##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-Q







|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended September 30, 2010.

or



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from              to
            .

Commission File Number 333-133319





LIFECARE HOLDINGS, INC.

(Exact name of registrant as specified in its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 51-0372090                          
|(State or other jurisdiction of
incorporation or organization) |  | (IRS Employer Identification Number)
|                                                               | 
|5560 Tennyson Parkway Plano, Texas                             |  | 75024                               
|(Address of Principal Executive Offices)                       |  | (Zip Code)                          

(469)
241-2100

(Registrants telephone number, including area code)

None

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





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

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule
405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such
files).    Yes   ̈    No   ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. Please see definition of accelerated
and large accelerated filer in Rule 12b-2 of the Exchange Act.



|                        |  |   |  |                           |  |  
|----------------------- |  | - |  | ------------------------- |  | -
|Large Accelerated Filer |  |  ̈ |  | Accelerated Filer         |  |  ̈
|                        |  |   | 
|Non-Accelerated Filer   |  | x |  | Smaller Reporting Company |  |  ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).    Yes   ̈    No  x

As of
November 1, 2010, the registrant had 100 shares of Common Stock, par value $0.01 per share, outstanding.









---

##### Table of Contents



LIFECARE HOLDINGS, INC.

TABLE OF CONTENTS



|                              |  |                                                                                       |    |  |    | 
|----------------------------- |  | ------------------------------------------------------------------------------------- | -- |  | -- | 
|PART I: FINANCIAL INFORMATION |  |                                                                                       |    | 
|                              |  |                                                                                      
|ITEM 1.                       |  | CONSOLIDATED FINANCIAL STATEMENTS                                                     |    |  | 3  | 
|                              |  |                                                                                      
|                              |  | CONDENSED CONSOLIDATED BALANCE SHEETS                                                 |    |  | 3  | 
|                              |  |                                                                                      
|                              |  | CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS                                       |    |  | 4  | 
|                              |  |                                                                                      
|                              |  | CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS DEFICIT                             |    |  | 5  | 
|                              |  |                                                                                      
|                              |  | CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS                                       |    |  | 6  | 
|                              |  |                                                                                      
|                              |  | NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS                                  |    |  | 7  | 
|                              |  |                                                                                      
|ITEM 2.                       |  | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS |    |  | 21 | 
|                              |  |                                                                                      
|ITEM 3.                       |  | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                            |    |  | 31 | 
|                              |  |                                                                                      
|ITEM 4.                       |  | CONTROLS AND PROCEDURES                                                               |    |  | 31 | 
|                              | 
|PART II: OTHER INFORMATION    |  |                                                                                       |    | 
|                              |  |                                                                                      
|ITEM 1.                       |  | LEGAL PROCEEDINGS                                                                     |    |  | 32 | 
|                              |  |                                                                                      
|ITEM 1A.                      |  | RISK FACTORS                                                                          |    |  | 32 | 
|                              |  |                                                                                      
|ITEM 6.                       |  | EXHIBITS                                                                              |    |  | 32 | 
|                              | 
|SIGNATURES                    |  |                                                                                       | 33 | 



2



---

##### Table of Contents



PART 1: FINANCIAL
INFORMATION



|ITEM 1: | CONSOLIDATED FINANCIAL STATEMENTS
|------- | ---------------------------------

LIFECARE HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

September 30, 2010 (unaudited) and December 31, 2009

(In
thousands, except share data)



|                                                                                                |  |                   |          |   |                  |   |          |  
|----------------------------------------------------------------------------------------------- |  | ----------------- | -------- | - | ---------------- | - | -------- | -
|                                                                                                |  | September 30,2010 |          |   | December 31,2009 |  
|Assets                                                                                          |  |                   |          |   |                  |   |          |  
|Current assets:                                                                                 |  |                   |          |   |                  |   |          |  
|Cash and cash equivalents                                                                       |  | $                 | 49,752   |   |                  | $ | 46,681   |  
|Accounts receivable, net of allowance for doubtful accounts of $13,929 and $12,018 respectively |  |                   | 61,331   |   |                  |   | 69,503   |  
|Income taxes                                                                                    |  |                   | 1,376    |   |                  |   | 1,182    |  
|Other current assets                                                                            |  |                   | 8,464    |   |                  |   | 7,543    |  
|                                                                                                |  |                   |          |   |                  |   |          |  
|Total current assets                                                                            |  |                   | 120,923  |   |                  |   | 124,909  |  
|Property and equipment, net                                                                     |  |                   | 78,469   |   |                  |   | 82,347   |  
|Other assets, net                                                                               |  |                   | 9,309    |   |                  |   | 10,855   |  
|Identifiable intangibles, net                                                                   |  |                   | 15,441   |   |                  |   | 16,165   |  
|Goodwill                                                                                        |  |                   | 248,341  |   |                  |   | 245,370  |  
|                                                                                                |  |                   |          |   |                  |   |          |  
|                                                                                                |  | $                 | 472,483  |   |                  | $ | 479,646  |  
|                                                                                                |  |                   |          |   |                  |   |          |  
|Liabilities and Stockholders Deficit                                                           |  |                   |          |   |                  |   |          |  
|Current liabilities:                                                                            |  |                   |          |   |                  |   |          |  
|Current installments of long-term debt                                                          |  | $                 | 37,550   |   |                  | $ | 2,550    |  
|Current installments of obligations under capital leases                                        |  |                   | 1,003    |   |                  |   | 833      |  
|Current installment of lease financing obligation                                               |  |                   | 471      |   |                  |   | 444      |  
|Estimated third-party payor settlements                                                         |  |                   | 3,421    |   |                  |   | 9,957    |  
|Accounts payable                                                                                |  |                   | 25,354   |   |                  |   | 25,834   |  
|Accrued payroll                                                                                 |  |                   | 2,940    |   |                  |   | 9,563    |  
|Accrued vacation                                                                                |  |                   | 5,107    |   |                  |   | 4,368    |  
|Accrued insurance                                                                               |  |                   | 778      |   |                  |   | 932      |  
|Accrued interest                                                                                |  |                   | 3,666    |   |                  |   | 6,418    |  
|Accrued other                                                                                   |  |                   | 3,647    |   |                  |   | 4,090    |  
|                                                                                                |  |                   |          |   |                  |   |          |  
|Total current liabilities                                                                       |  |                   | 83,937   |   |                  |   | 64,989   |  
|Long-term debt, excluding current installments                                                  |  |                   | 358,999  |   |                  |   | 395,912  |  
|Obligations under capital leases, excluding current installments                                |  |                   | 581      |   |                  |   | 1,010    |  
|Lease financing obligation, excluding current installments                                      |  |                   | 19,681   |   |                  |   | 20,038   |  
|Accrued insurance                                                                               |  |                   | 4,250    |   |                  |   | 4,371    |  
|Other noncurrent liabilities                                                                    |  |                   | 14,621   |   |                  |   | 10,605   |  
|                                                                                                |  |                   |          |   |                  |   |          |  
|Total liabilities                                                                               |  |                   | 482,069  |   |                  |   | 496,925  |  
|                                                                                                |  |                   |          |   |                  |   |          |  
|Commitments and contingencies                                                                   |  |                   |          |   |                  |   |          |  
|Stockholders deficit:                                                                          |  |                   |          |   |                  |   |          |  
|Common stock, $0.01 par value, 100 shares authorized, issued and outstanding                    |  |                   |         |   |                  |   |         |  
|Additional paid-in capital                                                                      |  |                   | 175,440  |   |                  |   | 172,273  |  
|Accumulated deficit                                                                             |  |                   | (185,026 | ) |                  |   | (189,552 | )
|                                                                                                |  |                   |          |   |                  |   |          |  
|Total stockholders deficit                                                                     |  |                   | (9,586   | ) |                  |   | (17,279  | )
|                                                                                                |  |                   |          |   |                  |   |          |  
|                                                                                                |  | $                 | 472,483  |   |                  | $ | 479,646  |  
|                                                                                                |  |                   |          |   |                  |   |          |  

See accompanying notes to condensed consolidated financial statements.



3



---

##### Table of Contents



LIFECARE HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Operations

For the three and nine months ended September 30, 2010 and 2009

(In
thousands)

(Unaudited)



|                                         |  |              |        |   |             |   |        |      |  |   |         |  |  |   |         |  
|---------------------------------------- |  | ------------ | ------ | - | ----------- | - | ------ | ---- |  | - | ------- |  |  | - | ------- | -
|                                         |  | Three Months |        |   | Nine Months |  
|                                         |  | 2010         |        |   | 2009        |   |        | 2010 |  |   | 2009    | 
|Net patient service revenue              |  | $            | 85,532 |   |             | $ | 84,261 |      |  | $ | 271,126 |  |  | $ | 270,930 |  
|                                         |  |              |        |   |             |   |        |      |  |   |         |  |  |   |         |  
|Salaries, wages and benefits             |  |              | 41,291 |   |             |   | 39,978 |      |  |   | 125,461 |  |  |   | 125,573 |  
|Supplies                                 |  |              | 8,708  |   |             |   | 8,269  |      |  |   | 27,260  |  |  |   | 25,731  |  
|Rent                                     |  |              | 6,498  |   |             |   | 6,021  |      |  |   | 19,419  |  |  |   | 18,902  |  
|Other operating expenses                 |  |              | 19,558 |   |             |   | 20,447 |      |  |   | 60,700  |  |  |   | 65,835  |  
|Provision for doubtful accounts          |  |              | 1,765  |   |             |   | 1,103  |      |  |   | 5,183   |  |  |   | 4,210   |  
|Gain on early extinguishment of debt     |  |              |       |   |             |   | (558   | )    |  |   |        |  |  |   | (642    | )
|Depreciation and amortization            |  |              | 2,376  |   |             |   | 2,724  |      |  |   | 7,461   |  |  |   | 8,104   |  
|Interest expense, net                    |  |              | 7,184  |   |             |   | 7,613  |      |  |   | 21,277  |  |  |   | 23,964  |  
|                                         |  |              |        |   |             |   |        |      |  |   |         |  |  |   |         |  
|Total expenses                           |  |              | 87,380 |   |             |   | 85,597 |      |  |   | 266,761 |  |  |   | 271,677 |  
|                                         |  |              |        |   |             |   |        |      |  |   |         |  |  |   |         |  
|Operating income (loss)                  |  |              | (1,848 | ) |             |   | (1,336 | )    |  |   | 4,365   |  |  |   | (747    | )
|Equity in income (loss) of joint venture |  |              | 243    |   |             |   | 25     |      |  |   | 653     |  |  |   | (512    | )
|                                         |  |              |        |   |             |   |        |      |  |   |         |  |  |   |         |  
|Income (loss) before income taxes        |  |              | (1,605 | ) |             |   | (1,311 | )    |  |   | 5,018   |  |  |   | (1,259  | )
|Provision for income taxes               |  |              | 92     |   |             |   | 192    |      |  |   | 492     |  |  |   | 592     |  
|                                         |  |              |        |   |             |   |        |      |  |   |         |  |  |   |         |  
|Net income (loss)                        |  | $            | (1,697 | ) |             | $ | (1,503 | )    |  | $ | 4,526   |  |  | $ | (1,851  | )
|                                         |  |              |        |   |             |   |        |      |  |   |         |  |  |   |         |  

See accompanying notes to condensed consolidated financial statements



4



---

##### Table of Contents



LIFECARE HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidated Statement of Stockholders Deficit

For the nine months ended September 30, 2010

(In thousands)

(Unaudited)



|                                    |  |             |   |  |                          |   |         |                    |  |   |                           |   |  |   |         |  
|----------------------------------- |  | ----------- | - |  | ------------------------ | - | ------- | ------------------ |  | - | ------------------------- | - |  | - | ------- | -
|                                    |  | CommonStock |   |  | AdditionalPaid-inCapital |   |         | AccumulatedDeficit |  |   | TotalStockholdersDeficit |  
|Balance, December 31, 2009          |  | $           |  |  |                          | $ | 172,273 |                    |  | $ | (189,552                  | ) |  | $ | (17,279 | )
|Equity compensation amortization    |  |             |  |  |                          |   | 196     |                    |  |   |                          |   |  |   | 196     |  
|Settlement of purchase amortization |  |             |  |  |                          |   | 2,971   |                    |  |   |                          |   |  |   | 2,971   |  
|Net income                          |  |             |  |  |                          |   |        |                    |  |   | 4,526                     |   |  |   | 4,526   |  
|                                    |  |             |   |  |                          |   |         |                    |  |   |                           |   |  |   |         |  
|Balance, September 30, 2010         |  | $           |  |  |                          | $ | 175,440 |                    |  | $ | (185,026                  | ) |  | $ | (9,586  | )
|                                    |  |             |   |  |                          |   |         |                    |  |   |                           |   |  |   |         |  

See accompanying notes to condensed consolidated financial statements.



5



---

##### Table of Contents



LIFECARE HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

For the nine months ended September 30, 2010 and 2009

(In
thousands)

(Unaudited)



|                                                                                         |  |      |        |   |      |   |        |  
|---------------------------------------------------------------------------------------- |  | ---- | ------ | - | ---- | - | ------ | -
|                                                                                         |  | 2010 |        |   | 2009 |  
|Cash flows from operating activities:                                                    |  |      |        |   |      |   |        |  
|Net income (loss)                                                                        |  | $    | 4,526  |   |      | $ | (1,851 | )
|Adjustments to reconcile net income (loss) to net cash provided by operating activities: |  |      |        |   |      |   |        |  
|Depreciation and amortization                                                            |  |      | 9,199  |   |      |   | 9,759  |  
|Provision for doubtful accounts                                                          |  |      | 5,183  |   |      |   | 4,210  |  
|Equity compensation amortization                                                         |  |      | 196    |   |      |   | 235    |  
|Gain on early extinguishment of debt                                                     |  |      |       |   |      |   | (642   | )
|Equity in income (loss) of joint venture                                                 |  |      | (653   | ) |      |   | 512    |  
|Changes in operating assets and liabilities:                                             |  |      |        |   |      |   |        |  
|Accounts receivable                                                                      |  |      | 2,990  |   |      |   | 6,887  |  
|Income taxes                                                                             |  |      | (194   | ) |      |   | 9      |  
|Prepaid expenses and other current assets                                                |  |      | (921   | ) |      |   | (76    | )
|Other assets                                                                             |  |      | 460    |   |      |   | 469    |  
|Estimated third-party payor settlements                                                  |  |      | (6,536 | ) |      |   | 242    |  
|Accounts payable and accrued expenses                                                    |  |      | (9,349 | ) |      |   | (5,695 | )
|Other liabilities                                                                        |  |      | 3,895  |   |      |   | (1,433 | )
|                                                                                         |  |      |        |   |      |   |        |  
|Net cash provided by operating activities                                                |  |      | 8,796  |   |      |   | 12,626 |  
|                                                                                         |  |      |        |   |      |   |        |  
|Cash flows from investing activities:                                                    |  |      |        |   |      |   |        |  
|Purchases of property and equipment                                                      |  |      | (2,626 | ) |      |   | (3,440 | )
|Investment in joint venture                                                              |  |      |       |   |      |   | (6     | )
|Note receivable with joint venture                                                       |  |      |       |   |      |   | (1,400 | )
|                                                                                         |  |      |        |   |      |   |        |  
|Net cash used in investing activities                                                    |  |      | (2,626 | ) |      |   | (4,846 | )
|                                                                                         |  |      |        |   |      |   |        |  
|Cash flows from financing activities:                                                    |  |      |        |   |      |   |        |  
|Net change in borrowings under the line of credit                                        |  |      |       |   |      |   | 25,000 |  
|Payments of long-term debt                                                               |  |      | (1,913 | ) |      |   | (2,479 | )
|Payments on obligations under capital leases                                             |  |      | (857   | ) |      |   | (927   | )
|Payments on lease financing obligation                                                   |  |      | (329   | ) |      |   | (351   | )
|                                                                                         |  |      |        |   |      |   |        |  
|Net cash provided by (used in) financing activities                                      |  |      | (3,099 | ) |      |   | 21,243 |  
|                                                                                         |  |      |        |   |      |   |        |  
|Net increase in cash and cash equivalents                                                |  |      | 3,071  |   |      |   | 29,023 |  
|Cash and cash equivalents, beginning of period                                           |  |      | 46,681 |   |      |   | 25,262 |  
|                                                                                         |  |      |        |   |      |   |        |  
|Cash and cash equivalents, end of period                                                 |  | $    | 49,752 |   |      | $ | 54,285 |  
|                                                                                         |  |      |        |   |      |   |        |  
|Supplemental disclosure of cash flow information:                                        |  |      |        |   |      |   |        |  
|Cash:                                                                                    |  |      |        |   |      |   |        |  
|Interest paid                                                                            |  | $    | 22,492 |   |      | $ | 26,758 |  
|Net income taxes paid                                                                    |  |      | 687    |   |      |   | 583    |  
|Noncash:                                                                                 |  |      |        |   |      |   |        |  
|Equipment purchased through capital lease financing                                      |  |      | 599    |   |      |   |       |  
|Investment in joint venture                                                              |  |      |       |   |      |   | 94     |  

See accompanying notes
to condensed consolidated financial statements.



6



---

##### Table of Contents



LifeCare Holdings, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(1) Basis of Presentation

LifeCare Holdings, Inc. (the Company) is a wholly owned subsidiary of LCI Holdco, LLC (Holdco). Holdco is a wholly owned
subsidiary of LCI Intermediate Holdco, Inc. (Intermediate Holdco). Intermediate Holdco is a wholly owned subsidiary of LCI Holding Company, Inc. (Holdings), which is owned by an investor group that includes affiliates of The
Carlyle Group and members of our senior management and board of directors. The investor group acquired Holdings pursuant to a merger that occurred on August 11, 2005 (the Merger).

The accompanying unaudited condensed consolidated financial statements and financial information have been prepared in accordance with generally accepted
accounting principles, and reflect all adjustments that are, in the opinion of management, necessary for a fair presentation of the results of the interim periods. The accompanying financial statements for the three and nine month periods ended
September 30, 2010 and 2009 are not necessarily indicative of annualized financial results.

The accompanying unaudited condensed
consolidated financial statements should be read in conjunction with the consolidated audited financial statements and notes thereto for the year ended December 31, 2009 included in the Form 10-K we filed on March 31, 2010 with the
Securities and Exchange Commission. Certain information and disclosures normally included in the notes to consolidated financial statements have been condensed or omitted as permitted by the rules and regulations of the Securities and Exchange
Commission, although we believe the disclosure is adequate to make the information presented not misleading.

(2) Liquidity and
Uncertainties Related to Going Concern

As of September 30, 2010, we had $396.5 million of long-term debt outstanding consisting of
our $60.0 million senior secured revolving credit facility, which matures on August 11, 2011, of which $35.0 million in principal amount is outstanding and classified as a current liability, our senior secured term loan credit facility in an
outstanding principal amount of $242.3 million, which matures on August 11, 2012, and our senior subordinated notes in an outstanding principal amount of $119.3 million, which matures on August 11, 2013. Although we are highly leveraged,
we believe that our cash on hand, expected cash flows from operations, and potential availability of borrowings under our senior secured revolving credit facility will be sufficient to finance our operations and meet our scheduled debt service
requirements for at least the next twelve months, absent certain actions of lenders in the case of an event of default under our senior secured credit facility as discussed below.

We are required to comply on a quarterly basis with certain financial and other covenants under our senior secured credit facility, including an interest coverage ratio test and a maximum leverage ratio
test. We are currently in compliance with the covenants under our senior secured credit facility for the four quarter period ended September 30, 2010.

These financial covenants, however, become more restrictive beginning with the quarterly period ending March 31, 2011, as more fully discussed in note 6. Based upon our current projections, we
believe that it is probable that we will not be able to comply with certain financial covenants under our senior secured credit facility during the next twelve months. Our senior secured credit facility provides for certain limited cure rights in
the event a financial covenant is not met, which provides us the ability to issue permitted cure securities in exchange for cash or otherwise receive cash that would be contributed to our capital in an amount that is necessary to satisfy the
financial covenants on a pro forma basis. If exercised, the amount of net cash proceeds contributed in connection with the cure right continues to be included in consolidated EBITDA, as defined in the senior secured credit agreement, on a trailing
four quarter basis.

In the event we are unable to comply with the covenants under our senior secured credit facility, an event of default may
occur. If we are unable to exercise a cure right or obtain waivers or amendments to cure such event of default, the lenders would be entitled to take various actions, including the acceleration of amounts due under our senior secured credit
facility, terminating our access to our revolving credit facility and all actions permitted to be taken by a secured creditor. Acceleration under our senior secured credit facility would further create a cross-default under our senior subordinated
notes indenture. Such an acceleration would have a material adverse effect on our financial position, results of operations and cash flow and raise substantial doubt about our ability to continue as a going concern. The accompanying condensed
consolidated financial statements and related notes have been prepared assuming we will continue as a going concern and do not include any adjustments to reflect the possible future effects on the recoverability of assets or the amount of
liabilities that may result should we be unable to continue as a going concern.

We are continuing to pursue operational and strategic
objectives that may result in increased profitability and lower total indebtedness in order to remain in compliance with the financial covenants under our senior secured credit facility. These objectives include, among other items, increasing the
occupancy levels of our hospitals, reducing administrative and operating expenses, and reducing days of net patient service revenue in accounts receivable. Additionally, we intend to seek opportunities



7



---

##### Table of Contents

Lifecare Holdings, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements(Continued)

(Unaudited)



to refinance our outstanding debt subject to financial performance and market conditions. We also continue to explore various strategic transactions, such as an acquisition, as a means to reduce
our leverage and strengthen our operating and financial conditions.

There can be no assurance, however, that we will be able to achieve
increased profitability or to refinance any of our debt, including our senior subordinated notes and our senior secured credit facility, on commercially reasonable terms or at all. In that case, we may be required to consider all of our alternatives
in restructuring our business and our capital structure.

(3) Summary of Significant Accounting Policies

Use of Estimates

The preparation of the financial statements requires us to make a number of estimates and assumptions relating to the reported amount of assets and
liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual amounts could differ from those estimates.

Goodwill

We
review our goodwill annually, or more frequently if circumstances warrant a more timely review, to determine if there has been an impairment. We review goodwill based upon one reporting unit, as our company is managed as one operating segment. In
calculating the fair value of the reporting unit, we use various assumptions including projected cash flows and discount rates. If projected future cash flows decline from the current amounts projected by management, an impairment charge may be
recorded.

Income Taxes

For the nine months ended September 30, 2010, income tax expense recorded represents the estimated income tax liability for certain state income taxes. We believe that it is more likely than not that
no benefit or expense will be realized during 2010 for federal income taxes based on the availability of net operating losses to offset current year income.

We follow the threshold of more-likely-than-not for recognition of tax benefits of uncertain tax positions taken or expected to be taken in a tax return. We record accrued interest and penalties
associated with uncertain tax positions, if any, as income tax expense in the condensed consolidated statement of operations.

The federal
statute of limitations remains open for original tax returns filed for 2007 through 2009. State jurisdictions generally have statutes of limitations ranging from three to five years. The state income tax impact of federal income tax changes remains
subject to examination by various states for a period up to one year after formal notification to the states.

Stock
Compensation

We estimate the fair value of our equity-based compensation awards on the date of grant, or the date of award
modification if applicable, using the Black-Scholes option pricing model. There were no options granted during the nine months ended September 30, 2010 (see note 7).

Recent Accounting Pronouncements

Since the filing of our 2009 Form 10-K, we do not
believe any recently issued, but not yet effective, accounting standards will have a material effect on our results of operations or financial position.

Reclassifications

Certain reclassifications have been made to the consolidated
financial statements for prior periods to conform to the presentation of the 2010 consolidated financial statements. Such reclassifications had no impact on net income or stockholders deficit.

(4) Net Patient Service Revenue

We
recognize in our consolidated financial statements the impact of adjustments, if any, to Medicare reimbursement when the amounts can be reasonably determined. Net revenues for the three and nine months ended September 30, 2010 included an
increase of $0.4 million and a decrease of $0.3 million, respectively, related to changes in estimates and settlements on prior year cost reports filed with the Medicare program, compared to increases of $25,000 and $1.3 million for the three and
nine months ended September 30, 2009, respectively.



8



---

##### Table of Contents

Lifecare Holdings, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements(Continued)

(Unaudited)





(5) Goodwill

The Merger agreement provided for additional purchase price considerations that were contingent upon the resolution of certain specific issues. During the
nine months ended September 30, 2010, goodwill was increased by $3.0 million due to distributions to the prior stockholders of our company from one of the escrow accounts, as the result of the resolution of a specific matter.

(6) Long-Term Debt

Long-term debt
consists of the following (in thousands):



|                                               |  |                   |         |   |                  |   |         |  
|---------------------------------------------- |  | ----------------- | ------- | - | ---------------- | - | ------- | -
|                                               |  | September 30,2010 |         |   | December 31,2009 |  
|Senior secured credit facilityterm loan       |  | $                 | 242,250 |   |                  | $ | 244,163 |  
|91/4% senior subordinated notes                |  |                   | 119,299 |   |                  |   | 119,299 |  
|Revolving credit facility                      |  |                   | 35,000  |   |                  |   | 35,000  |  
|                                               |  |                   |         |   |                  |   |         |  
|Total long-term debt                           |  |                   | 396,549 |   |                  |   | 398,462 |  
|Current installments of long-term debt         |  |                   | (37,550 | ) |                  |   | (2,550  | )
|                                               |  |                   |         |   |                  |   |         |  
|Long-term debt, excluding current installments |  | $                 | 358,999 |   |                  | $ | 395,912 |  
|                                               |  |                   |         |   |                  |   |         |  

As of September 30, 2010, the senior secured credit facility consisted of (i) a $60.0 million revolving credit
facility, subject to availability, including sub-facilities for letters of credit and swingline loans with $35.0 million in principal amount drawn thereunder and (ii) $242.3 million outstanding principal amount of term loans. Availability of
borrowings under our revolving credit facility is generally dependent upon our ability to meet the maximum leverage ratio test included in the senior secured credit facility.

The senior secured credit facility requires us to comply on a quarterly basis with certain financial covenants, including an interest coverage ratio test and a maximum leverage ratio test. These financial
covenants become more restrictive on a periodic basis throughout the remaining term of the senior secured credit facility. In addition, the senior secured credit facility includes various negative covenants, including limitations on indebtedness,
liens, investments, permitted businesses and transactions and other matters, as well as certain customary representations and warranties, affirmative covenants and events of default including payment defaults, breach of representations and
warranties, covenant defaults, cross defaults to certain indebtedness, certain events of bankruptcy, certain events under ERISA, material judgments, actual or asserted failure of any guaranty or security document supporting the senior secured credit
facility to be in full force and effect, change of control, and certain subjective provisions. We are currently in compliance with the covenants of our senior secured credit facility.

As discussed previously, the financial covenant requirements in our senior secured credit facility become more restrictive throughout the remaining term of the facility. More specifically, the maximum
leverage ratio test, which is currently at 7.00x of consolidated adjusted EBITDA (as defined in the credit agreement governing our senior secured credit facility), is scheduled to adjust to 6.00x beginning with the trailing four quarter period
ending March 31, 2011 and thereafter. The minimum interest coverage ratio requirement, which is currently at 1.60x, is scheduled to increase to 1.75x beginning with the trailing four quarter period ending March 31, 2011 and then increase
to 2.00x beginning with the trailing four quarter period ending March 31, 2012 and thereafter.

(7) Stock Options

At September 30, 2010, there were 2.9 million shares of common stock of Holdings available under the 2005 Equity Incentive Plan
(Plan) for stock option grants and other incentive awards, including restricted stock units. Options granted generally have an exercise price equal to the fair market value of the shares on the date of grant and expire 10 years from the
date of grant. A restricted stock unit is a contractual right to receive one share of Holdings common stock in the future. Options typically vest one-quarter on each of the first four anniversary dates of the grant and restricted stock units
typically vest in three equal annual installments.

Income from the three months ended September 30, 2010 and 2009 and the nine months
ended September 30, 2010 and 2009 includes $49,000, $0.1 million, $0.2 million, and $0.2 million, respectively, of pre-tax compensation costs related to our stock-based compensation arrangements.



9



---

##### Table of Contents

Lifecare Holdings, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements(Continued)

(Unaudited)





The following table summarizes
stock option activity during the nine months ended September 30, 2010:



|                              |  |                 |           |   |                              |   |      | 
|----------------------------- |  | --------------- | --------- | - | ---------------------------- | - | ---- | 
|                              |  | Number ofShares |           |   | Weightedaverageexerciseprice |  
|Balance at December 31, 2009  |  |                 | 2,366,250 |   |                              | $ | 2.50 | 
|Granted                       |  |                 |          |   |                              |   | 2.50 | 
|Exercised                     |  |                 |          |   |                              |   |     | 
|Forfeited                     |  |                 | (41,250   | ) |                              |   | 2.50 | 
|Expired                       |  |                 | (1,250    | ) |                              |   | 2.50 | 
|                              |  |                 |           |   |                              |   |      | 
|Balance at September 30, 2009 |  |                 | 2,323,750 |   |                              | $ | 2.50 | 
|                              |  |                 |           |   |                              |   |      | 

At September 30, 2010, the weighted average remaining contractual life of outstanding options was 7.1 years.
There were 1.5 million stock options exercisable at September 30, 2010. At September 30, 2010, the weighted average exercise price of the vested stock options was $2.50, the remaining weighted average contractual life was 6.9 years
and they had no intrinsic value.

As of September 30, 2010, there was no unrecognized compensation costs related to stock options.

Restricted Stock Awards

In March 2009, our chief executive officer and president were granted 400,000 and 300,000 shares, respectively, according to a restricted stock award agreement for meeting certain financial goals for the
year ended December 31, 2008. The grant-date per share fair value of these awards was nominal. The shares vest in three equal annual installments beginning on March 24, 2010.

As of September 30, 2010, there was no unrecognized compensation costs related to restricted stock awards.

(8) Regulatory Matters

All healthcare providers are required to comply with a significant
number of laws and regulations at the federal and state government levels. These laws are extremely complex, and in many instances, providers do not have the benefit of significant regulatory or judicial interpretation as to how to interpret and/or
apply these laws and regulations. The U.S. Department of Justice and other federal and state agencies are increasing resources dedicated to regulatory investigations and compliance audits of healthcare providers. As a healthcare provider, we are
subject to these regulatory efforts. Healthcare providers that do not comply with these laws and regulations may be subject to civil or criminal penalties, the loss of their licenses, or restriction in their ability to participate in various federal
and state healthcare programs. We endeavor to conduct our business in compliance with applicable laws and regulations, including healthcare fraud and abuse laws.

As a result of our hospitals state licensures and certifications under the Medicare and various Medicaid programs, we are subject to regular reviews, surveys, audits and investigations conducted by,
or on the behalf of, the federal and state agencies, including the Centers for Medicare & Medicaid Services (CMS), that are responsible for the oversight of these programs. These agencies reviews may include reviews or
surveys of our compliance with required conditions of participation regulations. The purpose of these surveys is to ensure that healthcare providers are in compliance with governmental requirements, including requirements such as adequacy of medical
care, equipment, personnel, operating policies and procedures, maintenance of adequate records, compliance with building codes and environmental protection and healthcare fraud and abuse. These surveys may identify deficiencies with conditions of
participation which require corrective actions to be made by the hospital within a given timeline. If a hospital is not successful in addressing the deficiencies and conditions in a timely manner, then CMS reserves the right to deem the hospital to
be out of compliance with Medicare conditions of participation and may terminate the hospital from participation in the Medicare program. Termination of a hospital from the Medicare program would have a material adverse effect on our results of
operations and cash flows.

Additionally, these agencies may review our compliance with various payment regulations, including enhanced
medical necessity reviews of long-term acute care (LTAC) hospital cases pursuant to the Medicare, Medicaid and SCHIP Extension Act of 2007, and conduct audits under CMSs Recovery Audit Contractor (RAC) program. The RAC
program has been made permanent and was required to be expanded broadly to healthcare providers pursuant to the Tax Relief and Health Care Act of 2006. The results of the enhanced medical necessity reviews and the RAC program audits could have an
adverse effect on our business, financial position, result of operations and liquidity. To the extent these reviews result in an adverse finding, we may contest the adverse finding vigorously; however, these matters can result in significant legal
expense and consume our resources.

(9) Commitments and Contingencies

At the time of Hurricane Katrina, we operated an 82-bed facility in New Orleans located in Memorial Medical Center. We are currently defending ourselves against certain Hurricane Katrina related lawsuits
and matters under review by the Louisiana Patient Compensation Fund. We are vigorously defending ourselves in these lawsuits, however, we cannot predict the ultimate



10



---

##### Table of Contents

Lifecare Holdings, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements(Continued)

(Unaudited)



resolution of these matters. We maintained $15.0 million of general and professional liability insurance during this period, subject to a $1.0 million per claim retention. We believe that under
our insurance policies, only one retention was applicable to the Hurricane Katrina matters since these matters all arose from a single event, process or condition. However, our insurance carrier sent reservation of rights letters which challenged,
among other things, the application of one retention to the Hurricane Katrina related matters. On June 5, 2009, we reached an agreement with our insurance carrier whereby they agreed to continue to pay all costs, indemnification and related
expenses for the Hurricane Katrina claims in return for $1.0 million, payable by us in three equal installments of $0.3 million each, due July 1, 2009, March 31, 2010, and March 31, 2011.

Significant reductions in the patient service revenues earned by a hospital may occur if we are unable to maintain the certification of the hospital as a
LTAC hospital in accordance with Medicare regulations. Additionally, many of our hospitals operate in space leased from general acute care hospitals (host hospitals); consequently, these hospitals within a hospital
(HIH) are subject to additional specific Medicare HIH regulations in addition to the general LTAC hospital regulations. The HIH regulations are designed to ensure that the hospitals are organizationally and functionally independent of
their host hospitals. If a LTAC hospital located in a host hospital fails to meet the HIH regulations, it may also lose its status as a LTAC hospital. The determinations are made on an annual basis.

A provider that loses its ability to receive Medicare payments pursuant to the LTAC Prospective Payment System (PPS) must go through the same
certification process as new LTAC hospital providers must go through to obtain their initial certification to be reimbursed pursuant to LTAC PPS. During this re-certification period, which could range from six to nine months, the provider would be
paid for providing services to Medicare beneficiaries at rates that are lower than rates currently paid pursuant to LTAC PPS.

We have certain
other pending and threatened litigation and claims incurred in the ordinary course of business. We believe (based, in part, on the advice of legal counsel) that the probable resolution of such contingencies will not exceed our insurance coverage and
will not materially affect our consolidated financial position, results of operations or liquidity.

(10) Fair Value of Financial
Instruments

The carrying amount of cash and cash equivalents, accounts receivable, third-party payor settlements, and accounts payable and
accrued expenses approximates fair value because of the short-term maturity of these instruments. The carrying amount of these obligations is a reasonable estimate of fair value.

We follow the guidance for the fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of subjective inputs when measuring fair value. The guidance
describes three levels of inputs that may be used to measure fair value:

Level 1  Inputs are unadjusted, quoted prices in
active markets for identical assets or liabilities at the measurement date.

Level 2  Inputs (other than prices included in
Level 1) are either directly or indirectly observable, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, and other inputs that are observable or can be corroborated by observable market data for
substantially the full term of the assets or liabilities.

Level 3  Inputs are unobservable and reflect managements best
estimate of what market participants would use in pricing the asset or liability at the measurement date. Consideration is given to the risk inherent in the valuation technique and the risk inherent in the inputs to the model.

The Senior Secured Credit Facility and the Senior Subordinated Notes are traded in private institutional markets. The carrying amount of the Senior
Secured Credit Facility and the Senior Subordinated Notes was $242.3 million and $119.3 million, respectively, at September 30, 2010. Using available quoted market prices, the fair values of the Senior Secured Credit Facility and the Senior
Subordinated Notes were approximately $228.9 million and $87.4 million, respectively, at September 30, 2010. The carrying amount of the Senior Secured Credit Facility and the Senior Subordinated Notes was $244.2 million and $119.3 million,
respectively, at December 31, 2009. Using available quoted market prices, the fair values of the Senior Secured Credit Facility and the Senior Subordinated Notes were approximately $207.5 million and $60.2 million, respectively, at
December 31, 2009. The fair values are based on quoted market prices at each balance sheet date; however, these quoted market prices represent Level 2 inputs as the markets in which the Senior Secured Credit Facility and the Senior Subordinated
Notes trade are not active. The revolving credit facility has a carrying value of $35.0 million at September 30, 2010 and December 31, 2009. Using available quoted market prices for the Senior Secured Credit Facility as a basis, we
estimated the fair market value of the revolving credit facility at $34.0 million and $31.5 million at September 30, 2010 and December 31, 2009, respectively. These valuations are categorized as a Level 2 in the valuation hierarchy.

(11) Financial Information for Subsidiary Guarantors and Non-guarantor Subsidiaries under the Senior Subordinated Notes

The senior subordinated notes are fully and unconditionally guaranteed by substantially all of our wholly-owned subsidiaries (the Subsidiary
Guarantors), however, certain of our subsidiaries did not guarantee the senior subordinated notes (the Non-Guarantor Subsidiaries).



11



---

##### Table of Contents

Lifecare Holdings, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements(Continued)

(Unaudited)





Presented below is condensed
consolidating financial information for LifeCare Holdings, Inc., the Subsidiary Guarantors, and the Non-Guarantor Subsidiaries for the three and nine months ended at September 30, 2010 and 2009. The equity method has been used with respect to
investments in subsidiaries. Separate financial statements of the Subsidiary Guarantors are not presented.



12



---

##### Table of Contents



LifeCare Holdings,
Inc.

Condensed Consolidating Balance Sheet

September 30, 2010

(in thousands)



|                                                                 |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|---------------------------------------------------------------- |  | ------ | -------- | - | --------------------- | - | ------- | ------------------------- |  | - | ------------ | - |  | ------------------ | -------- | - |  | - | -------- | -
|                                                                 |  | Parent |          |   | GuarantorSubsidiaries |   |         | Non-guarantorSubsidiaries |  |   | Eliminations |   |  | ConsolidatedTotals |         
|Assets                                                           |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|Current assets:                                                  |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|Cash and cash equivalents                                        |  | $      |         |   |                       | $ | 49,751  |                           |  | $ | 1            |   |  | $                  |         |   |  | $ | 49,752   |  
|Accounts receivable, net of allowance for doubtful accounts      |  |        |         |   |                       |   | 56,940  |                           |  |   | 4,391        |   |  |                    |         |   |  |   | 61,331   |  
|Due to/from related parties                                      |  |        | 73,764   |   |                       |   | (68,195 | )                         |  |   | (5,569       | ) |  |                    |         |   |  |   |         |  
|Income taxes                                                     |  |        | 1,784    |   |                       |   | (408    | )                         |  |   |             |   |  |                    |         |   |  |   | 1,376    |  
|Other current assets                                             |  |        |         |   |                       |   | 8,112   |                           |  |   | 352          |   |  |                    |         |   |  |   | 8,464    |  
|                                                                 |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|Total current assets                                             |  |        | 75,548   |   |                       |   | 46,200  |                           |  |   | (825         | ) |  |                    |         |   |  |   | 120,923  |  
|Investment in subsidiaries                                       |  |        | 316,284  |   |                       |   |        |                           |  |   |             |   |  |                    | (316,284 | ) |  |   |         |  
|Property and equipment, net                                      |  |        |         |   |                       |   | 56,645  |                           |  |   | 21,824       |   |  |                    |         |   |  |   | 78,469   |  
|Other assets, net                                                |  |        | 4,623    |   |                       |   | 2,376   |                           |  |   | 2,310        |   |  |                    |         |   |  |   | 9,309    |  
|Identifiable intangibles, net                                    |  |        |         |   |                       |   | 15,441  |                           |  |   |             |   |  |                    |         |   |  |   | 15,441   |  
|Goodwill                                                         |  |        |         |   |                       |   | 248,341 |                           |  |   |             |   |  |                    |         |   |  |   | 248,341  |  
|                                                                 |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|Total assets                                                     |  | $      | 396,455  |   |                       | $ | 369,003 |                           |  | $ | 23,309       |   |  | $                  | (316,284 | ) |  | $ | 472,483  |  
|                                                                 |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|Liabilities and Stockholders Equity (Deficit)                   |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|Current liabilities:                                             |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|Current installments of long-term debt                           |  | $      | 37,550   |   |                       | $ |        |                           |  | $ |             |   |  | $                  |         |   |  | $ | 37,550   |  
|Current installments of obligations under capital leases         |  |        |         |   |                       |   | 834     |                           |  |   | 169          |   |  |                    |         |   |  |   | 1,003    |  
|Current installments of lease financing obligation               |  |        |         |   |                       |   |        |                           |  |   | 471          |   |  |                    |         |   |  |   | 471      |  
|Estimated third-party payor settlements                          |  |        |         |   |                       |   | 2,345   |                           |  |   | 1,076        |   |  |                    |         |   |  |   | 3,421    |  
|Accounts payable                                                 |  |        | 326      |   |                       |   | 24,188  |                           |  |   | 840          |   |  |                    |         |   |  |   | 25,354   |  
|Accrued payroll                                                  |  |        |         |   |                       |   | 2,848   |                           |  |   | 92           |   |  |                    |         |   |  |   | 2,940    |  
|Accrured vacation                                                |  |        |         |   |                       |   | 4,897   |                           |  |   | 210          |   |  |                    |         |   |  |   | 5,107    |  
|Accrued insurance                                                |  |        |         |   |                       |   | 778     |                           |  |   |             |   |  |                    |         |   |  |   | 778      |  
|Accrued interest                                                 |  |        | 3,666    |   |                       |   |        |                           |  |   |             |   |  |                    |         |   |  |   | 3,666    |  
|Accrued other                                                    |  |        |         |   |                       |   | 3,448   |                           |  |   | 199          |   |  |                    |         |   |  |   | 3,647    |  
|                                                                 |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|Total current liabilities                                        |  |        | 41,542   |   |                       |   | 39,338  |                           |  |   | 3,057        |   |  |                    |         |   |  |   | 83,937   |  
|Long-term debt, excluding current installments                   |  |        | 358,999  |   |                       |   |        |                           |  |   |             |   |  |                    |         |   |  |   | 358,999  |  
|Obligations under capital leases, excluding current installments |  |        |         |   |                       |   | 526     |                           |  |   | 55           |   |  |                    |         |   |  |   | 581      |  
|Lease financing obligation, excluding current installments       |  |        |         |   |                       |   |        |                           |  |   | 19,681       |   |  |                    |         |   |  |   | 19,681   |  
|Accrued insurance                                                |  |        |         |   |                       |   | 4,250   |                           |  |   |             |   |  |                    |         |   |  |   | 4,250    |  
|Other noncurrent liabilities                                     |  |        | 5,500    |   |                       |   | 9,121   |                           |  |   |             |   |  |                    |         |   |  |   | 14,621   |  
|                                                                 |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|Total liabilities                                                |  |        | 406,041  |   |                       |   | 53,235  |                           |  |   | 22,793       |   |  |                    |         |   |  |   | 482,069  |  
|Stockholders equity (deficit):                                  |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|Common stock                                                     |  |        |         |   |                       |   |        |                           |  |   |             |   |  |                    |         |   |  |   |         |  
|Additional paid-in capital                                       |  |        | 175,440  |   |                       |   | 63      |                           |  |   | 12,580       |   |  |                    | (12,643  | ) |  |   | 175,440  |  
|Retained earnings (accumulated deficit)                          |  |        | (185,026 | ) |                       |   | 315,705 |                           |  |   | (12,064      | ) |  |                    | (303,641 | ) |  |   | (185,026 | )
|                                                                 |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|Total stockholders equity (deficit)                             |  |        | (9,586   | ) |                       |   | 315,768 |                           |  |   | 516          |   |  |                    | (316,284 | ) |  |   | (9,586   | )
|                                                                 |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|                                                                 |  | $      | 396,455  |   |                       | $ | 369,003 |                           |  | $ | 23,309       |   |  | $                  | (316,284 | ) |  | $ | 472,483  |  
|                                                                 |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  



13



---

##### Table of Contents



LifeCare Holdings,
Inc. and Subsidiaries

Condensed Consolidating Balance Sheet

December 31, 2009

(in thousands)



|                                                                 |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|---------------------------------------------------------------- |  | ------ | -------- | - | --------------------- | - | ------- | ------------------------- |  | - | ------------ | - |  | ------------------ | -------- | - |  | - | -------- | -
|                                                                 |  | Parent |          |   | GuarantorSubsidiaries |   |         | Non-guarantorSubsidiaries |  |   | Eliminations |   |  | ConsolidatedTotals |         
|Assets                                                           |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|Current assets:                                                  |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|Cash and cash equivalents                                        |  | $      |         |   |                       | $ | 46,680  |                           |  | $ | 1            |   |  | $                  |         |   |  | $ | 46,681   |  
|Accounts receivable, net of allowance for doubtful accounts      |  |        |         |   |                       |   | 64,402  |                           |  |   | 5,101        |   |  |                    |         |   |  |   | 69,503   |  
|Due to/from related parties                                      |  |        | 94,588   |   |                       |   | (88,925 | )                         |  |   | (5,663       | ) |  |                    |         |   |  |   |         |  
|Income taxes                                                     |  |        | 1,784    |   |                       |   | (602    | )                         |  |   |             |   |  |                    |         |   |  |   | 1,182    |  
|Other current assets                                             |  |        |         |   |                       |   | 7,123   |                           |  |   | 420          |   |  |                    |         |   |  |   | 7,543    |  
|                                                                 |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|Total current assets                                             |  |        | 96,372   |   |                       |   | 28,678  |                           |  |   | (141         | ) |  |                    |         |   |  |   | 124,909  |  
|Investment in subsidiaries                                       |  |        | 291,080  |   |                       |   |        |                           |  |   |             |   |  |                    | (291,080 | ) |  |   |         |  
|Property and equipment, net                                      |  |        |         |   |                       |   | 59,316  |                           |  |   | 23,031       |   |  |                    |         |   |  |   | 82,347   |  
|Other assets, net                                                |  |        | 6,362    |   |                       |   | 2,835   |                           |  |   | 1,658        |   |  |                    |         |   |  |   | 10,855   |  
|Identifiable intangibles, net                                    |  |        |         |   |                       |   | 16,165  |                           |  |   |             |   |  |                    |         |   |  |   | 16,165   |  
|Goodwill                                                         |  |        |         |   |                       |   | 245,370 |                           |  |   |             |   |  |                    |         |   |  |   | 245,370  |  
|                                                                 |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|Total assets                                                     |  | $      | 393,814  |   |                       | $ | 352,364 |                           |  | $ | 24,548       |   |  | $                  | (291,080 | ) |  | $ | 479,646  |  
|                                                                 |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|Liabilities and Stockholders Equity (Deficit)                   |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|Current liabilities:                                             |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|Current installments of long-term debt                           |  | $      | 2,550    |   |                       | $ |        |                           |  | $ |             |   |  | $                  |         |   |  | $ | 2,550    |  
|Current installments of obligations under capital leases         |  |        |         |   |                       |   | 646     |                           |  |   | 187          |   |  |                    |         |   |  |   | 833      |  
|Current installments of lease financing obligation               |  |        |         |   |                       |   |        |                           |  |   | 444          |   |  |                    |         |   |  |   | 444      |  
|Estimated third-party payor settlements                          |  |        |         |   |                       |   | 8,999   |                           |  |   | 958          |   |  |                    |         |   |  |   | 9,957    |  
|Accounts payable                                                 |  |        | 713      |   |                       |   | 24,306  |                           |  |   | 815          |   |  |                    |         |   |  |   | 25,834   |  
|Accrued payroll                                                  |  |        |         |   |                       |   | 9,142   |                           |  |   | 421          |   |  |                    |         |   |  |   | 9,563    |  
|Accrued vacation                                                 |  |        |         |   |                       |   | 4,161   |                           |  |   | 207          |   |  |                    |         |   |  |   | 4,368    |  
|Accrued insurance                                                |  |        |         |   |                       |   | 932     |                           |  |   |             |   |  |                    |         |   |  |   | 932      |  
|Accrued interest                                                 |  |        | 6,418    |   |                       |   |        |                           |  |   |             |   |  |                    |         |   |  |   | 6,418    |  
|Accrued other                                                    |  |        |         |   |                       |   | 3,972   |                           |  |   | 118          |   |  |                    |         |   |  |   | 4,090    |  
|                                                                 |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|Total current liabilities                                        |  |        | 9,681    |   |                       |   | 52,158  |                           |  |   | 3,150        |   |  |                    |         |   |  |   | 64,989   |  
|Long-term debt, excluding current installments                   |  |        | 395,912  |   |                       |   |        |                           |  |   |             |   |  |                    |         |   |  |   | 395,912  |  
|Obligations under capital leases, excluding current installments |  |        |         |   |                       |   | 826     |                           |  |   | 184          |   |  |                    |         |   |  |   | 1,010    |  
|Lease financing obligation, excluding current installments       |  |        |         |   |                       |   |        |                           |  |   | 20,038       |   |  |                    |         |   |  |   | 20,038   |  
|Accrued insurance                                                |  |        |         |   |                       |   | 4,371   |                           |  |   |             |   |  |                    |         |   |  |   | 4,371    |  
|Deferred income taxes                                            |  |        | 5,500    |   |                       |   |        |                           |  |   |             |   |  |                    |         |   |  |   | 5,500    |  
|Other noncurrent liabilities                                     |  |        |         |   |                       |   | 5,105   |                           |  |   |             |   |  |                    |         |   |  |   | 5,105    |  
|                                                                 |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|Total liabilities                                                |  |        | 411,093  |   |                       |   | 62,460  |                           |  |   | 23,372       |   |  |                    |         |   |  |   | 496,925  |  
|Stockholders equity (deficit):                                  |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|Common stock                                                     |  |        |         |   |                       |   |        |                           |  |   |             |   |  |                    |         |   |  |   |         |  
|Additional paid-in capital                                       |  |        | 172,273  |   |                       |   | 63      |                           |  |   | 12,580       |   |  |                    | (12,643  | ) |  |   | 172,273  |  
|Retained earnings (accumulated deficit)                          |  |        | (189,552 | ) |                       |   | 289,841 |                           |  |   | (11,404      | ) |  |                    | (278,437 | ) |  |   | (189,552 | )
|                                                                 |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|Total stockholders equity (deficit)                             |  |        | (17,279  | ) |                       |   | 289,904 |                           |  |   | 1,176        |   |  |                    | (291,080 | ) |  |   | (17,279  | )
|                                                                 |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  
|                                                                 |  | $      | 393,814  |   |                       | $ | 352,364 |                           |  | $ | 24,548       |   |  | $                  | (291,080 | ) |  | $ | 479,646  |  
|                                                                 |  |        |          |   |                       |   |         |                           |  |   |              |   |  |                    |          |   |  |   |          |  



14



---

##### Table of Contents



LifeCare Holdings,
Inc.

Condensed Consolidating Statement of Operations

For the Three Months Ended September 30, 2010

(in thousands)



|                                        |  |        |        |   |                       |   |        |                           |  |   |              |  |  |                    |        |   |  |   |        |  
|--------------------------------------- |  | ------ | ------ | - | --------------------- | - | ------ | ------------------------- |  | - | ------------ |  |  | ------------------ | ------ | - |  | - | ------ | -
|                                        |  | Parent |        |   | GuarantorSubsidiaries |   |        | Non-guarantorSubsidiaries |  |   | Eliminations |  |  | ConsolidatedTotals |       
|Net patient service revenue             |  | $      |       |   |                       | $ | 80,446 |                           |  | $ | 5,086        |  |  | $                  |       |   |  | $ | 85,532 |  
|                                        |  |        |        |   |                       |   |        |                           |  |   |              |  |  |                    |        |   |  |   |        |  
|Salaries, wages and benefits            |  |        | 52     |   |                       |   | 39,395 |                           |  |   | 1,844        |  |  |                    |       |   |  |   | 41,291 |  
|Supplies                                |  |        |       |   |                       |   | 8,335  |                           |  |   | 373          |  |  |                    |       |   |  |   | 8,708  |  
|Rent                                    |  |        |       |   |                       |   | 6,242  |                           |  |   | 256          |  |  |                    |       |   |  |   | 6,498  |  
|Other operating expenses                |  |        | 261    |   |                       |   | 18,138 |                           |  |   | 1,159        |  |  |                    |       |   |  |   | 19,558 |  
|Provision for doubtful accounts         |  |        |       |   |                       |   | 1,682  |                           |  |   | 83           |  |  |                    |       |   |  |   | 1,765  |  
|Depreciation and amortization           |  |        |       |   |                       |   | 2,045  |                           |  |   | 331          |  |  |                    |       |   |  |   | 2,376  |  
|Intercompany (income) expenses          |  |        | 341    |   |                       |   | (649   | )                         |  |   | 308          |  |  |                    |       |   |  |   |       |  
|Interest expense, net                   |  |        | 6,674  |   |                       |   | 108    |                           |  |   | 402          |  |  |                    |       |   |  |   | 7,184  |  
|                                        |  |        |        |   |                       |   |        |                           |  |   |              |  |  |                    |        |   |  |   |        |  
|Total expenses                          |  |        | 7,328  |   |                       |   | 75,296 |                           |  |   | 4,756        |  |  |                    |       |   |  |   | 87,380 |  
|                                        |  |        |        |   |                       |   |        |                           |  |   |              |  |  |                    |        |   |  |   |        |  
|Operating income (loss)                 |  |        | (7,328 | ) |                       |   | 5,150  |                           |  |   | 330          |  |  |                    |       |   |  |   | (1,848 | )
|Earnings in investments in subsidiaries |  |        | (5,631 | ) |                       |   |       |                           |  |   |             |  |  |                    | 5,631  |   |  |   |       |  
|Equity in income of joint venture       |  |        |       |   |                       |   |       |                           |  |   | 243          |  |  |                    |       |   |  |   | 243    |  
|                                        |  |        |        |   |                       |   |        |                           |  |   |              |  |  |                    |        |   |  |   |        |  
|Income (loss) before income taxes       |  |        | (1,697 | ) |                       |   | 5,150  |                           |  |   | 573          |  |  |                    | (5,631 | ) |  |   | (1,605 | )
|Provision for income taxes              |  |        |       |   |                       |   | 54     |                           |  |   | 38           |  |  |                    |       |   |  |   | 92     |  
|                                        |  |        |        |   |                       |   |        |                           |  |   |              |  |  |                    |        |   |  |   |        |  
|Net income (loss)                       |  | $      | (1,697 | ) |                       | $ | 5,096  |                           |  | $ | 535          |  |  | $                  | (5,631 | ) |  | $ | (1,697 | )
|                                        |  |        |        |   |                       |   |        |                           |  |   |              |  |  |                    |        |   |  |   |        |  



15



---

##### Table of Contents



LifeCare Holdings,
Inc.

Condensed Consolidating Statement of Operations

For the Nine Months Ended September 30, 2010

(in thousands)



|                                        |  |        |         |   |                       |   |         |                           |  |   |              |  |  |                    |         |   |  |   |         | 
|--------------------------------------- |  | ------ | ------- | - | --------------------- | - | ------- | ------------------------- |  | - | ------------ |  |  | ------------------ | ------- | - |  | - | ------- | 
|                                        |  | Parent |         |   | GuarantorSubsidiaries |   |         | Non-guarantorSubsidiaries |  |   | Eliminations |  |  | ConsolidatedTotals |        
|Net patient service revenue             |  | $      |        |   |                       | $ | 253,582 |                           |  | $ | 17,544       |  |  | $                  |        |   |  | $ | 271,126 | 
|                                        |  |        |         |   |                       |   |         |                           |  |   |              |  |  |                    |         |   |  |   |         | 
|Salaries, wages and benefits            |  |        | 204     |   |                       |   | 119,859 |                           |  |   | 5,398        |  |  |                    |        |   |  |   | 125,461 | 
|Supplies                                |  |        |        |   |                       |   | 26,094  |                           |  |   | 1,166        |  |  |                    |        |   |  |   | 27,260  | 
|Rent                                    |  |        |        |   |                       |   | 18,712  |                           |  |   | 707          |  |  |                    |        |   |  |   | 19,419  | 
|Other operating expenses                |  |        | 808     |   |                       |   | 56,293  |                           |  |   | 3,599        |  |  |                    |        |   |  |   | 60,700  | 
|Provision for doubtful accounts         |  |        |        |   |                       |   | 4,887   |                           |  |   | 296          |  |  |                    |        |   |  |   | 5,183   | 
|Depreciation and amortization           |  |        |        |   |                       |   | 6,465   |                           |  |   | 996          |  |  |                    |        |   |  |   | 7,461   | 
|Intercompany (income) expenses          |  |        | 4,188   |   |                       |   | (5,408  | )                         |  |   | 1,220        |  |  |                    |        |   |  |   |        | 
|Interest expense, net                   |  |        | 19,721  |   |                       |   | 361     |                           |  |   | 1,195        |  |  |                    |        |   |  |   | 21,277  | 
|                                        |  |        |         |   |                       |   |         |                           |  |   |              |  |  |                    |         |   |  |   |         | 
|Total expenses                          |  |        | 24,921  |   |                       |   | 227,263 |                           |  |   | 14,577       |  |  |                    |        |   |  |   | 266,761 | 
|                                        |  |        |         |   |                       |   |         |                           |  |   |              |  |  |                    |         |   |  |   |         | 
|Operating income (loss)                 |  |        | (24,921 | ) |                       |   | 26,319  |                           |  |   | 2,967        |  |  |                    |        |   |  |   | 4,365   | 
|Earnings in investments in subsidiaries |  |        | (29,447 | ) |                       |   |        |                           |  |   |             |  |  |                    | 29,447  |   |  |   |        | 
|Equity in income of joint venture       |  |        |        |   |                       |   |        |                           |  |   | 653          |  |  |                    |        |   |  |   | 653     | 
|                                        |  |        |         |   |                       |   |         |                           |  |   |              |  |  |                    |         |   |  |   |         | 
|Income (loss) before income taxes       |  |        | 4,526   |   |                       |   | 26,319  |                           |  |   | 3,620        |  |  |                    | (29,447 | ) |  |   | 5,018   | 
|Provision for income taxes              |  |        |        |   |                       |   | 454     |                           |  |   | 38           |  |  |                    |        |   |  |   | 492     | 
|                                        |  |        |         |   |                       |   |         |                           |  |   |              |  |  |                    |         |   |  |   |         | 
|Net income (loss)                       |  | $      | 4,526   |   |                       | $ | 25,865  |                           |  | $ | 3,582        |  |  | $                  | (29,447 | ) |  | $ | 4,526   | 
|                                        |  |        |         |   |                       |   |         |                           |  |   |              |  |  |                    |         |   |  |   |         | 



16



---

##### Table of Contents



LifeCare Holdings,
Inc.

Condensed Consolidating Statement of Operations

For the Three Months Ended September 30, 2009

(in thousands)



|                                        |  |        |        |   |                       |   |        |                           |  |   |              |   |  |                    |        |   |  |   |        |  
|--------------------------------------- |  | ------ | ------ | - | --------------------- | - | ------ | ------------------------- |  | - | ------------ | - |  | ------------------ | ------ | - |  | - | ------ | -
|                                        |  | Parent |        |   | GuarantorSubsidiaries |   |        | Non-guarantorSubsidiaries |  |   | Eliminations |   |  | ConsolidatedTotals |       
|Net patient service revenue             |  | $      |       |   |                       | $ | 81,461 |                           |  | $ | 2,800        |   |  | $                  |       |   |  | $ | 84,261 |  
|                                        |  |        |        |   |                       |   |        |                           |  |   |              |   |  |                    |        |   |  |   |        |  
|Salaries, wages and benefits            |  |        | 79     |   |                       |   | 38,312 |                           |  |   | 1,587        |   |  |                    |       |   |  |   | 39,978 |  
|Supplies                                |  |        |       |   |                       |   | 7,963  |                           |  |   | 306          |   |  |                    |       |   |  |   | 8,269  |  
|Rent                                    |  |        |       |   |                       |   | 5,854  |                           |  |   | 167          |   |  |                    |       |   |  |   | 6,021  |  
|Other operating expenses                |  |        | 237    |   |                       |   | 19,328 |                           |  |   | 882          |   |  |                    |       |   |  |   | 20,447 |  
|Provision for doubtful accounts         |  |        |       |   |                       |   | 1,044  |                           |  |   | 59           |   |  |                    |       |   |  |   | 1,103  |  
|Gain on early extinguishment of debt    |  |        | (558   | ) |                       |   |       |                           |  |   |             |   |  |                    |       |   |  |   | (558   | )
|Depreciation and amortization           |  |        |       |   |                       |   | 2,379  |                           |  |   | 345          |   |  |                    |       |   |  |   | 2,724  |  
|Intercompany (income) expenses          |  |        | 557    |   |                       |   | (754   | )                         |  |   | 197          |   |  |                    |       |   |  |   |       |  
|Interest expense, net                   |  |        | 7,164  |   |                       |   | 17     |                           |  |   | 432          |   |  |                    |       |   |  |   | 7,613  |  
|                                        |  |        |        |   |                       |   |        |                           |  |   |              |   |  |                    |        |   |  |   |        |  
|Total expenses                          |  |        | 7,479  |   |                       |   | 74,143 |                           |  |   | 3,975        |   |  |                    |       |   |  |   | 85,597 |  
|                                        |  |        |        |   |                       |   |        |                           |  |   |              |   |  |                    |        |   |  |   |        |  
|Operating income (loss)                 |  |        | (7,479 | ) |                       |   | 7,318  |                           |  |   | (1,175       | ) |  |                    |       |   |  |   | (1,336 | )
|Earnings in investments in subsidiaries |  |        | (5,976 | ) |                       |   |       |                           |  |   |             |   |  |                    | 5,976  |   |  |   |       |  
|Equity in income of joint venture       |  |        |       |   |                       |   |       |                           |  |   | 25           |   |  |                    |       |   |  |   | 25     |  
|                                        |  |        |        |   |                       |   |        |                           |  |   |              |   |  |                    |        |   |  |   |        |  
|Income (loss) before income taxes       |  |        | (1,503 | ) |                       |   | 7,318  |                           |  |   | (1,150       | ) |  |                    | (5,976 | ) |  |   | (1,311 | )
|Provision for income taxes              |  |        |       |   |                       |   | 192    |                           |  |   |             |   |  |                    |       |   |  |   | 192    |  
|                                        |  |        |        |   |                       |   |        |                           |  |   |              |   |  |                    |        |   |  |   |        |  
|Net income (loss)                       |  | $      | (1,503 | ) |                       | $ | 7,126  |                           |  | $ | (1,150       | ) |  | $                  | (5,976 | ) |  | $ | (1,503 | )
|                                        |  |        |        |   |                       |   |        |                           |  |   |              |   |  |                    |        |   |  |   |        |  



17



---

##### Table of Contents



LifeCare Holdings,
Inc.

Condensed Consolidating Statement of Operations

For the Nine Months Ended September 30, 2009

(in thousands)



|                                         |  |        |         |   |                       |   |         |                           |  |   |              |   |  |                    |         |   |  |   |         |  
|---------------------------------------- |  | ------ | ------- | - | --------------------- | - | ------- | ------------------------- |  | - | ------------ | - |  | ------------------ | ------- | - |  | - | ------- | -
|                                         |  | Parent |         |   | GuarantorSubsidiaries |   |         | Non-guarantorSubsidiaries |  |   | Eliminations |   |  | ConsolidatedTotals |        
|Net patient service revenue              |  | $      |        |   |                       | $ | 265,205 |                           |  | $ | 5,725        |   |  | $                  |        |   |  | $ | 270,930 |  
|                                         |  |        |         |   |                       |   |         |                           |  |   |              |   |  |                    |         |   |  |   |         |  
|Salaries, wages and benefits             |  |        | 244     |   |                       |   | 120,745 |                           |  |   | 4,584        |   |  |                    |        |   |  |   | 125,573 |  
|Supplies                                 |  |        |        |   |                       |   | 25,097  |                           |  |   | 634          |   |  |                    |        |   |  |   | 25,731  |  
|Rent                                     |  |        |        |   |                       |   | 18,410  |                           |  |   | 492          |   |  |                    |        |   |  |   | 18,902  |  
|Other operating expenses                 |  |        | 1,366   |   |                       |   | 62,443  |                           |  |   | 2,026        |   |  |                    |        |   |  |   | 65,835  |  
|Provision for doubtful accounts          |  |        |        |   |                       |   | 4,099   |                           |  |   | 111          |   |  |                    |        |   |  |   | 4,210   |  
|Gain on early extinguishment of debt     |  |        | (642    | ) |                       |   |        |                           |  |   |             |   |  |                    |        |   |  |   | (642    | )
|Depreciation and amortization            |  |        |        |   |                       |   | 7,067   |                           |  |   | 1,037        |   |  |                    |        |   |  |   | 8,104   |  
|Intercompany (income) expenses           |  |        | 485     |   |                       |   | (884    | )                         |  |   | 399          |   |  |                    |        |   |  |   |        |  
|Interest expense, net                    |  |        | 22,431  |   |                       |   | 286     |                           |  |   | 1,247        |   |  |                    |        |   |  |   | 23,964  |  
|                                         |  |        |         |   |                       |   |         |                           |  |   |              |   |  |                    |         |   |  |   |         |  
|Total expenses                           |  |        | 23,884  |   |                       |   | 237,263 |                           |  |   | 10,530       |   |  |                    |        |   |  |   | 271,677 |  
|                                         |  |        |         |   |                       |   |         |                           |  |   |              |   |  |                    |         |   |  |   |         |  
|Operating income (loss)                  |  |        | (23,884 | ) |                       |   | 27,942  |                           |  |   | (4,805       | ) |  |                    |        |   |  |   | (747    | )
|Earnings in investments in subsidiaries  |  |        | (22,033 | ) |                       |   |        |                           |  |   |             |   |  |                    | 22,033  |   |  |   |        |  
|Equity in income (loss) of joint venture |  |        |        |   |                       |   | (537    | )                         |  |   | 25           |   |  |                    |        |   |  |   | (512    | )
|                                         |  |        |         |   |                       |   |         |                           |  |   |              |   |  |                    |         |   |  |   |         |  
|Income (loss) before income taxes        |  |        | (1,851  | ) |                       |   | 27,405  |                           |  |   | (4,780       | ) |  |                    | (22,033 | ) |  |   | (1,259  | )
|Provision for income taxes               |  |        |        |   |                       |   | 592     |                           |  |   |             |   |  |                    |        |   |  |   | 592     |  
|                                         |  |        |         |   |                       |   |         |                           |  |   |              |   |  |                    |         |   |  |   |         |  
|Net income (loss)                        |  | $      | (1,851  | ) |                       | $ | 26,813  |                           |  | $ | (4,780       | ) |  | $                  | (22,033 | ) |  | $ | (1,851  | )
|                                         |  |        |         |   |                       |   |         |                           |  |   |              |   |  |                    |         |   |  |   |         |  



18



---

##### Table of Contents



LifeCare Holdings,
Inc.

Condensed Consolidating Statement of Cash Flows

For the Nine Months Ended September 30, 2010

(in thousands)



|                                                                                  |  |        |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |        |  
|--------------------------------------------------------------------------------- |  | ------ | ------- | - | --------------------- | - | ------- | ------------------------- |  | - | ------------ | - |  | ------------ | ------- | - |  | - | ------ | -
|                                                                                  |  | Parent |         |   | GuarantorSubsidiaries |   |         | Non-guarantorSubsidiaries |  |   | Eliminations |   |  | Consolidated |        
|Cash flows from operating activities:                                             |  |        |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |        |  
|Net income                                                                        |  | $      | 4,526   |   |                       | $ | 25,865  |                           |  | $ | 3,582        |   |  | $            | (29,447 | ) |  | $ | 4,526  |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |        |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |        |  
|Depreciation and amortization                                                     |  |        | 1,739   |   |                       |   | 6,464   |                           |  |   | 996          |   |  |              |        |   |  |   | 9,199  |  
|Provision for doubtful accounts                                                   |  |        |        |   |                       |   | 4,887   |                           |  |   | 296          |   |  |              |        |   |  |   | 5,183  |  
|Equity compensation amortization                                                  |  |        | 196     |   |                       |   |        |                           |  |   |             |   |  |              |        |   |  |   | 196    |  
|Equity in income of joint venture                                                 |  |        |        |   |                       |   |        |                           |  |   | (653         | ) |  |              |        |   |  |   | (653   | )
|Changes in operating assets and liabilities:                                      |  |        |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |        |  
|Accounts receivable                                                               |  |        |        |   |                       |   | 2,575   |                           |  |   | 415          |   |  |              |        |   |  |   | 2,990  |  
|Income taxes                                                                      |  |        |        |   |                       |   | (194    | )                         |  |   |             |   |  |              |        |   |  |   | (194   | )
|Prepaid expenses and other current assets                                         |  |        |        |   |                       |   | (987    | )                         |  |   | 66           |   |  |              |        |   |  |   | (921   | )
|Change in investments in subsidiaries                                             |  |        | (29,447 | ) |                       |   |        |                           |  |   |             |   |  |              | 29,447  |   |  |   |       |  
|Other assets                                                                      |  |        |        |   |                       |   | 460     |                           |  |   |             |   |  |              |        |   |  |   | 460    |  
|Due to/from related parties                                                       |  |        | 27,662  |   |                       |   | (23,696 | )                         |  |   | (3,966       | ) |  |              |        |   |  |   |       |  
|Estimated third-party payor settlements                                           |  |        |        |   |                       |   | (6,654  | )                         |  |   | 118          |   |  |              |        |   |  |   | (6,536 | )
|Accounts payable and accrued expenses                                             |  |        | (2,763  | ) |                       |   | (6,364  | )                         |  |   | (222         | ) |  |              |        |   |  |   | (9,349 | )
|Other liabilities                                                                 |  |        |        |   |                       |   | 3,895   |                           |  |   |             |   |  |              |        |   |  |   | 3,895  |  
|                                                                                  |  |        |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |        |  
|Net cash provided by operating activities                                         |  |        | 1,913   |   |                       |   | 6,251   |                           |  |   | 632          |   |  |              |        |   |  |   | 8,796  |  
|                                                                                  |  |        |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |        |  
|Cash flows from investing activities:                                             |  |        |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |        |  
|Purchases of property and equipment                                               |  |        |        |   |                       |   | (2,470  | )                         |  |   | (156         | ) |  |              |        |   |  |   | (2,626 | )
|                                                                                  |  |        |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |        |  
|Net cash used in investing activities                                             |  |        |        |   |                       |   | (2,470  | )                         |  |   | (156         | ) |  |              |        |   |  |   | (2,626 | )
|                                                                                  |  |        |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |        |  
|Cash flows from financing activities:                                             |  |        |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |        |  
|Payments of long-term debt                                                        |  |        | (1,913  | ) |                       |   |        |                           |  |   |             |   |  |              |        |   |  |   | (1,913 | )
|Payments on obligations under capital leases                                      |  |        |        |   |                       |   | (710    | )                         |  |   | (147         | ) |  |              |        |   |  |   | (857   | )
|Payments on lease financing obligation                                            |  |        |        |   |                       |   |        |                           |  |   | (329         | ) |  |              |        |   |  |   | (329   | )
|                                                                                  |  |        |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |        |  
|Net cash used in financing activities                                             |  |        | (1,913  | ) |                       |   | (710    | )                         |  |   | (476         | ) |  |              |        |   |  |   | (3,099 | )
|                                                                                  |  |        |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |        |  
|Net increase in cash and cash equivalents                                         |  |        |        |   |                       |   | 3,071   |                           |  |   |             |   |  |              |        |   |  |   | 3,071  |  
|Cash and cash equivalents, beginning of period                                    |  |        |        |   |                       |   | 46,680  |                           |  |   | 1            |   |  |              |        |   |  |   | 46,681 |  
|                                                                                  |  |        |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |        |  
|Cash and cash equivalents, end of period                                          |  | $      |        |   |                       | $ | 49,751  |                           |  | $ | 1            |   |  | $            |        |   |  | $ | 49,752 |  
|                                                                                  |  |        |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |        |  



19



---

##### Table of Contents



LifeCare Holdings,
Inc.

Condensed Consolidating Statement of Cash Flows

For the Nine Months Ended September 30, 2009

(in thousands)



|                                                                                                   |  |        |         |   |                       |   |        |                           |  |   |              |   |  |                    |         |   |  |   |        |  
|-------------------------------------------------------------------------------------------------- |  | ------ | ------- | - | --------------------- | - | ------ | ------------------------- |  | - | ------------ | - |  | ------------------ | ------- | - |  | - | ------ | -
|                                                                                                   |  | Parent |         |   | GuarantorSubsidiaries |   |        | Non-guarantorSubsidiaries |  |   | Eliminations |   |  | ConsolidatedTotals |        
|Cash flows from operating activities:                                                              |  |        |         |   |                       |   |        |                           |  |   |              |   |  |                    |         |   |  |   |        |  
|Net income (loss)                                                                                  |  | $      | (1,851  | ) |                       | $ | 26,813 |                           |  | $ | (4,780       | ) |  | $                  | (22,033 | ) |  | $ | (1,851 | )
|Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |  |        |         |   |                       |   |        |                           |  |   |              |   |  |                    |         |   |  |   |        |  
|Depreciation and amortization                                                                      |  |        | 1,655   |   |                       |   | 7,067  |                           |  |   | 1,037        |   |  |                    |        |   |  |   | 9,759  |  
|Provision for doubtful accounts                                                                    |  |        |        |   |                       |   | 4,099  |                           |  |   | 111          |   |  |                    |        |   |  |   | 4,210  |  
|Equity compensation amortization                                                                   |  |        | 235     |   |                       |   |       |                           |  |   |             |   |  |                    |        |   |  |   | 235    |  
|Gain on early extinguishment of debt                                                               |  |        | (642    | ) |                       |   |       |                           |  |   |             |   |  |                    |        |   |  |   | (642   | )
|Loss on the disposition of assets                                                                  |  |        |        |   |                       |   | 2      |                           |  |   |             |   |  |                    |        |   |  |   | 2      |  
|Equity in income (loss) of joint venture                                                           |  |        |        |   |                       |   | 537    |                           |  |   | (25          | ) |  |                    |        |   |  |   | 512    |  
|Changes in operating assets and liabilities:                                                       |  |        |         |   |                       |   |        |                           |  |   |              |   |  |                    |         |   |  |   |        |  
|Accounts receivable                                                                                |  |        |        |   |                       |   | 8,961  |                           |  |   | (2,074       | ) |  |                    |        |   |  |   | 6,887  |  
|Income taxes                                                                                       |  |        |        |   |                       |   | 9      |                           |  |   |             |   |  |                    |        |   |  |   | 9      |  
|Prepaid expenses and other current assets                                                          |  |        |        |   |                       |   | 145    |                           |  |   | (221         | ) |  |                    |        |   |  |   | (76    | )
|Change in investments in subsidiary                                                                |  |        | (22,033 | ) |                       |   |       |                           |  |   |             |   |  |                    | 22,033  |   |  |   |       |  
|Other assets                                                                                       |  |        |        |   |                       |   | 467    |                           |  |   |             |   |  |                    |        |   |  |   | 467    |  
|Due to/from related parties                                                                        |  |        | 5,444   |   |                       |   | (9,428 | )                         |  |   | 3,984        |   |  |                    |        |   |  |   |       |  
|Estimated third-party payor settlements                                                            |  |        |        |   |                       |   | (1,452 | )                         |  |   | 1,694        |   |  |                    |        |   |  |   | 242    |  
|Accounts payable and accrued expenses                                                              |  |        | (3,829  | ) |                       |   | (2,733 | )                         |  |   | 867          |   |  |                    |        |   |  |   | (5,695 | )
|Other liabilities                                                                                  |  |        |        |   |                       |   | (1,433 | )                         |  |   |             |   |  |                    |        |   |  |   | (1,433 | )
|                                                                                                   |  |        |         |   |                       |   |        |                           |  |   |              |   |  |                    |         |   |  |   |        |  
|Net cash provided by (used in) operating activities                                                |  |        | (21,021 | ) |                       |   | 33,054 |                           |  |   | 593          |   |  |                    |        |   |  |   | 12,626 |  
|                                                                                                   |  |        |         |   |                       |   |        |                           |  |   |              |   |  |                    |         |   |  |   |        |  
|Cash flows from investing activities:                                                              |  |        |         |   |                       |   |        |                           |  |   |              |   |  |                    |         |   |  |   |        |  
|Purchases of property and equipment                                                                |  |        |        |   |                       |   | (3,296 | )                         |  |   | (144         | ) |  |                    |        |   |  |   | (3,440 | )
|Investment in joint venture                                                                        |  |        | (1,500  | ) |                       |   |       |                           |  |   | (6           | ) |  |                    | 1,500   |   |  |   | (6     | )
|Note receivable with joint venture                                                                 |  |        |        |   |                       |   |       |                           |  |   | (1,400       | ) |  |                    |        |   |  |   | (1,400 | )
|                                                                                                   |  |        |         |   |                       |   |        |                           |  |   |              |   |  |                    |         |   |  |   |        |  
|Net cash used in investing activities                                                              |  |        | (1,500  | ) |                       |   | (3,296 | )                         |  |   | (1,550       | ) |  |                    | 1,500   |   |  |   | (4,846 | )
|                                                                                                   |  |        |         |   |                       |   |        |                           |  |   |              |   |  |                    |         |   |  |   |        |  
|Cash flows from financing activities:                                                              |  |        |         |   |                       |   |        |                           |  |   |              |   |  |                    |         |   |  |   |        |  
|Equity investments                                                                                 |  |        |        |   |                       |   |       |                           |  |   | 1,500        |   |  |                    | (1,500  | ) |  |   |       |  
|Net change in borrowings under the line of credit                                                  |  |        | 25,000  |   |                       |   |       |                           |  |   |             |   |  |                    |        |   |  |   | 25,000 |  
|Payments of long-term debt                                                                         |  |        | (2,479  | ) |                       |   |       |                           |  |   |             |   |  |                    |        |   |  |   | (2,479 | )
|Payments on obligations under capital leases                                                       |  |        |        |   |                       |   | (735   | )                         |  |   | (192         | ) |  |                    |        |   |  |   | (927   | )
|Payment on lease financing obligation                                                              |  |        |        |   |                       |   |       |                           |  |   | (351         | ) |  |                    |        |   |  |   | (351   | )
|                                                                                                   |  |        |         |   |                       |   |        |                           |  |   |              |   |  |                    |         |   |  |   |        |  
|Net cash provided by (used in) financing activities                                                |  |        | 22,521  |   |                       |   | (735   | )                         |  |   | 957          |   |  |                    | (1,500  | ) |  |   | 21,243 |  
|                                                                                                   |  |        |         |   |                       |   |        |                           |  |   |              |   |  |                    |         |   |  |   |        |  
|Net increase in cash and cash equivalents                                                          |  |        |        |   |                       |   | 29,023 |                           |  |   |             |   |  |                    |        |   |  |   | 29,023 |  
|Cash and cash equivalents, beginning of period                                                     |  |        |        |   |                       |   | 25,261 |                           |  |   | 1            |   |  |                    |        |   |  |   | 25,262 |  
|                                                                                                   |  |        |         |   |                       |   |        |                           |  |   |              |   |  |                    |         |   |  |   |        |  
|Cash and cash equivalents, end of period                                                           |  | $      |        |   |                       | $ | 54,284 |                           |  | $ | 1            |   |  | $                  |        |   |  | $ | 54,285 |  
|                                                                                                   |  |        |         |   |                       |   |        |                           |  |   |              |   |  |                    |         |   |  |   |        |  



20



---

##### Table of Contents



|ITEM 2: | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

This discussion and analysis should be read in conjunction with our condensed consolidated financial statements and the accompanying notes.

Company Overview

We began operations in 1993 and have grown our business through developing and acquiring hospitals to become a leading operator of long-term acute care
(LTAC) hospitals in the United States. As of September 30, 2010, we operated 19 hospitals located in nine states, consisting of eight hospital within a hospital facilities (27% of beds) and 11 freestanding facilities
(73% of beds). Through these 19 long-term acute care hospitals, we operate a total of 1,057 licensed beds and employ approximately 3,200 people, the majority of whom are registered or licensed nurses and respiratory therapists. Additionally, we hold
a 50% investment in a joint venture for a 51-bed LTAC hospital located in Muskegon, Michigan.

We believe we have developed a reputation for
excellence in providing treatment for patients with complex medical needs requiring extended treatment. Our patients have serious medical conditions such as respiratory failure, chronic pulmonary disease, nervous system disorders, infectious
diseases and severe wounds. They generally require a high level of monitoring and specialized care, yet may not require the continued services of an intensive care unit. Due to their serious medical conditions, our patients are generally not
clinically appropriate for admission to a skilled nursing facility or inpatient rehabilitation facility. By combining general acute care services with a focus on long-term treatment, we believe that our hospitals provide medically complex patients
with better and more cost-effective outcomes.

LifeCare Holdings, Inc. (the Company) is a wholly owned subsidiary of LCI Holdco,
LLC (Holdco). Holdco is a wholly owned subsidiary of LCI Intermediate Holdco, Inc. (Intermediate Holdco). Intermediate Holdco is a wholly owned subsidiary of LCI Holding Company, Inc. (Holdings), which is owned by
an investor group that includes affiliates of The Carlyle Group and members of our senior management and board of directors. The investor group acquired Holdings pursuant to a merger that occurred on August 11, 2005 (the Merger).

Liquidity and Uncertainties Related to Going Concern

As of September 30, 2010, we had $396.5 million of long-term debt outstanding consisting of our $60.0 million senior secured revolving credit facility, which matures on August 11, 2011, of which
$35.0 million in principal amount is outstanding and classified as a current liability, our senior secured term loan credit facility in an outstanding principal amount of $242.3 million, which matures on August 11, 2012, and our senior
subordinated notes in an outstanding principal amount of $119.3 million, which matures on August 11, 2013. Although we are highly leveraged, we believe that our cash on hand, expected cash flows from operations, and potential availability of
borrowings under our senior secured revolving credit facility will be sufficient to finance our operations and meet our scheduled debt service requirements for at least the next twelve months, absent certain actions of lenders in the case of an
event of default under our senior secured credit facility as discussed below.

We are required to comply on a quarterly basis with certain
financial and other covenants under our senior secured credit facility, including an interest coverage ratio test and a maximum leverage ratio test. We are currently in compliance with the covenants under our senior secured credit facility for the
four quarter period ended September 30, 2010.

These financial covenants, however, become more restrictive beginning with the quarterly
period ending March 31, 2011, as more fully discussed in the Liquidity and Capital Resources section contained herein. Based upon our current projections, we believe that it is probable that we will not be able to comply with
certain financial covenants under our senior secured credit facility during the next twelve months. Our senior secured credit facility provides for certain limited cure rights in the event a financial covenant is not met which provides us the
ability to issue permitted cure securities in exchange for cash or otherwise receive cash that would be contributed to our capital in an amount that is necessary to satisfy the financial covenants on a pro forma basis. If exercised, the amount of
net cash proceeds contributed in connection with the cure right continues to be included in consolidated EBITDA, as defined in the senior secured credit agreement, on a trailing four quarter basis.

In the event we are unable to comply with the covenants under our senior secured credit facility, an event of default may occur. If we are unable to
exercise a cure right or obtain waivers or amendments to cure an event of default, the lenders would be entitled to take various actions, including the acceleration of amounts due under our senior secured credit facility, terminating our access to
our revolving credit facility and all actions permitted to be taken by a secured creditor. Acceleration under our senior secured credit facility would further create a cross-default under our senior subordinated notes indenture. Such an acceleration
would have a material adverse effect on our financial position, results of operations and cash flow and raise substantial doubt about our ability to continue as a going concern. The accompanying condensed consolidated financial statements and
related notes have been prepared assuming we will continue as a going concern and do not include any adjustments to reflect the possible future effects on the recoverability of assets or the amount of liabilities that may result should we be unable
to continue as a going concern.



21



---

##### Table of Contents



We are continuing to pursue
operational and strategic objectives that may result in increased profitability and lower total indebtedness in order to remain in compliance with the financial covenants under our senior secured credit facility. These objectives include, among
other items, increasing the occupancy levels of our hospitals, reducing administrative and operating expenses, and reducing days of net patient service revenue in accounts receivable. Additionally, we intend to seek opportunities to refinance our
outstanding debt subject to financial performance and market conditions. We also continue to explore various strategic transactions, such as an acquisition, as a means to reduce our leverage and strengthen our operating and financial conditions.

There can be no assurance, however, that we will be able to achieve increased profitability or to refinance any of our debt, including our
senior subordinated notes and our senior secured credit facility, on commercially reasonable terms or at all. In that case, we may be required to consider all of our alternatives in restructuring our business and our capital structure.

Recent Trends and Events

Hospital Openings and Closings

On September 1, 2009, we, along with a subsidiary of
Select Medical Corporation (Select), each contributed our hospital operations, located in the Muskegon, Michigan market, and related licenses and provider numbers, along with $1.5 million in cash and net assets, into a newly formed
limited liability company in exchange for each receiving a 50% ownership in the newly formed entity. The joint venture, which is currently comprised of 51 beds in two separate locations in the Muskegon market, is managed by Select. The $1.5 million
cash contributions made by each party were comprised of a $0.1 million equity contribution and a $1.4 million note receivable (Subordinated Note). The 50% ownership we have in the joint venture is held by a newly formed subsidiary of our
company and has been designated as a non-guarantor subsidiary pursuant to our senior secured credit facility. The Subordinated Note bears an interest rate of 10% and will mature on August 31, 2019. The joint venture may make quarterly payments
with available cash flows prior to the maturity.

Regulatory Changes

Approximately 59.3% and 59.1% of our total net patient service revenue for the nine months ended September 30, 2010 and 2009, respectively, came from
Medicare reimbursement. Our industry is subject to extensive government regulation, including regulation of the Medicare reimbursement process. Changes in these regulations can have a material impact on the way we operate our business and on our
results of operations.

The 2010 Final Rule

On July 30, 2010, the Centers for Medicare & Medicaid Services (CMS) published their annual payment update for LTAC hospitals for the 2011 rate year, which will be effective for
all discharges on or after October 1, 2010 (the 2010 Final Rule). The 2010 Final Rule includes a net decrease in the standard federal rate of $195, or 0.5%, to $39,600, which is based on a market basket update of 2.5% less an
adjustment of 0.5% as required by the Patient Protection and Affordable Care Act (PPACA) of 2010 and less an adjustment of 2.5% to account for changes in documentation and coding practices. The 2010 Final Rule also includes an increase
in the high-cost outlier fixed-loss amount to $18,785 from $18,615. Additionally, the 2010 Final Rule includes updates to the weighting of Medicare-Severity Diagnosis Related Groups (MS-LT-DRG), which CMS indicates will be budget neutral
for aggregate LTAC hospital payments. CMS has estimated that the changes for the 2011 rate year, taken as a whole, including changes to the area wage adjustments for the 2011 rate year, an increase in high-cost outlier payments and an increase in
short-stay outlier payments, will result in an increase of 0.5% in Medicare reimbursement to LTAC hospitals. Individual hospitals, however, may see varying effects of the 2010 Final Rule depending upon their Medicare patient population and their
specific base rate changes due to geographical location.

2010 Healthcare Reform Law

On March 23, 2010, the President signed into law the PPACA. This act makes dramatic changes to the Medicare and Medicaid programs by adopting
numerous initiatives intended to improve the quality of healthcare, promote patient safety, reduce the cost of healthcare, increase transparency and reduce fraud and abuse of federal healthcare programs. Additionally, on March 30, 2010, the
President signed the Health Care and Education Affordability Reconciliation Act of 2010, which makes certain amendments to the law signed by the President on March 23, 2010.

The PPACA, together with the Health Care and Education Affordability Reconciliation Act of 2010, also made changes to the Medicare program relevant to the LTAC industry, including the following key
provisions, among other things:



| |  |  | a two-year extension of the LTAC provisions originally included in the Medicare, Medicaid and SCHIP Extension Act of 2007 (the SCHIP Extension
Act),
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the implementation of quality reporting requirements for LTAC hospitals beginning in rate year 2014,
| | - |  | ----------------------------------------------------------------------------------------------------



| |  |  | reductions in the annual market basket rate increases of 0.25% for rate year 2010, and ranging from 0.1% to 0.75% for rate years beginning 2011 through
2019,
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------



22



---

##### Table of Contents



| |  |  | additional reductions in the annual market basket rate increases as the result of productivity adjustments beginning in 2012, which are expected to
approximate 1% annually, and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the development of a new hospital wage index system to replace the current system of calculating the hospital wage index based on cost report data.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------

In addition, the PPACA creates an Independent Payment Advisory Board to develop and submit proposals to the
President and Congress designed to reduce Medicare spending, and provides for pilot programs to explore a bundled payment system for an episode of care that includes an inpatient stay in a hospital and post-acute care provided within 30 days after
discharge.

The 2009 Final Rule

On July 31, 2009, CMS issued its final annual payment update for LTAC hospitals for the 2010 rate year, which became effective for all discharges on or after October 1, 2009 (the 2009
Final Rule). The 2009 Final Rule included a net increase in the standard federal rate of $783 to $39,897, or 2.0%, which was based on a market basket update of 2.5% less an adjustment of 0.5% to account for changes in documentation and coding
practices. The 2009 Final Rule also included a decrease in the high-cost outlier fixed-loss amount to $18,425 from $22,960. Additionally, the 2009 Final Rule included updates to the weighting of MS-LT-DRGs, which CMS indicated will be budget neutral
for aggregate LTAC hospital payments. CMS estimated that the changes for the 2010 rate year, taken as a whole, will result in an increase of 3.3% in Medicare reimbursement to LTAC hospitals. Individual hospitals, however, may see varying effects of
this rule depending upon their Medicare patient population and changes to their specific standard federal rate due to geographical location.

The 2009 Final Rule also finalized the interim final rule issued on June 3, 2009 as described below, as well as the June 3, 2009 supplement to
the proposed rule previously published by CMS on May 1, 2009. This rule updated the rate year 2010 Prospective Payment System (PPS) payments by revising the table of MS-LTC-DRG relative weights for the rate year 2010, which was
based on the amended fiscal year 2009 weights. These changes have been taken into account in CMSs impact calculations outlined above.

2009 Interim Final Rule

On June 3, 2009, CMS published an interim final rule
whereby CMS adopted a new table of MS-LT-DRGs relative weights for all discharges from LTAC hospitals on or after June 3, 2009 through the remainder of fiscal year 2009, which ended on September 30, 2009 (the 2009 Interim Final
Rule). CMS indicated in the interim final rule that it misapplied its established methodology in the calculation of the budget neutrality factor in determining the relative weights for the 2009 fiscal year. Accordingly, CMS revised the
MS-LT-DRG relative weights with this interim final rule to correct the misapplication. The initial budget neutrality factor used by CMS was 1.04186, which CMS states was calculated using unadjusted recalibrated relative weights rather than using the
normalized relative weights. The revised calculation resulted in a budget neutrality factor of 1.0030401. The application of this revised budget neutrality factor resulted in a reduction in the relative weights of approximately 3.9% for the 2009
fiscal year (beginning October 1, 2008). There are certain regulatory restrictions that prevented a retroactive correction of this calculation adjustment; therefore, CMS only applied the corrected weights to LTAC hospital discharges occurring
on or after June 3, 2009 through September 30, 2009.

The American Recovery and Reinvestment Act of 2009

On February 17, 2009, legislation known as the American Recovery and Reinvestment Act of 2009 (2009 Act) was signed into
law. This legislation included certain amendments to the Medicare, Medicaid and the SCHIP Extension Act, including the application of the moratorium granted to LTAC hospitals regarding the 25 Percent Rule as it applies to certain
grandfathered LTAC satellite hospitals. Prior to the 2009 Act amendment, CMSs interpretation of the moratorium provisions was such that grandfathered satellites were excluded from the moratorium; however, the 2009 Act
clarified that the provisions of the moratorium are applicable to grandfathered LTAC satellite hospitals.

The 2008 Final Rule

On May 2, 2008, CMS issued its annual regulatory update regarding Medicare reimbursement for LTAC hospitals that became effective for all discharges on or after July 1, 2008 (the 2008
Final Rule). The 2008 Final Rule included, among other things, (1) an increase in the standard federal rate to $39,114, which represented a 2.7% increase, and (2) an increase in the high-cost outlier threshold of $2,222 to $22,960.
Additionally, CMS changed the timetable for annual updates to a fiscal year schedule starting on October 1 instead of July 1, which resulted in the 2009 rate year rates being in effect for 15 months beginning July 1, 2008. CMS
estimated that the changes for the 2009 rate year, taken as a whole, would result in an increase of 2.5% in Medicare reimbursement to LTAC hospitals. Individual hospitals, however, were expected to see varying effects of this rule depending on their
Medicare patient population and changes to their specific standard federal rate due to geographic location.



23



---

##### Table of Contents



CMS Changes to
MS-LT-DRG Weighting for Fiscal 2009

On July 31, 2008, CMS issued its final regulations regarding the re-weighting of MS-LT-DRGs
that became effective for discharges on or after October 1, 2008. CMS indicated that these changes were made in a budget-neutral manner and that aggregate LTAC hospital payments would be unaffected by these changes. However, individual
hospitals were expected to see varying effects of this rule depending upon the acuity levels of their Medicare patient populations. As discussed previously, CMS issued the 2009 Interim Final Rule, which modified the MS-LT-DRG re-weighting contained
in the July 31, 2008 regulations.

Regulatory Matters

Periodically CMS will conduct surveys of hospitals and other health care providers as a condition of participation in the Medicare program. The purpose of these surveys is to ensure that healthcare
providers are in compliance with various governmental requirements related to adequacy of medical care, equipment, personnel, operating policies and procedures, maintenance of adequate records, compliance with building codes and environmental
protection and healthcare fraud and abuse. On July 24, 2009, we received a notice from CMS that pursuant to a routine inspection related to the physical plant of one of our hospitals, certain deficiencies and conditions were noted to exist
which must be corrected. Subsequent to this notice, we implemented corrective plans to remedy the deficiencies and conditions that were cited in the CMS notification, and, in a limited number of cases, we requested and were granted time-limited
waivers for certain matters that required additional time to remedy. As a result of the corrective actions, including those completed pursuant to the waivers, we were notified by CMS on July 30, 2010, that the hospital is in compliance with the
Medicare conditions of participation and that the hospital is no longer subject to termination of its participation in the Medicare program as a result of the deficiencies and conditions that were identified.

Sources of Revenue

We are reimbursed for our services provided to patients by a number of sources, including the federal Medicare program and commercial payors. Payment
arrangements include prospectively determined rates per discharge, reimbursed costs, discounted charges and per diem rates. Our net patient service revenue consists of the amounts that we estimate to be reimbursable from each of the applicable
non-governmental payors and the Medicare and Medicaid programs. We account for the differences between the estimated reimbursement rates and our standard billing rates as contractual adjustments, which are deducted from gross revenues to arrive at
net revenues. We record accounts receivable resulting from such payment arrangements net of contractual allowances. Net patient service revenues generated directly from the Medicare program approximated 59.3% and 59.1% of total net patient service
revenue for the nine months ended September 30, 2010 and 2009, respectively. Net patient service revenues generated from non-Medicare payors were substantially from commercial payors.

Laws and regulations governing provider reimbursement pursuant to the Medicare program are complex and subject to interpretation. The Medicare reimbursement amounts reported in our financial statements
are based upon estimates and, as such, are subject to adjustment until such time as our billings and cost reports are filed and settled with the appropriate regulatory authorities. Federal regulations require that providers participating in the
Medicare program submit annual cost reports associated with services provided to program beneficiaries. In addition, payments under LTAC hospital PPS are subject to review by the regulatory authorities, including enhanced medical necessary reviews
pursuant to the SCHIP Extension Act and the Recovery Audit Contractor (RAC) program pursuant to the Tax Relief and Health Care Act of 2006. These reviews primarily focus on the accuracy of the MS-LT-DRG assigned to each discharged
patient and normally occur after the completion of the billing process.

The annual cost reports are subject to review and adjustment by CMS
through its fiscal intermediaries. These reviews may not occur until several years after a provider files its cost reports and often results in adjustments to amounts reported by providers in their cost reports as a result of the complexity of the
regulations and the inherent judgment that is required in the application of certain provisions of provider reimbursement regulations. Since these reviews of filed cost reports occur periodically, there is a possibility that recorded estimated
Medicare reimbursement reflected in our consolidated financial statements and previously filed cost reports may change by a material amount in future periods. We recognize in our consolidated financial statements the impact of adjustments, if any,
to estimated Medicare reimbursement when the amounts can be reasonably determined.

Total Expenses

Total expenses consist of salaries, wages and benefits, supplies, which includes expenses related to drug and medical supplies, rent, other operating
expenses, provision for doubtful accounts, depreciation and amortization and interest expense. Other operating expenses include expenses such as contract labor, legal and accounting fees, insurance and contracted services purchased from host
hospitals.



24



---

##### Table of Contents



Other Operating
Metrics

We use certain operating metrics in the management of our facility operations. These include:

Licensed beds. Licensed beds represent beds for which a facility has been granted approval to operate from the applicable state licensing agency.
These licensed beds are used in the determination of average licensed beds and occupancy rates.

Average licensed beds. We compute
average licensed beds by computing a weighted average based upon the number of licensed beds in place for each month within the reporting period.

Admissions. Admissions are the total number of patients admitted to our facilities during the reporting period.

Patient days. Patient days are the cumulative number of days that licensed beds are occupied in our facilities for the entire reporting period. We also refer to patient days as our census.

Average length of stay (days).We compute average length of stay in days by dividing patient days for discharged patients by
discharges.

Occupancy rates. We compute our occupancy rate by determining the percentage of average licensed beds that are occupied
for a 24-hour period during a reporting period. The occupancy rate provides a measure of the utilization of inpatient rooms.

Net patient
service revenue per patient day. This measure is determined by dividing our total net patient service revenue by the number of patient days in a reporting period. We use this metric to provide a measure of the net patient service revenue
generated for each patient day.

Critical Accounting Matters

This discussion and analysis of our financial condition and results of operation is based on our consolidated financial statements, which have been
prepared in accordance with accounting principles generally accepted in the United States. The preparation of those financial statements requires the use of estimates and judgments that affect the reported amounts and related disclosures. We rely on
historical experience and other assumptions that we believe are reasonable at the time in forming the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual amounts may
differ from these estimates.

We believe that the following critical accounting policies as more fully described in our annual financial
statements as of December 31, 2009 as filed in the Form 10-K, affect the more significant judgments and estimates used in the preparation of our consolidated financial statements.



| |  |  | Revenue recognition
| | - |  | -------------------



| |  |  | Accounts receivable and allowance for doubtful accounts
| | - |  | -------------------------------------------------------



| |  |  | Insurance risks
| | - |  | ---------------



| |  |  | Impairment of long-lived assets
| | - |  | -------------------------------



| |  |  | Accounting for income taxes
| | - |  | ---------------------------

Goodwill

We review our goodwill annually, or more frequently if circumstances warrant a
more timely review, to determine if there has been an impairment. We review goodwill based upon one reporting unit, as our company is managed as one operating segment. In calculating the fair value of the reporting unit, we use various assumptions
including projected cash flows and discount rates. If projected future cash flows decline from the current amounts projected by management, an impairment charge may be recorded.



25



---

##### Table of Contents



Results of
Operations

The following table sets forth operating results for each of the periods presented (in thousands):



|                                         |  |                                |        |   |                               |   |        |      |  |   |         |  |  |   |         |  
|---------------------------------------- |  | ------------------------------ | ------ | - | ----------------------------- | - | ------ | ---- |  | - | ------- |  |  | - | ------- | -
|                                         |  | Three Months
EndedSeptember 30 |        |   | Nine Months
EndedSeptember 30 |  
|                                         |  | 2010                           |        |   | 2009                          |   |        | 2010 |  |   | 2009    | 
|Net patient service revenue              |  | $                              | 85,532 |   |                               | $ | 84,261 |      |  | $ | 271,126 |  |  | $ | 270,930 |  
|Salaries, wages and benefits             |  |                                | 41,291 |   |                               |   | 39,978 |      |  |   | 125,461 |  |  |   | 125,573 |  
|Supplies                                 |  |                                | 8,708  |   |                               |   | 8,269  |      |  |   | 27,260  |  |  |   | 25,731  |  
|Rent                                     |  |                                | 6,498  |   |                               |   | 6,021  |      |  |   | 19,419  |  |  |   | 18,902  |  
|Other operating expenses                 |  |                                | 19,558 |   |                               |   | 20,447 |      |  |   | 60,700  |  |  |   | 65,835  |  
|Provision for doubtful accounts          |  |                                | 1,765  |   |                               |   | 1,103  |      |  |   | 5,183   |  |  |   | 4,210   |  
|Gain on early extinguishment of debt     |  |                                |       |   |                               |   | (558   | )    |  |   |        |  |  |   | (642    | )
|Depreciation and amortization            |  |                                | 2,376  |   |                               |   | 2,724  |      |  |   | 7,461   |  |  |   | 8,104   |  
|Interest expense, net                    |  |                                | 7,184  |   |                               |   | 7,613  |      |  |   | 21,277  |  |  |   | 23,964  |  
|                                         |  |                                |        |   |                               |   |        |      |  |   |         |  |  |   |         |  
|Total expenses                           |  |                                | 87,380 |   |                               |   | 85,597 |      |  |   | 266,761 |  |  |   | 271,677 |  
|                                         |  |                                |        |   |                               |   |        |      |  |   |         |  |  |   |         |  
|Operating income (loss)                  |  |                                | (1,848 | ) |                               |   | (1,336 | )    |  |   | 4,365   |  |  |   | (747    | )
|Equity in income (loss) of joint venture |  |                                | 243    |   |                               |   | 25     |      |  |   | 653     |  |  |   | (512    | )
|                                         |  |                                |        |   |                               |   |        |      |  |   |         |  |  |   |         |  
|Income (loss) before income taxes        |  |                                | (1,605 | ) |                               |   | (1,311 | )    |  |   | 5,018   |  |  |   | (1,259  | )
|Provision for income taxes               |  |                                | 92     |   |                               |   | 192    |      |  |   | 492     |  |  |   | 592     |  
|                                         |  |                                |        |   |                               |   |        |      |  |   |         |  |  |   |         |  
|Net income (loss)                        |  | $                              | (1,697 | ) |                               | $ | (1,503 | )    |  | $ | 4,526   |  |  | $ | (1,851  | )
|                                         |  |                                |        |   |                               |   |        |      |  |   |         |  |  |   |         |  

Operating Statistics

The following table sets forth operating statistics for each of the periods presented:



|                                                                           |  |                                |        |   |                               |   |        |      |  |   |         |   |  |   |         |  
|-------------------------------------------------------------------------- |  | ------------------------------ | ------ | - | ----------------------------- | - | ------ | ---- |  | - | ------- | - |  | - | ------- | -
|                                                                           |  | Three Months
EndedSeptember 30 |        |   | Nine Months
EndedSeptember 30 |  
|                                                                           |  | 2010                           |        |   | 2009                          |   |        | 2010 |  |   | 2009    |  
|Number of hospitals within hospitals (end of period)                       |  |                                | 8      |   |                               |   | 8      |      |  |   | 8       |   |  |   | 8       |  
|Number of freestanding hospitals (end of period)                           |  |                                | 11     |   |                               |   | 11     |      |  |   | 11      |   |  |   | 11      |  
|Number of total hospitals (end of period)                                  |  |                                | 19     |   |                               |   | 19     |      |  |   | 19      |   |  |   | 19      |  
|Licensed beds (end of period)                                              |  |                                | 1,057  |   |                               |   | 1,059  |      |  |   | 1,057   |   |  |   | 1,059   |  
|Average licensed beds(1)                                                   |  |                                | 1,057  |   |                               |   | 1,072  |      |  |   | 1,058   |   |  |   | 1,077   |  
|Admissions                                                                 |  |                                | 1,993  |   |                               |   | 1,832  |      |  |   | 6,083   |   |  |   | 6,039   |  
|Patient days                                                               |  |                                | 56,217 |   |                               |   | 52,868 |      |  |   | 173,465 |   |  |   | 169,640 |  
|Occupancy rate                                                             |  |                                | 57.8   | % |                               |   | 53.6   | %    |  |   | 60.1    | % |  |   | 57.7    | %
|Percent net patient service revenue from Medicare                          |  |                                | 60.8   | % |                               |   | 55.2   | %    |  |   | 59.3    | % |  |   | 59.1    | %
|Percent net patient service revenue from commercial payors and Medicaid(2) |  |                                | 39.2   | % |                               |   | 44.8   | %    |  |   | 40.7    | % |  |   | 40.9    | %
|Net patient service revenue per patient day                                |  | $                              | 1,521  |   |                               | $ | 1,594  |      |  | $ | 1,563   |   |  | $ | 1,597   |  



|(1) | The average licensed beds are only calculated on the beds at locations that were open for operations during the applicable periods.
|--- | -----------------------------------------------------------------------------------------------------------------------------------

|(2) | The percentage of net patient service revenue from Medicaid is less than three percent for each of the periods presented.
|--- | -------------------------------------------------------------------------------------------------------------------------

Three Months Ended September 30, 2010 Compared to Three Months Ended September 30, 2009

Net Revenues

Our
net patient service revenue increased by $1.3 million, or 1.5%, to $85.5 million for the three months ended September 30, 2010, as compared to the same period in 2009. Patient days in the 2010 period were 3,349, or 6.3%, greater than the same
period in 2009, while admissions were 161, or 8.8%, greater than the same period in 2009.



26



---

##### Table of Contents



However, on a same store basis, which
excludes the operations of our former hospital in Muskegon, MI, from the 2009 period, our net patient service revenue of $85.5 million for the 2010 period represents a $1.8 million increase from the 2009 period. Patient days in the 2010 period of
56,217 increased by 3,789, or 7.2%, while admissions of 1,993 increased by 182, or 10.0%, on a same store basis. The increase in net patient service revenue of $1.8 million during the 2010 period was attributable to a favorable variance of $6.0
million as the result of the increase in patient days, offset by an unfavorable variance of $4.2 million attributable to a decrease in net patient service revenue on a per patient day basis. The decrease in net patient service revenue per patient
day was primarily attributable to a decline in revenue per patient day for non-Medicare patients, including commercially insured, Medicare Advantage and Medicaid patients. Additionally, the number of Medicare patient days, which generally have a
lower average net revenue per patient day than non-Medicare patient days, increased by 11.5% during the third quarter of 2010 as compared to the third quarter of 2009 and increased as a percent of total patient days.

Total Expenses

Total expenses increased by $1.8 million to $87.4 million for the three months ended September 30, 2010, as compared to the same period in 2009. On a
same store basis however, which excludes the operations of our former hospital in Muskegon, MI, from the 2009 period, total expenses of $87.4 million in the 2010 period increased by $2.6 million from the 2009 period. This increase on a same store
basis was primarily attributable to an increase of $1.7 million in salaries, wages and benefits and an increase of $0.5 million in supplies as a result of the higher patient volumes in the 2010 period, however, these expenses were lower on a per
patient day basis by $22, or 2.4%.

Income Tax Expense

For the three months ended September 30, 2010, income tax expense recorded represents the estimated income tax liability for certain state income taxes. We believe that it is more likely than not
that no benefit or expense will be realized during 2010 for federal income taxes based on the availability of net operating loss carryforwards to offset current year income.

Nine Months Ended September 30, 2010 Compared to Nine Months Ended September 30, 2009

Net Revenues

Our net patient service revenue increased by $0.2 million, or 0.1%,
for the nine months ended September 30, 2010, to $271.1 million from $270.9 million for the comparable period in 2009. Patient days and admissions increased by 2.3% and 0.7%, respectively, for the nine months ended September 30, 2010 as
compared to the same period in 2009.

However, on a same store basis, which excludes the operations of our former hospital in Muskegon, MI,
from the 2009 period, our net patient service revenue of $271.1 million increased by $3.4 million, or 1.3%, from $267.7 million in the 2009 period. Patient days in the 2010 period of 173,465 increased by 6,124, or 3.7%, while admissions of 6,083
increased by 133, or 2.2%. The increase in net patient service revenue of $3.4 million during the 2010 period was attributable to a favorable variance of $9.8 million as the result of the increase in patient days, offset by an unfavorable variance
of $6.4 million attributable to a decrease in net patient service revenue on a per patient day basis. The decrease in net patient service revenue on a per patient day basis was principally attributable to a decline in revenue per patient day for
non-Medicare patients, including commercially insured, Medicare Advantage and Medicaid patients. Additionally, the number of Medicare patient days, which generally have a lower average net revenue per patient day than non-Medicare patient days,
increased as a percentage of total days during the 2010 period as compared to the 2009 period.

Total Expenses

Total expenses decreased by $4.9 million to $266.8 million for the nine months ended September 30, 2010, as compared to $271.7
million for the comparable period in 2009. On a same store basis however, which excludes the operations of our former hospital in Muskegon, MI, from the 2009 period, total expenses of $266.8 million in the 2010 period decreased by $1.5 million from
the 2009 period.

This decrease on a same store basis was primarily attributable to a decrease in insurance expense of $1.3 million and a
decrease of $2.7 million in net interest expense, offset by an increase of $1.7 million in salaries, wages and benefits and an increase of $1.8 million in supplies. The decrease in insurance expense was the result of a $1.0 million charge recorded
in the 2009 period attributable to an agreement with the insurance carriers on Hurricane Katrina matters. The decrease in net interest expense was the result of lower interest rates on outstanding borrowings during the 2010 period and the decrease
of $11.1 million in outstanding principal of our senior subordinated notes as a result of the repurchase of these notes during the second half of the year ended December 31, 2009. The increase in salaries, wages and benefits and supplies was
the result of higher patient volumes in the 2010 period, however, these expenses were lower on a per patient day basis by $11, or 1.2%.



27



---

##### Table of Contents



Income Tax
Expense

For the nine months ended September 30, 2010, income tax expense recorded represents the estimated income tax liability
for certain state income taxes. We believe that it is more likely than not that no benefit or expense will be realized during 2010 for federal income taxes based on the availability of net operating losses to offset current year income.

Liquidity and Capital Resources

Our primary sources of liquidity are cash on hand, expected cash flows generated by operations, and availability of borrowings under a revolving credit facility. Availability of borrowings under our
revolving credit facility are generally dependent upon our ability to meet the maximum leverage ratio test included in the senior secured credit facility. Our primary liquidity requirements are for debt service on our senior secured credit
facilities and the notes, capital expenditures and working capital.

At September 30, 2010, our debt structure consisted of $119.3
million aggregate principal amount of senior subordinated notes, a senior secured credit facility, consisting of (i) a term loan facility in an outstanding principal amount of $242.3 million, which matures on August 11, 2012, and
(ii) a $60.0 million revolving credit facility, subject to availability, of which $35.0 million is outstanding, including sub-facilities for letters of credit, of which $2.1 million are outstanding, and swingline loans, which matures on
August 11, 2011. We also have capital lease obligations of $1.6 million with varying maturities. The full amount available under the term loan facility was used in connection with the Merger.

The interest rates per annum applicable to loans, other than swingline loans, under our senior secured credit facility are, at our option, equal to
either an alternate base rate or an adjusted LIBOR rate for a one-, two-, three- or six-month interest period, or a nine- or twelve-month period if available, in each case, plus an applicable margin. The applicable margins on the loans are currently
(1) 3.00% for alternate base rate revolving loans, (2) 4.00% for adjusted LIBOR revolving loans, (3) 3.25% for alternate base rate term loans and (4) 4.25% for adjusted LIBOR term loans. These margins are subject to reduction
based upon the ratio of our total indebtedness to our consolidated adjusted EBITDA (as defined in the credit agreement governing our senior secured credit facility). At September 30, 2010, the interest rate applicable to the $242.3 million
under our term loan facility was 4.73%, and the weighted average rate on the $35.0 million outstanding balance of the revolving credit facility was 4.43%.

The senior secured credit facility requires us to comply on a quarterly basis with certain financial covenants, including an interest coverage ratio test and a maximum leverage ratio test. These financial
covenants become more restrictive on a periodic basis throughout the remaining term of the senior secured credit facility. In addition, the senior secured credit facility includes various negative covenants, including limitations on indebtedness,
liens, investments, permitted businesses and transaction and other matters, as well as certain customary representations and warranties, affirmative covenants and events of default including payment defaults, breach of representations and
warranties, covenant defaults, cross defaults to certain indebtedness, certain events of bankruptcy, certain events under ERISA, material judgments, actual or asserted failure of any guaranty or security document supporting the senior secured credit
facility to be in full force and effect, change of control, and certain subjective provisions. We are currently in compliance with the covenants of our senior secured credit facility for the four quarter period ended September 30, 2010. See the
previous discussion in the Liquidity and Uncertainties Related to Going Concern section included herein regarding potential consequences of non-compliance with the covenants of our senior secured credit facility.

As discussed previously, the financial covenant requirements in our senior secured credit facility become more restrictive throughout the remaining term
of the facility. More specifically, the maximum leverage ratio test, which is currently at 7.00x of consolidated adjusted EBITDA (as defined in the credit agreement governing our senior secured credit facility), is scheduled to adjust to 6.00x
beginning with the trailing four quarter period ending March 31, 2011, and thereafter. The minimum interest coverage ratio requirement, which is currently at 1.60x, is scheduled to increase to 1.75x beginning with the trailing four quarter
period ending March 31, 2011, and then increases to 2.00x beginning with the trailing four quarter period ending March 31, 2012, and thereafter.

We believe that our cash on hand, expected cash flows from operations, and potential availability of borrowings under the revolving portion of our senior secured credit facilities will be sufficient to
finance our operations, and meet our scheduled debt service requirements for at least the next twelve months, absent an acceleration of repayment as discussed previously.

We actively seek to identify and evaluate potential acquisition candidates and, from time to time, we review potential acquisitions of businesses. Any acquisitions may require us to issue additional
equity or incur additional indebtedness, subject to the limitations contained in our senior secured credit facility. As previously discussed, we intend to seek opportunities to refinance our outstanding debt, subject to financial performance and
market conditions, and we continue to explore various strategic transactions, including an acquisition, as a means to reduce our leverage and strengthen our operating and financial condition. However, there is no assurance that we will be able to
refinance any of our debt on commercially reasonable terms or at all, or to complete an acquisition on desirable terms.

We and our
subsidiaries, affiliates or significant stockholders may from time to time seek to retire or purchase our outstanding debt through cash purchases and/or exchanges for equity securities, in open market purchases, privately negotiated
transactions or otherwise. Such repurchases or exchanges, if any, will depend on prevailing market conditions, our liquidity requirements, contractual restrictions and other factors.



28



---

##### Table of Contents



Capital
Expenditures

We anticipate that we may incur capital expenditures of approximately $1.1 million during the remainder of 2010 based on
our current plans of ongoing capital maintenance expenditure requirements at our existing facilities. We may enter into lease arrangements to finance a portion of these equipment expenditures.

Historical Cash Flow

The following table summarizes the net cash provided by (used in) the statement of cash flows (in thousands):



|                     |  |                                |        |   |      |   |        |  
|-------------------- |  | ------------------------------ | ------ | - | ---- | - | ------ | -
|                     |  | Nine Months 
EndedSeptember 30 |       
|                     |  | 2010                           |        |   | 2009 |  
|Operating activities |  | $                              | 8,796  |   |      | $ | 12,626 |  
|Investing activities |  |                                | (2,626 | ) |      |   | (4,846 | )
|Financing activities |  |                                | (3,099 | ) |      |   | 21,243 |  

For the nine months ended
September 30, 2010, cash provided by operating activities was $8.8 million as compared to cash provided of $12.6 million in the comparable period in 2009. For the nine months ended September 30, 2010, we had a net income of
$4.5 million as compared to a net loss of $1.9 million for the same period in 2009.

Accounts receivable decreased by
$3.0 million for the nine months ended September 30, 2010 as compared to a decrease of $6.9 million for same period during 2009. Days of net patient service revenue in accounts receivable at September 30, 2010 had decreased to 65.9 as
compared to 69.4 at December 31, 2009. Estimated third-party payor settlements resulted in a net use of cash of $6.5 million during the 2010 period as compared to providing net cash of $0.2 million for the nine months ended September 30,
2009. The use of cash during the 2010 period was principally due to the repayment to Medicare of amounts received as interim payments during 2009 in excess of revenues ultimately recognized. A decrease in accounts payable and accrued expenses
resulted in a net use of cash of $9.3 million for the nine months ended September 30, 2010 as compared to a net use of cash of $5.7 million in the comparable period in 2009. The use of cash during the 2010 period was primarily attributable to
the payment of 2009 incentive compensation during the 2010 period, a decrease in accrued payroll as the result of the timing of payroll payments and a decrease in accrued interest as a result of the timing of payments on our 91/4% senior subordinated notes.

Cash used in investing activities was $2.6 million for the nine months ended September 30, 2010 as compared to a net use of cash of $4.8 million in
2009. Cash used in investing activities during the 2010 period was principally for recurring maintenance capital expenditures. Cash used in investing activities during the 2009 period was principally for recurring maintenance capital expenditures in
addition to a net use of cash of $1.4 million related to the newly formed joint venture in the Muskegon, Michigan market as previously discussed.

Cash used by financing activities for the nine months ended September 30, 2010 was $3.1 million as compared to cash provided of $21.2 million for the same period in 2009. The nine months ended
September 30, 2009 include $25.0 million in net borrowings under the revolving line of credit.

Seasonality

Our business experiences seasonality resulting in variation in census levels, with the highest census historically occurring in the
first quarter of the year and the lowest census occurring in the third quarter of the year.

Inflation

We derive a substantial portion of our revenue from the Medicare program. LTAC hospital PPS payments are subject to fixed payments
that generally are adjusted annually for inflation. However, there can be no assurance that these adjustments, if received, will reflect the actual increase in our costs for providing healthcare services.

Labor and supply expenses make up a substantial portion of our operating expense structure. The expenses can be subject to increase in periods of rising
inflation.

Forward Looking Statements

This quarterly report contains forward-looking statements regarding, among other things, our financial condition, results of operations, plans, objectives, future performance and business. All statements
contained in this document other than historical information are



29



---

##### Table of Contents

forward-looking statements. Forward-looking statements include, but are not limited to, statements that represent our beliefs concerning future operations, strategies, financial results or other
developments, and contain words and phrases such as may, expects, believes, anticipates, estimates, should, or similar expressions. Because these forward-looking statements are
based on estimates and assumptions that are subject to significant business, economic and competitive uncertainties, many of which are beyond our control or are subject to change, actual results could be materially different. Although we believe
that our plans, intentions and expectations reflected in or suggested by these forward-looking statements are reasonable, we cannot assure you that we will achieve or realize these plans, intentions or expectations. Forward-looking statements are
inherently subject to risks, uncertainties and assumptions. Important factors that could cause actual results to differ materially from the forward-looking statements include, but are not limited to:



| |  |  | changes in government reimbursement for our services may have an adverse effect on our future revenues and profitability including, for example, the
changes described under Regulatory Changes;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | healthcare reform may have an adverse effect on our future revenues and profitability;
| | - |  | --------------------------------------------------------------------------------------



| |  |  | the failure to maintain compliance with our financial covenants could be costly or have a material adverse effect on us;
| | - |  | ------------------------------------------------------------------------------------------------------------------------



| |  |  | the amount of outstanding indebtedness and the restrictive covenants in the agreements governing our indebtedness may limit our operating and financial
flexibility;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the condition of the financial markets, including volatility and deterioration in the capital and credit markets, could have a material adverse effect
on the availability and terms of financing sources;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a government investigation or assertion that we have violated applicable regulations may result in increased costs or sanctions that reduce our
revenues and profitability;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | periodic reviews, surveys, audits and investigations by federal and state government agencies and private payors could result in adverse findings and
may negatively impact our revenues and profitability;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | private third party payors for our services may merge or undertake future cost containment initiatives that limit our future revenues and
profitability;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | actions that may be brought by individuals on the governments behalf under the False Claims Acts qui tam or whistleblower
provisions may expose us to unforeseen liabilities;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the failure of our long-term acute care hospitals to maintain their qualification would cause our revenues and profitability to decline;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the failure of our satellite facilities to qualify for provider-based status with the applicable main facilities may adversely
affect our results of operations;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | development of new facilities may prove difficult or unsuccessful, use significant resources or expose us to unforeseen liabilities;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------



| |  |  | an increase in uninsured and underinsured patients in our hospitals or the deterioration in the collectability of the accounts of such patients could
harm our results of operations;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the failure to maintain established relationships with the physicians in our markets could reduce our revenues and profitability;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------



| |  |  | shortages in qualified nurses, therapists and other healthcare professionals or union activity may significantly increase our operating costs;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | competition may limit our ability to grow and result in a decrease in our revenues and profitability;
| | - |  | -----------------------------------------------------------------------------------------------------



| |  |  | the loss of key members of our management team could significantly disrupt our operations;
| | - |  | ------------------------------------------------------------------------------------------



| |  |  | the geographic concentration of our facilities in Texas and Pennsylvania makes us sensitive to economic, regulatory, environmental and other
developments in these states;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | adverse changes in individual markets could significantly affect operating results;
| | - |  | -----------------------------------------------------------------------------------



| |  |  | the effect of legal actions or other claims associated with the circumstances arising from Hurricane Katrina could subject us to substantial
liabilities;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the effect of legal actions asserted against us or lack of adequate available insurance could subject us to substantial uninsured liabilities;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | an inability to ensure and maintain an effective system of internal controls over financial reporting could expose us to liability;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------



| |  |  | the failure to comply with the provisions of any of our Master Lease Agreements could materially adversely affect our financial position, results of
operations and liquidity; and,
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



30



---

##### Table of Contents



| |  |  | the failure to prevent damage or interruption to our systems and operations or to conform to regulatory standards for electronic health records could
result in improper functioning, security breaches of our information systems, additional expenses or penalties.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Consequently, such forward-looking statements should be regarded solely as our current plans, estimates and beliefs. We do not intend, and do not
undertake, any obligation to update any forward-looking statements to reflect future events or circumstances after the date of this report.



|ITEM 3: | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------

At September 30, 2010, we had $242.3 million in senior term loans outstanding and a borrowing availability of $22.9 million under our revolving credit facility, each bearing interest at variable
rates. Each 0.125% point change in interest rates would result in a $0.4 million annual change in interest expense on our term loans and revolving credit facility loans, assuming that our revolving credit facility is fully drawn.



|ITEM 4: | CONTROLS AND PROCEDURES
|------- | -----------------------

We carried out an evaluation, under the supervision and with the participation of our principal executive officer and principal financial
officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) of the Securities Exchange Act of 1934) as of the end of the period covered in this report. The disclosure
controls and procedures are designed to ensure that information required to be disclosed in reports filed under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within required time periods, and include controls
and disclosures designed to ensure that this information is accumulated and communicated to the companys management, including its principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding
required disclosures. Based on this evaluation, our principal executive officer and principal financial officer have concluded that as of September 30, 2010 our disclosure controls and procedures were effective to provide reasonable assurance
that information required to be included in our periodic Securities and Exchange Commission reports is recorded accurately, processed, summarized and reported within the time periods specified in the relevant Securities and Exchange Commission rules
and forms.

In addition, we reviewed our internal controls, and there have been no changes in our internal controls over financial reporting
identified in connection with an evaluation that occurred during the quarter ended September 30, 2010 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.



31



---

##### Table of Contents



PART II: OTHER
INFORMATION



|ITEM 1: | LEGAL PROCEEDINGS
|------- | -----------------

We are a party to
several legal actions that arose in the ordinary course of business. The majority of these actions are related to malpractice claims that are covered under various insurance policies; however, there may be some actions which are not insured. We
are unable to predict the ultimate outcome of pending litigation and government investigations, nor can there be any guarantee that the resolution of any litigation or investigation, either individually or in the aggregate, would not have a material
adverse effect on our financial position, results of operations or liquidity. However, in our opinion, the outcome of these actions will not have a material adverse effect on the financial position, results of operations or liquidity of our
company.

At the time of Hurricane Katrina, we operated an 82-bed facility in New Orleans located in Memorial Medical Center. We are currently
defending ourselves against certain Hurricane Katrina related lawsuits and matters under review by the Louisiana Patient Compensation Fund. We are vigorously defending ourselves in these lawsuits, however, we cannot predict the ultimate resolution
of these matters. We maintained $15.0 million of general and professional liability insurance during this period, subject to a $1.0 million per claim retention. We believe that under our insurance policies, only one retention was applicable to the
Hurricane Katrina matters since these matters all arose from a single event, process or condition. However, our insurance carrier sent reservation of rights letters which challenged, among other things, the application of one retention to the
Hurricane Katrina related matters. On June 5, 2009, we reached an agreement with our insurance carrier whereby they agreed to continue to pay all costs, indemnification and related expenses for the Hurricane Katrina claims in return for $1.0
million, payable by us in three equal installments of $0.3 million each, due July 1, 2009, March 31, 2010, and March 31, 2011.



|ITEM 1A: | RISK FACTORS
|-------- | ------------

No changes.



|ITEM 6: | EXHIBITS
|------- | --------

The exhibits to this report are
listed in the Exhibit Index.



32



---

##### Table of Contents



SIGNATURES

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



LifeCare Holdings, Inc.By:

/S/     G. WAYNE
MCALISTERG. Wayne McAlisterChief Executive OfficerBy:

/S/    CHRIS A.
WALKERChris A. WalkerChief Financial Officer


Dated: November 12, 2010



33



---

##### Table of Contents



EXHIBIT INDEX



|        |  |                                                                                                                                                                               
|------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit |  | Description                                                                                                                                                                   
|        | 
|31.1    |  | Certification of Chief Executive Officer pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.
|        | 
|31.2    |  | Certification of Chief Financial Officer pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.
|        | 
|32.1    |  | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                            
|        | 
|32.2    |  | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                            



34