review and settlement by
appropriate authorities. We estimate contractual adjustments from
non-governmental third-party payors based on historical experience and the terms
of payor contracts. Our reimbursement from governmental third-party payors is
based upon cost reports, Medicare and Medicaid payment regulations and other
reimbursement mechanisms which require the application and interpretation of
complex regulations and policies, and such reimbursement is subject to various
levels of review and adjustment by fiscal intermediaries and others, which may
affect the final determination of reimbursement. We estimate net realizable
amounts from governmental payors based on historical experience and
interpretations of such regulations and policies. In the event that final
reimbursement differs from our estimates, our actual revenues and net income,
and our accounts receivable, could vary from the amounts reported.

Allowance for Doubtful Accounts

         As with any healthcare provider, some of our accounts receivable will
ultimately prove uncollectible for various reasons, including the inability of
patients or third-party payors to satisfy their financial obligations to us. We
estimate allowances for doubtful accounts based on the specific agings and payor
classifications at each facility. Net accounts receivable includes only those
amounts we estimate to be collectible based on this evaluation. Unforeseen
factors, such as the insolvency of third-party payors, could cause our estimate
to be inaccurate and could cause our actual results and the amount of our
accounts receivable to vary from amounts reported in our financial statements.

Impairment of Goodwill

         Many of our facilities came to us through acquisitions. We determine
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. We utilize independent appraisers and rely on our 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 individual
purchased facilities and other intangible assets, we determine on a quarterly
basis whether an impairment event has




                                    Page 16


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, our
carrying value of the asset will be reduced to the estimated fair market value.
Fair value is determined based on the individual facts and circumstances of the
impairment event, and the available information related to it. Such information
might include quoted market prices, prices for comparable assets, estimated
future cash flows discounted at a rate commensurate with the risks involved, and
independent appraisals. For purposes of analyzing impairment, assets of
facilities are generally grouped at a market level, which is the lowest level
for which there are identifiable cash flows. If we acquired the assets of the
facilities being tested as part of a purchase business combination, any goodwill
that arose as part of the transaction is included as part of the asset grouping.

         In July 2001, the Financial Accounting Standards Board issued FASB
Statement ("SFAS") No. 142, "Goodwill and Other Intangibles". SFAS No. 142
requires the periodic testing of goodwill for impairment rather than a monthly
amortization of the balance. This testing takes place in two steps: (1) the
determination of the fair value of a reporting unit, and (2) the determination
of the implied fair value of the goodwill. We adopted SFAS No. 142 on January 1,
2002. We determined that if the policy had been in effect in the second quarter
of 2001, reported net income for that period would have increased by
$11,994,400, or $.03 per share (assuming dilution). Subsequent to quarter-end,
we completed the evaluation of goodwill at December 31, 2001 for impairment
under SFAS No. 142 and we recognized a goodwill impairment of $83,165,000, net
of tax of $31,877,000. We utilized independent appraisers in conducting this
evaluation. The effects of this impairment are reflected as the cumulative
effect of a change in accounting principle in our results of operations for the
six months ended June 30, 2002.

RESULTS OF OPERATIONS -- THREE MONTHS ENDED JUNE 30, 2002

         Our operations generated revenues of $1,163,683,000 for the quarter
ended June 30, 2002, an increase of $64,694,000, or 5.9%, as compared to the
same period in 2001. The increase in revenues is primarily attributable to
increases in pricing and volume. Same store revenues for the quarter ended June
30, 2002 were $1,139,945,000, an increase of $84,171,000, or 8.0%, as compared
to the same period in 2001, excluding facilities in operation in 2001 but no
longer in operation in 2002. New store revenues were $23,738,000. Revenues
generated from patients under the Medicare and Medicaid programs respectively
accounted for 34.5% and 2.7% of revenue for the second quarter of 2002, compared
to 35.2% and 3.0% for the same period in 2001. Revenues from any other single
third-party payor were not significant in relation to our revenues. During the
second quarter of 2002, same store outpatient visits, inpatient discharges,
surgical cases and diagnostic cases increased by 6.5%, 5.2%, 4.8% and 5.6%,
respectively. Revenue per outpatient visit, inpatient discharge, surgical case
and diagnostic case for same store operations increased (decreased) by 5.5%,
5.3%, 4.2% and (1.1)%, respectively.

         Operating expenses (expenses excluding corporate general and
administrative expenses, provision for doubtful accounts, depreciation and
amortization, interest expense and impairment charges) were $747,412,000, or
64.2% of revenues, for the quarter ended June 30, 2002, compared to 65.8% of
revenues for the second quarter of 2001. Same store operating expenses were
$731,103,000, or 64.1% of comparable revenue. New store operating expenses were
$16,309,000, or 68.7% of comparable revenue. The increase in new store operating
expenses as a percentage of revenue is primarily attributable to start-up costs
at new inpatient rehabilitation hospitals. Corporate general and administrative
expenses decreased from $51,214,000 during the 2001 quarter to $43,291,000
during the 2002 quarter. Included in corporate general and administrative
expenses for the quarter ended June 30, 2001 was a non-recurring expense item of
approximately $8,248,000 related to the settlement of litigation with the United
States Department of Justice. The provision for doubtful accounts was
$25,642,000, or 2.2% of revenues, for the second quarter of 2002, compared to
$34,858,000, or 3.2% of revenues, for the same period in 2001. Included in the
second quarter 2001 provision for doubtful accounts was approximately
$10,300,000 due to the charge-off




                                    Page 17


of accounts receivable related to the sale of our Richmond, Virginia medical
center. Management believes that the allowance for doubtful accounts generated
by this provision is adequate to cover any uncollectible receivables.

         Depreciation and amortization expense was $79,807,000 for the quarter
ended June 30, 2002, compared to $93,223,000 for the same period in 2001. The
decrease was primarily attributable to decreased amortization expense due to our
adoption of SFAS No. 142. Interest expense was $52,892,000 for the quarter ended
June 30, 2002, compared to $55,247,000 for the quarter ended June 30, 2001. The
decrease is primarily attributable to decreases in effective interest rates. For
the second quarter of 2002, interest income was $1,204,000, compared to
$1,591,000 for the second quarter of 2001.

         In the second quarter of 2001, we terminated our secondary credit
facility and recorded an impairment charge of $6,475,000 related to the
write-off of the unamortized balances of loan fees on that facility. In the
second quarter of 2002, we terminated our 1998 Credit Agreement, as described
below and recorded a loss on extinguishment of debt of $5,534,000 related to the
write-off of the unamortized balance of loan fees on that facility.

         In the second quarter of 2001, we also recorded a non-recurring expense
item of approximately $84,629,000, net of taxes of $55,254,000, reflecting the
net loss on the sale of substantially all of our occupational medicine
operations and our Richmond, Virginia medical center. In the second quarter of
2002, we recorded a non-recurring expense item of approximately $52,786,000, net
of taxes of $23,904,000, reflecting the loss of the disposition of five nursing
homes in Massachusetts originally acquired in connection with the 1997
acquisition of Horizon/CMS Healthcare Corporation. We sold the five properties
in a single transaction to a privately held long-term care operator. We have no
remaining ownership interest in any other former Horizon/CMS long-term care
facilities, substantially all of which were sold at the end of 1997.

         Income before income taxes and minority interests for the second
quarter of 2002 was $133,619,000, compared to a loss of ($3,025,000) for the
same period in 2001. Minority interests decreased income before income taxes by
$30,331,000 for the quarter ended June 30, 2002, compared to decreasing income
before income taxes by $24,558,000 for the second quarter of 2001. The provision
for income taxes for the second quarter of 2002 was $45,782,000, compared to a
benefit of $7,636,000 for the same period in 2001. The effective tax rate was
44.3% for the quarter ended June 30, 2002 compared to 39.5% for the quarter
ended June 30, 2001. Net income for the second quarter of 2002 was $57,506,000,
compared to a net loss of $19,947,000 for the second quarter of 2001.

RESULTS OF OPERATIONS -- SIX MONTHS ENDED JUNE 30, 2002

         Our operations generated revenues of $2,293,458,000 for the six months
ended June 30, 2002, an increase of $104,007,000, or 4.8%, as compared to the
six months ended June 30, 2001. Same store revenues were $2,247,065,000, an
increase of $173,627,000, or 8.4%, as compared to the same period in 2001,
excluding facilities in operation in 2001 but no longer in operation in 2002.
New store revenues were $46,393,000. Revenues generated from patients under the
Medicare and Medicaid programs respectively accounted for 34.3% and 2.6% of
revenue for the first six months of 2002, compared to 32.7% and 2.7% for the
same period in 2001. Revenues from any other single third-party payor were not
significant in relation to our revenues. During the first six months of 2002,
same store outpatient visits, inpatient discharges, surgical cases and
diagnostic cases increased by 7.2%, 4.8%, 5.7% and 4.9%, respectively. Revenue
per outpatient visit, inpatient discharge, surgical case and diagnostic case for
same store operations increased (decreased) by 4.7%, 6.2%, 2.1% and (1.1)%,
respectively.

         Operating expenses (expenses excluding corporate general and
administrative expenses, provision for doubtful accounts, depreciation and
amortization, interest expense and impairment charges) were $1,483,813,000, or
64.7% of revenues, for the six months ended June 30, 2002, compared to 66.6% of
revenues for the first six months of 2001. Same store operating expenses were
$1,449,800,000, or 64.5% of comparable revenue. New store operating expenses
were $34,013,000, or 73.3% of comparable revenue.




                                    Page 18


Net income for the six months ended June 30, 2002, was $82,090,000, compared to
$55,364,000 for the same period in 2001.

LIQUIDITY AND CAPITAL RESOURCES

         As of June 30, 2002, we had working capital of $1,132,300,000,
including cash and marketable securities of $546,864,000. Working capital at
December 31, 2001, was $1,377,459,000, including cash and marketable securities
of $278,456,000. For the first six months of 2002, cash provided by operating
activities was $435,809,000, compared to $238,737,000 for the same period in
2001. The increase is primarily attributable to improvements in operating
results. Additions to property, plant and equipment and acquisitions accounted
for $485,903,000 and $14,138,000, respectively, during the first six months of
2002. Those same investing activities accounted for $172,462,000 and $5,031,000,
respectively, in the same period in 2001. Because of the favorable results we
have seen in the early transition to inpatient rehabilitation PPS, we have
incurred additional capital expenditures in the first six months of 2002 in
connection with expansion activities at some of our facilities and accelerated
development activities. Additionally, we incurred capital expenditures totaling
$207,109,000 in the second quarter of 2002 in connection with the purchase of
various facilities and properties previously held under tax retention operating
leases, as described below. Financing activities provided $441,986,000 and used
$119,724,000 during the first six months of 2002 and 2001, respectively. Net
borrowings on long-term debt for the first six months of 2002 were $452,578,000,
versus net principal payments of $104,982,000 for the first six months of 2001.

         Net accounts receivable were $1,010,083,000 at June 30, 2002, compared
to $940,414,000 at December 31, 2001. The number of days of average quarterly
revenues in ending receivables at June 30, 2002, was 79.0, compared to 77.6 days
of average quarterly revenues in ending receivables at December 31, 2001. This
increase was primarily attributable to delays by some of our Medicare fiscal
intermediaries in implementing systems for processing inpatient rehabilitation
PPS payments. The concentration of net accounts receivable from patients,
third-party payors, insurance companies and others at June 30, 2002, is
consistent with the related concentration of revenues for the period then ended.

         We had a $1,750,000,000 revolving credit facility with Bank of America,
N.A. and other participating banks (the "1998 Credit Agreement"), which was to
expire in June 2003. The effective interest rate on the average outstanding
balance under the 1998 Credit Agreement was 2.42% for the six months ended June
30, 2002, compared to the average prime rate of 4.75% during the same period. On
June 14, 2002, the Company entered into a five-year, $1,250,000,000 revolving
credit facility (the "2002 Credit Agreement"), which replaced the 1998 Credit
Agreement. Interest on the 2002 Credit agreement is paid based on LIBOR plus a
predetermined margin or a base rate. The Company is required to pay a fee based
on the unused portion of the revolving credit facility ranging from .275% to
..500% depending on our debt ratings. The principal amount is payable in full on
June 14, 2007. The company has provided a negative pledge on all assets under
the 2002 Credit Agreement. At June 30, 2002, there were no outstanding amounts
under the 2002 Credit Agreement.

         During 1995 and 1998, we entered into two tax retention operating lease
agreements structured through financial institutions for our corporate
headquarters building and for nine of our rehabilitation hospitals. In December
2001, we entered into a seven-and-one-half year operating lease agreement to
provide for the financing of our replacement medical center in Birmingham,
Alabama. On May 29, 2002, we exercised our option to purchase the properties
financed under these leases. The total purchase price of these properties was
approximately $207,109,000.





                                    Page 19




         The table below sets forth certain information concerning amounts due
with respect to our long-term debt and various other commitments as of June 30,
2002:



                                                  Due            Due             Due          Due 2007
                                 Total            2002        2003-2004       2005-2006       and beyond
                          -------------------------------------------------------------------------------
                                                           (In thousands)
                                                                              
Long-Term Debt                $ 3,438,539      $   5,051        $ 579,818     $ 460,517      $ 2,393,153
Capital Lease Obligations          22,427          2,550            8,598         5,027            6,252
Noncompete Obligations             18,559          4,760           10,627         3,172               --
Operating Leases                1,130,810        106,163          324,063       201,633          498,951
                              -----------      ---------        ---------     ---------      -----------
Total Obligations             $ 4,610,335      $ 118,524        $ 923,106     $ 670,349      $ 2,898,356



         Since the end of the quarter, we have used approximately $217,335,000
in available cash to repurchase approximately $221,340,000 in principal amount
of our outstanding debt securities, and we have also spent approximately
$26,300,000 to repurchase shares of our common stock pursuant to our stock
repurchase program.

         While the rates of interest payable under our principal credit facility
vary depending in part on our debt ratings, we have no credit or lease
agreements which provide for the acceleration of maturities or the termination
of such agreements based upon any change in our debt ratings.

         As part of our corporate strategy, we are continually evaluating
opportunities for strategic acquisitions and divestitures. We intend to pursue
the acquisition or development of additional healthcare operations and other
businesses providing complementary services. While it is not possible to
estimate precisely the amounts which will actually be expended in the foregoing
areas, we anticipate that over the next twelve months, we will spend
approximately $150,000,000 to $200,000,000 on maintenance and expansion of our
existing facilities and approximately $300,000,000 to $350,000,000 on
development activities. These amounts exclude $207,109,000 that we spent in the
second quarter of 2002 to acquire properties previously held under tax retention
operating leases, as described above. We believe that existing cash, cash flow
from operations, and borrowings under existing credit facilities will be
sufficient to satisfy our 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 our
business, and is not expected to adversely affect us in the future unless it
increases significantly.

FORWARD-LOOKING STATEMENTS

         Statements contained in this Quarterly Report on Form 10-Q which are
not historical facts are forward-looking statements. Without limiting the
generality of the preceding statement, all statements in this Quarterly Report
on Form 10-Q concerning or relating to estimated and projected earnings,
margins, costs, expenditures, cash flows, growth rates and financial results are
forward-looking statements. In addition, HEALTHSOUTH, through its senior
management, from time to time makes forward-looking public statements concerning
our expected future operations and performance and other developments. Such
forward-looking statements are necessarily estimates that we believe are
reasonable based upon current information, involve a number of risks and
uncertainties and are made pursuant to the "safe harbor" provisions of the
Private Securities Litigation Reform Act of 1995. There can be no assurance that
our actual results will not differ materially from the results anticipated in
such forward-looking statements. While is impossible to identify all such
factors, factors which could cause actual results to differ materially from
those estimated by us 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 or delays in reimbursement for our services by governmental or private
payors, competitive pressures in the healthcare industry and our response
thereto, our ability to obtain and retain favorable arrangements with
third-party payors, unanticipated delays in the implementation of our strategic
initiatives,



                                    Page 20


general conditions in the economy and capital markets, and other factors which
may be identified from time to time in our Securities and Exchange Commission
filings and other public announcements.

ITEM 3.           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         We are exposed to market risk related to changes in interest rates. 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 rate and prices. We use sensitivity
analysis models to evaluate these impacts. We do not hold or issue derivative
instruments for trading purposes and are not a party to any instruments with
leverage features.

         Our investment in marketable securities was $1,873,000 at June 30,
2002, which represents less than 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 our results of operations, and therefore any
changes in interest rates would have a minimal impact on future pre-tax
earnings.

         Upon application of the proceeds from the sale of our 7-5/8% Notes, all
of our long-term indebtedness was subject to fixed rates of interest. In May
2002, we entered into two interest rate swap arrangements in order to improve
our mix of fixed and variable rate exposure. Each swap has a notional amount of
$250,000,000 and matures 120 months from the date of the original transaction.
The notional amounts are used to measure interest to be paid or received and do
not represent an amount of exposure to credit loss. In these arrangements, we
pay the counterparties a variable rate of interest tied to six-month LIBOR
rates, and the counterparties pay us a fixed rate of interest on the notional
amount. The variable rates paid by us under these swaps are reset every six
months. Thus, these interest rate swaps have the effect of converting
$500,000,000 of our fixed-rate debt into variable-rate debt through their
maturity dates of June 2012. We would be exposed to credit losses if the
counterparties did not perform their obligations under the swap arrangements;
however, the counterparties are major commercial banks whom we believe to be
creditworthy, and we expect them to fully satisfy their obligations. At June 30,
2002, the weighted average interest rate we were obligated to pay under these
interest rate swaps was 3.82%, and the weighted average interest rate we
received was 7.625%.

         With respect to our interest-bearing liabilities, approximately
$500,000,000 in long-term debt at June 30, 2002 is subject to variable rates of
interest after giving effect to the interest rate swaps described previously,
while the remaining balance in long-term debt of $2,979,525,000 is subject to
fixed rates of interest (see Note 2 of "Notes to Consolidated Financial
Statements" for further description). This compares to $540,000,000 in long-term
debt subject to variable rates of interest and $2,486,947,000 in long-term debt
subject to fixed rates of interest at December 31, 2001. The fair value of our
total long-term debt, based on discounted cash flow analyses, approximates its
carrying value at June 30, 2002 and December 31, 2001 except for our 3.25%
Convertible Subordinated Debentures due 2003, 6.875% Senior Notes due 2005, 7.0%
Senior Notes due 2008, 10-3/4% Senior Notes due 2008, 8-1/2% Senior Notes due
2008, 8-3/8% Senior Notes due 2011, 7-3/8% Senior Notes due 2006 and 7-5/8%
Senior Notes due 2012. The fair value of the 3.25% Convertible Debentures was
approximately $557,814,000 and $541,974,000 at June 30, 2002 and December 31,
2001, respectively. The fair value of the 6.875% Senior Notes was approximately
$248,395,000 and $250,191,000 at June 30, 2002 and December 31, 2001,
respectively. The fair value of the 7% Senior Notes was approximately
$246,250,000 and $243,713,000 at June 30, 2002 and December 31, 2001,
respectively. The fair value of the 10-3/4% Senior Notes was approximately
$385,000,000 and $386,365,000 at June 30, 2002 and December 31, 2001,
respectively. The fair value of the 8-1/2% Senior Notes was approximately
$392,813,000 and $392,231,000 at June 30, 2002 and December 31, 2001,
respectively. The fair value of the 8-3/8% Senior Notes was approximately
$418,000,000 and $414,940,000 at June 30, 2002 and December 31, 2001,
respectively. The fair value of the 7-3/8% Senior Notes was approximately
$200,000,000 and $201,350,000 at June 30, 2002 and December 31, 2001,
respectively. The fair value of the 7-5/8% Senior Notes was approximately
$991,760,000 at June 30, 2002. Based on a hypothetical 1% increase in interest
rates, the potential losses in future annual pre-tax earnings would be
approximately $5,000,000. The impact of such a change on the




                                    Page 21


carrying value of long-term debt would not be significant. These amounts are
determined considering the impact of the hypothetical interest rates on our
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 our results of operations and
financial position.










                                    Page 22





PART II -- OTHER INFORMATION

Item 1.           LEGAL PROCEEDINGS.

         We were served with various lawsuits filed beginning September 30, 1998
purporting to be class actions under the federal and Alabama securities laws.
These lawsuits were filed following a decline in our stock price at the end of
the third quarter of 1998. Seven such suits were filed in the United States
District Court for the Northern District of Alabama. In January 1999, those
suits were ordered to be consolidated under the case style In re HEALTHSOUTH
Corporation Securities Litigation, Master File No. CV98-O-2634-S. On April 12,
1999, the plaintiffs filed a consolidated amended complaint against HEALTHSOUTH
and certain of our current and former officers and directors alleging that,
during the period April 24, 1997 through September 30, 1998, the defendants
misrepresented or failed to disclose certain material facts concerning our
business and financial condition and the impact of the Balanced Budget Act of
1997 on our operations in order to artificially inflate the price of our common
stock and issued or sold shares of such stock during the purported class period,
all allegedly in violation of Section 10(b) of the Securities Exchange Act of
1934 and Rule 10b-5 thereunder. Certain of the named plaintiffs in the
consolidated amended complaint also purport to represent separate subclasses
consisting of former stockholders of Horizon/CMS Healthcare Corporation and
National Surgery Centers, Inc. who received shares of HEALTHSOUTH common stock
in connection with our acquisition of those entities and assert additional
claims under Section 11 of the Securities Act of 1933 with respect to the
registration of securities issued in those acquisitions.

         Another suit, Peter J. Petrunya v. HEALTHSOUTH Corporation, et al.,
Civil Action No. 98-05931, was filed in the Circuit Court for Jefferson County,
Alabama, alleging that during the period July 16, 1996 through September 30,
1998 the defendants misrepresented or failed to disclose certain material facts
concerning the Company's business and financial condition, allegedly in
violation of Sections 8-6-17 and 8-6-19 of the Alabama Securities Act. The
Petrunya complaint was voluntarily dismissed by the plaintiff without prejudice
in January 1999. Additionally, a suit styled Dennis Family Trust v. Richard M.
Scrushy, et al., Civil Action No. 98-06592, has been filed in the Circuit Court
for Jefferson County, Alabama, purportedly as a derivative action on behalf of
HEALTHSOUTH. That suit largely replicates the allegations originally set forth
in the individual complaints filed in the federal actions described in the
preceding paragraph and alleges that our then-current directors, certain of our
former directors and certain of our officers breached their fiduciary duties to
HEALTHSOUTH and engaged in other allegedly tortious conduct. The plaintiff in
that case has forborne pursuing its claim thus far pending further developments
in the federal action, and the defendants have not yet been required to file a
responsive pleading in the case.

         We filed a motion to dismiss the consolidated amended complaint in the
federal action in late June 1999. On September 13, 2000, the magistrate judge
issued his report and recommendation, recommending that the court dismiss the
amended complaint in its entirety, with leave to amend. The plaintiffs objected
to that report, and we responded to that objection. On December 20, 2000,
without oral argument, the court issued an order rejecting the magistrate
judge's report and recommendation and denying our motion to dismiss. We believed
that the December 20, 2000 order failed to follow the standards required under
the Private Securities Litigation Reform Act of 1995 and Rule 9(b) of the
Federal Rules of Civil Procedure, and we filed a motion asking the court to
reconsider that order or to certify it for an interlocutory appeal to the United
States Eleventh Circuit Court of Appeals. Oral argument on that motion was held
on March 2, 2001, and the court denied that motion on March 12, 2001.
Accordingly, we filed our answer to the consolidated amended complaint on March
26, 2001. The court held a hearing on the plaintiffs' motion for class
certification on April 23, 2002, and requested further briefing on various
issues. Those issues have now been briefed, and we are awaiting the court's
ruling on class certification, although we do not know when the court will issue
its ruling. We believe that all claims asserted in the above suits are without
merit, and expect to vigorously defend against such claims. Because such suits
remain at an early stage, we cannot currently predict the outcome of any such
suits or the magnitude of any potential loss if our defense is unsuccessful.




                                    Page 23


         As previously disclosed, beginning in late December 2001, the United
States Department of Justice filed notices of partial intervention in complaints
filed against us by private parties under the federal False Claims Act in United
States District Courts in Alabama, Florida, New York and Texas. In each case,
the Department did not file a complaint in intervention at the time it filed its
notice of intervention, and sought and received additional time to file such a
complaint. After various motions and procedural actions in the underlying cases,
on May 23, 2002, the Department served us with a complaint in intervention in
the Texas case, which is styled United States ex rel. James J. Devage v.
HEALTHSOUTH Corporation, Civil Action No. SA-98-CA-0372-FB, United States
District Court for the Western District of Texas. The complaint alleges that we
submitted false claims for reimbursement under Medicare and other federal
healthcare programs and federal employee benefit plans in connection with
certain physical therapy services provided at our outpatient rehabilitation
centers. The complaint does not specify the damages claimed by the Department.
The relator has indicated that he is not pursuing any claims other than those in
which the Department has intervened. The Alabama, Florida and New York cases
have, to the extent not dismissed, been transferred to the Texas court, where
various motions relating to the consolidation or dismissal of those cases and
the status of the various relators remain pending. The Department and we have
entered into a stipulation delaying the time by which we must file responsive
pleadings to allow the Texas court an opportunity to consider those matters. As
we have previously noted, we believe that our practices during the period
purportedly covered by the complaint were consistent with accepted clinical
standards and practices in physical therapy and with existing Medicare
regulations. Accordingly, we expect to vigorously defend against the claims
asserted in the Department's complaint. However, because of the preliminary
status of this litigation, it is not possible to predict at this time the
outcome or effect of this litigation or the length of time it will take to
resolve this litigation.

Item 2.           CHANGES IN SECURITIES AND USE OF PROCEEDS.

(c)      Recent Sales of Unregistered Securities

                  We had no unregistered sales of equity securities during the
                  three months ended June 30, 2002.





                                    Page 24



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

         On May 16, 2002, we held our 2002 Annual Meeting of Stockholders of the
Company, 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                    342,858,416                   9,555,242
                2. Phillip C. Watkins, M.D.              345,633,551                   6,780,107
                3. George H. Strong                      344,722,841                   7,690,817
                4. C. Sage Givens                        344,791,588                   7,622,070
                5. Charles W. Newhall III                346,304,084                   6,109,574
                6. John S. Chamberlin                    345,145,042                   7,268,616
                7. Larry D. Striplin, Jr.                343,773,995                   8,639,663
                8. Joel C. Gordon                        346,534,835                   5,878,823
                9. William T. Owens                      345,613,000                   6,800,658




         No other matters were submitted to the Annual Meeting.

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

(a)      Exhibits

                  10. Credit Agreement, dated as of June 14, 2002, among
                  HEALTHSOUTH Corporation, the Lenders Party Thereto, JPMorgan
                  Chase Bank, as Administrative Agent, Wachovia Bank, National
                  Association, as Syndication Agent, UBS Warburg LLC,
                  ScotiaBanc, Inc. and Deutsche Bank AG, New York Branch, as
                  Co-Documentation Agents, and Bank of America, N.A., as Senior
                  Managing Agent

                  11. Computation of Income Per Share (unaudited)

(b)      Reports on Form 8-K

                  During the three months ended June 30, 2002, we filed (i)
                  Current Reports on form 8-K dated May 7, 2002 and June 11,
                  2002, in each case furnishing under Item 9 the text of slides
                  currently being used in investor and analyst presentations by
                  our management, and (ii) a Current Report on Form 8-K dated
                  May 28, 2002, reporting under Item 5 the filing by the United
                  States Department of Justice of its complaint in intervention
                  in the case of United States ex rel. James J. Devage v.
                  HEALTHSOUTH Corporation.

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



                                    Page 25



                                   SIGNATURES

         Pursuant to the requirements of the Securities Exchange Act of 1934,
the Registrant has duly caused this Quarterly Report on Form 10-Q to be signed
on its behalf by the undersigned thereunto duly authorized.

                                                     HEALTHSOUTH CORPORATION
                                                           (Registrant)

Date:  August 14, 2002                                  RICHARD M. SCRUSHY
                                                   ----------------------------
                                                        Richard M. Scrushy
                                                     Chairman of the Board and
                                                      Chief Executive Officer

Date:  August 14, 2002                                   WESTON L. SMITH
                                                   ----------------------------
                                                         Weston L. Smith
                                                   Executive Vice President and
                                                     Chief Financial Officer




                                    Page 26