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

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No o

The number of shares of the registrant's common stock outstanding as of April 30, 2002 was 34,885,959.

MAGELLAN HEALTH SERVICES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands, except per share amounts)

The accompanying notes to Unaudited Condensed Consolidated Financial Statements
are an integral part of these statements.

MAGELLAN HEALTH SERVICES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands, except per share amounts)

MAGELLAN HEALTH SERVICES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands)

The accompanying notes to Unaudited Condensed Consolidated Financial Statements
are an integral part of these statements.

MAGELLAN HEALTH SERVICES, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2002
(Unaudited)

The accompanying unaudited condensed consolidated financial statements of Magellan Health Services, Inc. and subsidiaries ("Magellan" or the "Company") have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10-Q. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements. In the opinion of management, all adjustments, consisting of normal recurring adjustments considered necessary for a fair presentation, have been included.

All references to fiscal years contained herein refer to periods of twelve consecutive months ending on September 30. Certain reclassifications have been made to fiscal 2001 amounts to conform to fiscal 2002 presentation.

These financial statements should be read in conjunction with the Company's audited consolidated financial statements for the fiscal year ended September 30, 2001 and the notes thereto, which are included in the Company's Annual Report on Form 10-K/A.

The Company operates in the managed behavioral healthcare business, which it has divided into four reporting segments based on the types of services it provides and customers that it serves. The four segments of the Company are as follows: (i) Health Plan Solutions Group ("Health Plans"); (ii) Workplace Group ("Workplace"); (iii) Public Solutions Group ("Public"); and (iv) Corporate and Other. These segments are described in further detail in Note K—"Business Segment Information."

On September 2, 1999, the Company's Board of Directors approved a formal plan to dispose of the businesses and interests that comprised the Company's healthcare provider and healthcare franchising business segments (the "Disposal Plan"). On October 4, 2000, the Company adopted a formal plan to dispose of the business and interest that comprised the Company's specialty managed healthcare business segment. On January 18, 2001, the Company's Board of Directors approved and the Company entered into a definitive agreement for the sale of National Mentor, Inc. ("Mentor"), which represented the business and interest that comprised the Company's human services business segment. On March 9, 2001, the Company consummated the sale of the stock of Mentor. As discussed in Note H—"Discontinued Operations", the results of operations of the healthcare provider, healthcare franchising, specialty managed healthcare and human services business segments have been reported in the accompanying unaudited condensed consolidated statements of operations as discontinued operations for all periods presented.

The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Significant estimates of the Company include, among other things, accounts receivable realizability, valuation allowances for deferred tax assets, valuation of goodwill and other intangible assets, medical claims payable and legal liabilities. Actual results could differ from those estimates.

Managed care revenue is recognized over the applicable coverage period on a per member basis for covered members. Managed care risk revenues, including revenues from the Company's TRICARE contracts, earned for the three months ended March 31, 2001 and 2002 approximated $391.7 million and $379.1 million, respectively, and approximated $782.9 million and $769.4 million for the six months ended March 31, 2001 and 2002, respectively.

The Company has the ability to earn performance-based revenue, primarily under certain non-risk contracts. Performance-based revenue generally is based on the ability of the Company to manage care for its administrative services only ("ASO") clients below specified targets. For each such contract, the Company estimates and records performance-based revenue after considering the relevant contractual terms and the data available for the performance-based revenue calculation. Pro-rata performance-based revenue is recognized on a quarterly reporting basis during the term of the contract pursuant to the rights and obligations of each party upon termination of the contracts. The Company recognized performance revenue of approximately $5.8 million and $4.0 million during the three months ended March 31, 2001 and 2002, respectively, and approximately $13.7 million and $7.4 million during the six months ended March 31, 2001 and 2002, respectively.

The Company provides mental health and substance abuse services to the beneficiaries of TRICARE, formerly the Civilian Health and Medical Program of the Uniformed Services ("CHAMPUS"), under two separate subcontracts with health plans that contract with TRICARE. The Company receives fixed fees for the management of the services, which are subject to certain bid-price adjustments ("BPAs"). The BPAs are calculated in accordance with contractual provisions and are based on actual healthcare utilization from historical periods as well as changes in certain factors during the contract period. The Company has information to record, on a quarterly basis, reasonable estimates of the BPAs as part of its managed care risk revenues. These estimates are based upon information available on a quarterly basis from both the TRICARE program and the Company's information systems. Under the contract, the Company settles the BPAs at set intervals over the term of the contracts.

The Company recorded estimated liabilities of approximately $3.8 million and $0.8 million as of September 30, 2001 and March 31, 2002, respectively, based upon the Company's interim calculations of the estimated BPAs. Such liabilities were recorded as deductions from revenues. While management believes that the estimated liabilities for TRICARE adjustments are adequate, ultimate settlement resulting from adjustments and available appeal processes may vary from the amounts provided.

Prior to fiscal 2001, the Company and its contractors under its TRICARE contracts filed joint appeals regarding incorrect data provided and contractual issues related to the initial bidding process. These contingent claims were settled in fiscal 2001, resulting in the Company recording approximately $9.9 million and $30.3 million in additional revenues in the three and six month periods ended March 31, 2001.

Net revenues from two of the Company's customers each exceeded 10% of consolidated net revenues in each of the three and six month periods ended March 31, 2001 and 2002, respectively. Net revenue from the State of Tennessee's TennCare program approximated $61.8 million and $54.9 million of consolidated net revenues for the three months ended March 31, 2001 and 2002, respectively, and $121.4 million and $114.9 million of consolidated net revenues for the six months ended March 31, 2001 and 2002, respectively. Net revenue from Aetna approximated $80.4 million and $61.4 million of consolidated net revenues for the three months ended March 31, 2001 and 2002, respectively, and $158.5 million and $140.2 million of consolidated net revenues for the six months ended March 31, 2001 and 2002, respectively. Aetna has announced its expectation that its membership may be reduced during the remainder of calendar year 2002. The Company is not fully aware of which members Aetna anticipates will terminate in the future, if any, or which products such members currently receive. Therefore, the Company cannot reasonably estimate the amount by which revenue will be further reduced as a result of the membership reduction.

In the first quarter of fiscal 2002, the Company approved and implemented a plan to consolidate the Company's information systems. As a result of this plan, the Company reduced the remaining estimated useful life of certain capitalized internal use claims processing software to eighteen months. In addition, management also reevaluated the estimated useful lives of certain other computer software and hardware, and reduced the estimated useful lives from five to three years. These changes resulted in increased depreciation of these assets on a prospective basis. The effect of these changes in useful lives was to increase depreciation expense for the three and six month periods ended March 31, 2002 by $1.1 million and $2.4 million, respectively, and to reduce net income for the three and six month periods ended March 31, 2002 by $0.7 million and $1.4 million, respectively, or $0.02 and $0.04 per diluted share. At the end of the second quarter of fiscal 2002, the Company approved a plan to further accelerate the consolidation of certain information systems. As a result of this plan, the Company reduced as of April 1, 2002 the remaining useful lives of certain information systems to periods ranging from 12-24 months. The net book value of these assets at March 31, 2002 was $10.5 million. The estimated incremental depreciation expense associated with the fiscal 2002 second quarter change in useful lives will be approximately $0.6 million per quarter through the remainder of fiscal 2002.

In the first quarter of fiscal 2002, the Company early adopted Financial Accounting Standards Board ("FASB") Statement of Financial Accounting Standards No. 142 "Goodwill and Other Intangible Assets" ("SFAS 142"). Under SFAS 142, the Company will no longer amortize goodwill over its estimated useful life. SFAS 142 also requires the Company to allocate goodwill to its identifiable reporting units (as defined) and test for impairment based upon fair values on an annual basis. In accordance with SFAS 142, the Company has completed the first phase of the goodwill impairment test and has determined that the allocated book value of its Workplace segment exceeds its fair value. Therefore, the Company plans to proceed with the second phase of the impairment test, which is the measurement of the potential loss. The Company will record any impairment charge as a change in accounting principle, separate from operating results. The Company expects to complete its analysis and record the impact of the change in accounting principle no later than September 30, 2002. The Company believes that the allocated book value of its Health Plans segment may exceed its fair value. The Company is performing additional analysis and will record any necessary impairment charges no later than September 30, 2002. Adoption of SFAS 142 resulted in the Company not recording approximately $7.8 million and $15.6 million of amortization expense during the three months and six months ended March 31, 2002, respectively. Had the Company adopted SFAS 142 effective October 1, 2000, the Company would not have recorded approximately $7.3 million and $14.7 million of amortization expense during the three months and six months ended March 31, 2001, respectively. The following table summarizes the proforma effects on the three months and six months ended March 31, 2001 had SFAS 142 been adopted October 1, 2000.

Below is supplemental cash flow information related to the six months ended March 31, 2001 and 2002 (in thousands):

	Sixth Months Ended March 31,
	2001		2002
Income taxes paid, net of refunds received	$	616	$	3

Interest paid	$	53,078	$	43,343

Goodwill represents the excess of the cost of businesses acquired over the fair value of the net identifiable assets at the date of acquisition and is not amortized in accordance with SFAS 142. The Company's goodwill was approximately $1,033.3 million and $1,068.4 million at September 30, 2001 and March 31, 2002, respectively. During the first quarter of fiscal 2002, the Company reclassified certain workforce intangible assets to goodwill as part of adopting SFAS 142. The Company also identified $33.4 million associated with a portion of the contingent purchase price payments related to the acquisition of Human Affairs International ("HAI") which was previously capitalized as intangible assets and should have been capitalized as goodwill. These amounts were reclassified to goodwill during the first quarter of fiscal 2002. The classification of these amounts did not have a material impact on any reporting period.

Intangible assets acquired were identified at the time of acquisition and were valued based upon independent appraisals at that time. The following is a summary of acquired intangibles, the estimated useful life and the net book value at March 31, 2002 (in thousands):

Amortization expense for the three months and six months ended March 31, 2002 was $2.4 million and $4.8 million, respectively.

Deferred financing costs, which were previously classified as intangible assets, have been reclassified by the Company into other long term assets at September 30, 2001 and March 31, 2002.

Information with regard to the Company's long-term debt and capital lease obligations at September 30, 2001 and March 31, 2002 is as follows (in thousands):

		September 30, 2001		March 31, 2002
Credit Agreement:
	Revolving Facility (4.625% to 4.6875% at March 31, 2002) due through fiscal 2004	$	—	$	30,000
	Term Loan Facility (5.625% to 5.875% at March 31, 2002) due through fiscal 2006		119,115		118,376
9.375% Senior Notes due fiscal 2008			250,000		250,000
9.0% Senior Subordinated Notes due fiscal 2008			625,000		625,000
1.55% to 10.0% capital lease obligations due through fiscal 2014			12,241		12,075

			1,006,356		1,035,451
	Less amounts due within one year		4,063		8,900

		$	1,002,293	$	1,026,551

The Credit Agreement, as amended, provides for a Term Loan Facility in an original aggregate principal amount of $550.0 million, and a Revolving Facility providing for revolving loans to the Company and the issuance of letters of credit for the account of the Company and its subsidiaries in an aggregate principal amount (including the aggregate stated amount of letters of credit) of $150.0 million. Letters of credit outstanding were $47.3 million at March 31, 2002. The Revolving Facility matures on February 12, 2004.

The Credit Agreement imposes restrictions on the Company's ability to make capital expenditures, and the Credit Agreement, the Subordinated Notes Indenture and the Senior Notes Indenture limit the Company's ability to incur additional indebtedness. These restrictions, together with the highly leveraged financial condition of the Company, may adversely affect the Company's ability to finance its future operations or capital needs or engage in other business activities that may be in its interest. The covenants contained in the Credit Agreement also, among other things, restrict the ability of the Company to dispose of assets, repay other indebtedness, amend other debt instruments (including the indenture for the 9.0% Senior Subordinated Notes due fiscal 2008 (the "Subordinated Notes") and the indenture for the Senior Notes), pay dividends, create liens on assets, enter into sale and leaseback transactions, make investments, loans or advances, redeem or repurchase common stock, and make acquisitions.

The Credit Agreement also requires the Company to comply with specified financial ratios and tests, including a minimum interest coverage ratio, a maximum leverage ratio, and a maximum senior debt ratio. The breach of any such covenants, ratios or tests could result in a default under the Credit Agreement which then could result in a default under the Senior Notes Indenture or the Subordinated Notes Indenture, which defaults would permit the lenders under the Credit Agreement, and in certain circumstances, the holders of the Senior Notes or Subordinated Notes to declare all amounts outstanding under those agreements to be immediately due and payable, together with accrued and unpaid interest.

The Company received an amendment to the Credit Agreement dated December 26, 2001 that, among other things: (1) defers from the third quarter of fiscal 2002 to the fourth quarter of fiscal 2002, the implementation of a more restrictive leverage ratio covenant (total debt divided by previous twelve months' EBITDA, as defined for financial covenants); and (2) excludes from the calculation of EBITDA, as defined for financial covenants, certain contract settlement charges incurred in the fourth quarter of fiscal 2001 and certain restructuring charges expected to be incurred in fiscal 2002. Under the Credit Agreement, EBITDA for financial covenants is defined as earnings before interest, taxes, depreciation and amortization, but including interest income. Management believes that the Company will remain in compliance with its financial covenants during the remainder of fiscal 2002; however, the Company's continued compliance with such covenants is dependent on the Company's future financial and operational performance. The Company's compliance with the Credit Agreement covenants could also be negatively impacted by the outcome of certain litigation and contingencies (see Note I—"Commitments and Contingencies"). The Company incurred approximately $1.3 million in deferred financing costs related to the attainment of this amendment.

In fiscal 2001, the Company issued $250.0 million of 9.375% Senior Notes which mature on November 15, 2007 and are general senior unsecured obligations of the Company. Interest on the Senior Notes is payable semi-annually on each May 15 and November 15, commencing on November 15, 2001. The Senior Notes were issued as unregistered securities and were required to be exchanged for securities registered with the Securities and Exchange Commission by January 25, 2002. The Company has not registered and/or exchanged the Senior Notes by the required dates and therefore is subject to penalty interest. Penalty interest is calculated at the rate of $.192 per week per $1,000 principal amount of the Senior Notes, which approximates $48,000 per week, until such time as the Senior Notes are exchanged. During the six months ended March 31, 2002, the Company incurred approximately $0.6 million in penalty interest.

	September 30, 2001		March 31, 2002
Accrued interest	$	15,157	$	17,371
HAI contingent purchase price		60,000		—
Other		118,086		96,094

	$	193,243	$	113,465

The following tables reconcile income (numerator) and shares (denominator) used in the Company's computations of income from continuing operations per common share (in thousands):

Conversion of the redeemable preferred stock (see Note L—"Redeemable Preferred Stock") was presumed for the three months and six months ended March 31, 2001. Conversion of the redeemable preferred stock was not presumed for the three months and six months ended March 31, 2002 due to the anti-dilutive effect. In addition, accrued dividends on redeemable preferred stock, which were payable in cash or common stock as of March 31, 2001, were payable only in cash at March 31, 2002. Certain stock options and warrants which were outstanding during the three months and six months ended March 31, 2001 and 2002, were not included in the computation of diluted earnings per share because of their anti-dilutive effect.

Choice Behavioral Health Partnership. The Company is a 50% partner in Choice Behavioral Health Partnership ("Choice"), a general partnership, with Value Options, Inc. Choice is a managed behavioral healthcare company which derives all of its revenues from a subcontract with a health plan that contracts with TRICARE. The original term of the contract was for the 12 month option period ended June 30, 1997, with an additional option period available for contract extensions at the discretion of TRICARE. The fifth option period extended through June 30, 2001; however, during 2000 Choice received notification that two additional option periods were added to the contract, extending it to June 30, 2003. Choice's future results may be unfavorably affected if it is unable to extend the contract beyond June 30, 2003 and/or maintain adequate reimbursement rates. The Company accounts for its investment in Choice using the equity method.

A summary of unaudited financial information for the Company's investment in Choice is as follows (in thousands):

		September 30, 2001			March 31, 2002
Current assets		$	28,516		$	21,684
Property and equipment, net			143			138

	Total assets	$	28,659		$	21,822

Current liabilities		$	26,694		$	20,564
Other liabilities			2,082			694
Partners' capital			(117	)		564

	Total liabilities and partners' capital	$	28,659		$	21,822

Company investment in Choice		$	(59	)	$	282

	Three Months Ended March 31,				Six Months Ended March 31,
	2001		2002		2001		2002
Net revenue	$	57,317	$	15,592	$	72,346	$	30,905
Operating expenses		8,676		10,060		15,213		19,281

Net income	$	48,641	$	5,532	$	57,133	$	11,624

Company equity income	$	24,321	$	2,766	$	28,569	$	5,812

Cash distribution from Choice	$	5,993	$	3,394	$	9,093	$	5,471

Choice's subcontract with respect to TRICARE has similar provisions as the Company's TRICARE arrangements (See Note A—"Summary of Significant Accounting Policies"). During the second quarter of fiscal 2001, Choice and its contractor agreed to a settlement of a joint appeal regarding incorrect data provided and contractual issues related to the initial bidding process, resulting in Choice receiving approximately $50.0 million. As a result, net revenue for Choice for the three and six months ended March 31, 2001 includes $45.2 million related to the settlement of this contingent claim and the Company's equity in earnings of Choice benefited by 50% of such settlement revenue. Approximately $3.5 million of the $50.0 million settlement is recorded as deferred revenue at March 31, 2002 and will be fully recognized by June 2003, based on the terms of the settlement.

Premier Behavioral Systems, LLC. The Company owns a 50% interest in Premier Behavioral Systems, LLC ("Premier"). Premier was formed to manage behavioral healthcare benefits for the State of Tennessee's TennCare program. The Company accounts for its investment in Premier using the equity method. The Company's investment in Premier at September 30, 2001 and March 31, 2002 was $5.6 million and $6.0 million, respectively. The Company's equity in earnings (loss) of Premier for the three months ended March 31, 2001 and 2002 was $3.0 million and $1.0 million, respectively, and for the six months ended March 31, 2001 and 2002 was $(1.8) million and $0.3 million, respectively. The Company has not received a partnership distribution from Premier in any period presented. In May 2002, Magellan signed a new contract with the State of Tennessee under which the Company will provide all services under the TennCare program through a direct contract. The new TennCare contract covers the period from July 1, 2002 through December 31, 2003. Premier will cease providing services upon the expiration of its current contract on June 30, 2002. The State of Tennessee requires Premier to exist for 24 months after contract termination during which time the final run-out of claims and other liabilities will occur.

Royal Health Care, LLC. The Company owns a 37.1% interest in Royal Health Care, LLC ("Royal"). Royal is a managed services organization that receives management fees for the provision of administrative, marketing, management and support services to five managed care organizations. Royal does not provide any services to the Company. The Company accounts for its investment in Royal using the equity method. The Company's investment in Royal at September 30, 2001 and March 31, 2002 was $5.3 million and $6.0 million, respectively. The Company's equity in earnings of Royal for the three months ended March 31, 2001 and 2002 was $0.7 million and $0.6 million, respectively, and for the six months ended March 31, 2001 and 2002 was $1.3 million and $1.4 million, respectively. The Company received $0.4 million and $0.7 million in partnership distributions for the six months ended March 31, 2001 and 2002, respectively. The Company received no partnership distributions from Royal for the three months ended March 31, 2001 or 2002.

During fiscal 1997, the Company sold substantially all of its domestic acute-care psychiatric hospitals and residential treatment facilities (collectively, the "Psychiatric Hospital Facilities") to Crescent Real Estate Equities ("Crescent") for $417.2 million in cash and certain other consideration (the "Crescent Transactions"). Simultaneously with the sale of the Psychiatric Hospital Facilities, the Company and Crescent Operating, Inc. ("COI"), an affiliate of Crescent, formed Charter Behavioral Health Systems, LLC ("CBHS") to conduct the operations of the Psychiatric Hospital Facilities and certain other facilities transferred to CBHS by the Company. The Company retained a 50% ownership of CBHS; the other 50% ownership interest of CBHS was owned by COI.

On September 10, 1999, the Company consummated the transfer of assets and other interests pursuant to a Letter Agreement dated August 10, 1999 with Crescent, COI and CBHS that effected the Company's exit from its healthcare provider and healthcare franchising businesses (the "CBHS Transactions"). As part of this transaction, the Company agreed to provide CBHS with the net economic value of five hospital-based joint ventures ("Provider JVs") and agreed to transfer to CBHS its interests in the Provider JVs and related real estate as soon as practicable. In addition, the Company became obligated to pay $2.0 million to CBHS in 12 equal monthly installments beginning on the first anniversary of the closing date (the "CBHS Note").

The CBHS Transactions, together with the formal plan of disposal authorized by the Company's Board of Directors on September 2, 1999, represented the disposal of the Company's healthcare provider and healthcare franchising business segments.

On February 16, 2000, CBHS filed a voluntary petition for relief of indebtedness under Chapter 11 of the United States Bankruptcy Code. In connection with the bankruptcy proceedings, CBHS indicated that it believed that it had certain claims against the Company regarding certain previous transactions. During fiscal 2001, the Company entered into an agreement with CBHS that provided the Company with a full release of all claims. The agreement was approved by the bankruptcy court in April 2001. Under the agreement, (i) the Company was released of all obligations to CBHS; (ii) the Company obtained the economic value of the five Provider JVs that was previously conveyed to CBHS; and (iii) the Company agreed to pay CBHS approximately $26 million over a 9 month period. The Company paid the final installment of $5.0 million to CBHS in January 2002. The Company has sold the assets and operations of three Provider JVs and ceased the operations of the other two Provider JVs.

On December 5, 1997, the Company purchased the assets of Allied Health Group, Inc. and certain affiliates ("Allied"). Allied provided specialty managed care services, including risk-based products and

administrative services to a variety of insurance companies and other customers. Allied's products included, among other things, claims authorization, analysis, adjudication and payment, comprising multiple clinical specialties. The Company paid approximately $50.0 million for Allied, with cash on hand. During the quarter ended December 31, 1998, the Company and the former owners of Allied amended the Allied purchase agreement (the "Allied Amendments"). The Allied Amendments resulted in the Company paying the former owners of Allied $4.5 million additional consideration, which was recorded as goodwill. On February 29, 2000, the Company consummated the purchase of the outstanding stock of Vivra, Inc. ("Vivra"), which also provided specialty managed care services. The initial purchase price of Vivra was $10.25 million, excluding transaction costs. Allied and Vivra, as well as certain other related assets, comprised the Company's specialty managed healthcare segment. The Company accounted for the Allied and Vivra acquisitions using the purchase method of accounting.

On October 4, 2000, the Company adopted a formal plan to dispose of the business and interest that comprise the Company's specialty managed healthcare segment. The Company exited the specialty managed healthcare business through the sale and/or abandonment of businesses and related assets, certain of which activities had already occurred in the normal course prior to October 4, 2000. The Company has exited all operating contracts entered into by Allied and Vivra; however, the Company is obligated to satisfy lease agreements through 2008, for which the Company believes it has adequate reserves at March 31, 2002.

On January 18, 2001, the Company's Board of Directors approved and the Company entered into a definitive agreement for the sale of Mentor, which represented the business and interest that comprised the Company's human services segment. On March 9, 2001, the Company consummated the sale of the stock of Mentor for approximately $113.5 million, net of approximately $2.0 million in transaction costs. The Company's consideration consisted of $103.5 million in cash and $10.0 million in the form of an interest-bearing note. Additionally, the Company assumed liabilities of approximately $3.0 million. Approximately $50.2 million of the proceeds were used to retire loans under the Term Loan Facility as required by the Credit Agreement with the remainder of the cash proceeds used to reduce amounts outstanding under the Revolving Facility.

The Company has accounted for the disposal of the discontinued segments under Accounting Principles Board Opinion No. 30, "Reporting the Results of Operations—Reporting the Effects of Disposal of a Segment of a Business, and Extraordinary, Unusual and Infrequently Occurring Events and Transactions" ("APB 30"). APB 30 requires that the results of continuing operations be reported separately from those of discontinued operations for all periods presented and that any gain or loss from disposal of a segment of a business be reported in conjunction with the related results of discontinued operations. Accordingly, the Company has restated its results of operations for: (a) fiscal 1999 and prior for the discontinuance of the healthcare provider and healthcare franchising businesses; (b) fiscal 2000 and prior for the discontinuance of the specialty managed healthcare segment; and (c) the first quarter of fiscal 2001 and prior for the discontinuance of the human services segment. The prior year restatements involved segregating the operating results of the discontinued segments from continuing operations and disclosing the results, net of income tax, in a separate income statement caption "Discontinued operations—Income (loss) from discontinued operations". The losses the Company incurred to exit the discontinued operations are reflected, net of income tax, in the caption "Discontinued operations—Income (loss) on disposal of discontinued operations". The assets, liabilities and cash flows related to discontinued operations have not been segregated from continuing operations.

The summarized results of discontinued operations segments are as follows (in thousands):

Healthcare Provider and Healthcare Franchising—Segments. The remaining assets and liabilities of the provider business at March 31, 2002 include, among other things, (i) restricted cash of $1.1 million, (ii) hospital-based real estate of $3.4 million, (iii) long-term debt of $6.4 million related to the hospital-based real estate and (iv) accrued liabilities of $8.4 million. The Company is also subject to inquiries and investigations from governmental agencies and other legal contingencies related to its operating and business practices prior to June 17, 1997. See Note I—"Commitments and Contingencies".

Specialty Managed Healthcare Segment. The remaining assets and liabilities of the specialty managed healthcare segment at March 31, 2002 include, among other things, (i) cash and security deposits of $0.2 million, (ii) medical claims payable of $0.1 million, (iii) reserve for discontinued operations of $3.2 million and (iv) accounts payable and accrued liabilities of $0.6 million.

The following table provides a roll-forward of reserves related to the discontinuance of the specialty managed healthcare segment:

The Company is self-insured for a portion of its general and current professional liability risks. The reserves for self-insured general and professional liability losses for the period prior to June 17, 1997, including loss adjustment expenses, were included in reserve for unpaid claims in the Company's consolidated balance sheet and were based on actuarial estimates that were discounted at an average rate of 6% to their present value based on the Company's historical claims experience adjusted for current industry trends. These reserves related primarily to the professional liability risks of the Company's healthcare provider segment prior to the Crescent Transactions. On July 2, 1999, the Company transferred its remaining medical malpractice claims portfolio (the "Loss Portfolio Transfer") to a third-party insurer for approximately $22.3 million. The Loss Portfolio Transfer was funded from assets restricted for settlement of unpaid claims. The insurance limit obtained through the Loss Portfolio Transfer for future medical malpractice claims is $26.3 million. The Company continually evaluates the adequacy of these insured limits and management believes these amounts are sufficient; however, there can be no assurance in that regard.

The Company maintains a general, professional and managed care liability insurance policy with an unaffiliated insurer. The policy is written on a "claims-made" basis, subject to a $250,000 per claim and $1.0 million annual aggregate self-insured retention for general and professional liability, and also subject to a $500,000 per claim and $2.5 million annual aggregate self-insured retention for managed care liability, for a two-year policy period ending June 17, 2002. The Company would be liable for such incidents if the policy were not renewed, the insurance company failed to meet its obligation or policy limitations were exceeded. The Company is in the process of renewing its insurance. However, due to fluctuations and changes in the marketplace, specific terms are not known as of the date of filing of this Form 10-Q.

patient services, and Medicare and Medicaid fraud and abuse. Over the past several years, government activity has increased with respect to investigations and/or allegations concerning possible violations of fraud and abuse and false claims statutes and/or regulations by healthcare providers. Entities that are found to have violated these laws and regulations may be excluded from participating in government healthcare programs, subjected to fines or penalties or required to repay amounts received from the government for previously billed patient services. The Office of the Inspector General of the Department of Health and Human Services and the United States Department of Justice ("Department of Justice") and certain other governmental agencies are currently conducting inquiries and/or investigations regarding the compliance by the Company and certain of its subsidiaries with such laws and regulations. Certain of the inquiries relate to the operations and business practices of the Psychiatric Hospital Facilities prior to the consummation of the Crescent Transactions in June 1997. The Department of Justice has indicated that its inquiries are based on its belief that the federal government has certain civil and administrative causes of action under the Civil False Claims Act, the Civil Monetary Penalties Law, other federal statutes and the common law arising from the participation in federal health benefit programs of CBHS psychiatric facilities nationwide. The Department of Justice inquiries relate to the following matters: (i) Medicare cost reports; (ii) Medicaid cost statements; (iii) supplemental applications to CHAMPUS/TRICARE based on Medicare cost reports; (iv) medical necessity of services to patients and admissions; (v) failure to provide medically necessary treatment or admissions; and (vi) submission of claims to government payors for inpatient and outpatient psychiatric services. No amounts related to such proposed causes of action have yet been specified. The Company cannot reasonably estimate the settlement amount, if any, associated with the Department of Justice inquiries. Accordingly, no reserve has been recorded related to this matter.

Confidentiality and patient privacy requirements are particularly strict in the field of behavioral healthcare service. The Health Insurance Portability and Accountability Act of 1996 ("HIPAA") requires the Secretary of the Department of Health and Human Services ("HHS") to adopt standards relating to the transmission, privacy and security of health information by healthcare providers and healthcare plans. HIPAA calls for HHS to create regulations in several different areas to address the following areas: electronic transactions and code sets, privacy, security, provider IDs, employer IDs, health plan IDs and individual IDs. At present, only the regulation relating to electronic transactions and code sets and the regulation relating to privacy have been released in final form.

The Transactions and Code Sets regulation is final and was originally scheduled to become effective on October 16, 2002; however, companies may now elect a one-year deferral. This regulation establishes standard data content and formats for the submission of electronic claims and other administrative and health transactions. This regulation only applies to electronic transactions, and healthcare providers will still be able to submit paper documents without being subject to this regulation. In addition, health plans must be prepared to receive these various transactions. The Company intends to file for the extension as permitted by HR 3323.

The final regulation on privacy was published on December 28, 2000 and accepted by Congress on February 16, 2001. This regulation, which became effective on April 14, 2001 with a compliance date of April 14, 2003, requires patient consent and authorization to release healthcare information, creates rules about how much and when information may be released and creates rights for patients to review and amend their health records. This regulation applies to both electronic and paper transactions. A new proposed modification to this rule was published on March 27, 2002 in the federal register with a 30 day comment period. This proposal seeks to change some of the areas of the privacy regulation that had an unintended adverse effect on the provision of care.

The draft version of the regulation on security was published on August 12, 1998. The final version of this rule was originally expected to be released shortly after the privacy regulation. It is now

expected to be released in the next few months. This regulation creates safeguards for physical and electronic storage of, maintenance and transmission of, and access to, individual health information.

The proposed provider ID and employer ID regulations are similar in concept. The provider ID regulation was published in draft form on May 7, 1998 and would create a unique number for healthcare providers that will be used by all health plans. The employer ID regulation was published in draft form on June 16, 1998 and calls for using the Employer Identification Number (the taxpayer identifying number for employers that is assigned by the Internal Revenue Service) as the identifying number for employers that will be used by all health plans. It is expected that the final versions of these regulations will be released a few months after the regulation on security. The health plan ID and individual ID regulations have not been released in draft form.

Management is currently assessing and acting on the wide reaching implications of these regulations to ensure the Company's compliance by the implementation dates. Management has identified HIPAA as a major initiative impacting the Company's systems, business processes and business relationships. This issue extends beyond the Company's internal operations and requires active participation and coordination with the Company's customers, providers and business partners. Management has commissioned a dedicated HIPAA project team to develop, coordinate and implement our compliance plan. With respect to the proposed regulation on security and the final regulation on privacy, Management has hired a chief security officer, appointed an officer who will be responsible for privacy issues, commissioned separate security and privacy workgroups to identify and assess the potential impact of the regulations and reviewed current policies and drafted new policies to comply with the new requirements. Management believes that significant resources will be required over the next 2 years to ensure compliance with the new requirements. The Company incurred approximately $1.9 million in operating costs and $0.8 million in capital expenditures related to HIPAA in the Current Year Period. Management estimates that the Company will incur approximately $5.0 million to $7.0 million in operating expenditures and approximately $6.0 million to $8.0 million in capital expenditures related to these efforts during the remainder of fiscal 2002.

On or about August 4, 2000, the Company was served with a lawsuit filed by Wachovia Bank, N.A. ("Wachovia") in the Court of Common Pleas of Richland County, South Carolina, seeking recovery under the indemnification provisions of an Engagement Letter between South Carolina National Bank (now Wachovia) and the Company and the Employee Stock Ownership Plan ("ESOP") Trust Agreement between South Carolina National Bank (now Wachovia) and the Company for losses sustained in a settlement entered into by Wachovia with the United States Department of Labor in connection with the ESOP's purchase of stock of the Company in 1990 while Wachovia served as ESOP Trustee. Wachovia also alleges fraud, negligent misrepresentation and other claims and asserts that its losses exceed $30 million (plus costs and interest which amount to approximately $7 million as of the date of filing of this Form 10-Q). During the second quarter of fiscal 2001, the court entered an order dismissing all of the claims asserted by Wachovia, with the exception of the contractual indemnification portion of the claim. The participants of the ESOP were primarily employees who worked in the Company's healthcare provider and franchising segments. This matter is scheduled to go to trial in June 2002. While an outcome cannot be determined, the Company believes the claim of Wachovia is without merit and is defending it vigorously. The Company has not recorded any reserves related to this matter.

whose behavioral health benefits have been provided, underwritten and/or arranged by the Defendants since 1996 (RICO class) and 1994 (ERISA class). The complaints allege violations of RICO and ERISA arising out of the Defendants' alleged misrepresentations with respect to and failure to disclose its claims practices, the extent of the benefits coverage and other matters that cause the value of benefits to be less than the amount of premiums paid. The complaints seek unspecified compensatory damages, treble damages under RICO, and an injunction barring the alleged improper practices, plus interest, costs and attorneys' fees. During the third quarter of fiscal 2001, the court transferred the Class Actions to the United States District Court for the District of Maryland. These actions are similar to suits filed against a number of other health care organizations, elements of which have already been dismissed by various courts around the country, including the Maryland court where the Class Actions are now pending. While the Class Actions are in the initial stages and an outcome cannot be determined, the Company believes that the claims are without merit and intends to defend them vigorously. The Company has not recorded any reserves related to this matter.

The Company is also subject to or party to other litigation and claims relating to its operations and business practices. The Company's managed care litigation matters include a class action lawsuit, which alleges that a provider at a Company facility violated privacy rights of certain patients.

In the opinion of management, the Company has recorded reserves that are adequate to cover litigation, claims or assessments that have been or may be asserted against the Company, and for which the outcome is probable and reasonably estimable. Management believes that the resolution of such litigation and claims will not have a material adverse effect on the Company's financial position or results of operations; however, there can be no assurance in this regard. One or more significant adverse outcomes with regard to such litigation and claims could impair the Company's ability to comply with certain financial covenants under its Credit Agreement.

During the first six months of fiscal 2002, the Company incurred special charges of approximately $7.9 million related to the implementation of a restructuring plan that is expected to (among other things) eliminate duplicative functions. The following table provides a roll-forward of liabilities resulting from these special charges:

During the first quarter of fiscal 2001, the Company sold its Canadian behavioral managed care operations, CHC, to Family Guidance Group, Inc. for approximately $9.7 million net of transaction costs of $0.3 million. The sale of the Canadian operations resulted in a non-recurring loss of approximately $3.3 million before provision for income taxes. The Company received net proceeds of approximately $8.4 million at the date of the sale and received an additional $0.7 million in January 2002. The Company expects to receive an additional $0.6 million in December 2002. Proceeds received from the sale were used to reduce debt outstanding under the Term Loan Facility.

During the fourth quarter of fiscal 2000 the Company incurred special charges related to the closure of certain provider offices and restructuring of the corporate function and certain behavioral

managed healthcare office sites. The following table provides a roll-forward of liabilities resulting from these special charges:

As a result of its discontinuance of certain operations, the Company operates solely in the managed behavioral healthcare business. The Company provides managed behavioral healthcare services to health plans, insurance companies, corporations, labor unions and various governmental agencies. Within the managed behavorial healthcare business, the Company is further divided into the following four segments, based on the services it provides and the customers that it serves, as described below.

Workplace. The Company provides Employee Assistance Plans ("EAP") services and integrated products that combine EAP and managed behavioral healthcare services primarily to corporations and, to a lesser extent, labor unions. The Company's contracts with corporate customers generally provide for a fee (per member per month) to be paid to the Company for which the Company provides all required consultation, assessment and referral services and, in certain cases, arranges and pays for all or a portion of the costs of providing treatment services. In addition, the Company operates a number of programs for corporate customers on an ASO basis.

Public. The Company provides managed behavioral healthcare services to Medicaid recipients through both direct contracts with state and local governmental agencies and through subcontracts with health maintenance organizations ("HMOs") focused on Medicaid beneficiary populations. The Company provides managed behavioral healthcare services to the State of Tennessee's TennCare program, both through a direct contract and through its Premier joint venture. In May 2002, Magellan signed a new contract with the State of Tennessee under which the Company will provide all services under the TennCare program through a direct contract. The new TennCare contract covers the period from July 1, 2002 through December 31, 2003. Premier will cease providing services upon the expiration of its current contract on June 30, 2002. The State of Tennessee requires Premier to exist for 24 months after contract termination during which time the final run-out of claims and other liabilities will occur. Public risk contracts generally have higher average per member premiums, costs and (to some degree) more volatility than both Health Plans and Workplace, due to the nature of populations, benefits provided and other matters.

Corporate and Other. This segment of the Company is comprised primarily of operational support functions such as claims administration, network services and information technology as well as corporate support functions such as executive sales and marketing, finance and legal. Discontinued operations activity is not included in the Corporate and Other segment operating results.

The Company evaluates performance of its segments based on profit or loss from continuing operations before depreciation, amortization, interest (net), special charges, income taxes and minority interest ("Segment Profit"). Intersegment sales and transfers are not significant.

The following tables reconcile Segment Profit to consolidated income from continuing operations before provision for income taxes and minority interest (in thousands):

TPG Investment. On December 5, 1999, the Company entered into a definitive agreement to issue approximately $59.1 million of cumulative convertible preferred stock to TPG Magellan, LLC, an affiliate of the investment firm Texas Pacific Group ("TPG") (the "TPG Investment").

Pursuant to the agreement, TPG purchased approximately $59.1 million of the Company's Series A Cumulative Convertible Preferred Stock (the "Series A Preferred Stock") and an option (the "Option") to purchase approximately $21.0 million of additional Series A Preferred Stock. Net proceeds from issuance of the Series A Preferred Stock were $54.0 million. Approximately 50% of the net proceeds received from the issuance of the Series A Preferred Stock was used to reduce debt outstanding under the Term Loan Facility with the remaining 50% of the proceeds being used for general corporate purposes. The Series A Preferred Stock carries a dividend of 6.5% per annum, payable in quarterly installments in cash or common stock, subject to certain conditions. Dividends not paid in cash or common stock will accumulate. The Series A Preferred Stock is convertible at any time into the Company's common stock at a conversion price of $9.375 per share (which would result in approximately 6.3 million shares of common stock if all of the currently issued Series A Preferred Stock were to convert) and carries "as converted" voting rights. The Company may, under certain circumstances, require the holders of the Series A Preferred Stock to convert such stock into common stock. The Series A Preferred Stock, plus accrued and unpaid dividends thereon, must be redeemed by the Company on December 15, 2009. The Option may be exercised in whole or in part at any time on or prior to August 19, 2002. The Company may, under certain circumstances, require TPG to exercise the Option. The terms of the shares of Series A Preferred Stock issuable pursuant to the Options are identical to the terms of the shares of Series A Preferred Stock issued to TPG at the closing of the TPG Investment.

TPG has three representatives on the Company's twelve-member Board of Directors.

The TPG Investment is reflected under the caption "redeemable preferred stock" in the Company's condensed consolidated balance sheets as follows (in thousands):

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

This Form 10-Q and other statements issued or made from time to time by Magellan Health Services, Inc. or its representatives contain statements which may constitute "forward-looking statements" under the Private Securities Litigation Reform Act of 1995. Those statements include statements regarding the intent, belief or current expectations of Magellan and members of its management team, as well as the assumptions on which such statements are based. Words or phrases such as "should result," "are expected to," "anticipate," "estimate", "project" or similar expressions are intended to identify forward-looking statements. Prospective investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks and uncertainties and that actual results may differ materially from those contemplated by such forward-looking statements. Important factors currently known to management that could cause actual results to differ materially from those in forward-looking statements are set forth under the heading "Cautionary Statements" in Item 1 of Magellan's Annual Report on Form 10-K/A for the fiscal year ended September 30, 2001. Magellan undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time.

Over the past three years, the Company has undertaken a strategy to reduce debt, improve its financial flexibility and, most recently, to focus on its core managed behavioral healthcare business. The Company has implemented this strategy by restructuring certain long-term debt on May 31, 2001 and by successfully selling non-core assets and/or exiting non-core businesses as described below:

APB 30 requires that the results of continuing operations be reported separately from those of discontinued operations for all periods presented and that any gain or loss from disposal of a segment of a business be reported in conjunction with the related results of discontinued operations. Accordingly, the Company has restated its results of operations for: (a) fiscal 1999 and prior for the discontinuance of the healthcare provider and healthcare franchising businesses; (b) fiscal 2000 and prior for the discontinuance of the specialty managed healthcare segment; and (c) the first quarter of fiscal 2001 and prior for the discontinuance of the human services segment. The prior year restatements involved segregating the operating results of the discontinued segments from continuing operations and disclosing the results, net of income tax, in a separate income statement caption "Discontinued operations—Income (loss) from discontinued operations". The losses the Company incurred to exit the discontinued operations are reflected, net of income tax, in the caption

"Discontinued operations—Income (loss) on disposal of discontinued operations". The assets, liabilities and cash flows related to discontinued operations have not been segregated from continuing operations.

For a description of our remaining assets and liabilities for discontinued operations, see Note H—"Discontinued Operations" to the unaudited condensed consolidated financial statements set forth elsewhere herein.

The Company currently is engaged in the managed behavioral healthcare business. The Company coordinates and manages the delivery of behavioral healthcare treatment services through its network of providers, which includes psychiatrists, psychologists and other medical professionals. The treatment services provided through these provider networks include outpatient programs (such as counseling or therapy), intermediate care programs (such as intensive outpatient programs and partial hospitalization services), inpatient treatment and crisis intervention services. The Company provides these services primarily through: (i) risk-based products, where the Company assumes all or a portion of the responsibility for the cost of providing treatment services in exchange for a fixed per member per month fee, (ii) Administrative Services Only ("ASO") products, where the Company provides services such as utilization review, claims administration or provider network management, (iii) Employee Assistance Programs ("EAP") and (iv) products which combine features of some or all of the Company's risk-based, ASO, or EAP products. At March 31, 2002, the Company managed the behavioral healthcare benefits of approximately 69.3 million individuals.

The following table sets forth the approximate number of covered lives as of March 31, 2001 and 2002 and revenue for the three and six months ended March 31, 2001 and 2002 for the types of managed behavioral healthcare programs offered by the Company:

Within the managed behavorial healthcare business, the Company operates in the following four segments, based on the services it provides and the customers that it serves: (i) Health Plan Solutions Group ("Health Plans"); (ii) Workplace Group ("Workplace"); (iii) Public Solutions Group ("Public"); and (iv) Corporate and Other.

The following table sets forth the approximate number of covered lives as of March 31, 2001 and 2002 and revenue for the three and six months ended March 31, 2001 and 2002 in each of the Company's behavioral customer segments as described below:

Health Plans. The Company provides managed behavioral healthcare services to beneficiaries of managed care companies, health insurers and other health plans. Health Plans' contracts are risk-based or ASO contracts. Although certain large health plans provide their own managed behavioral healthcare services, many health plans "carve out" behavioral healthcare from their general healthcare services and subcontract such services to managed behavioral healthcare companies such as the Company. The Company believes that it is one of the nation's leading providers of managed behavioral healthcare services to Blue Cross/Blue Shield organizations, serving 31 such organizations as of March 31, 2002. The Company provides managed behavioral healthcare products to Aetna/U.S. Healthcare ("Aetna"), including focused psychiatric review (a type of utilization review product) and risk-related health plan products, as well as administrative services for Aetna's "Managed Choice" product and provider network managed services that are provided by the Workplace segment. During the three months ended March 31, 2001 and 2002, the Company derived approximately $80.4 million and $61.4 million, respectively, of net revenue from its contracts with Aetna. Of the Aetna revenue, approximately $9.2 million and $9.7 million for the three months ended March 31, 2001 and 2002, respectively, relate to Workplace. During the six months ended March 31, 2001 and 2002, the Company derived approximately $158.5 million and $140.2 million, respectively, of net revenue from its contracts with Aetna. Of the Aetna revenue, approximately $17.8 million and $18.6 million for the six months ended March 31, 2001 and 2002, respectively, relate to Workplace. Aetna has announced its expectation that its membership may be reduced during the remainder of calendar year 2002. The Company is not fully aware of which members Aetna anticipates will terminate in the future, if any, or which products such members currently receive. Therefore, the Company cannot reasonably estimate the amount by which revenue will be further reduced as a result of the membership reduction.

certain bid-price adjustments ("BPAs"). The BPAs are calculated in accordance with contractual provisions and are based on actual healthcare utilization from historical periods as well as changes in certain factors during the contract period. The Company has information to record reasonable estimates of the BPAs as part of its managed care risk revenues. These estimates are based upon information available on a quarterly basis from both the TRICARE program and the Company's information systems. Under the contract, the Company settles the BPAs at set intervals over the term of the contracts.

All of Choice's revenues are derived from its subcontract with a health plan that contracts with TRICARE. The original term of the contract was for the 12 month option period ended June 30, 1997, with an additional option period available for contract extensions at the discretion of TRICARE. The fifth option period extended through June 30, 2001; however, during 2000 Choice received notification that two additional option periods were added to the contract, extending it to June 30, 2003. Choice's future results may be unfavorably affected if it is unable to extend the contract beyond June 30, 2003 and/or maintain adequate reimbursement rates.

Workplace. The Company provides EAP services and integrated products that combine EAP and managed behavioral healthcare services primarily to corporations and, to a lesser extent, labor unions as well as services to certain Aetna members. The Company's contracts with corporate customers generally provide for a fee (per member per month) to be paid to the Company for which the Company provides all required consultation, assessment and referral services and, in certain cases, either arranges and pays for all or a portion of the costs of providing treatment services or arranges and manages the provision of treatment services on an ASO basis.

Public. The Company provides managed behavioral healthcare services to Medicaid recipients through both direct contracts with state and local governmental agencies and through subcontracts with HMO's focused on Medicaid beneficiary populations. In addition to the Medicaid population, other public entitlement programs, such as Medicare and state insurance programs for the uninsured, offer the Company areas of potential future growth. The Company provides managed behavioral healthcare services to the State of Tennessee's TennCare program, both through a direct contract and through its 50% joint venture. Premier Behavioral Systems of Tennessee, LLC ("Premier") is a joint venture in which the Company maintains a 50% interest. The Company's direct contract with TennCare represented approximately $61.8 million and $54.9 million of its consolidated net revenue for the three months ended March 31, 2001 and 2002, respectively. This same contract represented approximately $121.4 million and $114.9 million of the Company's consolidated net revenue for the six months ended March 31, 2001 and 2002, respectively. In May 2002, Magellan signed a new contract with the State of Tennessee under which the Company will provide all services under the TennCare program through a direct contract. The new TennCare contract covers the period from July 1, 2002 through December 31, 2003. Premier will cease providing services upon the expiration of its current contract on June 30, 2002. The State of Tennessee requires Premier to exist for 24 months after contract termination during which time the final run-out of claims and other liabilities will occur. Public risk contracts generally have higher per member premiums, cost and (to some degree) more volatility than both Health Plans and Workplace, due to the nature of populations, benefits provided and other matters.

Corporate and Other. This segment of the Company is comprised primarily of operational support functions such as claims administration, network services and information technology, as well as corporate support functions such as executive, sales and marketing, finance and legal. Discontinued operations activity is not included in the Corporate and Other segment operating results.

Managed Care Revenue. Managed care revenue is recognized over the applicable coverage period on a per member basis for covered members. Managed care risk revenues, including revenues from the Company's TRICARE contracts, earned for the three months ended March 31, 2001 and 2002 approximated $391.7 million and $379.1 million, respectively, and approximated $782.9 million and $769.4 million for the six months ended March 31, 2001 and 2002, respectively.

The Company provides mental health and substance abuse services to the beneficiaries of TRICARE, under two separate subcontracts with health plans that contract with TRICARE. The Company receives fixed fees for the management of the services, which are subject to certain BPAs. The BPAs are calculated in accordance with contractual provisions and are based on actual healthcare utilization from historical periods as well as changes in certain factors during the contract period. The Company has information to record, on a quarterly basis, reasonable estimates of the BPAs as part of its managed care risk revenues. These estimates are based upon information available on a quarterly basis from both the TRICARE program and the Company's information systems. Under the contract, the Company settles the BPAs at set intervals over the term of the contracts.

Goodwill and Other Intangible Assets. As of March 31, 2002, the Company had goodwill and other intangible assets, net of accumulated amortization, of approximately $1.1 billion. The Company early adopted SFAS No. 142, "Goodwill and Other Intangible Assets" in the first quarter of fiscal 2002. Under SFAS 142, the Company will no longer amortize goodwill over its estimated useful life. SFAS 142 also requires the Company to allocate goodwill to its identifiable reporting units (as defined) and test for impairment based upon fair values on an annual basis. In accordance with SFAS 142, the Company has completed the first phase of the goodwill impairment test and has determined that the allocated book value of its Workplace segment exceeds its fair value. Therefore, the Company plans to proceed with the second phase of the impairment test, which is the measurement of the potential loss. The Company will record any impairment charge as a change in accounting principle, separate from operating results. The Company expects to complete its analysis and record the impact of the change in accounting principle no later than September 30, 2002. The Company believes that the allocated book value of its Health Plans segment may exceed its fair value. The Company is performing additional analysis and will record any necessary impairment charge no later than September 30, 2002. See the notes to the unaudited condensed consolidated financial statements set forth elsewhere herein for a further discussion for this standard and its impact to the Company.

Deferred Tax Valuation Allowance. At March 31, 2002, the Company has estimated tax net operating loss ("NOL") carryforwards of approximately $664.1 million available to reduce future federal taxable income. These NOL carryforwards expire in 2006 through 2021 and are subject to examination by the Internal Revenue Service. The Company has recorded a valuation allowance against the portion of the total NOL deferred tax asset and certain other deferred tax assets, that in management's opinion, are not likely to be recovered. Net deferred tax assets were approximately $81.6 million and $70.6 million at September 30, 2001 and March 31, 2002, respectively.

Medical Claims Payable. Medical claims payable in the Company's financial statements includes reserves for incurred but not reported ("IBNR") claims which are estimated by the Company. The Company determines the amount of such reserves based on past claims payment experience for member groups, enrollment data, utilization statistics, adjudication decisions, authorized healthcare

services and other factors. This data is incorporated into contract specific reserve models. The estimates for submitted claims and IBNR claims are made on an accrual basis and adjusted in future periods as required. However, changes in assumptions for medical costs caused by changes in actual experience (such as changes in the delivery system, changes in utilization patterns, unforeseen fluctuations in claims backlogs, etc.) may ultimately prove these estimates inaccurate. As of March 31, 2002, the Company believes that its medical claims payable balance of $205.3 million is adequate in order to satisfy ultimate claim liabilities incurred through March 31, 2002. Any adjustments to such estimates could adversely affect the Company's results of operations in future periods.

Legal Proceedings. The healthcare industry is subject to numerous laws and regulations. The subjects of such laws and regulations include, but are not limited to, matters such as licensure, accreditation, government healthcare program participation requirements, reimbursement for patient services, and Medicare and Medicaid fraud and abuse. Over the past several years, government activity has increased with respect to investigations and/or allegations concerning possible violations of fraud and abuse and false claims statutes and/or regulations by healthcare providers. Entities that are found to have violated these laws and regulations may be excluded from participating in government healthcare programs, subjected to fines or penalties or required to repay amounts received from the government for previously billed patient services. The Office of the Inspector General of the Department of Health and Human Services and the United States Department of Justice ("Department of Justice") and certain other governmental agencies are currently conducting inquiries and investigations regarding the compliance by the Company and certain of its subsidiaries with such laws and regulations. Certain of the inquiries relate to the operations and business practices of the Psychiatric Hospital Facilities prior to the consummation of the Crescent Transactions in June 1997. The Department of Justice has indicated that its inquiries are based on its belief that the federal government has certain civil and administrative causes of action under the Civil False Claims Act, the Civil Monetary Penalties Law, other federal statutes and the common law arising from the participation in federal health benefit programs of CBHS psychiatric facilities nationwide. The Department of Justice inquiries relate to the following matters: (i) Medicare cost reports; (ii) Medicaid cost statements; (iii) supplemental applications to CHAMPUS/TRICARE based on Medicare cost reports; (iv) medical necessity of services to patients and admissions; (v) failure to provide medically necessary treatment or admissions; and (vi) submission of claims to government payors for inpatient and outpatient psychiatric services. No amounts related to such proposed causes of action have yet been specified. The Company cannot reasonably estimate the settlement amount, if any, associated with the Department of Justice inquiries. Accordingly, no reserve has been recorded related to this matter.

benefits to be less than the amount of premiums paid. The complaints seek unspecified compensatory damages, treble damages under RICO, and an injunction barring the alleged improper practices, plus interest, costs and attorneys' fees. During the third quarter of fiscal 2001, the court transferred the Class Actions to the United States District Court for the District of Maryland. These actions are similar to suits filed against a number of other health care organizations, elements of which have already been dismissed by various courts around the country, including the Maryland court where the Class Actions are now pending. While the Class Actions are in the initial stages and an outcome cannot be determined, the Company believes that the claims are without merit and intends to defend them vigorously. The Company has not recorded any reserves related to this matter.

In the opinion of management, the Company has recorded reserves that are adequate to cover litigation, claims or assessments that have been or may be asserted against the Company, and for which the outcome is probable and reasonably estimable. Management believes that the resolution of such litigation and claims will not have a material adverse effect on the Company's financial position or results of operations. However, there can be no assurance in this regard. One or more significant adverse outcomes with regard to such litigation and claims could impair the Company's ability to comply with certain financial covenants under its Credit Agreement.

The Company evaluates performance of its segments based on profit or loss from continuing operations before depreciation, amortization, interest (net), special charges, income taxes and minority interest ("Segment Profit"). See Note K—"Business Segment Information" to the Company's unaudited condensed consolidated financial statements set forth elsewhere herein.

The following tables summarize, for the periods indicated, operating results and other financial information, by business segment (in millions):

Quarter ended March 31, 2002 ("Current Year Quarter"), compared to the same period of fiscal 2001 ("Prior Year Quarter")

Net Revenue. Net revenue related to the Health Plans segment decreased by 8.1% or $22.1 million to $249.2 million for the Current Year Quarter from $271.3 million for the Prior Year Quarter. In the Prior Year Quarter, the Company settled a contract appeal related to a subcontract with respect to TRICARE that resulted in additional revenues of $9.9 million. The decrease in revenue is mainly due to the inclusion in the Prior Year Quarter of the TRICARE settlement of $9.9 million, decrease in Aetna revenue (mainly due to decreased membership) of $19.5 million, terminated contracts of $7.9 million, lower performance revenue of $1.6 million (see below), contract changes (mainly risk to non-risk) of $8.3 million and other net changes of $0.3 million, partially offset by net increased membership from existing customers (excluding Aetna) of $18.9 million and net increases in rates of $6.5 million.

Performance-based revenues for the Health Plans segment were $5.2 million and $3.6 million in the Prior Year Quarter and Current Year Quarter, respectively. The decrease is primarily due to the

Prior Year Quarter containing changes in estimates regarding fiscal 2000 amounts and other contractual developments under certain arrangements for which no contract periods had been previously settled.

Cost of Care. Cost of care decreased by 8.8% or $15.3 million to $158.5 million for the Current Year Quarter from $173.8 million for the Prior Year Quarter. The Company recorded adjustments to its estimates of claims incurred in prior years of $15.0 million in the Prior Year Quarter. The Prior Year Quarter adjustment mainly resulted from the Company's reduction in claims inventory and other claims processing improvements. The decrease in cost of care is mainly due to the impact of this Prior Year Quarter adjustment, decreased membership from Aetna of $13.8 million, terminated contracts of $6.2 million, and contract changes (mainly risk to non-risk) of $7.6 million, partially offset by net increased membership from existing customers (excluding Aetna) of $13.6 million, higher utilization over the Prior Year Quarter of $9.0 million, unfavorable prior fiscal year medical claims development in the Current Year Quarter of $4.0 million and other net changes of $0.6 million. Cost of care increased as a percentage of risk revenue from 73.9% in the Prior Year Quarter to 75.8% in the Current Year Quarter, mainly due to higher care utilization experienced in the Current Year Quarter and the inclusion of the TRICARE settlement in the revenues of the Prior Year Quarter, partially offset by rate and other revenue increases in the Current Year Quarter.

Direct Service Costs. Direct service costs decreased by 2.8% or $1.2 million to $42.4 million for the Current Year Quarter from $43.6 million for the Prior Year Quarter. The decrease in direct service costs is due to lower costs required to support the Company's decrease in net membership. Direct service costs increased as a percentage of revenue from 16.1% for the Prior Year Quarter to 17.0% for the Current Year Quarter. The increase in the percentage of direct service costs in relationship to revenue is mainly due to the inclusion of revenue from the TRICARE settlement in the Prior Year Quarter.

Equity in earnings of unconsolidated subsidiaries. Equity in earnings of unconsolidated subsidiaries decreased 86.4% or $21.6 million to $3.4 million for the Current Year Quarter from $25.0 million for the Prior Year Quarter. The decrease in equity in earnings is primarily due to the inclusion in the Prior Year Quarter of $22.6 million in connection with the settlement of certain appeals related to the Choice partnership's subcontract with respect to TRICARE.

Net Revenue. Net revenue related to the Workplace segment increased by 5.4% or $3.0 million to $59.0 million for the Current Year Quarter from $56.0 million for the Prior Year Quarter. The increase is primarily due to an increase in new business of $0.8 million and net increased membership from existing customers of $4.4 million, partially offset by terminated contracts of $2.4 million and other net changes.

Cost of Care. Cost of care increased by 17.7% or $2.9 million to $19.3 million for the Current Year Quarter from $16.4 million for the Prior Year Quarter. The increase in cost of care is mainly due to net increased membership from existing customers of $1.3 million and higher utilization over the prior year of $2.5 million, partially offset by terminated contracts of $0.9 million. Due to the fact that only a portion of Workplace contracts contain provisions whereby the Company is at risk for the cost of care and because such provisions are only one of many components in such contracts, the Company does not utilize the percentage of cost of care to revenue as a primary factor in evaluating Workplace performance.

Direct Service Costs. Direct service costs increased by 12.1% or $2.3 million to $21.3 million for the Current Year Quarter from $19.0 million for the Prior Year Quarter. The increase in direct service costs is due to higher costs needed to support the Company's increase in net membership from new business and from existing customers. As a percentage of revenue, direct service costs increased from 33.9% for the Prior Year Quarter to 36.3% for the Current Year Quarter. This increase is mainly due to a change in the mix of contracts to include more ASO and cost-plus contracts in the Current Year Quarter.

Net Revenue. Net revenue related to the Public segment increased by 11.0% or $12.9 million to $129.8 million for the Current Year Quarter from $116.9 million for the Prior Year Quarter. The increase in revenue is mainly due to new business of $8.6 million and net rate increases of $9.9 million,

partially offset by net decreased membership from existing customers of $5.0 million and other net decreases of $0.6 million.

Cost of Care. Cost of care increased by 6.2% or $6.2 million to $106.8 million for the Current Year Quarter from $100.6 million for the Prior Year Quarter. As a percentage of risk revenue, cost of care decreased from 89.2% for the Prior Year Quarter to 86.3% for the Current Year Quarter. The increase in cost of care is mainly due to new business of $6.1 million and higher utilization over the prior year of $8.7 million, partially offset by net decreased membership from existing customers of $6.4 million and favorable prior fiscal year medical claims development in the Current Year Quarter of $2.2 million. The decrease from the prior year of cost of care as a percentage of risk revenue is mainly due to revenue rate increases which exceeded the impact of increased utilization, and the mix of business comprising the net decrease in membership from existing customers.

Direct Service Costs. Direct service costs increased by 12.1% or $1.1 million to $10.2 million for the Current Year Quarter from $9.1 million for the Prior Year Quarter. The increase in direct service costs is primarily due to new business. As a percentage of revenue, direct service costs increased from 7.8% for the Prior Year Quarter to 7.9% for the Current Year Quarter.

Equity in earnings of unconsolidated subsidiaries. Equity in earnings of unconsolidated subsidiaries for Public decreased 70.0% or $2.1 million to $0.9 million for the Current Year Quarter from $3.0 million for the Prior Year Quarter. The Public segment's investment in unconsolidated subsidiary relates to Premier. The decrease is primarily due to higher care costs in the Current Year Quarter and the inclusion in the Prior Year Quarter results of the reversal of certain legal accruals.

Other Operating Expenses. Other operating costs related to the Corporate and Other segment decreased by 19.2% or $8.8 million to $37.1 million for the Current Year Quarter from $45.9 million for the Prior Year Quarter. As a percentage of total net revenue, other operating costs decreased from 10.3% for the Prior Year Quarter to 8.5% for the Current Year Quarter. The decrease in other operating expenses is mainly due to a reduction in Current Year Quarter discretionary employee benefit costs of $5.3 million, changes in estimates for (a) certain employee benefit-related costs recorded in prior periods of approximately $0.4 million and (b) certain self-insurance and legal reserves of approximately $3.1 million.

Depreciation and Amortization. Depreciation and amortization decreased by 30.2% or $4.8 million to $11.1 million for the Current Year Quarter from $15.9 million for the Prior Year Quarter. The decrease is primarily attributable to the implementation of Statement of Financial Accounting Standards ("SFAS") No. 142, "Goodwill and Other Intangible Assets". Had the Company adopted SFAS 142 effective October 1, 2000, the Company would not have recorded $7.3 million of amortization expense during the Prior Year Quarter. Partially offsetting this decrease is $1.1 million of increased depreciation expense related to revisions to the estimated useful lives of certain assets (See Note A—"Summary of Significant Accounting Policies" to the unaudited condensed consolidated financial statements set forth elsewhere herein).

Interest, Net. Net interest expense decreased by 7.5% or $1.9 million to $23.4 million for the Current Year Quarter from $25.3 million for the Prior Year Quarter. The decrease is primarily the result of lower average outstanding debt and interest rates in the Current Year Quarter versus the Prior Year Quarter. Consistent with its strategy, the Company has reduced debt primarily through paydowns with funds received from sales of non-core assets.

Other Items. The Company recorded special charges of $3.4 million in the Current Year Quarter related to a restructuring plan that has resulted in the elimination of certain positions and the closure of certain offices. See Note J—"Special Charges" to the Company's unaudited condensed consolidated financial statements set forth elsewhere herein.

Income Taxes. The Company's effective income tax rate decreased to 41.5% for the Current Year Quarter from 49.1% for the Prior Year Quarter. The Current Year Quarter effective rate exceeds federal statutory rates primarily due to state income tax provision. The Prior Year Quarter effective rate is also impacted by non-deductible goodwill amortization resulting primarily from acquisitions.

Discontinued Operations. The following table summarizes, for the periods indicated, income from discontinued operations, net of tax (in thousands):

	Three Months Ended March 31,
	2001		2002
Healthcare provider and franchising segments	$	146	$	824
Specialty managed healthcare segment		—		198

	$	146	$	1,022

Income from the healthcare provider and franchising segments is a result of positive settlements of outstanding Medicare and Medicaid cost reports of $1.1 million and $2.4 million for the Prior Year Quarter and Current Year Quarter, respectively, offset by the cost of collections, legal fees and other costs of exiting the business. See Note H—"Discontinued Operations" to the Company's unaudited condensed consolidated financial statements set forth elsewhere herein.

Income from the specialty managed healthcare segment represents the reversal of lease reserves of $0.3 million related to a lease obligation that was settled in the Current Year Quarter.

The following table summarizes, for the periods indicated, the income (loss) on disposal of discontinued operations, net of tax (in thousands):

	Three Months Ended March 31,
	2001			2002
Specialty managed healthcare segment	$	—		$	203
Human services segment		(363	)		—

	$	(363	)	$	203

Income on disposal of the specialty managed healthcare segment recorded in the Current Year Quarter is a result of $0.3 million in cash received as partial payment on a note receivable held by the Company which the Company had fully reserved in fiscal 2001.

In the Prior Year Quarter, the Company sold the business and interest that comprised the Company's human services segment. See Note H—"Discontinued Operations" for further discussion.

Six months ended March 31, 2002 ("Current Year Period"), compared to the same period of fiscal 2001 ("Prior Year Period")

Net Revenue. Net revenue related to the Health Plans segment decreased by 5.7% or $30.7 million to $510.7 million for the Current Year Period from $541.4 million for the Prior Year Period. During fiscal 2001, the Company sold certain operations and assets of Group Practice Affiliates, Inc. ("GPA"), a staff model physician practice with revenues of $2.2 million in fiscal 2001 prior to the sale. In addition, in fiscal 2001, the Company settled certain contract appeals related to two subcontracts with respect to TRICARE that resulted in additional revenues of $30.3 million. The decrease in revenue is mainly due to the inclusion in the Prior Year Period of the two TRICARE settlements of $30.3 million, decrease in Aetna revenue mainly due to decreased membership of $20.6 million, terminated contracts of $16.8 million, lower performance revenue of $4.1 million (see below), contract changes (mainly risk to non-risk) of $12.3 million and revenues from GPA prior to its sale in the Prior Year Period of $2.2 million, partially offset by net increased membership from existing customers (excluding Aetna) of $28.6 million, net increases in rates of $12.6 million, current year retroactive rate adjustments for certain contracts of $3.6 million, new business of $5.3 million and other net changes of $5.5 million.

Performance-based revenues for the Health Plans segment were $11.3 million and $7.2 million in the Prior Year Period and Current Year Period, respectively. The decrease is primarily due to the Prior Year Period containing changes in estimates regarding fiscal 2000 amounts and other contractual developments under certain arrangements for which no contract periods had been previously settled.

Cost of Care. Cost of care decreased by 3.1% or $9.9 million to $311.1 million for the Current Year Period from $321.0 million for the Prior Year Period. The Company recorded adjustments to its estimates of claims incurred in prior years of $15.0 million in the Prior Year Period. The Prior Year Period adjustment mainly resulted from the Company's reduction in claims inventory and other claims processing improvements. The decrease in cost of care is primarily due to the $15.0 million net impact of this adjustment in the Prior Year Period decreased membership from Aetna of $14.5 million, terminated contracts of $10.0 million, contract changes (mainly risk to non-risk) of $11.3 million and the effect of the GPA sale of $0.9 million, partially offset by new business of $2.1 million, net increased membership from existing customers (excluding Aetna) of $18.1 million, higher utilization over the Prior Year Period of $13.0 million and unfavorable prior fiscal year medical claims development in the Current Year Period of $8.6 million. Cost of care increased as a percentage of risk revenue from 68.7% in the Prior Year Period to 71.8% in the Current Year Period, mainly due to higher care utilization experienced in the fiscal 2002 period and the inclusion of revenue from the TRICARE settlements in the Prior Year Period, partially offset by rate and other revenue increases in the Current Year Period.

Direct Service Costs. Direct service costs increased by 3.2% or $2.7 million to $88.1 million for the Current Year Period from $85.4 million for the Prior Year Period. The increase in direct service costs is due to increased staffing over the Prior Year Period in order to better support the Company's customers, partially offset by the sale of GPA, which had direct service costs of $1.9 million in the Prior Year Period. Direct service costs increased as a percentage of revenue from 15.8% for the Prior Year Period to 17.3% for the Current Year Period. The increase in the percentage of direct service costs in relationship to revenue is mainly due to increased staffing over the Prior Year Period in order to better support the Company's customers and the inclusion of revenue from the TRICARE settlements in the Prior Year Period, partially offset by rate and other revenue increases in the Current Year Period.

Equity in earnings of unconsolidated subsidiaries. Equity in earnings of unconsolidated subsidiaries decreased 76.0% or $22.8 million to $7.2 million for the Current Year Period from $30.0 million for the Prior Year Period. The decrease in equity in earnings is primarily due to the inclusion of the Prior Year Period of $22.6 million in connection with the settlement of certain appeals related to the Choice partnership's subcontract with respect to TRICARE.

Net Revenue. Net revenue related to the Workplace segment decreased by 1.2% or $1.4 million to $114.5 million for the Current Year Period from $115.9 million for the Prior Year Period. During the Prior Year Period, the Company sold its Canadian operations. The decrease in revenue is mainly due to the sale of the Company's Canadian operations, which produced revenue of $3.3 million in the Prior Year Period and terminated contracts of $6.2 million, partially offset by new business of $2.7 million, net increased membership from existing customers of $6.6 million and other net changes.

Cost of Care. Cost of care increased by 8.1% or $2.8 million to $37.5 million for the Current Year Period from $34.7 million for the Prior Year Period. The increase in cost of care is mainly due to new business of $0.3 million, net increased membership from existing customers of $1.4 million and higher utilization over the Prior Year Period of $5.1 million, partially offset by the sale of the Company's Canadian operations of $0.6 million and terminated contracts of $3.4 million. Due to the fact that only a portion of Workplace contracts contain provisions whereby the Company is at risk for the cost of care and because such provisions are only one of many components in such contracts, the Company does not utilize the percentage of cost of care to revenue as a primary factor in evaluating Workplace performance.

Direct Service Costs. Direct service costs increased by 8.6% or $3.4 million to $42.9 million for the Current Year Period from $39.5 million for the Prior Year Period. The increase in direct service costs is due to higher costs needed to support the Company's increase in net membership from new business and from existing customers, partially offset by the sale of the Company's Canadian operations in the Prior Year Period, which had direct service costs of $2.3 million. As a percentage of revenue, direct service costs increased from 34.1% for the Prior Year Period to 37.5% for the Current Year Period. This increase is mainly due to a change in the mix of contracts to include more ASO and cost-plus contracts in the Current Year Quarter.

Net Revenue. Net revenue related to the Public segment increased by 10.7% or $24.8 million to $257.6 million for the Current Year Period from $232.8 million for the Prior Year Period. The increase in revenue is mainly due to new business of $13.7 million and net rate increases of $15.4 million, partially offset by net decreased membership from existing customers of $3.8 million and other net decreases of $0.5 million.

Cost of Care. Cost of care increased by 8.0% or $15.7 million to $211.7 million for the Current Year Period from $196.0 million for the Prior Year Period. As a percentage of risk revenue, cost of care decreased from 87.4% for the Prior Year Period to 86.3% for the Current Year Period. The increase in cost of care is mainly due to new business of $9.6 million and higher utilization of approximately $13.6 million, partially offset by net decreased membership from existing customers of $5.3 million and favorable prior fiscal year medical claims development in the Current Year Period of $2.2 million.

Direct Service Costs. Direct service costs increased by 9.1% or $1.7 million to $20.3 million for the Current Year Period from $18.6 million for the Prior Year Period. The increase in direct service costs is primarily due to new business. As a percentage of revenue, direct service costs decreased from 8.0% for the Prior Year Period to 7.9% for the Current Year Period.

Equity in earnings (loss) of unconsolidated subsidiaries. Equity in earnings (loss) of unconsolidated subsidiaries for Public changed 116.7% or $2.1 million to $0.3 million for the Current Year Period from $(1.8) million for the Prior Year Period. The Public segment's investment in unconsolidated subsidiary relates to Premier. The improvement is primarily due to the inclusion in the Prior Year Period of accruals for potential losses from certain legal actions of approximately $3.1 million, partially offset by higher care costs in the Current Year Period.

Other Operating Expenses. Other operating costs related to the Corporate and Other Segment decreased by 10.1% or $8.9 million to $79.1 million for the Current Year Period from $88.0 million for the Prior Year Period. As a percentage of total net revenue, other operating costs decreased from 9.9% for the Prior Year Period to 9.0% for the Current Year Period. The decrease in other operating expenses is mainly due to a reduction in Current Year Period discretionary employee benefit costs of $7.2 million, changes in estimates for (a) certain employee benefit related costs recorded in prior periods of approximately $0.4 million and (b) certain self-insurance and legal reserves of approximately $2.6 million, partially offset by fees incurred in conjunction with migration of operating systems of $1.3 million.

Depreciation and Amortization. Depreciation and amortization decreased by 32.8% or $10.9 million to $22.3 million for the Current Year Period from $33.2 million for the Prior Year Period. The decrease is primarily attributable to the implementation of SFAS 142. Had the Company adopted SFAS 142 effective October 1, 2000, the Company would not have recorded $14.7 million of amortization expense during the Prior Year Period. Partially offsetting this decrease is $2.4 million of increased depreciation expense related to revisions to the estimated useful lives of certain assets (See Note A—"Summary of Significant Accounting Policies" to the unaudited condensed consolidated financial statements set forth elsewhere herein).

Interest, Net. Net interest expense decreased by 6.3% or $3.1 million to $45.8 million for the Current Year Period from $48.9 million for the Prior Year Period. The Prior Year Period benefited from $2.1 million of interest income received in conjunction with a retroactive pricing adjustment related to a customer contract. Excluding this item from the Prior Year Period, net interest decreased $5.2 million. The decrease is primarily the result of lower average outstanding debt and interest rates in the fiscal 2002 period versus the fiscal 2001 period. Consistent with its strategy, the Company has reduced debt primarily through paydowns with funds received from sales of non-core assets.

Other Items. The Company recorded special charges of $3.3 million in the Prior Year Period related to the loss on the sale of the Company's Canadian subsidiary. The Company recorded special charges of $7.9 million in the Current Year Period related to a restructuring plan that has resulted in the elimination of certain positions and the closure of certain offices. See Note J—"Special Charges" to the Company's unaudited condensed consolidated financial statements set forth elsewhere herein.

Income Taxes. The Company's effective income tax rate decreased to 41.2% for the Current Year Period from 49.0% for the Prior Year Period. The Current Year Period effective rate exceeds federal statutory rates primarily due to state income tax provision. The Prior Year Period effective rate is also impacted by non-deductible goodwill amortization resulting primarily from acquisitions.

Discontinued Operations. The following table summarizes, for the periods indicated, income from discontinued operations, net of tax (in thousands):

	Six Months Ended March 31,
	2001		2002
Healthcare provider and franchising segments	$	256	$	982
Specialty managed healthcare segment		3,160		198
Human services segment		1,751		—

	$	5,167	$	1,180

Income from the healthcare provider and franchising segments is a result of positive settlements of outstanding Medicare and Medicaid cost reports of $4.3 million for both the Current Year Period and Prior Year Period, respectively, offset by the cost of collections, legal fees and other costs of exiting the business. See Note H—"Discontinued Operations" to the Company's unaudited condensed consolidated financial statements set forth elsewhere herein.

Income from the specialty managed healthcare segment in the Prior Year Period represents the settlement of an obligation for less than the amount previously estimated. Income from the specialty managed healthcare segment in the Current Year Period represents the reversal of lease reserves of $0.3 million related to a lease obligation that was settled in the Current Year Quarter.

Income from the human services segment in the Prior Year Period resulted from the accrual of operating results in conjunction with recordation of the loss on disposal and approval of the plan of disposal. This segment of the Company was sold in March 2001. See Note H—"Discontinued Operations" to the Company's unaudited condensed consolidated financial statements set forth elsewhere herein.

The following table summarizes, for the periods indicated, the income (loss) on disposal of discontinued operations, net of tax (in thousands):

	Six Months Ended March 31,
	2001			2002
Healthcare provider and franchising segments	$	—		$	820
Specialty managed healthcare segment		—			203
Human services segment		(12,103	)		—

	$	(12,103	)	$	1,023

In the first quarter of fiscal 2002, the Company and its joint venture partner sold the operations and assets of the remaining provider joint venture ("Provider JV") for $7.6 million, less selling costs of $0.1 million. This resulted in the Company receiving $3.5 million in cash and recording a pre-tax gain of approximately $1.3 million.

Income on disposal of the specialty managed healthcare segment recorded in the Current Year Period is a result of $0.3 million in cash received as partial payment on a note receivable held by the Company which the Company had fully reserved in fiscal 2001.

In the Prior Year Period, the Company recorded a loss on disposal of the human services segment of approximately $12.1 million. The loss was comprised of a pre-tax loss of $2.8 million and tax provision of $9.3 million. See Note H—"Discontinued Operations" for further discussion.

The Company's Segment Profit is subject to significant fluctuations on a quarterly basis. These fluctuations may result from: (i) changes in utilization levels by enrolled members of the Company's risk-based contracts, including seasonal utilization patterns; (ii) performance-based contractual adjustments to revenue, reflecting utilization results or other performance measures; (iii) contractual adjustments and settlements; (iv) retrospective membership adjustments; (v) timing of implementation of new contracts and enrollment changes; (vi) pricing adjustments upon contract renewals (and price competition in general); and (vii) changes in estimates regarding medical costs and incurred but not yet reported medical claims. Aetna has announced its expectation that its membership may be reduced

during the remainder of calendar year 2002. The Company is not fully aware of which members Aetna anticipates will terminate in the future, if any, or which products such members currently receive. Therefore, the Company cannot reasonably estimate the amount by which revenue will be further reduced as a result of the membership reduction.

The Company's business is subject to rising care costs, primarily due to increasing utilization patterns in certain portions of its business. Future results of operations will be heavily dependent on management's ability to obtain customer rate increases that are consistent with care cost increases and/or to reduce operating expenses.

Interest Rate Risk. The Company had $148.4 million of total debt outstanding under the senior secured bank credit agreement (the "Credit Agreement") at March 31, 2002. Debt under the Credit Agreement bears interest at variable rates. Historically, the Company has elected the interest rate option under the Credit Agreement that is an adjusted London inter-bank offer rate ("LIBOR") plus a borrowing margin. See Note D—"Long-Term Debt and Capital Lease Obligations", to the Company's unaudited condensed consolidated financial statements set forth elsewhere herein. Based on March 31, 2002 borrowing levels under the Credit Agreement, a 25 basis point increase in interest rates would cost the Company approximately $0.4 million per year in additional interest expense. LIBOR-based Eurodollar borrowing rates have decreased during the six months ended March 31, 2002. One month and six month LIBOR-based Eurodollar rates decreased by approximately 81 basis points and 22 basis points, respectively, between September 2001 and March 2002. The Company's earnings could be adversely affected by increases in interest rates.

Migration of Operating Systems. In the first quarter of fiscal 2002, the Company approved and implemented a plan to consolidate the Company's information systems. As a result of this plan, the Company reduced the remaining life of certain claims processing platforms, resulting in accelerated depreciation. The estimated remaining useful life was reduced to eighteen months, and the net book value of these assets at March 31, 2002 was $6.8 million. At the end of the second quarter of fiscal 2002, the Company approved a plan to further accelerate the consolidation of certain information systems. As a result of this plan, the Company reduced as of April 1, 2002 the remaining useful lives of certain information systems to periods ranging from 12-24 months. The net book value of these assets at March 31, 2002 was $10.5 million. The estimated incremental depreciation expense associated with the fiscal 2002 second quarter change in useful lives will be approximately $0.6 million per quarter through the remainder of fiscal 2002. The Company will continue to review the useful lives of its operating systems in conjunction with the implementation of its migration plan. This may result in the Company reducing the useful lives of other operating platforms resulting in increased depreciation expense in future periods. See Note A—"Summary of Significant Accounting Policies" to the unaudited condensed consolidated financial statements set forth elsewhere herein. Total net capitalized internal use software at March 31, 2002 was $35.0 million.

Restructuring Activities. In the first quarter of fiscal 2002, the Company approved and began implementing a restructuring plan that will (among other things) eliminate duplicative functions. The Company recorded an initial charge of approximately $4.5 million in the first quarter of fiscal 2002 representing severance and benefits and lease termination costs related to the restructuring plan. The Company recorded an additional charge of $3.4 million in the second quarter of fiscal 2002. See Note J—"Special Charges" to the unaudited condensed consolidated financial statements set forth elsewhere herein

HIPAA. Confidentiality and patient privacy requirements are particularly strict in the field of behavioral healthcare service. The Health Insurance Portability and Accountability Act of 1996 ("HIPAA") requires the Secretary of the Department of Health and Human Services ("HHS") to adopt standards relating to the transmission, privacy and security of health information by healthcare providers and healthcare plans. HIPAA calls for HHS to create regulations in several different areas to address the following areas: electronic transactions and code sets, privacy, security, provider IDs, employer IDs, health plan IDs and individual IDs. At present, only the regulation relating to electronic transactions and code sets and the regulation relating to privacy have been released in final form.

The Transactions and Code Sets regulation is final and was originally scheduled to become effective on October 16, 2002. In 2001, Congress passed HR 3323 which, upon filing a formal compliance plan, allows for the delay of the compliance date by one year. President Bush recently signed this bill into law. This regulation establishes standard data content and formats for the

submission of electronic claims and other administrative and health transactions. This regulation only applies to electronic transactions, and healthcare providers will still be able to submit paper documents without being subject to this regulation. In addition, health plans must be prepared to receive these various transactions. The Company intends to file for the extension as permitted by HR 3323.

The draft version of the regulation on security was published on August 12, 1998. The final version of this rule was originally expected to be released shortly after the privacy regulation. It is now expected to be released in the next few months. This regulation creates safeguards for physical and electronic storage of, maintenance and transmission of, and access to, individual health information.

Operating Activities. The Company's net cash provided by operating activities was $38.2 million for the Current Year Period and $43.9 million for the Prior Year Period. During the Current Year Period, operating cash flows were negatively impacted by $43.3 million of interest payments and $2.9 million of cash outflows related to discontinued operations. During the Prior Year Period operating cash flows were: (i) negatively impacted by $53.1 million of interest payments; (ii) negatively impacted by $18.7 million of cash outflows associated with the specialty managed healthcare and healthcare provider segments, severance and other exit costs accrued for during the fourth quarter of fiscal 2000; (iii) benefited by approximately $30.0 million related to settlements of certain contract issues with a customer and (iv) unfavorably affected by increased medical claims payments resulting from the reduction in claims inventory in connection with customer service initiatives.

Investing Activities. Capital expenditures increased 15.3%, or $1.7 million, to $12.8 million for the Current Year Period, compared to $11.1 million in the Prior Year Period. The majority of the Company's capital expenditures relate to management information systems and related equipment. These expenditures have increased over the prior year as the Company has continued to integrate its

operating platforms. During the Current Year Period, the Company sold its remaining Provider JV, receiving approximately $3.5 million in proceeds which resulted in an after-tax gain on sale of discontinued operations of approximately $0.8 million. During the Prior Year Period, proceeds from sale was attributable to the sale of the Company's Canadian subsidiary, the sale of GPA, and the sale of National Mentor Inc. (net of cash conveyed).

During both the Current Year Period and Prior Year Period, the Company paid contingent purchase consideration to Aetna of $60.0 million related to previously acquired businesses.

Financing Activities. During the Current Year Period, the Company repaid $0.7 million of indebtedness outstanding under the Term Loan Facility (as defined herein), made payments on capital lease obligations of $1.3 million, incurred additional fees of approximately $1.3 million related to modifications of the Credit Agreement (as defined herein), had net borrowings of $30.0 million on the Revolving Facility (as defined herein), and had other net financing activities of $0.2 million. As of March 31, 2002, the Company had $72.7 million of availability under the Revolving Facility, excluding $47.3 million of availability reserved for certain letters of credit.

Revolving Facility and Liquidity. The Company had a working capital deficit of $(156.3) million and $(91.8) million as of September 30, 2001 and March 31, 2002, respectively. The Company has limited unrestricted cash and is reliant on amounts outstanding under its Revolving Facility for additional liquidity. The Revolving Facility provides the Company with revolving loans and letters of credit in an aggregate principal amount at any time not to exceed $150.0 million. At March 31, 2002, the Company had outstanding loans of $30.0 million and approximately $47.3 million of letters of credit resulting in approximately $72.7 million of availability under the Revolving Facility. The Company anticipates its letter of credit requirements to increase in future periods as it expands certain business and to replace or collateralize surety bonds due to the current conditions of the surety bond market. The Company currently has approximately $23.1 million of uncollateralized surety bonds outstanding. The Company estimates that it will spend approximately $30.0 million for capital expenditures in the remainder of fiscal 2002. The majority of the Company's capital expenditures relate to management information systems and related equipment. In conjunction with the Company's on-going integration plan and efforts to comply with HIPAA, the Company expects to incur expenditures to improve and/or remediate its computer systems. The Company expects to continue to fund these expenditures from operating cash flows.

The Company believes that the cash flows generated from its operations, together with amounts available for borrowing under the Revolving Facility will be sufficient to fund its debt service requirements, anticipated capital expenditures, contingent purchase price payments with respect to the acquisition of HAI, payments related to discontinued operations, and other investing and financing activities over the next year.

Restrictive Financing Covenants. The Credit Agreement imposes restrictions on the Company's ability to make capital expenditures, and the Credit Agreement, the Subordinated Notes Indenture and the Senior Notes Indenture limit the Company's ability to incur additional indebtedness. These restrictions, together with the highly leveraged financial condition of the Company, may adversely affect the Company's ability to finance its future operations or capital needs or engage in other business activities that may be in its interest. The covenants contained in the Credit Agreement also, among other things, restrict the ability of the Company to dispose of assets, repay other indebtedness, amend other debt instruments (including the indenture for the 9.0% Senior Subordinated Notes due fiscal 2008 (the "Subordinated Notes") and the indenture for the Senior Notes), pay dividends, create liens on assets, enter into sale and leaseback transactions, make investments, loans or advances, redeem or repurchase common stock, and make acquisitions.

The Company received an amendment to the Credit Agreement dated December 26, 2001 that, among other things: (1) defers from the third quarter of fiscal 2002 to the fourth quarter of fiscal 2002, the implementation of a more restrictive leverage ratio covenant (total debt divided by previous twelve months' EBITDA, as defined for financial covenants); and (2) excludes from the calculation of EBITDA, as defined for financial covenants, certain contract settlement charges incurred in the fourth quarter of fiscal 2001 and certain restructuring charges expected to be incurred in fiscal 2002. Under the Credit Agreement, EBITDA for financial covenants is defined as earnings before interest, taxes, depreciation and amortization, but including interest income. Management believes that the Company will remain in compliance with its financial covenants during the remainder of fiscal 2002; however, there can be no assurance that the Company will remain in compliance with such covenants if the Company's forecasted financial results are not achieved, the Company is unable to improve liquidity and cash flows and/or the Company experiences adverse outcomes of certain litigation and claims outstanding (see Note I to the unaudited condensed consolidated financial statements included elsewhere herein). As of June 30, 2003, the Company's financial covenants under the Credit Agreement become more restrictive and the Company is currently estimating that it may not comply with such covenants at that time. Management is evaluating certain alternatives to alleviate this potential future issue, including further amendments to the Credit Agreement or refinancing amounts outstanding under the Credit Agreement. There can be no assurance that management will be able to successfully implement such alternatives.

Debt Service Obligations. The Company is highly leveraged with indebtedness that is substantial in relation to its stockholders' equity. The interest payments on the Company's $625.0 million 9% Series A Senior Subordinated Notes due February 2008, the $250.0 million 9.375% Senior Notes due November 2007, and interest and principal payments on indebtedness outstanding pursuant to the Company's Credit Agreement represent significant liquidity requirements for the Company. Borrowings under the Credit Agreement bear interest at floating rates and require interest payments on varying dates depending on the interest rate option selected by the Company. Borrowings pursuant to the Credit Agreement include $118.4 million, as of March 31, 2002, under the Term Loan Facility and up to $150.0 million under the Revolving Facility. The Company is required to repay the principal amount of borrowings outstanding under the Term Loan Facility, the principal amount of the Subordinated Notes, and the principal amount of the Senior Notes in the years and amounts set forth in the following table (in millions):

Fiscal Year	Remaining Principal Amount
2002	$	0.7
2003		14.8
2004		48.8
2005		44.3
2006		9.8
2007 and beyond		875.0

In addition, any amounts outstanding under the Revolving Facility mature in February 2004. The Company had $30.0 million of loans outstanding and $47.3 million in letters of credit under the Revolving Facility as of March 31, 2002.

Potential Purchase Price Adjustments. In December 1997, the Company purchased HAI from Aetna for approximately $122.1 million, excluding transaction costs. In addition, the Company incurred the obligation to make contingent purchase price payments to Aetna which may total up to $60.0 million annually over the five-year period subsequent to closing. The Company may be obligated to make the contingent payments under two separate calculations, which are primarily based upon membership levels during the contract year (as defined) and are calculated at the end of the contract year. "Contract Year" means each of the twelve-month periods ending on the last day of December in 1998, 1999, 2000, 2001, and 2002.

The Company paid $60.0 million to Aetna for each of the Contract Years ended December 31, 1998, 1999, and 2000. The full $60.0 million payment related to Contract Year 3 (2000) was paid during the second quarter of fiscal 2001. The Company paid the Contract Year 4 obligation of $60.0 million in January 2002.

Strategic Alternatives to Reduce Long-Term Debt and Improve Liquidity. The Company continually evaluates strategic alternatives to reduce debt and improve liquidity, including issuance of equity or debt, refinancing of existing debt and disposition of non-core assets.

On March 9, 2001, the Company consummated the sale of the stock of Mentor for approximately $113.5 million, net of approximately $2.0 million in transaction costs. The Company's consideration consisted of $103.5 million in cash and $10.0 million in the form of an interest-bearing note. Additionally, the Company assumed liabilities of approximately $3.0 million. Approximately $50.2 million of the proceeds were used to retire loans under the Term Loan Facility as required by the Credit Agreement with the remainder of the cash proceeds used to reduce amounts outstanding under the Revolving Facility. There can be no assurance that the Company will be able to divest any other businesses or that such divestiture of such businesses would result in significant reductions of long-term debt or improvements in liquidity.

On May 31, 2001, the Company issued $250.0 million of 9.375% Senior Notes. The proceeds were used to retire amounts outstanding under the Term Loan Facility. There can be no assurances that the Company will be able to consummate additional strategic alternatives to improve its capital structure and/or liquidity.

Net Operating Loss Carryforwards. During fiscal 2000, the Company reached an agreement (the "IRS Agreement") with the Internal Revenue Service ("IRS") related to its federal income tax returns for the fiscal years ended September 30, 1992 and 1993. The IRS had originally proposed to disallow approximately $162 million of deductions related primarily to interest expense in fiscal 1992. Under the IRS Agreement, the Company paid approximately $1 million in taxes and interest to the IRS in the second quarter of fiscal 2001 to resolve the assessment relating to taxes due for these open years, although no concession was made by either party as to the Company's ability to utilize these deductions through net operating loss carryforwards. As a result of the IRS Agreement, the Company recorded a reduction in deferred tax reserves of approximately $9.1 million as a change in estimate during the fourth quarter of fiscal 2000. While any IRS assessment related to these deductions is not expected to result in a material cash payment for income taxes related to prior years, the Company's net operating loss carryforwards for federal income tax could be reduced if the IRS later successfully challenges these deductions.

Discontinued Operations. In fiscal 1999 through 2001, the Company disposed of its healthcare provider and healthcare franchising segments, specialty managed healthcare segment and human services segment. Although the Company has formally exited these businesses, it maintains certain estimated liabilities for various obligations as follows:

In June 2001, the Financial Accounting Standards Board ("FASB") finalized SFAS No. 141, "Business Combinations". SFAS No. 141 requires all business combinations initiated after June 30,

2001, to be accounted for using the purchase method. The Company currently uses the purchase method of accounting.

In June 2001, the FASB issued SFAS No. 142, "Goodwill and Other Intangible Assets". The Company early adopted this accounting standard in the first quarter of fiscal 2002, as permitted. See Note A—"Summary of Significant Accounting Policies" to the unaudited condensed consolidated financial statements set forth elsewhere herein for a description of SFAS No. 142 and the impact of its implementation to the Company.

In June 2001, the FASB issued SFAS No. 143, "Accounting for Asset Retirement Obligations". The statement addresses financial accounting and reporting for obligations associated with the retirement of tangible long-lived assets and the associated asset retirement costs. This statement is effective for financial statements issued for fiscal years beginning after June 15, 2002. The Company has not yet determined the impact of this pronouncement as of the date of filing of this Form 10-Q.

In June 2001, the FASB issued SFAS No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets". This Statement addresses financial accounting and reporting for the impairment or disposal of long-lived assets. The provisions of this Statement are effective for financial statements issued for fiscal years beginning after December 15, 2001. The Company has not yet determined the impact of this pronouncement as of the date of filing of this Form 10-Q.

In June 1998, SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities" ("SFAS 133") was issued. SFAS 133 establishes accounting and reporting standards for derivative instruments and derivative instruments embedded in other contracts, (collectively referred to as derivatives) and for hedging activities. It requires that an entity recognize all derivatives as either assets or liabilities in the statement of financial position and measure those instruments at fair value. If certain conditions are met, a derivative may be specifically designated as (a) a hedge of the exposure to changes in the fair value of a recognized asset or liability or an unrecognized firm commitment, (b) a hedge of the exposure to variability in cash flows attributable to a particular risk, or (c) a hedge of the foreign currency exposure of a net investment on a foreign operation, an unrecognized firm commitment, an available for sale security and a forecasted transaction. SFAS No. 137, "Accounting for Derivative Instruments and Hedging Activities—Deferral of the Effective Date of FASB Statement No. 133" was issued in June 1999 and deferred the effective date of SFAS 133 to fiscal years beginning after June 15, 2000. SFAS No. 138, "Accounting for Certain Derivative Instruments and Certain Hedging Activities", was issued on June 2000 and also amends SFAS 133. SFAS No. 138 addresses a limited number of issues causing implementation difficulties. The Company adopted these pronouncements in fiscal 2001 and they have not had a material effect on the Company's financial statements.

The management and administration of the delivery of managed behavioral healthcare services, and the direct provision of behavioral healthcare treatment services, entail significant risks of liability. From time to time, the Company is subject to various actions and claims arising from the acts or omissions of its employees, network providers or other parties. In the normal course of business, the Company receives reports relating to suicides and other serious incidents involving patients enrolled in its programs. Such incidents occasionally give rise to malpractice, professional negligence and other related actions and claims against the Company or its network providers. As the number of lives covered by the Company grows and the number of providers under contract increases, actions and claims against the Company (and, in turn, possible legal liability) predicated on malpractice, professional negligence or other related legal theories can be expected to increase. Many of these actions and claims received by the Company seek substantial damages and therefore require the defendant to incur significant fees and costs related to their defense. To date, claims and actions against the Company alleging professional negligence have not resulted in material liabilities and the Company does not believe that any pending action against it will have a material adverse effect on the Company. However, there can be no assurance that pending or future actions or claims for professional liability (including any judgments, settlements or costs associated therewith) will not have a material adverse effect on the Company.

To the extent the Company's customers are entitled to indemnification under their contracts with the Company relating to liabilities they incur arising from the operation of the Company's programs, such indemnification may not be covered under the Company's insurance policies. In addition, to the extent that certain actions and claims seek punitive and compensatory damages arising from alleged intentional misconduct by the Company, such damages, if awarded, may not be covered, in whole or in part, by the Company's insurance policies.

From time to time, the Company receives notifications from and engages in discussions with various governmental agencies concerning its respective managed care businesses and operations. As a result of these contacts with regulators, the Company in many instances implements changes to its operations, revises its filings with such agencies and/or seeks additional licenses to conduct its business. In recent years, in response to governmental agency inquiries or discussions with regulators, the Company has determined to seek licensure as a single service health maintenance organization, third-party administrator or utilization review agent in one or more jurisdictions.

The healthcare industry is subject to numerous laws and regulations. The subjects of such laws and regulations include, but are not limited to, matters such as licensure, accreditation, government healthcare program participation requirements, reimbursement for patient services, and Medicare and Medicaid fraud and abuse. Over the past several years, government activity has increased with respect to investigations and/or allegations concerning possible violations of fraud and abuse and false claims statutes and/or regulations by healthcare providers. Entities that are found to have violated these laws and regulations may be excluded from participating in government healthcare programs, subjected to fines or penalties or required to repay amounts received from the government for previously billed patient services. The Office of the Inspector General of the Department of Health and Human Services ("OIG") and the United States Department of Justice ("Department of Justice") and certain other governmental agencies are currently conducting inquiries and/or investigations regarding the compliance by the Company and certain of its subsidiaries with such laws and regulations. Certain of the inquiries relate to the operations and business practices of the Psychiatric Hospital Facilities prior to the consummation of the Crescent Transactions in June 1997. The Department of Justice has indicated that its inquiries are based on its belief that the federal government has certain civil and administrative causes of action under the Civil False Claims Act, the Civil Monetary Penalties Law, other federal statutes and the common law arising from the participation in federal health benefit programs of the Psychiatric Hospital Facilities nationwide. The Department of Justice inquiries relate to the following matters: (i) Medicare cost reports; (ii) Medicaid cost statements; (iii) supplemental applications to CHAMPUS/TRICARE (as defined) based on Medicare cost reports; (iv) medical necessity of services to patients and admissions; (v) failure to provide medically necessary treatment or admissions; and (vi) submission of claims to government payors for inpatient and outpatient psychiatric services. No amounts related to such proposed causes of action have yet been specified. The Company cannot

reasonably estimate the settlement amount, if any, associated with the Department of Justice inquiries. Accordingly, no reserve has been recorded related to this matter.

On or about August 4, 2000, the Company was served with a lawsuit filed by Wachovia Bank, N.A. ("Wachovia") in the Court of Common Pleas of Richland County, South Carolina seeking recovery under the indemnification provisions of the Engagement Letter between South Carolina National Bank (now Wachovia) and the Company and the ESOP Trust Agreement between South Carolina National Bank (now Wachovia) and the Company for losses sustained in a settlement entered into by Wachovia with the United States Department of Labor in connection with the ESOP's purchase of stock of the Company while Wachovia served as ESOP Trustee. Wachovia also alleges fraud, negligent misrepresentation and other claims and asserts its losses exceed $30 million (plus costs and interest which amount to approximately $7 million as of the date of filing of this Form 10-Q). During the second quarter of fiscal 2001, the court entered an order dismissing all of the claims asserted by Wachovia, with the exception of the contractual indemnification portion of the claim. The participants of the ESOP were primarily employees who worked in the Company's healthcare provider and franchising segments. This matter is scheduled to go to trial in June 2002. While an outcome cannot be determined, the Company believes the claims of Wachovia are without merit and is defending them vigorously. The Company has not recorded any reserves related to this matter.

On October 26, 2000, two class action complaints (the "Class Actions") were filed against Magellan Health Services, Inc. and Magellan Behavioral Health, Inc. (the "Defendants") in the United States District Court for the Eastern District of Missouri under the Racketeer Influenced and Corrupt Organizations Act ("RICO") and the Employment Retirement Income Security Act of 1974 ("ERISA"). The class representatives purport to bring the actions on behalf of a nationwide class of individuals whose behavioral health benefits have been provided, underwritten and/or arranged by the Defendants since 1996 (RICO class) and 1994 (ERISA class). The complaints allege violations of RICO and ERISA arising out of the Defendants' alleged misrepresentations with respect to and failure to disclose, its claims practices, the extent of the benefits coverage and other matters that cause the value of benefits to be less than the amount of premium paid. The complaints seek unspecified compensatory damages, treble damages under RICO, and an injunction barring the alleged improper claims practices, plus interest, costs and attorneys' fees. During the third quarter of fiscal 2001, the court transferred the Class Actions to the United States District Court for the District of Maryland. These actions are similar to suits filed against a number of other health care organizations, elements of which have already been dismissed by various courts around the country, including the court where the Class Actions are now pending. While the Class Actions are in the initial stages, and an outcome cannot be determined, the Company believes that the claims are without merit and intends to defend them vigorously. The Company has not recorded any reserves related to this matter.

The Company also is subject to or party to other litigation and claims relating to its operations and business practices. The Company's managed care litigation matters include a class action lawsuit, which alleges that a provider at a Company facility violated privacy rights of certain patients.

In the opinion of management, the Company has recorded reserves that are adequate to cover litigation and claims that have been or may be asserted against the Company, and for which the outcome is probable and reasonably estimable. Management believes that the resolution of such litigation and claims will not have a material adverse effect on the Company's financial position or results of operations; however, there can be no assurance in this regard. One or more significant adverse outcomes with regard to such litigation and claims could impair the Company's ability to comply with certain financial covenants under its Credit Agreement.

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

ý		QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the Quarterly Period Ended March 31, 2002
or
o		TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Delaware (State of other jurisdiction of incorporation or organization)		58-1076937 (IRS Employer Identification No.)
6950 Columbia Gateway Drive Suite 400 Columbia, Maryland (Address of principal executive offices)		21046 (Zip code)

			Page No.
PART I—Financial Information:
	Item 1:	Financial Statements
		Condensed Consolidated Balance Sheets — September 30, 2001 and March 31, 2002	3
		Condensed Consolidated Statements of Operations — For the Three Months and Six Months ended March 31, 2001 and 2002	4
		Condensed Consolidated Statements of Cash Flows — For the Six Months ended March 31, 2001 and 2002	5
		Notes to Condensed Consolidated Financial Statements	6
	Item 2:	Management's Discussion and Analysis of Financial Condition and Results of Operations	24
PART II—Other Information:
	Item 1:	Legal Proceedings	43
	Item 6:	Exhibits and Reports on Form 8-K	44
	Signatures		45

				September 30, 2001			March 31, 2002
ASSETS
Current assets:
	Cash and cash equivalents			$	28,216		$	24,057
	Accounts receivable, less allowance for doubtful accounts of $6,357 at September 30, 2001 and $5,745 at March 31, 2002				103,642			98,944
	Restricted cash and investments				122,448			116,347
	Refundable income taxes				1,741			1,822
	Other current assets				17,964			12,751

			Total current assets		274,011			253,921
Property and equipment, net of accumulated depreciation of $92,823 at September 30, 2001 and $110,137 at March 31, 2002					94,322			89,391
Deferred income taxes					81,558			70,600
Investments in unconsolidated subsidiaries					10,899			12,201
Other long-term assets					53,522			46,333
Goodwill and other intangible assets, net					1,152,393			1,147,570

				$	1,666,705		$	1,620,016

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
	Accounts payable			$	23,765		$	18,069
	Accrued liabilities				193,243			113,465
	Medical claims payable				209,214			205,334
	Current maturities of long-term debt and capital lease obligations				4,063			8,900

			Total current liabilities		430,285			345,768

Long-term debt and capital lease obligations					1,002,293			1,026,551

Deferred credits and other long-term liabilities					8,694			5,303

Minority interest					563			639

Commitments and contingencies
Redeemable preferred stock					62,682			65,105

Stockholders' equity:
	Preferred stock, without par value
		Authorized — 9,793 shares at September 30, 2001 and March 31, 2002
		Issued and outstanding — none			—			—
	Common stock, par value $0.25 per share
		Authorized — 80,000 shares
		Issued 36,953 shares and outstanding 34,664 shares at September 30, 2001 and issued 37,147 shares and outstanding 34,858 shares at March 31, 2002			9,238			9,286
Other stockholders' equity
	Additional paid-in capital				358,273			356,654
	Accumulated deficit				(185,803	)		(169,770	)
	Warrants outstanding				25,050			25,050
	Common stock in treasury, 2,289 shares at September 30, 2001 and March 31, 2002				(44,309	)		(44,309	)
	Cumulative foreign currency adjustments included in other comprehensive income				(261	)		(261	)

			Total stockholders' equity		162,188			176,650

				$	1,666,705		$	1,620,016

		For the Three Months Ended March 31,						For the Six Months Ended March 31,
		2001			2002			2001			2002
Net revenue		$	444,149		$	437,919		$	890,075		$	882,761
Cost and expenses:
	Salaries, cost of care and other operating expenses		408,308			395,616			783,120			790,709
	Equity in earnings of unconsolidated subsidiaries		(27,992	)		(4,347	)		(28,223	)		(7,524	)
	Depreciation and amortization		15,885			11,128			33,188			22,318
	Interest, net		25,315			23,388			48,897			45,797
	Special charges		—			3,376			3,340			7,861

			421,516			429,161			840,322			859,161

Income from continuing operations before income taxes and minority interest			22,633			8,758			49,753			23,600
Provision for income taxes			11,117			3,638			24,377			9,724

Income from continuing operations before minority interest			11,516			5,120			25,376			13,876
Minority interest			53			30			52			46

Income from continuing operations			11,463			5,090			25,324			13,830

Discontinued operations:
	Income from discontinued operations(1)		146			1,022			5,167			1,180
	Income (loss) on disposal of discontinued operations(2)		(363	)		203			(12,103	)		1,023

			(217	)		1,225			(6,936	)		2,203

Net income			11,246			6,315			18,388			16,033
Preferred dividend requirement and amortization of redeemable preferred stock issuance costs			1,249			1,297			2,481			2,515

Income available to common stockholders			9,997			5,018			15,907			13,518
Other comprehensive income (loss)			90			—			(68	)		—

Comprehensive income		$	10,087		$	5,018		$	15,839		$	13,518

Weighted average number of common shares outstanding—basic			32,897			34,763			32,774			34,716

Weighted average number of common shares outstanding—diluted			41,141			35,416			40,586			35,597

Income per common share available to common stockholders—basic:
	Income from continuing operations	$	0.31		$	0.11		$	0.70		$	0.33

	Income (loss) from discontinued operations	$	(0.01	)	$	0.03		$	(0.21	)	$	0.06

Net income		$	0.30		$	0.14		$	0.49		$	0.39

Income per common share available to common stockholders — diluted:
	Income from continuing operations	$	0.28		$	0.11		$	0.62		$	0.32

	Income (loss) from discontinued operations	$	(0.01	)	$	0.03		$	(0.17	)	$	0.06

Net income		$	0.27		$	0.14		$	0.45		$	0.38

				For the Six Months Ended March 31,
				2001			2002
Cash flows from operating activities:
	Net income			$	18,388		$	16,033
	Adjustments to reconcile net income to net cash provided by operating activities:
		Loss (gain) on sale of assets			6,139			(1,262	)
		Depreciation and amortization			35,171			22,318
		Equity in earnings of unconsolidated subsidiaries			(28,223	)		(7,524	)
		Non-cash interest expense			2,611			2,596
	Cash flows from changes in assets and liabilities, net of effects from sales and acquisitions of businesses:
		Accounts receivable, net			(10,900	)		(654	)
		Restricted cash and investments			29,418			7,295
		Other assets			1,657			7,687
		Accounts payable and other accrued liabilities			(60,371	)		(27,268	)
		Medical claims payable			5,763			1,483
		Income taxes payable and deferred income taxes			36,275			10,877
		Distributions received from unconsolidated subsidiaries			9,468			6,222
		Other liabilities			(2,631	)		(982	)
		Other			1,096			1,380

			Total adjustments		25,473			22,168

		Net cash provided by operating activities			43,861			38,201

Cash flows from investing activities:
	Capital expenditures				(11,116	)		(12,788	)
	Acquisitions and investments in businesses, net of cash acquired				(60,000	)		(60,000	)
	Proceeds from sale of assets, net of transaction costs				102,966			3,500

		Net cash provided by (used in) investing activities			31,850			(69,288	)

Cash flows from financing activities:
	Proceeds from issuance of debt, net of issuance costs				82,946			30,000
	Payments on debt and capital lease obligations				(176,586	)		(1,985	)
	Credit agreement amendment fees and other				1,503			(1,087	)

		Net cash provided by (used in) financing activities			(92,137	)		26,928

Net decrease in cash and cash equivalents					(16,426	)		(4,159	)
Cash and cash equivalents at beginning of period					47,507			28,216

Cash and cash equivalents at end of period				$	31,081		$	24,057

	Three Months Ended March 31, 2001				Six Months Ended March 31, 2001
	Reported		Proforma		Reported		Proforma
Income from continuing operations	$	11,463	$	17,989	$	25,324	$	38,407

Net income	$	11,246	$	17,772	$	18,388	$	31,957

Income from continuing operations—per diluted share	$	0.28	$	0.44	$	0.62	$	0.95

Net income—per diluted share	$	0.27	$	0.43	$	0.45	$	0.79

Asset	Estimated Useful Life	Gross Carrying Amount		Accumulated Amortization			Net Carrying Amount
Customer agreements and lists	9 to 30 years	$	111,726	$	(39,128	)	$	72,598
Provider networks	30 years		6,210		(874	)		5,336
Trademarks and copyrights	8 years		3,984		(2,780	)		1,204

			121,920	$	(42,782	)	$	79,138

		Three Months Ended						Six Months Ended
		March 31, 2001			March 31, 2002			March 31, 2001			March 31, 2002
Healthcare Provider and Healthcare Franchising Segments
	Net revenue(1)	$	1,145		$	2,365		$	4,264		$	4,283

	Salaries, cost of care and other operating expenses		902			1,093			3,838			2,771
	Depreciation and amortization		—			—			—			—
	Other expenses (income)(2)(3)		97			448			170			(290	)

	Net income	$	146		$	824		$	256		$	1,802

Speciality Managed Healthcare Segment
	Net revenue	$	5,136		$	—		$	15,399		$	—

	Salaries, cost of care and other operating expenses		5,136			(304	)		10,537			(304	)
	Depreciation and amortization		—			—			—			—
	Other expenses (income)(2)(3)		—			(97	)		1,702			(97	)

	Net income	$	—		$	401		$	3,160		$	401

Human Services Segment
	Net revenue	$	38,184		$	—		$	91,654		$	—

	Salaries, cost of care and other operating expenses		38,184			—			86,546			—
	Depreciation and amortization		—			—			1,983			—
	Other expenses(2)(3)		363			—			13,477			—

	Net loss	$	(363	)	$	—		$	(10,352	)	$	—

Discontinued Operations—Combined
	Net revenue	$	44,465		$	2,365		$	111,317		$	4,283

	Salaries, cost of care and other operating expenses		44,222			789			100,921			2,467
	Depreciation and amortization		—			—			1,983			—
	Other expenses (income)(2)(3)		460			351			15,349			(387	)

	Net income	$	(217	)	$	1,225		$	(6,936	)	$	2,203

Type of Cost	Balance September 30, 2001		Additions		Payments			Balance March 31, 2002
Employee severance and termination benefits	$	—	$	5,910	$	(2,444	)	$	3,466
Lease termination and other costs		—		1,951		(290	)		1,661

	$	—	$	7,861	$	(2,734	)	$	5,127

Type of Cost	Balance September 30, 2001		Payments			Balance March 31, 2002
Employee severance and termination benefits	$	774	$	(540	)	$	234
Lease termination and other costs		2,188		(816	)		1,372

	$	2,962	$	(1,356	)	$	1,606

	Health Plans			Workplace		Public			Corporate and Other			Consolidated
Three Months Ended March 31, 2001
Net revenue	$	271,281		$	56,059	$	116,809		$	—		$	444,149
Cost of care		173,778			16,426		100,596			—			290,800
Direct service costs		43,594			18,956		9,074			—			71,624
Other operating expenses		—			—		—			45,884			45,884
Equity in earnings of unconsolidated subsidiaries		(25,020	)		—		(2,972	)		—			(27,992	)
Segment profit (loss)	$	78,929		$	20,677	$	10,111		$	(45,884	)	$	63,833
Three Months Ended March 31, 2002
Net revenue	$	249,225		$	59,030	$	129,664		$	—		$	437,919
Cost of care		158,536			19,326		106,809			—			284,671
Direct service costs		42,341			21,323		10,167			—			73,831
Other operating expenses		—			—		—			37,114			37,114
Equity in earnings of unconsolidated subsidiaries		(3,345	)		—		(1,002	)		—			(4,347	)
Segment profit (loss)	$	51,693		$	18,381	$	13,690		$	(37,114	)	$	46,650
Six Months Ended March 31, 2001
Net revenue	$	541,366		$	115,949	$	232,760		$	—		$	890,075
Cost of care		321,037			34,652		195,998			—			551,687
Direct service costs		85,375			39,500		18,581			—			143,456
Other operating expenses		—			—		—			87,977			87,977
Equity in (earnings) loss of unconsolidated subsidiaries		(29,983	)		—		1,760			—			(28,223	)
Segment profit (loss)	$	164,937		$	41,797	$	16,421		$	(87,977	)	$	135,178
Six Months Ended March 31, 2002
Net revenue	$	510,727		$	114,534	$	257,500		$	—		$	882,761
Cost of care		311,066			37,541		211,735			—			560,342
Direct service costs		88,128			42,914		20,254			—			151,296
Other operating expenses		—			—		—			79,071			79,071
Equity in earnings of unconsolidated subsidiaries		(7,176	)		—		(348	)		—			(7,524	)
Segment profit (loss)	$	118,709		$	34,079	$	25,859		$	(79,071	)	$	99,576

	September 30, 2001			March 31, 2002
Redeemable convertible preferred stock:
Series A—stated value $1, 87 shares authorized, 59 shares issued and outstanding	$	59,063		$	59,063
Series B—stated value $1, 60 shares authorized, none issued and outstanding		—			—
Series C—stated value $1, 60 shares authorized, none issued and outstanding		—			—

		59,063			59,063
Less: Fair value of Series A Option at issuance		(3,366	)		(3,366	)

Total redeemable convertible preferred stock		55,697			55,697
Accretion and accumulated unpaid dividends on Series A Preferred Stock		7,928			10,167
Fair value of Series A Option at issuance		3,366			3,366
Issuance costs		(5,232	)		(5,324	)
Accumulated amortization of issuance costs		923			1,199

	$	62,682		$	65,105

		Covered Lives	Percent	Revenue		Percent
		(in millions, except percentages)
Three Months Ended March 31, 2001
Risk-Related Products(1)		37.1	53.2%	$	391.7	88.2%
ASO Products		32.6	46.8		52.5	11.8

	Total	69.7	100.0%	$	444.2	100.0%

Three Months Ended March 31, 2002
Risk-Related Products(1)		36.1	52.1%	$	379.1	86.6%
ASO Products		33.2	47.9		58.9	13.4

	Total	69.3	100.0%	$	438.0	100.0%

Six Months Ended March 31, 2001
Risk-Related Products(1)		37.1	53.2%	$	782.9	88.0%
ASO Products		32.6	46.8		107.2	12.0

	Total	69.7	100.0%	$	890.1	100.0%

Six Months Ended March 31, 2002
Risk-Related Products(1)		36.1	52.1%	$	769.4	87.2%
ASO Products		33.2	47.9		113.4	12.8

	Total	69.3	100.0%	$	882.8	100.0%

		Covered Lives	Percent		Revenue		Percent
		(in millions, except percentages)
Three Months Ended March 31, 2001
Health Plans		39.5	56.7	%	$	271.3	61.1	%
Workplace		27.8	39.9			56.0	12.6
Public		2.4	3.4			116.9	26.3

	Total	69.7	100.0	%	$	444.2	100.0	%

Three Months Ended March 31, 2002
Health Plans		38.2	55.1	%	$	249.2	56.9	%
Workplace		28.2	40.7			59.0	13.5
Public		2.9	4.2			129.8	29.6

	Total	69.3	100.0	%	$	438.0	100.0	%

Six Months Ended March 31, 2001
Health Plans		39.5	56.7	%	$	541.4	60.8	%
Workplace		27.8	39.9			115.9	13.0
Public		2.4	3.4			232.8	26.2

	Total	69.7	100.0	%	$	890.1	100.0	%

Six Months Ended March 31, 2002
Health Plans		38.2	55.1	%	$	510.7	57.8	%
Workplace		28.2	40.7			114.5	13.0
Public		2.9	4.2			257.6	29.2

	Total	69.3	100.0	%	$	882.8	100.0	%

		MAGELLAN HEALTH SERVICES, INC. (REGISTRANT)
Date: May 15, 2002		/s/ MARK S. DEMILIO Mark S. Demilio Executive Vice President and Chief Financial Officer