UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                 --------------

                                    FORM 10-Q
(Mark One)
  X         QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                      OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2000
                                       or
  ___   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE

                         SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______________ to _______________

Commission file number 1-11316

                                OMEGA HEALTHCARE
                                 INVESTORS, INC.
             (Exact name of Registrant as specified in its charter)

                 Maryland                         38-3041398
        (State of Incorporation)       (I.R.S. Employer Identification No.)


                 900 Victors Way, Suite 350, Ann Arbor, MI 48108
                    (Address of principal executive offices)

                                 (734) 887-0200
                     (Telephone number, including area code)

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

  Yes  X            No

     Indicate the number of shares  outstanding of each of the issuer's  classes
of common stock as of March 31, 2000


            Common Stock, $.10 par value               20,127,957
                      (Class)                      (Number of shares)



                        OMEGA HEALTHCARE INVESTORS, INC.

                                    FORM 10-Q

                                 March 31, 2000

                                      INDEX


PART I    Financial Information                                         Page No.
- ------    ---------------------                                         --------

Item 1.   Condensed Consolidated Financial Statements:

          Balance Sheets
             March 31, 2000 (unaudited)
             and December 31, 1999.........................................   2


          Statements of Operations (unaudited)-
             Three-month periods ended
             March 31, 2000 and 1999.......................................   3


          Statements of Cash Flows (unaudited)-
             Three-month periods ended
             March 31, 2000 and 1999.......................................   4

          Notes to Condensed Consolidated Financial Statements
             March 31, 2000 (unaudited)....................................   5


Item 2.   Management's Discussion and Analysis of
             Financial Condition and Results of
             Operations....................................................  11

Item 3.   Market Risk......................................................  19


PART II   Other Information
- -------   -----------------

Item 6.   Exhibits and Reports on Form 8-K.................................  21



                         PART 1 - FINANCIAL INFORMATION

Item 1.  Financial Statements

                        OMEGA HEALTHCARE INVESTORS, INC.

                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                 (In Thousands)



                                                                            March 31,         December 31,
                                                                              2000               1999
                                                                              ----               ----
                                                                           (Unaudited)         (See Note)
                                                                                             
                              ASSETS
Real estate properties
  Land and buildings at cost ...................................          $   605,183        $   678,605
  Less accumulated depreciation ................................              (65,255)           (65,854)
                                                                              -------            -------
    Real estate properties - net ...............................              539,928            612,751
  Mortgage notes receivable ....................................              213,229            213,617
                                                                              -------            -------
                                                                              753,157            826,368
Other real estate - net ........................................              147,097             65,847
Other investments ..............................................               58,075             61,705
                                                                               ------             ------
                                                                              958,329            953,920
Assets held for sale ...........................................               36,705             36,406
                                                                               ------             ------
  Total Investments (Cost of $1,060,289 at March 31, 2000
  and $1,056,180 at December 31, 1999) .........................              995,034            990,326
Cash and short-term investments ................................                2,509              4,105
Goodwill and non-compete agreements - net ......................                2,847              3,013
Other assets ...................................................               13,606             16,407
                                                                               ------             ------
     Total Assets ..............................................          $ 1,013,996        $ 1,013,851
                                                                          ===========        ===========

               LIABILITIES AND SHAREHOLDERS' EQUITY
Acquisition lines of credit ....................................          $   177,000        $   166,600
Unsecured borrowings ...........................................              310,996            310,996
Secured borrowings .............................................               15,878             15,951
Subordinated convertible debentures ............................               48,405             48,405
Accrued expenses and other liabilities .........................               13,699             14,818
                                                                               ------             ------
     Total Liabilities .........................................              565,978            556,770

Preferred Stock ................................................              107,500            107,500
Common stock and additional paid-in capital ....................              450,939            449,292
Cumulative net earnings ........................................              235,123            232,105
Cumulative dividends paid ......................................             (343,749)          (331,341)
Stock option loans .............................................               (2,427)            (2,499)
Unamortized restricted stock awards ............................               (1,592)              (526)
Accumulated other comprehensive income .........................                2,224              2,550
                                                                                -----              -----
     Total Shareholders' Equity ................................              448,018            457,081
                                                                              -------            -------
     Total Liabilities and Shareholders' Equity ................          $ 1,013,996        $ 1,013,851
                                                                          ===========        ===========



Note - The balance sheet at December 31, 1999, has been derived from
       audited consolidated financial statements at that date but does not
       include all of the information and footnotes required by generally
       accepted accounting principles for complete financial statements.

            See notes to condensed consolidated financial statements.

                                       2


                        OMEGA HEALTHCARE INVESTORS, INC.

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                    Unaudited

                    (In Thousands, Except Per Share Amounts)



                                                                                   Three Months Ended
                                                                                       March 31,
                                                                                       ---------
                                                                                 2000             1999
                                                                                 ----             ----
                                                                                             

Revenues
  Rental income ......................................................        $ 17,944          $ 18,128
  Mortgage interest income ...........................................           6,000            10,217
  Other investment income ............................................           1,628             1,662
  Other real estate income ...........................................             518                 -
  Miscellaneous ......................................................              27                16
                                                                                    --                --
                                                                                26,117            30,023
Expenses
  Depreciation and amortization ......................................           5,910             5,595
  Interest ...........................................................          10,966            10,106
  General and administrative .........................................           1,723             1,497
                                                                                 -----             -----
                                                                                18,599            17,198
                                                                                ------            ------

Net earnings before provision for loss on assets held for sale .......           7,518            12,825
Provision for loss on assets held for sale - net .....................          (4,500)                -
                                                                                ------             -----
Net earnings .........................................................           3,018            12,825
Preferred stock dividends ............................................          (2,408)           (2,408)
                                                                                ------            ------
Net earnings available to common .....................................        $    610          $ 10,417
                                                                              ========          ========

Net Earnings per common share:
  Basic before provision for loss on assets held for sale ............        $   0.26          $   0.52
                                                                              ========          ========
  Diluted before provision for loss on assets held for sale ..........        $   0.26          $   0.52
                                                                              ========          ========
  Basic after provision for loss on assets held for sale .............        $   0.03          $   0.52
                                                                              ========          ========
  Diluted after provision for loss on assets held for sale ...........        $   0.03          $   0.52
                                                                              ========          ========

Dividends paid per common share ......................................        $   0.50          $   0.70
                                                                              ========          ========

Average Shares Outstanding, Basic ....................................          19,982            19,899
                                                                                ======            ======
Average Shares Outstanding, Diluted ..................................          19,982            19,901
                                                                                ======            ======

Other comprehensive income (loss):
  Unrealized Gain (Loss) on Omega Worldwide, Inc. ....................        $   (326)         $    735
                                                                              ========          ========

Total comprehensive income ...........................................        $  2,692          $ 13,560
                                                                              ========          ========



            See notes to condensed consolidated financial statements.


                                       3

                        OMEGA HEALTHCARE INVESTORS, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                    Unaudited
                                 (In Thousands)




                                                                                      Three Months Ended
                                                                                           March 31,
                                                                                    2000             1999
                                                                                    ----             ----
                                                                                                
Operating activities
 Net earnings ............................................................       $  3,018         $ 12,825
 Adjustment to reconcile net earnings to cash
 provided by operating activities:
     Depreciation and amortization .......................................          5,910            5,595
     Provision for impairment loss .......................................          4,500                -
     Provision for collection losses .....................................          1,437                -
     Other ...............................................................            633              998
                                                                                      ---              ---
Funds from operations available for distribution and investment ..........         15,498           19,418
Net change in operating assets and liabilities ...........................         (1,271)          (4,069)
                                                                                   ------           ------

Net cash provided by operating activities ................................         14,227           15,349

Cash flows from financing activities
Proceeds of acquisition lines of credit ..................................         10,400           53,155
Payments of long-term borrowings .........................................            (73)             (76)
Receipts from Dividend Reinvestment Plan .................................            349              260
Dividends paid ...........................................................        (12,408)         (16,409)
Purchase of Company common stock .........................................              -           (8,740)
Other ....................................................................              -            1,283
                                                                                    -----            -----
Net cash (used in) provided by financing activities ......................         (1,732)          29,473

Cash flow from investing activities
Acquisition of real estate ...............................................              -          (33,921)
Placement  of mortgage loans .............................................              -          (16,891)
Fundings of foreclosure activities .......................................        (11,644)               -
Proceeds from sale of real estate investments - net ......................            230            2,914
Fundings of other investments - net ......................................         (3,065)          (2,532)
Collection of mortgage principal .........................................            388            5,776
Other ....................................................................              -             (482)
                                                                                  -------             ----
Net cash used in investing activities ....................................        (14,091)         (45,136)
                                                                                  -------          -------

Decrease in cash and short-term investments ..............................       $ (1,596)        $   (314)
                                                                                 ========         ========




            See notes to condensed consolidated financial statements.

                                       4

                        Omega Healthcare Investors, INC.

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

                                 March 31, 2000

Note A - Basis of Presentation

         The accompanying  unaudited condensed consolidated financial statements
for Omega  Healthcare  Investors,  Inc. (the  "Company"),  have been prepared in
accordance with generally accepted  accounting  principles for interim financial
information and with the  instructions to Form 10-Q and Article 10 of Regulation
S-X.  Accordingly,  they do not include  all of the  information  and  footnotes
required by generally  accepted  accounting  principles  for complete  financial
statements. In the opinion of management,  all adjustments (consisting of normal
recurring  accruals and  impairment  provisions to adjust the carrying  value of
assets held for sale to fair value less cost of disposal)  considered  necessary
for  a  fair  presentation  have  been  included.   Operating  results  for  the
three-month  period ended March 31, 2000, are not necessarily  indicative of the
results that may be expected for the year ending  December 31, 2000. For further
information, refer to the financial statements and footnotes thereto included in
the Company's annual report on Form 10-K for the year ended December 31, 1999.


Note B - Concentration of Risk and Related Issues

         As a result of certain recent  developments,  the risks associated with
investing  in  long-term  healthcare  facilities,  stemming  in large  part from
government  legislation  and  regulation  of  operators of the  facilities,  has
increased. The Company's  tenants/mortgagors depend on reimbursement legislation
which will provide them  adequate  payments for services  because a  significant
portion of their  revenue is  derived  from  government  programs  funded  under
Medicare and Medicaid.  The Medicare program  implemented a Prospective  Payment
System for skilled nursing facilities,  which replaced cost-based reimbursements
with an acuity based system.  The immediate effect was to  significantly  reduce
payments for services  provided.  Additionally,  certain State Medicaid programs
have  implemented  similar  acuity based  systems.  The reduction in payments to
nursing home operators pursuant to the Medicare and Medicaid payment changes has
negatively  affected the revenues of the Company's  nursing home  facilities and
the ability of the  operators of these  facilities  to service the capital costs
with capital providers like the Company.  As a result, a number of the Company's
operators have filed petitions  seeking  reorganization  under chapter 11 of the
U.S. Bankruptcy Code.

          Most  of  the  Company's   nursing  home   investments  were  designed
exclusively to provide long-term healthcare services.  These facilities are also
subject to detailed and complex specifications for the physical  characteristics
as mandated by various  governmental  authorities.  If the facilities  cannot be

                                       5


operated  as  long-term  care  facilities,   finding  alternative  uses  may  be
difficult.  The Company's  triple-net  leases require its tenants to comply with
such regulations affecting the physical  characteristics of its facilities,  and
the Company regularly monitors compliance by tenants with healthcare facilities'
regulations. Nevertheless, if tenants fail to perform these obligations, and the
Company recovers the facility through repossession,  the Company may be required
to expend capital to comply with such  regulations and maintain the value of its
investments.

         As of March 31, 2000,  88.6% of the Company's  real estate  investments
($818.4 million) are related to long-term care skilled nursing facilities,  4.9%
to assisted living  facilities,  2.8% to rehabilitation  hospitals,  and 3.7% to
medical office facilities.  These healthcare facilities are located in 27 states
and are operated by 23 independent healthcare operating companies.


        Approximately 80.2% of the Company's investments  are  operated by eight
public  companies,  including Sun Healthcare  Group,  Inc.  (25.0%),  Integrated
Health  Services,  Inc.  (16.8%,  including 9.9% as the manager for Lyric Health
Care LLC), Advocat, Inc. (11.6%), Vencor Operating,  Inc. (7.7%), Genesis Health
Ventures,  Inc. (6.3%),  Mariner Post-Acute  Network (6.1%),  Alterra Healthcare
Corporation (3.6%) and Tenet Healthcare Corp. (3.1%).  Vencor and Genesis manage
facilities  for the Company's own account as explained more fully in Note C. The
two largest private operators  represent 4.3% and 3.3% of investments.  No other
operator represents more than 1.8% of investments. The three states in which the
Company has its highest  concentration  of  investments  are located are Florida
(15.3%), California (7.0%) and Illinois (6.9%).


         Many of the public  nursing  home  companies  operating  the  Company's
facilities have recently reported  significant  operating and impairment losses.
Sun Healthcare  Group,  Inc.,  Mariner  Post-Acute  Network,  Integrated  Health
Services,   Inc.  and  RainTree  Healthcare  Corporation  have  each  filed  for
protection  under the  Bankruptcy  Code,  with the last three filing  during the
first quarter of 2000. These filings have interrupted the payment of interest on
mortgages.  These  operators  collectively  represent  45.7%  of  the  Company's
investments as of March 31, 2000.  Additionally,  Advocat,  Inc. has announced a
restatement  of certain of its  financial  statements,  and other  operators are
experiencing financial difficulties. Advocat also suspended the payment of rents
during the period but recently  reinstated  partial  payments under a standstill
agreement.  The Company has  initiated  discussions  with all  operators who are
experiencing financial difficulties, as well as state officials who regulate its
properties.  It also has proactively  initiated various other actions to protect
its interests  under its leases and mortgages.  Given the current  challenges to
its customers,  the Company is actively  involved with workout  negotiations and
bankruptcy  proceedings  to preserve  and protect the value of its  investments.
While the  earning  capacity  of certain  properties  has been  reduced  and the
reductions  may  extend  to  future  periods,  management  believes  that it has
recorded appropriate accounting impairment provisions based on its assessment of
current circumstances. However, upon foreclosure or lease termination, there can
be no  assurance  that the  Company's  investments  in  facilities  would not be
written down based on appraisals.


         During the period ended March 31, 2000, Mariner Post-Acute Network,
Advocat, Inc. and Integrated Health Services,  Inc. discontinued payments to the
Company. Payments  from  Advocat,  Inc.  (on a reduced  basis  pursuant  to a
standstill agreement) and from Integrated Health Services, Inc. were resumed in
April 2000, but Integrated Health Services, Inc. has not yet made its May

                                       6


payment. There can be no assurance that these customers will be able to continue
those payments or that other customers will continue to make their payments as
scheduled.


Note C - Portfolio Valuation Matters

         In  the  ordinary  course  of  its  business  activities,  the  Company
periodically evaluates investment opportunities and extends credit to customers.
It also is regularly  engaged in lease and loan  extensions  and  modifications.
Additionally, the Company actively monitors and manages its investment portfolio
with the  objectives of improving  credit  quality and  increasing  returns.  In
connection with portfolio management,  the Company engages in various collection
and foreclosure activities, and it believes management has the skills, knowledge
and experience to deal with such issues as may arise from time to time.

         When the Company  acquires  real estate  pursuant to a  foreclosure  or
bankruptcy  proceeding  and does not  immediately  release the properties to new
operators,  the reacquired  assets are classified on the balance sheet as "other
real  estate"  and the value of such  assets is reported at the lower of cost or
fair value.  Additionally,  when a plan to sell real estate is adopted, the real
estate is  classified  as "assets held for sale," with the net  carrying  amount
adjusted to the lower of cost or fair  value,  less cost of  disposal.  Based on
management's  current  review of the  portfolio,  a $1.4 million  provision  for
collection losses was recorded for the three-month period ended March 31, 2000.


Assets Held For Sale

         During  1998,  management  initiated  a  plan  to  dispose  of  certain
properties  judged to have  limited  long-term  potential  and to  redeploy  the
proceeds.  Following a review of the portfolio, assets identified for sale had a
cost of $95  million,  a net  carrying  value  of $83  million,  and  annualized
revenues  of  approximately  $11.4  million.  In 1998,  the  Company  recorded a
provision for  impairment of $6.8 million to adjust the carrying  value of those
assets judged to be impaired to their fair value, less cost of disposal.  During
1998,  the  Company  completed  sales of two  groups of assets,  yielding  sales
proceeds  of  $42,036,000.   Gains  realized  in  1998  from  the   dispositions
approximated  $2.8  million.  During  1999,  the Company  completed  asset sales
yielding net proceeds of $18.2 million,  realizing  losses of $10.5 million.  In
addition,  management initiated a plan in the 1999 fourth quarter for additional
asset sales to be completed in 2000. The additional  assets identified as assets
held for sale had a cost of $33.8 million, a net carrying value of $28.6 million
and  annualized  revenue  of  approximately  $3.4  million.  As a result of this
review,  the Company  recorded a provision  for  impairment  of $19.5 million to
adjust the carrying value of assets held for sale to their fair value, less cost
of disposal.  The Company  intends to sell the  remaining  facilities as soon as
practicable,  although  there can be no  assurance  sales will be  completed  or
completed on favorable terms.

         As of March 31, 2000, the carrying value of assets held for sale totals
$36.7  million.  Of the 38  facilities  held for sale,  32 are  operated for the
Company's own account.  During the three-month  period ended March 31, 2000, the
Company realized disposition proceeds of $230,000,  and recognized an additional
$4.5  million  provision  for  impairment  on assets held for sale.  The Company

                                       7


intends to sell the remaining  facilities  as soon as  practicable.  However,  a
number of other  companies are actively  marketing  portfolios of similar assets
and,  in  light  of the  existing  conditions  in the  long-term  care  industry
generally,  it has  become  more  difficult  to  sell  such  properties  and for
potential buyers to obtain financing for such  acquisitions.  Thus, there can be
no  assurance if or when such sales will be completed or whether such sales will
be  completed  on terms that allow the Company to realize the fair value of such
assets.


Other Real Estate

         The Company owns 42 facilities with 4,100 beds or assisted living units
located in eight states,  which were  recovered  from customers and are operated
for the Company's own account.  The investment in this real estate is classified
under Other Real  Estate as of March 31,  2000.  It  includes  10 nursing  homes
located in  Massachusetts  and  Connecticut  with  1,052  licensed  beds.  These
facilities  were acquired by the Company on July 14, 1999 in lieu of foreclosure
and are currently  being managed by Genesis Health  Ventures,  Inc. At March 31,
2000, the Company had invested  approximately $68.5 million in these facilities.
The Company presently is considering various alternatives, including negotiating
a lease with one or more new operators or selling one or more of the facilities.
Income from these facilities  approximated  $460,000 for the three-month  period
ended March 31, 2000.


         At March 31,  2000,  Other Real  Estate  also  includes  18  facilities
formerly leased to RainTree Healthcare Corporation ("RainTree") which were taken
back by the Company on February 29, 2000 when RainTree filed for bankruptcy;  in
connection with the bankruptcy proceeding,  the Company bid $3.1 million for the
leasehold  interest  in 12  other  RainTree  facilities,  all of  which  are now
operated for the account of the Company under a management agreement with Vencor
Operating,  Inc.  The  carrying  amount of the  Company's  investment  in all 30
facilities is $75.8  million.  Appraisals  are being sought to determine if fair
market value is lower than the current  carrying  amount.  Based on  information
presently available,  management believes there is no material impairment in the
carrying value of the  facilities.  However,  there can be no assurance that the
value  based on  appraisals  will not be less  than  cost.  Information  was not
available as to the operating  income or loss for these facilities for the month
of March 2000.


Note D - Preferred Stock

         During the three-month periods ended March 31, 2000 and March 31, 1999,
the Company paid  dividends of $1.3 million and $1.1 million,  respectively,  on
its 9.25% Series A  Cumulative  Preferred  Stock and 8.625%  Series B Cumulative
Preferred Stock.  Dividends on the preferred stock are payable quarterly.


Note E - Net Earnings Per Share

         Net earnings per share is computed based on the weighted average number
of common shares outstanding during the respective periods. Diluted earnings per
share reflect the dilutive  effect,  if any, of stock options  (2,701 shares for
the  three-month  period in 1999).  Assumed  conversion  of the  Company's  1996
convertible debentures is antidilutive.

                                       8


Note F - Omega Worldwide, Inc.


         As of March 31, 2000 the Company holds a $7,688,000 investment in Omega
Worldwide,  Inc. ("Worldwide"),  represented by 1,163,000 shares of common stock
and 260,000 shares of preferred stock.  The Company has guaranteed  repayment of
borrowings  pursuant to a revolving  credit facility in exchange for a 1% annual
fee and a facility fee of 25 basis points.  The Company has been advised that at
March 31, 2000  borrowings  of  $8,850,000  are  outstanding  under  Worldwide's
revolving credit facility.  As of March 31, 2000, Worldwide was in default under
the revolving  credit facility due to a decline in the Company's  credit rating.
Worldwide's  lender has waived the defaults under the revolving  credit facility
through June 29, 2000.


         Additionally,  the Company  has a Services  Agreement  with  Worldwide,
which  provides for the  allocation of indirect costs incurred by the Company to
Worldwide.  The  allocation of indirect  costs is based on the  relationship  of
assets under the Company's  management to the combined total of those assets and
assets under Worldwide's  management.  Indirect costs allocated to Worldwide for
the  three-month  period  ending  March 31, 2000 were  $205,000,  compared  with
$198,000 for the same period in 1999.


Note G - Subsequent Events

         On May 2, 2000, the Board of Directors  declared its regular  quarterly
dividends  of $.578 per share and $.539 per share,  respectively,  to be paid on
May 15,  2000 to Series A and  Series B  Cumulative  Preferred  shareholders  of
record on May 5, 2000.

         On May 5, 2000, the Company completed  negotiations with its bank group
to replace its $200 million unsecured  revolving credit facility with a new $175
million secured revolving credit facility that expires in December 2002, subject
to  completion of  definitive  documentation.  The Company was not in compliance
with certain  financial  covenants under the existing $200 million facility and,
as a result,  borrowings  thereunder are currently  prohibited.  The Company has
received waivers of these covenant  defaults under the existing facility through
June 29,  2000 to  permit  completion  of  documentation  for the new  facility.
However,  borrowings will continue to be prohibited until the Company  completes
the Equity  Investment  (defined  below)  and  addresses  the July 15,  2000 and
February 1, 2001 maturities of borrowings totaling $130 million.

         On May 11, 2000, the Company announced the execution of definitive
documentation with Explorer Holdings,  L.P. pursuant to which the  Company  will
issue and sell up to $200.0  million of its  capital  stock to Explorer ("the
Equity  Investment").  Initially,  1.0 million  shares of a new series of
convertible preferred  stock  ("Series C  Preferred")  will be issued for an
aggregate

                                       9


purchase price of $100.0 million,  and up to an additional $100 million of new
capital will be available for liquidity and growth  purposes upon  satisfaction
of certain  conditions.  The shares of Series C Preferred will receive dividends
at the greater of 10% per annum or the dividend  payable on shares of Common
Stock (with the Series C Preferred  participating on an "as converted"  basis).
Dividends on Series C Preferred  accrue from the date of issuance and, for any
dividend  period ending prior to February 1, 2001, may be paid in cash or
additional  shares of Series C Preferred.  Thereafter,  all dividends must be
paid in cash.  Other provisions  of this  arrangement  are explained  more fully
in Item 2 -  Management's  Discussion  and Analysis of Financial Conditions and
Results of Operations.

         On May 12,  2000,  the Company  entered  into an  agreement  with Tenet
Healthsystem  Philadelphia,  Inc. to sell three medical  office  buildings and a
parking garage to Tenet for gross proceeds of  $34,000,000.  The  transaction is
presently  scheduled to close on or before May 31, 2000. The  properties  have a
current  carrying value of  approximately  $23,000,000,  and revenues from these
facilities totaled $1,076,000 for the three months ended March 31, 2000.

                                       10



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

         "Safe  Harbor"  Statement  Under the United States  Private  Securities
Litigation  Reform Act of 1995.  Statements  contained in this document that are
not based on historical fact are "forward-looking statements" within the meaning
of  the  Private  Securities  Litigation  Reform  Act of  1995.  Forward-looking
statements  include  statements   regarding  the  Company's  future  development
activities,  the future  condition and expansion of the Company's  markets,  the
sale of certain  assets  that have been  identified  for  disposition,  dividend
policy,  the  Company's  ability  to meet  its  liquidity  requirements  and the
Company's growth strategies, as well as other statements which may be identified
by the use of  forward-looking  terminology  such as  "may,"  "will,"  "expect,"
"estimate,"  "anticipate,"  or similar  terms,  variations of those terms or the
negative of those terms.  These  forward-looking  statements  involve  risks and
uncertainties  that could cause actual results to differ from projected results.
Some of the  factors  that  could  cause  actual  results  to differ  materially
include:  the financial  strength of the Company's  facilities as it affects the
operators' continuing ability to meet their obligations to the Company under the
terms of the Company's agreements with such operators;  the Company's ability to
complete the contemplated asset sales, Equity Investment and bank financing, and
if  completed,  the ability to do so on terms  contemplated  as favorable to the
Company;  changes in the  reimbursement  levels  under the Medicare and Medicaid
programs;  operators'  continued  eligibility to participate in the Medicare and
Medicaid  programs;  changes  in  reimbursement  by other  third  party  payors;
occupancy levels at the Company's facilities;  the limited availability and cost
of capital to fund or carry healthcare  investments;  the strength and financial
resources of the Company's competitors; the Company's ability to make additional
real  estate  investments  at  attractive  yields;  and  changes in tax laws and
regulations affecting real estate investment trusts; and the risks identified in
Item 1, Note C above.

         Following is a discussion of the  consolidated  results of  operations,
financial  position and  liquidity and capital  resources of the Company,  which
should be read in conjunction  with the  consolidated  financial  statements and
accompanying notes. See also, Item 1, Note B regarding Concentration of Risk and
Related Issues and Note C regarding portfolio valuation matters above.


Results of Operations

         Revenues for the three-month period ending March 31, 2000 totaled $26.1
million,  a decrease of $3.9 million over the period ending March 31, 1999.  The
decrease  in 2000  revenue is due in part to  approximately  $2.6  million  from
reductions  in earning  investments  due to  foreclosure  and  bankruptcy,  $2.0
million from reduced  investment  caused by 1999 asset sales and the  prepayment
and  foreclosure  of  mortgages  and a $1.4  million  provision  for  losses  on
restructuring  of  customer  obligations.  These  decreases  are  offset by $1.5
million in  additional  revenue  from 1999  investments  and $591,000 of revenue
growth from  participating  incremental  net revenues  that became  effective in
2000. As of March 31, 2000,  gross real estate  investments of $818 million have
an average annualized yield of approximately 11.6%.

                                       11



         Expenses for the three-month  period ended March 31, 2000 totaled $18.6
million,  an increase of $1.4 million over expenses for 1999.  The provision for
depreciation and  amortization  for the three-month  period ended March 31, 2000
totaled  $5,910,000,  increasing  $315,000  over the same  period in 1999.  This
increase consists of $563,000  additional  depreciation  expense from properties
previously  classified  as mortgages  offset by a reduction in  amortization  of
non-compete agreements of $249,000.

         Interest  expense for the  three-month  period ended March 31, 2000 was
$11.0  million,  compared  with $10.1  million for the same period in 1999.  The
increase  in 2000 is  primarily  due to higher  average  outstanding  borrowings
during the 2000  period at  slightly  higher  rates than the same  period in the
prior year.

         General and  administrative  expenses for the three-month  period ended
March 31, 2000  totaled  $1.7  million,  an  increase of $226,500  over the same
period in 1999.  These expenses for the  three-month  period were  approximately
6.6% of  revenues,  as  compared to 5.0% of revenues  for the 1999  period.  The
increase  in 2000 is due in part to  payments  of legal and  financial  advisory
fees.

         Net earnings  available to common  shareholders were $5,110,000 for the
three-month  period ended March 31, 2000 (excluding the non-recurring  charge of
$4.5 million),  decreasing  approximately  $5,307,000 from the 1999 period. This
decrease is largely the result of decrease in revenues,  including  provision of
collection losses.  Higher  depreciation,  interest and general & administrative
costs also  contributed  to the  reduction  in net  earnings.  Net  earnings per
diluted common share (excluding the loss on asset  dispositions)  decreased from
$0.52  for  the  three-month  period  ended  March  31,  1999 to  $0.26  for the
three-month period ended March 31, 2000.


         Funds from Operations  ("FFO") totaled  $11,020,000 for the three-month
period  ending  March  31,  2000,   representing  a  decrease  of  approximately
$5,765,000 over the same period in 1999 due to factors  mentioned  above. FFO is
net earnings  available to common  shareholders,  excluding  any gains or losses
from debt restructuring and the effects of asset dispositions, plus depreciation
and amortization  associated with real estate investments.  Properties recovered
by the Company  required funding of $11.4 million for working capital during the
three-month  period.  Accordingly,  cash available for distribution was negative
for the quarter.


         No provision  for Federal  income taxes has been made since the Company
intends to  continue  to qualify as a real  estate  investment  trust  under the
provisions of Sections 856 through 860 of the Internal  Revenue Code of 1986, as
amended. Accordingly, the Company will not be subject to Federal income taxes on
amounts distributed to shareholders, provided it distributes at least 95% of its
real estate  investment trust taxable income and meets certain other conditions.
Although  the  Company  has  suspended  dividends  on its common  stock  pending
completion of the Equity  Investment  discussed below, the Company fully intends
to meet the 95%  distribution  test with dividends to be declared later in 2000.
Profits  from  operations  of recovered  properties  are subject to tax, and the
Company  intends to hold and operate  recovered  properties  only long enough to
stabilize and then release or sell them.

                                       12


Liquidity and Capital Resources

Overview
- --------

         At March  31,  2000,  the  Company  had total  assets of $1.0  billion,
shareholders'  equity of $448.0  million,  and long-term debt of $375.3 million,
representing approximately 37% of total capitalization.  Long-term debt excludes
funds borrowed under its acquisition credit  agreements.  The Company has $177.0
million drawn on its credit  facilities  at March 31, 2000.  Proceeds from asset
sales and mortgage  payments are currently  expected to reduce borrowings on the
credit facility by approximately $45.0 million during 2000.

         The  Company  has  approximately  $81.0  million of  indebtedness  that
matures July 15, 2000, and approximately $48.0 million of convertible debentures
that  mature  February  2001.  Additionally,  the term of the  Company's  $200.0
million revolving credit facility expires September 30, 2000.

         In  order to meet  the  Company's  upcoming  debt  maturities,  finance
operations and fund future  investments,  the Company has agreed to issue $100.0
million of Series C  Preferred  Stock  (the  "Equity  Investment")  to a private
equity investor,  with up to an additional $100.0 million  investment  available
for future liquidity needs or growth  opportunities on certain  conditions.  See
"-Equity  Investment"  below.  The  Equity  Investment  is  subject  to  certain
conditions,  including shareholder approval, and completion of documentation for
the Company's new credit facility and management incentive arrangements on terms
acceptable to the investor,  and  therefore  the  completion of the  transaction
cannot be assured.  The Company  believes  the  proceeds  from the first  $100.0
million of the Equity  Investment, together  with the proceeds of certain asset
dispositions,  will  provide  the  Company  sufficient  liquidity  to  meet  its
near-term debt  maturities and working  capital needs as well as the opportunity
to take  advantage  of certain  growth  opportunities.  As the Company  does not
otherwise have sufficient  existing capital resources to repay the $81.0 million
of indebtedness  that matures July 15, 2000, the Company would need funding from
other sources which have not been identified and may not be available or seek to
delay  the  repayment  of the  July  maturities  if the  $100.0  million  Equity
Investment has not been consummated prior to July 15, 2000.

Dividend Policy
- ---------------

         The Company  distributes  a large  portion of the cash  available  from
operations. Prior to March 31, 2000, the Company's historical policy had been to
make  distributions on common stock of approximately  80% of FFO. Cash dividends
paid totaled $0.50 per share for the  three-month  period ending March 31, 2000,
compared with $0.70 per share for the same period in 1999.  The dividend  payout
ratio,  that is the ratio of per share  amounts  for  dividends  paid to the per
share  amounts  of  funds  from  operations,  was  approximately  90.7%  for the
three-month period ending March 31, 2000 compared with 85.0% for the same period
in 1999.

                                       13



         Subject to  completion of the $100.0  million  Equity  Investment,  the
Board of Directors  has  announced  its  intention  to declare  dividends on the
Company's  common  stock at the annual rate of $1.00 per share.  No common stock
dividend will be paid in the second  quarter of 2000.  Subject to the completion
of the Equity  Investments,  the Company intends to resume  regularly  quarterly
dividends of $0.25 per common share  commencing  with the dividend to be paid in
the 2000 third quarter. The Company currently intends to declare and pay regular
quarterly dividends on its preferred shares.

Equity Investment
- -----------------


         On May 11,  2000,  the Company  announced  the  execution of definitive
 documentation  with  Explorer  Holdings,  L.P. ("Explorer"),  a private equity
investor, pursuant to which the Company will issue and sell up to $200.0 million
of its capital stock to Explorer.  Initially,  1.0 million shares of a new
series of convertible  preferred stock ("Series C Preferred") will be issued for
an aggregate  purchase price of $100.0 million.  The  descriptions  of the
transaction  documents set forth herein do not purport to be complete and are
qualified in their entirety by the forms of such documents filed as exhibits to
this report.


         Terms of Series C Preferred:  The shares of Series C Preferred  will be
         -----------------------------
issued and sold for $100.00 per share and will be convertible  into Common Stock
at any time by the holder at an initial  conversion  price of $6.25 per share of
Common Stock. The conversion  price is subject to possible future  adjustment in
accordance  with  customary  antidilution  provisions,   including,  in  certain
circumstances,  the issuance of Common Stock at an effective price less than the
then fair market value of the Common Stock.  The Series C Preferred will rank on
a  parity  with the  Company's  outstanding  shares  of  Series  A and  Series B
preferred  stock as to priority with respect to dividends and upon  liquidation.
The shares of Series C Preferred  will  receive  dividends at the greater of 10%
per annum or the dividend  payable on shares of Common Stock,  with the Series C
Preferred  participating  on an "as  converted"  basis.  Dividends  on  Series C
Preferred  accrue from the date of issuance  and,  for dividend  periods  ending
prior to February  1, 2001,  may be paid at the option of the Company in cash or
additional shares of Series C Preferred.  Thereafter,  dividends must be paid in
cash.  The Series C Preferred will vote (on an "as  converted"  basis)  together
with the Common Stock on all matters submitted to stockholders. However, without
the consent of the Company's Board of Directors, no holder of Series C Preferred
may vote or convert  shares of Series C Preferred if the effect thereof would be
to cause such holder to beneficially own more than 49.9% of the Company's Voting
Securities.  If  dividends  on the Series C  Preferred  are in arrears  for four
quarters,  the holders of the Series C Preferred,  voting  separately as a class
(and  together  with the holder of Series A and Series B  Preferred  if and when
dividends  on such  series are in arrears for six or more  quarters  and special
class  voting  rights  are in effect  with  respect to the Series A and Series B
Preferred),  will be entitled to elect  directors  who,  together with the other
directors  designated by the holders of Series C Preferred,  would  constitute a
majority of the Company's Board of Directors.

         Investment  Agreement:  The general terms of the Equity  Investment are
         ---------------------
set forth in the Investment Agreement. In addition to setting forth the terms on
which Explorer will acquire  initially the $100.0 million of Series C Preferred,
the  Investment  Agreement also contains  provisions  pursuant to which Explorer
will make  available,  upon  satisfaction  of  certain  conditions,  up to $50.0

                                       14


million to be used to pay  indebtedness  maturing on or before  February 1, 2001
(the "Liquidity  Commitment").  Any amounts drawn under the Liquidity Commitment
will be evidenced by the issuance of additional  shares of Series C Preferred at
a conversion  price equal to the lower of $6.25 or the then fair market value of
the Company's Common Stock.

         Any amounts of the Liquidity Commitment not utilized by the Company are
available to the Company  through  July 1, 2001,  upon  satisfaction  of certain
conditions,  to fund growth (the "Growth  Equity  Commitment").  Draws under the
Growth  Equity  Commitment  will be evidenced by Common Stock issued at the then
fair  market  value  less a  discount  agreed  to by  Explorer  and the  Company
representing  the customary  discount applied in rights offerings to an issuer's
existing security holders,  or, if not agreed, 6%. Draws under the Growth Equity
Commitment  will reduce the amounts  available  under the Liquidity  Commitment.
Following the drawing in full of the Growth Equity Commitment or upon expiration
of the  initial  Growth  Equity  Commitment,  Explorer  will have the  option to
provide  up to an  additional  $50.0  million to fund  growth for an  additional
twelve month period (the "Increased Growth Equity Commitment").  Draws under the
Increased  Growth Equity  Commitment  will be subject to the same  conditions as
applied to the Growth Equity  Commitment  and the Common Stock so issued will be
priced in the same manner described above.

         If Explorer  exercises its option to fund the Increased  Growth Equity
Commitment,  the Company will have the option to engage in a Rights  Offering
to all common  stockholders  other  than  Explorer  and its  Affiliates.  In the
Rights  Offering, stockholders  will be entitled to acquire  their proportionate
share of the Common Stock issued in  connection  with the Growth Equity
Commitment  at the same price paid by Explorer.  Proceeds  received  from the
Rights  Offering will be used to repurchase Common Stock issued to Explorer
under the Growth Equity Commitment.

         Upon the first to occur of the drawing in full of the Increased  Growth
Equity  Commitment or the expiration of the Increased Growth Equity  Commitment,
the Company  will again have the option to engage in a second  Rights  Offering.
Stockholders  (other  than  Explorer  and its  Affiliates)  will be  entitled to
acquire their  proportionate share of the Common Stock issued in connection with
the  Increased  Growth  Equity  Commitment  at the same price paid by  Explorer.
Proceeds  received in connection with the second Rights Offering will be used to
repurchase  Common Stock issued to Explorer  under the  Increased  Growth Equity
Commitment.

         In connection  with obtaining  stockholder  approval of the issuance of
the  capital  stock  to be  issued  to  Explorer  in  the  subject  transaction,
stockholders  will be asked to elect to the  Company's  Board of Directors  four
nominees  designated  by  Explorer.  A  fifth  "independent"  director  nominee,
mutually  determined  by the Company and  Explorer  will also be  nominated  for
election to the Company's Board of Directors.  The remaining four directors will
be comprised of individuals,  including Essel W. Bailey, Jr., Chairman and Chief
Executive  Officer,  designated  by the incumbent  directors  and  acceptable to
Explorer.

         The  Investment  Agreement  contains  representations,  warranties  and
indemnification  provisions  customary  for a  transaction  of this nature.  The
consummation of the contemplated transaction is subject to the completion of the
new $175 million  secured credit  facility with Fleet Bank,  N.A., a waiver from
one of the Company's  lenders and compensation and severance  arrangements  with
members  of the  Company's  senior  management  team,  in  each  case  on  terms
acceptable  to Explorer,  as well as other  customary  closing  conditions,  and
therefore the completion of the transaction cannot be assured.

                                       15


         The  Company  has  agreed  not to  solicit  or enter  into  discussions
regarding an  Alternative  Proposal,  provided  that the Company may consider an
unsolicited  proposal  that the Board of Directors  determines  in good faith is
reasonably  likely to result in a Superior  Proposal.  The Company has agreed to
pay  Explorer  $6.0  million  (the  "Termination  Fee")  if the  transaction  is
terminated under certain circumstances, including termination in connection with
the acceptance of a Superior Proposal (as defined in the Investment  Agreement).
Under  certain  circumstances,  the Company will be required to pay Explorer the
Termination Fee if an Alternative  Proposal  results in a transaction  within 18
months following  termination.  The Company has agreed to reimburse Explorer for
up to $2.5 million in out-of-pocket expenses.



         Stockholders  Agreement:  In  connection  with the  Equity  Investment,
         -----------------------
the  Company  will  enter  into a  Stockholders Agreement with Explorer pursuant
to which  Explorer will be entitled to designate up to four members of the
Company's  Board of Directors  depending on the  percentage  of either  Series C
Preferred or total Voting  Securities  acquired from time to time by Explorer
pursuant to the Investment  Agreement.  The director  designation  rights will
terminate upon the first to occur of the tenth  anniversary of the Stockholders
Agreement or when Explorer  beneficially owns less than 5% of the total Voting
Securities of the Company.


         In addition, Explorer will agree not to transfer any shares of Series C
Preferred  (or the  Common  Stock  issuable  upon  conversion  of the  Series  C
Preferred)  without board  approval  until the first  anniversary  of Explorer's
initial investment. Thereafter, Explorer will be permitted to transfer shares in
accordance with certain exemptions from the registration requirements imposed by
the Securities Act of 1933, as amended, or upon exercise of certain registration
rights granted to Explorer by the Company and set forth in a Registration Rights
Agreement (a "Public Sale").  After July 1, 2001,  Explorer will be permitted to
transfer its Voting  Securities  to a Qualified  Institutional  Buyer ("QIB") if
either (i) the total  amount of Voting  Securities  does not exceed  9.9% of the
Company's total Voting Securities or (ii) the QIB transferee  becomes a party to
the standstill agreement contained in the Stockholders  Agreement.  Any transfer
of Voting  Securities  by Explorer or its  Affiliates  (other than in connection
with a Public  Sale) is subject to a right of first offer that can be  exercised
by the Company or any other  purchaser  that the Company  may  designate.  These
transfer  restrictions  will  terminate on the fifth  anniversary  of Explorer's
initial investment.

         Pursuant to the standstill  provisions in the  Stockholders  Agreement,
Explorer  has agreed that until the fifth  anniversary  of the  consummation  of
Explorer's initial investment,  it will not acquire,  without the prior approval
of the  Company's  Board  of  Directors,  beneficial  ownership  of  any  Voting
Securities (other than pursuant to the Liquidity  Commitment,  the Growth Equity
Commitment   and  the  Increased   Growth  Equity   Commitment   and  additional
acquisitions of up to 5% of the Company's Voting Securities).  In the event that
Explorer or its Affiliates  beneficially own Voting Securities representing more
than 49.9% of the total voting  power of the Company,  the terms of the Series C
Preferred  and the  Stockholders  Agreement  provide  that no holder of Series C
Preferred  shall be entitled to vote any shares of Series C Preferred that would
result in such holder,  together with its affiliates,  voting in excess of 49.9%

                                       16


of the then  outstanding  voting  power of the Company.  In addition,  shares of
Series C Preferred  cannot be converted to the extent that such conversion would
cause the converting  stockholder to beneficially  own in excess of 49.9% of the
then outstanding voting power of the Company.

           The  Company  has  amended  its  Stockholders'  Right  Plan to exempt
Explorer and any of its  transferees  that become  parties to the  standstill as
Acquiring Persons under such plan. Subsequent  acquisitions of Voting Securities
by a transferee of more than 9.9% of Voting Securities from Explorer are limited
to not more than 2% of the total amount of outstanding  Voting Securities in any
12 month period.

         Miscellaneous:  The Company has agreed to indemnify  Explorer,  its
         --------------
Affiliates and the  individuals  that will serve as directors of the Company
against any losses and expenses  that may be incurred as a result of the
assertion of certain  claims, provided that the conduct of the indemnified
parties meets certain required  standards.  In addition,  the Company has agreed
to pay Explorer an advisory fee if Explorer provides  assistance to the Company
in connection with evaluating  growth  opportunities or other financing matters.
The amount of the advisory fee will be mutually  determined by the Company and
Explorer at the time the services are rendered based upon the nature and extent
of the services  provided.  The Company will also  reimburse  Explorer on or
before closing for Explorer's  out-of-pocket  expenses,  up to a maximum of
$2.5 million,  incurred in connection  with the Equity Investment.

Credit Facilities
- -----------------

         Depending on the availability and cost of external capital, the Company
anticipates  making  additional  investments  in  healthcare   facilities.   New
investments  generally are funded from temporary  borrowings under the Company's
acquisition  credit line  agreements.  Interest  cost incurred by the Company on
borrowings  under the revolving  credit line facilities will vary depending upon
fluctuations  in  prime  and/or  LIBOR  rates.  With  respect  to the  unsecured
acquisition  credit  line,  interest  rates  depend in part upon  changes in the
Company's  ratings by national  agencies,  which were  significantly  downgraded
during  2000.  The term of the  $200.0  million  unsecured  facility  expires on
September  30, 2000.  Borrowings  under the facility bear interest at LIBOR plus
1.5% or, at the Company's option, at the prime rate. On May 5, 2000, the Company
completed  negotiations  with  its bank  group to  replace  its  $200.0  million
unsecured  revolving credit facility with a new $175.0 million secured revolving
credit facility that expires in December 2002. The Company was not in compliance
with certain  financial  covenants under the subject  facility and, as a result,
borrowings thereunder are currently prohibited. The Company has received waivers
of these covenant defaults under the existing facility through June 29 to permit
completion  of  documentation  for the new  facility.  Borrowings  under the new
facility will bear interest at 3.25% over LIBOR until March 31, 2001. Additional
borrowings  under the $175 million credit  facility will not be available  until
the Company has provided for repayment of the $48.0  convertible  notes maturing
in February 2001 and has received at least $75.0 million of new equity  pursuant
to the Equity  Investment.  The Company also has a $50 million secured revolving
credit  facility with a group of banks under which  borrowings  bear interest at
LIBOR plus 2.00% or, at the Company's option, at the prime rate.

         The  Company has  historically  replaced  funds drawn on the  revolving
credit facilities  through  fixed-rate  long-term  borrowings,  the placement of

                                       17


convertible  debentures,  or the issuance of additional  shares of common and/or
preferred  stock.  Industry turmoil and continuing  adverse economic  conditions
affecting the long-term  care industry  cause the terms on which the Company can
obtain additional borrowings to become unfavorable. If the Company is in need of
capital to repay  indebtedness  as it  matures,  the  Company may be required to
liquidate  properties  at times  which may not  permit  realization  of  maximum
recovery  in such  investments.  In recent  periods,  the  Company's  ability to
execute this strategy has been severely  limited by conditions in the credit and
capital markets and the long-term care industry.


Year 2000 Compliance

    The Company is not aware of any significant  adverse effects of Year 2000 on
its systems and operations.

                                       18



Item 3 - Market Risk

    The Company is exposed to various market risks, including the potential loss
arising from adverse changes in interest rates.  The Company does not enter into
derivatives or other financial  instruments for trading or speculative purposes.
The Company seeks to mitigate the effects of  fluctuations  in interest rates by
matching the term of new investments  with new long-term fixed rate borrowing to
the extent possible.

    The  market  value of the  Company's  long-term  fixed rate  borrowings  and
mortgages  are subject to interest  rate risk.  Generally,  the market  value of
fixed rate  financial  instruments  will  decrease  as  interest  rates rise and
increase as interest rates fall. The estimated fair value of the Company's total
long-term  borrowings  at March 31,  2000 was $299  million.  A 1%  increase  in
interest rates would result in a decrease in fair value of long-term  borrowings
by approximately $6.5 million.

    The Company is subject to risks  associated  with debt or  preferred  equity
financing,  including the risk that existing  indebtedness may not be refinanced
or that the terms of such  refinancing  may not be as  favorable as the terms of
current  indebtedness.  If the Company were unable to refinance its indebtedness
on  acceptable   terms,   it  might  be  forced  to  dispose  of  properties  on
disadvantageous  terms,  which  might  result in losses to the Company and might
adversely  affect  the cash  available  for  distribution  to  shareholders.  If
interest rates or other factors at the time of the refinancing  result in higher
interest rates upon refinancing,  the Company's interest expense would increase,
which might affect the  Company's  ability to make  distributions  on its Common
Stock.  Dividends  on the  Company's  Common Stock have been  suspended  pending
completion of the Equity Investment.


    The  majority  of  the  Company's  borrowings  were  completed  pursuant  to
indentures  which  limit the  amount of  indebtedness  the  Company  may  incur.
Accordingly,  in the event that the Company is unable to raise additional equity
or borrow money because of these  limitations,  the Company's ability to acquire
additional  properties  may be  limited.  If the  Company  is unable to  acquire
additional properties, its ability to increase the distributions with respect to
common  shares will be limited to  management's  ability to increase  funds from
operations,  and thereby  cash  available  for  distribution,  from the existing
properties in the Company's portfolio.



Potential Risks from Bankruptcies

    Generally,  the  Company's  lease  arrangements  with a single  operator who
operates  more than one of the  Company's  facilities  is  pursuant  to a single
master lease (a "Master Lease" or collectively,  the "Master Leases").  Although
each lease or Master Lease  provides  that the Company may  terminate the Master
Lease upon the bankruptcy or insolvency of the tenant, the Bankruptcy Reform Act
of  1978  ("Bankruptcy  Code")  provides  that  a  trustee  in a  bankruptcy  or
reorganization  proceeding under the Bankruptcy Code (or debtor-in-possession in
a  reorganization  under the  Bankruptcy  Code) has the power and the  option to
assume or reject the unexpired  lease  obligations  of a  debtor-lessee.  In the
event that the unexpired  lease is assumed on behalf of the  debtor-lessee,  all
the rental obligations thereunder generally would be entitled to a priority over
other unsecured claims.  However, the court also has the power to modify a lease

                                       19


if a debtor-lessee in reorganization were required to perform certain provisions
of a lease that the court determined to be unduly burdensome. It is not possible
to determine at this time whether or not any lease or Master Lease  contains any
such  provisions.  If a lease is  rejected,  the lessor has a general  unsecured
claim  limited to any unpaid rent  already due plus an amount  equal to the rent
reserved under the lease, without  acceleration,  for the greater of one year or
15% of the remaining term of such lease, not to exceed three years. If any lease
is rejected, the Company may also lose the benefit of any participation interest
or conversion right.


    Generally,  with respect to the Company's  mortgage loans, the imposition of
an automatic stay under the Bankruptcy  Code precludes  lenders from  exercising
foreclosure  or other remedies  against the debtor.  A mortgagee also is treated
differently  from a landlord in three key respects.  First, the mortgage loan is
not subject to assumption or rejection  because it is not an executory  contract
or a lease.  Second, the mortgagee's loan may be divided into (1) a secured loan
for the  portion  of the  mortgage  debt that does not  exceed  the value of the
property and (2) a general  unsecured  loan for the portion of the mortgage debt
that exceeds the value of the property.  A secured  creditor such as the Company
is entitled to the recovery of interest and costs only if and to the extent that
the  value of the  collateral  exceeds  the  amount  owed.  If the  value of the
collateral is less than the debt, a lender such as the Company would not receive
or be entitled  to any  interest  for the time period  between the filing of the
case and  confirmation.  If the value of the  collateral  does  exceed the debt,
interest and allowed costs may not be paid during the bankruptcy proceeding, but
accrue until  confirmation of a plan or reorganization or some other time as the
court  orders.  Finally,  while a lease  generally  would  either be rejected or
assumed with all of its benefits  and burdens  intact,  the terms of a mortgage,
including the rate of interest and timing of principal payments, may be modified
if the debtor is able to effect a "cramdown" under the Bankruptcy Code.

    The receipt of liquidation  proceeds or the  replacement of an operator that
has  defaulted on its lease or loan could be delayed by the approval  process of
any federal, state or local agency necessary for the transfer of the property or
the  replacement of the operator  licensed to manage the facility.  In addition,
certain significant expenditures associated with real estate investment (such as
real  estate  taxes and  maintenance  costs)  are  generally  not  reduced  when
circumstances  cause a  reduction  in income  from the  investment.  In order to
protect its  investments,  the Company may take possession of a property or even
become licensed as an operator,  which might expose the Company to successorship
liability to government programs or require indemnity of subsequent operators to
whom it might  transfer the operating  rights and  licenses.  Should such events
occur,  the Company's  income and cash flows from operations  would be adversely
affected.

                                       20




PART II - OTHER INFORMATION


Item 6.   Exhibits and Reports on Form 8-K

    (a)   Exhibits - The following Exhibits are filed herewith:

          Exhibit       Description
          -------       -----------

           4.1          First  Amendment to the Omega  Healthcare  Investors,
                        Inc. 1993 Stock Option and  Restricted  Stock Plan As
                        Amended and Restated

           4.2          Amendment No. 1, dated May 11, 2000 to Rights Agreement,
                        dated as of May 12, 1999, between Omega Healthcare
                        Investors, Inc. and First Chicago Trust Company, as
                        Rights Agent

          10.1          Change in Control Agreement,  dated March 22, 2000, by
                        and between Omega Healthcare  Investors,  Inc. and
                        certain of the Company's Officers

          10.2          Investment  Agreement,  dated  as of May 11, 2000,  by
                        and   among   Omega   Healthcare Investors, Inc. and
                        Explorer Holdings, L.P., including   Exhibit  A  thereto
                        (Form  of Articles    Supplementary   for   Series   C
                        Convertible  Preferred  Stock),   Exhibit  B thereto
                        (Form of Additional Equity Financing) and Exhibit C
                        thereto  (Form of Stockholders Agreement)

          10.3          Agreement  of Sale and  Purchase  dated  May 12,  2000,
                        by and  between  Omega  Healthcare  Investors,  Inc.
                        and Tenet Healthsystem Philadelphia, Inc.

          27       Financial Data Schedule

    (b)   Reports on Form 8-K - None were filed.

                                       21




                                   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.

                        OMEGA HEALTHCARE INVESTORS, INC.
                                   Registrant


Date:   May 19, 2000                       By:  /s/ESSEL W. BAILEY, JR.
                                                ------------------------
                                                 Essel W. Bailey, Jr.
                                                 President

Date:   May 19, 2000                       By:  /s/DAVID A. STOVER
                                                -------------------
                                                  David A. Stover
                                                  Chief Financial Officer

























                                       22