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 June 30, 2001
                                       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 June 30, 2001

   Common Stock, $.10 par value                             20,066,142
           (Class)                                      (Number of shares)











                        OMEGA HEALTHCARE INVESTORS, INC.

                                    FORM 10-Q

                                  June 30, 2001

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

Item 1.           Condensed Consolidated Financial Statements:

                  Balance Sheets
                           June 30, 2001 (unaudited)
                           and December 31, 2000 ................................... 2

                  Statements of Operations (unaudited)
                           Three-month and Six-month periods ended
                           June 30, 2001 and 2000 .................................. 3

                  Statements of Cash Flows (unaudited)
                           Six-month period ended
                           June 30, 2001 and 2000 .................................. 4

                  Notes to Condensed Consolidated Financial Statements
                           June 30, 2001 (unaudited) ............................... 5

Item 2.           Management's Discussion and Analysis of
                           Financial Condition and Results of
                           Operations ..............................................21

Item 3.           Quantitative and Qualitative Disclosures About Market Risk .......27

PART II  Other Information

Item 1.           Legal Proceedings ................................................28

Item 2.           Changes in Securities and Use of Proceeds ........................28

Item 3.           Defaults Upon Senior Securities ..................................28

Item 4.           Submission of Matters to a Vote of Security Holders ..............29

Item 6.           Exhibits and Reports on Form 8-K .................................31



                         PART 1 - FINANCIAL INFORMATION

Item 1.      Financial Statements

                        OMEGA HEALTHCARE INVESTORS, INC.

                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                 (In Thousands)



                                                               June 30,    December 31,
                                                                 2001         2000
                                                                 ----         ----
                                                              (Unaudited)  (See Note)
                        ASSETS
                                                                          
Real estate properties
     Land and buildings at cost ...........................   $ 702,836    $ 710,542
     Less accumulated depreciation ........................     (97,707)     (89,870)
                                                                -------      -------
             Real estate properties - net .................     605,129      620,672
     Mortgage notes receivable - net ......................     180,768      206,710
                                                                -------      -------
                                                                785,897      827,382
Other investments .........................................      55,709       53,242
                                                                 ------       ------
                                                                841,606      880,624
Assets held for sale - net ................................       5,698        4,013
                                                                  -----        -----
     Total Investments ....................................     847,304      884,637
Cash and cash equivalents .................................      10,795        7,172
Accounts receivable .......................................      17,032       10,497
Other assets ..............................................       5,220        9,338
Operating assets for owned properties .....................      41,463       36,807
                                                                 ------       ------
     Total Assets .........................................   $ 921,814    $ 948,451
                                                              =========    =========

           LIABILITIES AND SHAREHOLDERS' EQUITY
Revolving lines of credit .................................   $ 198,641    $ 185,641
Unsecured borrowings ......................................     203,527      225,000
Other long-term borrowings ................................      23,525       24,161
Subordinated convertible debentures .......................          -        16,590
Accrued expenses and other liabilities ....................      22,944       18,002
Operating liabilities for owned properties ................      13,482       14,744
                                                                 ------       ------
     Total Liabilities ....................................     462,119      484,138

Preferred Stock ...........................................     212,342      207,500
Common stock and additional paid-in capital ...............     440,382      440,556
Cumulative net earnings ...................................     173,128      182,548
Cumulative dividends paid .................................    (365,654)    (365,654)
Unamortized restricted stock awards .......................        (284)        (607)
Accumulated other comprehensive loss ......................        (219)         (30)
                                                                 ------        -----
     Total Shareholders' Equity ...........................     459,695      464,313
                                                                -------      -------
     Total Liabilities and Shareholders' Equity ...........   $ 921,814    $ 948,451
                                                              =========    =========


Note      - The balance sheet at December 31, 2000, has been derived from the
            audited consolidated financial statements at that date but does not
            include all of the information and footnotes required by generally
            accepted accounting principles in the United States 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         Six Months Ended
                                                                      June 30,                 June 30,
                                                                ------------------         -----------------
                                                                 2001         2000        2001           2000
                                                                 ----         ----        ----           ----
                                                                                              
Revenues
  Rental income ..........................................   $  14,729    $  16,268    $  30,750    $  34,270
  Mortgage interest income ...............................       5,535        5,912       11,213       11,912
  Other investment income - net ..........................       1,008        1,926        2,266        3,622
  Nursing home revenues of owned and operated assets .....      43,796       46,076       89,793       77,501
  Miscellaneous ..........................................         586          266          809          357
                                                                  ----         ----         ----         ----
                                                                65,654       70,448      134,831      127,662
Expenses
  Nursing home expenses of owned and operated assets .....      43,676       46,919       90,126       77,884
  Depreciation and amortization ..........................       5,504        5,818       11,045       11,728
  Interest ...............................................       9,243       11,277       18,915       22,375
  General and administrative .............................       3,155        1,212        5,504        2,801
  Legal ..................................................         766          472        1,717          493
  State taxes ............................................         107          113          213          226
  Litigation settlement expense ..........................      10,000            -       10,000            -
  Provision for impairment ...............................       8,381            -        8,381        4,500
  Provision for uncollectable accounts ...................         681            -          681            -
  Severance and consulting agreement costs ...............         466            -          466            -
  Charges for derivative accounting ......................          70            -          552            -
                                                                  ----         ----         ----         ----
                                                                82,049       65,811      147,600      120,007
                                                                ------       ------      -------      -------

(Loss) earnings before (loss) gain on assets sold and gain
    on early extinguishment of debt ......................     (16,395)       4,637      (12,769)       7,655
(Loss) gain on assets sold  - net ........................          (7)      10,451          612       10,451
Gain on early extinguishment of debt .....................       2,489            -        2,737            -
                                                                 -----        -----        -----        -----
Net (loss) earnings ......................................     (13,913)      15,088       (9,420)      18,106
Preferred stock dividends ................................      (5,029)      (2,408)      (9,937)      (4,816)
                                                                ------       ------       ------       ------
Net (loss) earnings available to common ..................   $ (18,942)   $  12,680    $ (19,357)   $  13,290
                                                             =========    =========    =========    =========

(Loss) Earnings per common share:
  Net (loss) earnings per share - basic ..................   $   (0.95)   $    0.63    $   (0.97)   $    0.66
                                                              ========     ========     ========     ========
  Net (loss) earnings per share - diluted ................   $   (0.95)   $    0.63    $   (0.97)   $    0.66
                                                              ========     ========     ========     ========

Dividends declared and paid per common share .............   $       -    $       -    $       -    $    0.50
                                                              ========     ========      =======     =========

Weighted Average Shares Outstanding, Basic ...............      20,013       20,129       20,013       20,055
                                                                ======       ======       ======       ======
Weighted Average Shares Outstanding, Diluted .............      20,013       20,129       20,013       20,055
                                                                ======       ======       ======       ======

Other comprehensive income (loss):
  Unrealized Gain (Loss) on Omega Worldwide, Inc. ........   $     247    $    (873)   $     247    $  (1,199)
                                                              ========     ========     ========     ========
  Unrealized Loss on Hedging Contracts ...................   $     (82)   $       -    $    (436)   $       -
                                                              ========     ========     =========    ========

Total comprehensive (loss) income ........................   $ (13,748)   $  14,215    $  (9,609)   $  16,907
                                                              ========     ========     ========     ========


     See notes to condensed consolidated financial statements.



                                       3


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



                                                                         Six Months Ended
                                                                             June 30,
                                                                         2001        2000
                                                                         ----        ----

                                                                                
Operating activities
 Net (loss) earnings ..............................................   $ (9,420)   $ 18,106
 Adjustment to reconcile net earnings to cash
 provided by operating activities:
     Depreciation and amortization ................................     11,045      11,728
     Provision for impairment .....................................      8,381       4,500
     Provision for collection losses ..............................        681       2,937
     Gain on assets sold - net ....................................       (612)    (10,451)
     Gain on early extinguishment of debt .........................     (2,737)          -
     Other ........................................................        630       1,034
Net change in accounts receivable for Owned & Operated assets - net     (3,474)    (15,929)
Net change in accounts payable for Owned & Operated assets ........     (2,796)      4,777
Net change in other Owned & Operated assets and liabilities .......      1,961     (17,621)
Net change in operating assets and liabilities ....................      3,108      (6,403)
                                                                         -----      ------
Net cash provided by (used in) operating activities ...............      6,767      (7,322)

Cash flows from financing activities
Proceeds of revolving lines of credit - net .......................     13,000      10,400
Payments of long-term borrowings ..................................    (38,699)       (148)
Receipts from Dividend Reinvestment Plan ..........................         20         367
Dividends paid ....................................................          -     (14,816)
Deferred financing costs paid .....................................       (698)          -
Other .............................................................        (45)          -
                                                                          ----        ----
Net cash used in financing activities .............................    (26,422)     (4,197)

Cash flow from investing activities
Proceeds from sale of real estate investments - net ...............      1,364      35,093
Fundings of other investments - net ...............................       (465)     (4,200)
Collection of mortgage principal ..................................     22,379       1,242
                                                                        ------       -----
Net cash provided by investing activities .........................     23,278      32,135
                                                                        ------      ------

Increase in cash and cash equivalents .............................      3,623      20,616
Cash and cash equivalents at beginning of period ..................      7,172       4,105
                                                                         -----       -----
Cash and cash equivalents at end of period ........................   $ 10,795    $ 24,721
                                                                      ========    ========


            See notes to condensed consolidated financial statements.



                                       4



                        OMEGA HEALTHCARE INVESTORS, INC.

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

                                  June 30, 2001

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 in the United States
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) considered necessary for a fair presentation have been
included.  Certain  reclassifications  have  been  made  to the  2000  financial
statements for consistency with the current presentation. Such reclassifications
have no effect on previously reported earnings or equity.  Operating results for
the  three-month  and six-month  periods ended June 30, 2001 are not necessarily
indicative of the results that may be expected for the year ending  December 31,
2001. 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, 2000.

Note B - Properties

     In the ordinary course of its business activities, the Company periodically
evaluates  investment  opportunities  and extends  credit to customers.  It also
regularly engages 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.

     When the Company  acquires  real estate  pursuant to a  foreclosure,  lease
termination  or bankruptcy  proceeding,  and does not  immediately  re-lease the
properties  to new  operators,  the assets are included on the balance  sheet as
"real estate  properties," and the value of such assets is reported at the lower
of cost or fair value.  (See "Owned and Operated  Assets" below).  Additionally,
when a formal 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  Company's  portfolio,  a
provision  for  impairment  on the value of assets held for sale of $8.4 million
was recorded for the three-month and six-month periods ended June 30, 2001. This
provision  relates to additional  properties  that were added to Assets Held for
Sale  during  the  three-month  period  ended  June 30,  2001 as a result of the



                                       5


foreclosure  of assets  leased by a defaulting  customer  during the quarter.  A
provision  for  impairment  in the  value  of the  Assets  Held for Sale of $4.5
million was recorded for the six-month period ended June 30, 2000.

     A summary of the number of  properties  by category  for the quarter  ended
June 30, 2001 follows:




                                                                                                       Total
                                               Purchase /                   Owned &     Healthcare    Held for
Facility Count                                 Leaseback     Mortgages      Operated    Facilities     Sale       Total
                                               ---------     ---------      --------    ----------     ----       -----
                                                                                                
Balance at March 31, 2001 ................         132           63           66          261            3          264
Properties transferred to Held for Sale ..          (3)           -           (4)          (7)           7            -
Properties transferred to Owned & Operated          (3)          (1)           4            -            -            -
Properties Sold / Mortgages Paid .........           -           (5)           -           (5)          (1)          (6)
Properties Leased / Mortgages Placed .....           3            -           (3)           -            -            -
                                                   --------------------------------------------------------------------
Balance at June 30, 2001 .................         129           57           63          249            9          258
                                                   ====================================================================


Gross Investment ($000's)
Balance at March 31, 2001 ................   $ 579,937    $ 206,774    $ 130,053    $ 916,764    $   3,547    $ 920,311
Properties transferred to Held for Sale ..     (11,499)           -       (1,043)     (12,542)      12,542            -
Properties transferred to Owned & Operated      (9,133)      (4,349)      13,482            -            -            -
Properties Sold / Mortgages Paid .........           -      (21,958)           -      (21,958)        (156)     (22,114)
Properties Leased / Mortgages Placed .....      22,163            -      (22,163)           -            -            -
Impairment ...............................           -            -            -            -       (8,344)      (8,344)
Capex and other ..........................           -          301        1,039        1,340       (1,891)        (551)
                                               -------------------------------------------------------------------------
Balance at June 30, 2001 .................   $ 581,468    $ 180,768    $ 121,368    $ 883,604    $   5,698    $ 889,302
                                               =========================================================================




Real Estate Dispositions

     The Company disposed of an Indiana  facility during the three-month  period
ended June 30, 2001.  The facility had a total of 40 beds and was  classified as
Assets Held for Sale.  During the  three-month  period ended June 30, 2000,  the
Company  recognized a gain on  disposition  of assets of $11.1  million from the
sale of four facilities  previously leased to Tenet  Healthsystem  Philadelphia,
Inc.,  offset  by a loss of $0.6  million  on the sale of a 57 bed  facility  in
Colorado.

Notes and Mortgages Receivable

     Income on notes and mortgages which are impaired will be recognized as cash
is received. No provision for loss on mortgages or notes receivable was recorded
during the six-month periods ended June 30, 2001 and 2000.


Owned and Operated Assets

     The Company owns 63 facilities  that were  recovered from customers and are
operated for the Company's own account. These facilities have 4,942 beds and are
located in nine states.  During the three-month period ended June 30, 2001, four
of the  Company's  previously  Owned and  Operated  facilities  were  closed and
reclassified to Assets Held for Sale, four foreclosure  facilities were added to
Owned and Operated and three facilities were re-leased to a new operator.




                                       6


     The Company  intends to operate these owned and operated assets for its own
account until such time as these  facilities'  operations are stabilized and are
re-leasable or saleable at lease rates or sale prices that maximize the value of
these  assets to the  Company.  Due to the  deterioration  in market  conditions
affecting  the long term care  industry,  the Company is unable to estimate when
such  re-leasing  and sales  objectives  might be  achieved  and now  intends to
operate such facilities for an extended  period.  As a result,  these facilities
and their  respective  operations are presented on a  consolidated  basis in the
Company's financial statements.

     The revenues,  expenses,  assets and liabilities  included in the Company's
condensed  consolidated  financial  statements  which  relate to such  owned and
operated assets (2) are as follows:





                                        Unaudited
                                      (In Thousands)

                                       Three Months             Six Months
                                       Ended June 30,         Ended June 30,
                                       --------------         --------------
                                      2001       2000        2001        2000
                                      ----       ----        ----        ----
      
Revenues (1)
Medicaid ........................   $ 26,321   $ 26,834    $ 53,561    $ 46,359
Medicare ........................     11,324      6,495      22,514      13,250
Private & Other .................      6,151     12,747      13,718      17,892
                                       -----     ------      ------      ------
    Total Revenues ..............     43,796     46,076      89,793      77,501

Expenses
Patient Care Expenses ...........     29,568     27,729      62,721      50,103
Administration ..................      7,642     12,763      14,177      17,442
Property & Related ..............      2,746      2,576       5,960       4,871
                                       -----      -----       -----       -----
    Total Expenses ..............     39,956     43,068      82,858      72,416

Contribution Margin .............      3,840      3,008       6,935       5,085

Management Fees .................      2,418      2,281       4,867       3,898
Rent ............................      1,302      1,570       2,401       1,570
                                       -----      -----       -----       -----

Net Operating Income (Loss) .....   $    120   $   (843)   $   (333)   $   (383)
                                    ========   ========    ========    ========


              (1) Nursing home revenues from these owned and operated assets
                  are recognized as services are  provided.
              (2) The amounts shown in the condensed  consolidated  financial
                  statements are not comparable,  as the number of Owned and
                  Operated facilities and the timing of the foreclosures and re-
                  leasing activities occurred at different times during the
                  periods presented.


                                       7



                  Unaudited
               (In Thousands)

                                                     June 30,       December 31,
                                                       2001            2000
                                                       ----            ----
                   ASSETS
                                                                     
Cash .......................................        $   5,045         $   5,364
Accounts Receivable - Net ..................           33,504            30,030
Other Current Assets .......................            6,349             5,098
                                                        -----             -----
Total Current Assets .......................           44,898            40,492

Investment in leasehold ....................            1,610             1,679

Land and Buildings .........................          121,368           130,601
Less Accumulated Depreciation ..............          (17,224)          (17,680)
                                                      -------           -------
Land and Buildings - Net ...................          104,144           112,921
                                                      -------           -------

TOTAL ASSETS ...............................        $ 150,652         $ 155,092
                                                    =========         =========

                 LIABILITIES
Accounts Payable ...........................        $   5,841         $   8,636
Other Current Liabilities ..................            7,641             6,108
                                                        -----             -----
Total Current Liabilities ..................           13,482            14,744
                                                       ------            ------

TOTAL LIABILITIES ..........................        $  13,482         $  14,744
                                                    =========         =========



Assets Held for Sale

     At June 30, 2001,  the  carrying  value of assets held for sale totals $5.7
million (net of impairment  reserves of $16.3  million).  The Company 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 the assets.


                                       8



Segment Information

     The following tables set forth the  reconciliation of operating results and
total assets for the Company's  reportable  segments for the three and six-month
periods ended June 30, 2001 and 2000.


                                                     For the three months ended June 30, 2001
                                                     ----------------------------------------

                                                             Owned and
                                                            Operated and
                                                  Core      Assets Held    Corporate
                                               Operations     For Sale     and Other  Consolidated
                                               ----------     --------     ---------  ------------
                                                                 (In Thousands)
                                                                               
Operating Revenues .........................   $  20,264    $  43,796    $       -    $  64,060
Operating Expenses .........................           -      (43,676)           -      (43,676)
                                                   -----      -------       ------      -------
  Net operating income .....................      20,264          120            -       20,384
Adjustments to arrive at net income:
  Other revenues ...........................           -            -        1,594        1,594
  Interest expense .........................           -            -       (9,243)      (9,243)
  Depreciation and amortization ............      (4,344)        (936)        (224)      (5,504)
  General and administrative ...............           -            -       (3,155)      (3,155)
  Legal ....................................           -            -         (766)        (766)
  State Taxes ..............................           -            -         (107)        (107)
  Litigation settlement expense ............           -            -      (10,000)     (10,000)
  Severance and consulting agreement costs .           -            -         (466)        (466)
  Provision for uncollectable accounts .....        (681)           -            -         (681)
  Provision for impairment .................           -            -       (8,381)      (8,381)
  Charges for derivative accounting ........           -            -          (70)         (70)
                                                    ----         ----         ----         ----
                                                  (5,025)        (936)     (30,818)     (36,779)
                                                  ------         ----      -------      -------
Income (loss) before gain on assets sold and
   gain on early extinguishment of debt ....      15,239         (816)     (30,818)     (16,395)
Gain on assets sold - net ..................           -           (7)           -           (7)
Gain on early extinguishment of debt .......           -            -        2,489        2,489
Preferred dividends ........................           -            -       (5,029)      (5,029)
                                                   -----        -----       ------       ------
Net income (loss) available to common ......   $  15,239    $    (823)   $ (33,358)   $ (18,942)
                                               =========    =========    =========    =========


Total Assets ...............................   $ 681,754    $ 156,350    $  83,710    $ 921,814
                                               =========    =========    =========    =========





                                       9



                                              For the three months ended June 30, 2000
                                              ----------------------------------------

                                                          Owned and
                                                         Operated and
                                             Core        Assets Held      Corporate
                                          Operations      For Sale        and Other     Consolidated
                                          ----------      --------        ---------     ------------
                                                                (In Thousands)
                                                                             
Operating Revenues ..................   $    22,180    $    46,076     $        -    $    68,256
Operating Expenses ..................             -        (46,919)             -        (46,919)
                                              -----        -------          -----        -------
  Net operating income ..............        22,180           (843)             -         21,337
Adjustments to arrive at net income:
  Other revenues ....................             -              -          2,192          2,192
  Interest expense ..................             -              -        (11,277)       (11,277)
  Depreciation and amortization .....        (4,489)          (964)          (365)        (5,818)
  General and administrative ........             -              -         (1,212)        (1,212)
  Legal .............................             -              -           (472)          (472)
  State Taxes .......................             -              -           (113)          (113)
  Provision for impairment ..........             -              -              -              -
                                              -----           ----          -----          -----
                                             (4,489)          (964)       (11,247)       (16,700)
                                             ------           ----        -------        -------

Earnings (loss) .....................        17,691         (1,807)       (11,247)         4,637
Gain on Assets Sold .................        10,451              -              -         10,451
Preferred dividends .................             -              -         (2,408)        (2,408)
                                              -----          -----         ------         ------
Net income (loss) available to common   $    28,142    $    (1,807)   $   (13,655)   $    12,680
                                        ===========    ===========    ===========    ===========

Total Assets ........................   $   730,081    $   167,631    $   140,235    $ 1,037,947
                                        ===========    ===========    ===========    ===========









                                       10




                                                   For the six months ended June 30, 2001
                                                   --------------------------------------

                                                              Owned and
                                                             Operated and
                                                   Core      Assets Held    Corporate
                                                Operations    For Sale      and Other  Consolidated
                                                ----------    --------      ---------  ------------
                                                                  (In Thousands)
                                                                             
Operating Revenues .........................   $  41,963    $  89,793    $       -    $ 131,756
Operating Expenses .........................           -      (90,126)           -      (90,126)
                                                   -----      -------        -----      -------
  Net operating income .....................      41,963         (333)           -       41,630
Adjustments to arrive at net income:
  Other revenues ...........................           -            -        3,075        3,075
  Interest expense .........................           -            -      (18,915)     (18,915)
  Depreciation and amortization ............      (8,668)      (1,932)        (445)     (11,045)
  General and administrative ...............           -            -       (5,504)      (5,504)
  Legal ....................................           -            -       (1,717)      (1,717)
  State Taxes ..............................           -            -         (213)        (213)
  Litigation settlement expense ............           -            -      (10,000)     (10,000)
  Severance and consulting agreement costs .           -            -         (466)        (466)
  Provision for uncollectable accounts .....        (681)           -            -         (681)
  Provision for impairment .................           -            -       (8,381)      (8,381)
  Charges for derivative accounting ........           -            -         (552)        (552)
                                                   -----        -----         ----         ----
                                                  (9,349)      (1,932)     (43,118)     (54,399)
                                                  ------       ------      -------      -------
Income (loss) before gain on assets sold and
   gain on early extinguishment of debt ....      32,614       (2,265)     (43,118)     (12,769)
Gain on assets sold - net ..................           -          612            -          612
Gain on early extinguishment of debt .......           -            -        2,737        2,737
Preferred dividends ........................           -            -       (9,937)      (9,937)
                                                   -----        -----       ------       ------
Net income (loss) available to common ......   $  32,614    $  (1,653)   $ (50,318)   $ (19,357)
                                               =========    =========    =========    =========

Total Assets ...............................   $ 681,754    $ 156,350    $  83,710    $ 921,814
                                               =========    =========    =========    =========





                                       11





                                              For the six months ended June 30, 2000
                                              --------------------------------------

                                                          Owned and
                                                         Operated and
                                              Core       Assets Held       Corporate
                                           Operations     For Sale         and Other    Consolidated
                                           ----------     --------         ---------    ------------
                                                               (In Thousands)
                                                                               
Operating Revenues ..................   $    46,182    $    77,501     $        -    $   123,683
Operating Expenses ..................             -        (77,884)             -        (77,884)
                                              -----        -------         ------        -------
  Net operating income ..............        46,182           (383)             -         45,799
Adjustments to arrive at net income:
  Other revenues ....................             -              -          3,979          3,979
  Interest expense ..................             -              -        (22,375)       (22,375)
  Depreciation and amortization .....        (9,420)        (1,578)          (730)       (11,728)
  General and administrative ........             -              -         (2,801)        (2,801)
  Legal .............................             -              -           (493)          (493)
  State Taxes .......................             -              -           (226)          (226)
  Provision for impairment ..........             -              -         (4,500)        (4,500)
                                              -----          -----         ------         ------
                                             (9,420)        (1,578)       (27,146)       (38,144)
                                             ------         ------        -------        -------

Earnings (loss) .....................        36,762         (1,961)       (27,146)         7,655
Gain on Assets Sold .................        10,451              -              -         10,451
Preferred dividends .................             -              -         (4,816)        (4,816)
                                              -----          -----         ------         ------
Net income (loss) available to common   $    47,213    $    (1,961)   $   (31,962)   $    13,290
                                        ===========    ===========    ===========    ===========

Total Assets ........................   $   730,081    $   167,631    $   140,235    $ 1,037,947
                                        ===========    ===========    ===========    ===========



Note C - Concentration of Risk and Related Issues

     As of June 30,  2001,  the  Company's  portfolio  of  domestic  investments
consisted of 249 healthcare facilities,  located in 29 states and operated by 31
third-party  operators.  The Company's  gross  investments  in these  facilities
totaled  $883.6  million  at June 30,  2001.  This  portfolio  is made up of 127
long-term healthcare facilities and 2 rehabilitation  hospitals owned and leased
to third  parties,  fixed  rate,  participating  and  convertible  participating
mortgages  on 57 long-term  healthcare  facilities  and 52 long-term  healthcare
facilities that were recovered from customers and are currently operated through
third-party  management contracts for the Company's own account. In addition, 12
facilities  subject to  third-party  leasehold  interests  are included in Other
Investments.  The  Company  also  holds  miscellaneous  investments  and  closed
healthcare  facilities held for sale of approximately  $63.0 million at June 30,
2001, including $22.3 million related to two non-healthcare facilities leased by
the United States Postal Service, an $8.6 million investment in Omega Worldwide,
Inc.,  Principal  Healthcare Finance Limited, an Isle of Jersey (United Kingdom)
company and Principal  Healthcare  Finance Trust, an Australian Unit Trust,  and
$15.7 million of notes receivable.

     Seven  public  companies  operate  approximately  74.0%  of  the  Company's
investments,  including Sun Healthcare Group,  Inc.  (24.7%),  Integrated Health
Services, Inc. (18.2%, including 10.8% as the manager for and 50% owner of Lyric
Health Care LLC),  Advocat,  Inc. (12.0%),  Mariner  Post-Acute  Network (6.2%),



                                       12


Kindred  Healthcare,  Inc.  (formerly known as Vencor  Operating,  Inc.) (6.0%),
Alterra Healthcare Corporation (3.9%), and Genesis Health Ventures, Inc. (3.0%).
Kindred and Genesis manage facilities for the Company's own account, included in
Owned & Operated Assets.  The two largest private  operators  represent 3.5% and
2.5%, respectively,  of investments. No other operator represents more than 2.5%
of  investments.  The  three  states  in  which  the  Company  has  its  highest
concentration of investments are Florida (16.1%), California (7.6%) and Illinois
(7.5%).

Government Healthcare Regulation, Reimbursements and Industry
Concentration Risks

     Nearly all of the Company's  properties are used as healthcare  facilities,
therefore,  the Company is directly  affected  by the risk  associated  with the
healthcare  industry.  The  Company's  lessees  and  mortgagors,  as well as the
facilities  owned and operated for the Company's  account,  derive a substantial
portion of their net operating revenues from third-party  payers,  including the
Medicare and Medicaid  programs.  Such programs are highly regulated and subject
to frequent and substantial  changes.  In addition,  private  payers,  including
managed care payers,  are increasingly  demanding  discounted fee structures and
the assumption by healthcare providers of all or a portion of the financial risk
of operating a healthcare facility.  Any changes in reimbursement policies which
reduce  reimbursement  levels could  adversely  affect revenues of the Company's
lessees and borrowers and thereby adversely affect those lessees' and borrowers'
abilities to make their monthly lease or debt payments to the Company.

     The  possibility  that the healthcare  facilities  will not generate income
sufficient  to meet  operating  expenses or will yield  returns lower than those
available through investments in comparable real estate or other investments are
additional  risks of investing in  healthcare-related  real estate.  Income from
properties  and yields from  investments  in such  properties may be affected by
many  factors,  including  changes in  governmental  regulation  (such as zoning
laws),  general or local economic  conditions  (such as fluctuations in interest
rates and  employment  conditions),  the  available  local supply and demand for
improved real estate, a reduction in rental income as the result of an inability
to maintain occupancy levels, natural disasters (such as earthquakes and floods)
or similar factors.

     Real estate  investments are relatively  illiquid and,  therefore,  tend to
limit the ability of the Company to vary its  portfolio  promptly in response to
changes in economic or other  conditions.  Thus,  if the operation of any of the
Company's   properties   becomes   unprofitable  due  to  competition,   age  of
improvements or other factors such that the lessee or borrower becomes unable to
meet its obligations on the lease or mortgage loan, the liquidation value of the
property may be substantially less, particularly relative to the amount owing on
any related  mortgage loan,  than would be the case if the property were readily
adaptable to other uses.



                                       13


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 designed  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
if  a  debtor-lessee  in a  reorganization  were  required  to  perform  certain
provisions of a lease that the court determined to be unduly  burdensome.  It is
not  possible at this time to  determine  whether or not a court would hold that
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 the rent obligation for three years.

     Generally,  with respect to the Company's mortgage loans, the imposition of
an  automatic  stay  under  the  Bankruptcy  Code  precludes  the  Company  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 the Company to indemnify  subsequent
operators to whom it might  transfer the operating  rights and  licenses.  Third
party  payors may also  suspend  payments to the Company  following  foreclosure



                                       14


until the Company  receives  the  required  licenses to operate the  facilities.
Should such events occur,  the Company's  income and cash flows from  operations
would be adversely affected.

Risks Related to Owned and Operated Assets

     As a consequence of the financial  difficulties  encountered by a number of
the  Company's  operators,  the Company has  recovered  various  long-term  care
assets,  pledged  as  collateral  for  the  operators'  obligations,  either  in
connection with a restructuring or settlement with certain operators or pursuant
to  foreclosure  proceedings.  Under  normal  circumstances,  the Company  would
classify such assets as "Assets Held for Sale" and seek to re-lease or otherwise
dispose  of such  assets  as  promptly  as  practicable.  However,  a number  of
companies are actively  marketing  portfolios of similar assets and, in light of
the current conditions in the long-term care industry  generally,  it has become
more difficult both to sell such  properties and for potential  buyers to obtain
financing  to acquire such  properties.  During  2000,  $24.3  million of assets
previously  classified as held for sale were reclassified to "Owned and Operated
Assets" as the timing and strategy for sale or, alternatively,  re-leasing, were
revised in light of prevailing market conditions.

     The  Company  is  typically  required  to  hold  applicable  leases  and is
responsible for the regulatory  compliance at its owned and operated facilities.
The  Company's  management   contracts  with  third-party   operators  for  such
properties  provide that the third-party  operator is responsible for regulatory
compliance,  but the Company  could be  sanctioned  for  violation of regulatory
requirements.  In addition,  the risk of third-party claims such as patient care
and  personal  injury  claims may be higher  with  respect to Company  owned and
operated properties as compared to the Company's leased and mortgaged assets.


Note D - Dividends

     On February 1, 2001, the Company announced the suspension of all common and
preferred dividends.  This action is intended to preserve cash to facilitate the
Company's  ability to obtain  financing to fund its 2002 maturing  indebtedness.
Prior to  recommencing  the payment of dividends on the Company's  Common stock,
all accrued and unpaid  dividends on the  Company's  Series A, B and C preferred
stock must be paid in full.  The Company has made  sufficient  distributions  to
satisfy the distribution  requirements under the REIT rules to maintain its REIT
status for 2000 and intends to satisfy  such  requirements  under the REIT rules
for 2001. The cumulative  unaccrued and unpaid dividends  relating to all series
of the  preferred  stock,  excluding  the  November  15, 2000 Series C dividends
described below, total $9.9 million as of June 30, 2001.

     On March 30,  2001,  the  Company  exercised  its option to pay the accrued
$4,666,667  Series C dividend from November 15, 2000 and the  associated  waiver
fee by issuing  48,420  Series C preferred  shares to Explorer on April 2, 2001,
which are convertible into 774,722 shares of the Company's common stock at $6.25
per share.  Such election  resulted in an increase in the aggregate  liquidation
preference  of Series C  Preferred  Stock as of April 2,  2001 to  $104,842,000,
including accrued dividends through that date.



                                       15


     During the six-month  period ended June 30, 2000 the Company paid dividends
of $2.7 million and $2.2 million, respectively, on its 9.25% Series A Cumulative
Preferred Stock and 8.625% Series B Cumulative Preferred Stock.

Note E - Earnings Per Share

     The  computation  of basic  earnings per share is  determined  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  and,  beginning  in the  third  quarter  of  2000,  the  assumed
conversion of the Series C Preferred Stock.


Note F - Omega Worldwide, Inc.

     As of June 30, 2001 the Company  holds a $5.7 million  investment  in Omega
Worldwide,  Inc. ("Worldwide"),  represented by 1,163,000 shares of common stock
and 260,000  shares of  preferred  stock.  The Company also holds a $1.6 million
investment in Principal  Healthcare  Finance Limited,  an Isle of Jersey (United
Kingdom) company,  and a $1.3 million investment in Principal Healthcare Finance
Trust,  an  Australian  Unit  Trust.  The Company had  guaranteed  repayment  of
Worldwide  borrowings pursuant to a revolving credit facility in exchange for an
initial 1% fee and an annual  facility fee of 25 basis  points.  The Company was
required  to provide  collateral  in the amount of $8.8  million  related to the
guarantee of Worldwide's obligations.  Worldwide repaid all borrowings under the
revolving  credit facility in June 2001, the Company's  guarantee was terminated
and the subject collateral was released.

     Additionally,  the Company had a Services  Agreement  with  Worldwide  that
provided  for the  allocation  of  indirect  costs  incurred  by the  Company to
Worldwide.  The allocation of indirect costs has been based on the  relationship
of assets under the Company's  management to the combined  total of those assets
and assets under  Worldwide's  management.  Upon expiration of this agreement on
June 30, 2000,  the Company  entered into a new  agreement  requiring  quarterly
payments  from  Worldwide  of  $37,500  for  the  use  of  offices  and  certain
administrative  and  financial  services  provided  by  the  Company.  Upon  the
reduction  of  the  Company's   accounting  staff,  the  Service  Agreement  was
renegotiated  again on  November  1,  2000  requiring  quarterly  payments  from
Worldwide  of $32,500.  Costs  allocated to Worldwide  for the  three-month  and
six-month  periods  ended June 30, 2001 were $32,500 and $65,000,  respectively,
compared with $185,000 and $389,000 for the same periods in 2000.


Note G - Litigation

     The  Company  is subject to  various  legal  proceedings,  claims and other
actions arising out of the normal course of business. While any legal proceeding



                                       16


or claim has an element of uncertainty,  management believes that the outcome of
each lawsuit claim or legal proceeding that is pending or threatened,  or all of
them  combined,  will not have a  material  adverse  effect on its  consolidated
financial position or results of operations.

     On June 20,  2000,  the Company  and its former  chief  executive  officer,
former  chief  financial  officer  and chief  operating  officer  were  named as
defendants  in  litigation  brought by Ronald M.  Dickerman,  in his  individual
capacity,  in the United States District Court for the Southern  District of New
York,  alleging  that the  Company  and the named  executive  officers  violated
Section  10(b) and 20(a) of the  Securities  Exchange Act of 1934 and Rule 10b-5
promulgated  thereunder.  Mr.  Dickerman  subsequently  amended the complaint to
assert his claims on behalf of an unnamed class of plaintiffs. On July 28, 2000,
Benjamin  LeBorys  commenced a class action lawsuit  making similar  allegations
against  the Company and certain of its  officers  and  directors  in the United
States  District  Court for the  Southern  District of New York.  The cases were
consolidated,  and Mr. LeBorys was named lead plaintiff. The Company's Motion to
Dismiss  filed with the Court on February  16, 2001 was heard on May 29, 2001 at
which time the Court  dismissed the suit without  prejudice and granted leave to
the Plaintiffs to amend and re-file their  complaint on or before July 20, 2001.
As the Plaintiffs did not re-file a complaint,  the Court has dismissed the suit
with prejudice, resulting in a complete resolution in favor of the Company. (See
Note J - Subsequent Events)

     On June  21,  2000,  the  Company  was  named  as a  defendant  in  certain
litigation  brought  against  it  by  Madison/OHI   Liquidity   Investors,   LLC
("Madison"),  a customer  that  claims  that the  Company  has  breached  and/or
anticipatorily  breached a commercial  contract.  Mr.  Dickerman is a partner of
Madison and is a guarantor of  Madison's  obligations  to the  Company.  Madison
claims  damages as a result of the  alleged  breach of  approximately  $700,000.
Madison  seeks  damages as a result of the  claimed  anticipatory  breach in the
amount of $15 million or, in the alternative, Madison seeks specific performance
of the  contract  as  modified  by a course  of  conduct  that  Madison  alleges
developed between Madison and the Company.  The Company contends that Madison is
in default  under the  contract  in  question.  The  Company  believes  that the
litigation is meritless.  The Company is defending vigorously and on December 5,
2000,  filed  counterclaims  against Madison and the  guarantors,  including Mr.
Dickerman, seeking repayment of approximately $8.8 million that Madison owes the
Company.

     On December  29, 1998,  Karrington  Health,  Inc.  brought suit against the
Company in the Franklin County,  Ohio, Common Pleas Court (subsequently  removed
to the U.S. District Court for the Southern District of Ohio,  Eastern Division)
alleging  that the  Company  repudiated  and  ultimately  breached  a  financing
contract to provide  $95,000,000 of financing for the development of 13 assisted
living facilities.  Karrington was seeking recovery of approximately $34,000,000
in damages it alleged to have incurred as a result of the breach.  On August 13,
2001, the Company paid Karrington  $10,000,000 to settle all claims arising from
the suit, but without admission of any liability or fault by the Company,  which
liability  is  expressly  denied.  Based  on the  settlement,  the suit has been
dismissed with prejudice.  (See Note J - Subsequent Events)



                                       17


Note H - Borrowing Arrangements

     The Company has a $175  million  secured  revolving  credit  facility  that
expires on December 31, 2002.  Borrowings  under the facility  bear  interest at
2.5% to 3.25% over LIBOR, based on the Company's  leverage ratio.  Borrowings of
approximately $129 million are outstanding at June 30, 2001.  Investments with a
gross book value of  approximately  $240 million are pledged as  collateral  for
this credit facility.

     The  Company has a $75  million  secured  revolving  credit  facility  that
expires on March 31, 2002 as to $10 million and June 30, 2005 as to $65 million.
Borrowings  under the facility bear interest at 2.5% to 3.75% over LIBOR,  based
on  the  Company's  leverage  ratio  and  collateral  assigned.   Borrowings  of
approximately $69.6 million are outstanding at June 30, 2001. Investments with a
gross book value of approximately $95 million are pledged as collateral for this
credit facility.

     During the  three-month  and  six-month  periods  ended June 30, 2001,  the
Company repurchased $19.5 million and $21.5 million,  respectively, of its 6.95%
Notes  maturing in June 2002.  At June 30, 2001,  $103.5  million of these notes
remain outstanding.

     As of June 30,  2001,  the  Company  had an  aggregate  of $242  million of
outstanding debt which matures in 2002,  including $103.5 million of 6.95% Notes
due June 2002 and $138 million on credit facilities expiring in 2002.


     The  Company  had $50  million of funding  available  through  July 1, 2001
pursuant  to an  Investment  Agreement  with  Explorer  which can be used,  upon
satisfaction  of certain  conditions,  to fund growth.  Following the drawing in
full or expiration of this commitment,  Explorer will have the option to provide
up to an additional  $50 million to fund growth for an  additional  twelve-month
period. (See Note D - Dividends)

     The Company is  required to meet  certain  financial  covenants,  including
prescribed leverage and interest coverage ratios on its long-term borrowings. At
June 30,  2001 the  Company  had  $28.2  million  available  under  its  secured
revolving credit  facilities prior to giving effect to the August  settlement of
the Karrington  litigation described in Note G above. As a result of recognizing
the  Karrington  settlement  expense in the  quarter  ended June 30,  2001,  the
Company  is not in  compliance  with one of the  financial  covenants  under its
credit  facilities.  The  lenders  have  granted  the  Company a waiver  through
September  14, 2001 during  which time all parties  will be working  together to
resolve this covenant violation situation.  Accordingly,  as of the date of this
report,  the Company has $14.7 million  available  under its  secured  revolving
credit  facilities.  Certain  assets  that served as  collateral  for one of the
credit  facilities  were  recovered  from a customer  during the quarter.  These
assets  are no longer  eligible  to serve as  collateral,  resulting  in reduced
availability  under the credit facility.  The Company has the ability to replace
this  collateral  and  increase  the  availability  under  the  line by up to an




                                       18


additional  $18.0 million  subject to compliance  with the applicable  financial
covenants.  The Company's ability to draw upon the remaining  availability under
the credit  facilities  has been limited by the covenant  violation  noted above
until  such  time as a  permanent  resolution  is  attained.  (See  Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Liquidity and Capital Resources)


Note I - Effect of New Accounting Pronouncements

     The Company utilizes  interest rate swaps to fix interest rates on variable
rate debt and reduce certain  exposures to interest rate  fluctuations.  In June
1998,  the  Financial  Accounting  Standards  Board  issued  Statement  No. 133,
Accounting for Derivative Instruments and Hedging Activities,  which is required
to be adopted in years  beginning  after June 15, 2000. The Company  adopted the
new Statement  effective January 1, 2001. The Statement  requires the Company to
recognize all derivatives on the balance sheet at fair value.  Derivatives  that
are not hedges must be adjusted to fair value through income.  If the derivative
is a hedge,  depending on the nature of the hedge,  changes in the fair value of
derivatives will either be offset against the change in fair value of the hedged
assets, liabilities, or firm commitments through earnings or recognized in other
comprehensive  income  until the  hedge  item is  recognized  in  earnings.  The
ineffective  portion of a derivative's  change in fair value will be immediately
recognized in earnings.

     At June 30,  2001,  the Company had two interest  rate swaps with  notional
amounts of $32 million  each,  based on 30-day  London  Interbank  Offered Rates
(LIBOR). Under the terms of the first agreement, which expires in December 2001,
the Company receives payments when LIBOR exceeds 6.35% and pays the counterparty
when LIBOR is less than 6.35%.  At June 30, 2001,  30-day LIBOR was 3.86 %. This
interest rate swap may be extended for an additional twelve months at the option
of the  counterparty  and therefore does not qualify for hedge  accounting under
FASB No. 133.  The fair value of this swap at January 1, and June 30, 2001 was a
liability of $351,344 and $727,825, respectively. The liability at January 1 was
recorded as a transition  adjustment in other comprehensive  income and is being
amortized  over  the  initial  term  of the  swap.  Such  amortization  for  the
three-month  and six-month  periods ended June 30, 2001 of $87,836 and $175,672,
respectively,  together  with the change in fair value of the swap of  ($17,313)
and $376,481,  respectively, is included in charges for derivative accounting in
the Company's Condensed Consolidated Statement of Operations.

     Under the second  agreement,  which expires  December 31, 2002, the Company
receives  payments when LIBOR exceeds 4.89% and pays the counterparty when LIBOR
is less than 4.89%.  The fair value of this  interest rate swap at June 30, 2001
was a liability of $260,660,  which is included in other comprehensive income as
required under FASB No. 133 for fully effective cash flow hedges.



                                       19


     The fair  values of these  interest  rate  swaps are  included  in  accrued
expenses and other liabilities in the Company's Condensed  Consolidated  Balance
Sheet at June 30, 2001.


Note J - Subsequent Events

     On June 20,  2000,  the Company  and its former  chief  executive  officer,
former  chief  financial  officer  and chief  operating  officer  were  named as
defendants  in  litigation  brought by Ronald M.  Dickerman,  in his  individual
capacity,  in the United States District Court for the Southern  District of New
York,  alleging  that the  Company  and the named  executive  officers  violated
Section  10(b) and 20(a) of the  Securities  Exchange Act of 1934 and Rule 10b-5
promulgated  thereunder.  Mr.  Dickerman  subsequently  amended the complaint to
assert his claims on behalf of an unnamed class of plaintiffs. On July 28, 2000,
Benjamin  LeBorys  commenced a class action lawsuit  making similar  allegations
against  the Company and certain of its  officers  and  directors  in the United
States  District  Court for the  Southern  District of New York.  The cases were
consolidated,  and Mr. LeBorys was named lead plaintiff. The Company's Motion to
Dismiss  filed with the Court on February  16, 2001 was heard on May 29, 2001 at
which time the Court  dismissed the suit without  prejudice and granted leave to
the Plaintiffs to amend and re-file their  complaint on or before July 20, 2001.
As the Plaintiffs did not re-file a complaint,  the Court has dismissed the suit
with prejudice. (See Note G - Litigation)

     Karrington  Health, Inc. brought suit against the Company alleging that the
Company  repudiated  and  ultimately  breached a  financing  contract to provide
$95,000,000 of financing for the development of 13 assisted  living  facilities.
Karrington  was seeking  recovery  of  approximately  $34,000,000  in damages it
alleges to have  incurred as a result of the  breach.  On August 13,  2001,  the
Company paid Karrington  $10,000,000 to settle all claims arising from the suit,
but without admission of any liability or fault by the Company,  which liability
is expressly denied.  Based on the settlement,  the suit has been dismissed with
prejudice.  (See Note G - Litigation)


                                       20



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

     Certain  information  contained  in this report  includes  forward  looking
statements.   Forward  looking  statements  include  statements   regarding  the
Company's  expectations,   beliefs,   intentions,   plans,  objectives,   goals,
strategies,  future events or performance  and underlying  assumptions and other
statements  other than statements of historical  facts.  These statements may be
identified,  without limitation,  by the use of forward looking terminology such
as  "may"  "will"  "anticipates"  "expects"  "believes"  "intends"  "should"  or
comparable  terms  or the  negative  thereof.  All  forward  looking  statements
included  herein are based on  information  available on the date  hereof.  Such
statements  only speak as of the date  hereof and no  obligation  to update such
forward  looking  statements  should  be  assumed.  Actual  results  may  differ
materially from those  reflected in such forward looking  statements as a result
of a variety of factors,  including,  among other things: (i) the ability of the
Company to dispose of assets held for sale on a timely basis and at  appropriate
prices; (ii) uncertainties  relating to the operation of the Company's Owned and
Operated  Assets,  including  those  relating to  reimbursement  by  third-party
payors,  regulatory matters and occupancy levels;  (iii) the general distress of
the healthcare industry;  (iv) continued  deterioration of the operating results
and  financial  condition  of the  Company's  operators;  (v) the ability of the
Company's operators in bankruptcy to reject unexpired lease obligations,  modify
the terms of the Company's  mortgages,  and impede the ability of the Company to
collect unpaid rent or interest  during the pendency of a bankruptcy  proceeding
and retain security deposits for the debtor's obligations; (vi) the availability
and cost of  capital;  (vii)  regulatory  and other  changes  in the  healthcare
sector; (viii) the ability of the Company to manage , re-lease or sell its owned
and  operated  facilities;  (ix)  competition  in the  financing  of  healthcare
facilities;  (x) the effect of  economic  and market  conditions  and changes in
interest rates; (xi) the resumption of dividends;  (xii) the amount and yield of
any additional investments; (xiii) changes in tax laws and regulations affecting
real estate investment  trusts;(xiv)  access to the capital markets and the cost
of capital (xv) changes in the ratings of the Company's debt  securities;  (xvi)
and the risk factors set forth herein,  including  without  limitation  Note C -
Concentration of Risk and Related Issues to the Condensed Consolidated Financial
Statements included in Item 1.

     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  condensed  consolidated  financial
statements  and  accompanying  notes.  (See  Note B -  Properties  and  Note C -
Concentration of Risk and Related Issues.)

Results of Operations

     Revenues for the  three-month  and  six-month  periods  ended June 30, 2001
totaled  $65.7  million  and $134.8  million,  respectively,  a decrease of $4.8
million and an increase of $7.2 million,  respectively,  over the periods ending



                                       21


June 30, 2000.  Excluding  nursing home  revenues of Owned and Operated  Assets,
revenues were $21.9 million and $45.0 million, respectively, for the three-month
and  six-month  periods ended June 30, 2001, a decrease of $2.5 million and $5.1
million, respectively, from the comparable prior year periods.

     Rental income for the three-month and six-month periods ended June 30, 2001
totaled  $14.7  million  and $30.8  million,  respectively,  a decrease  of $1.5
million  and $3.5  million,  respectively,  over the same  periods in 2000.  The
three-month  decrease is due to $1.1 million  reductions in lease revenue due to
foreclosures,  bankruptcies  and  restructurings  and $0.7  million from reduced
investments resulting  from the sale of assets in 2000, offset by  approximately
$0.3 million relating to contractual increases in rents that became effective in
2001.  The  six-month  decrease is due to $2.3 million from  reductions in lease
revenue due to foreclosures,  bankruptcies and restructurings,  and $1.8 million
from  reduced  investments  resulting  from the sale of  assets  in 2000.  These
decreases are offset by $0.6 million relating to contractual  increases in rents
that became effective in 2001 as defined under the related agreements.

     Mortgage  interest income for the  three-month and six-month  periods ended
June 30, 2001 totaled $5.5 million and $11.2 million,  respectively,  decreasing
$0.4 million and $0.7 million, respectively,  from the same periods in 2000. The
decrease is due to reductions from foreclosures, bankruptcies and restructurings
and reduced  investments  resulting  from the payoffs of mortgage  notes.  These
decreases are partially offset by contractual  increases in interest income that
became effective in 2001 as defined under the related agreements.

     Nursing home revenues of owned and operated  assets for the three-month and
six-month  periods ended June 30, 2001 totaled $43.8 million and $89.8  million,
respectively,   decreasing   $2.3   million  and   increasing   $12.3   million,
respectively,  over the same periods in 2000.  The decrease for the  three-month
period is due to a  decreased  number of  operated  facilities  versus  the same
three-month  period in 2000 as a result of the closure of certain facilities and
their  reclassification to Assets Held for Sale as well as the re-lease of three
facilities  during the three-months  ended June 30, 2001 to a new operator.  The
increase  in the  six-month  period  is  primarily  due to the  inclusion  of 30
facilities formerly operated by RainTree Healthcare Corporation ("RainTree") for
the full  six-month  period  ended June 30, 2001  versus four months  during the
six-month period ended June 30, 2000.

     Expenses for the  three-month  and  six-month  periods  ended June 30, 2001
totaled $82.0 million and $147.6 million, respectively, increasing approximately
$16.2 million and $27.6  million,  respectively,  over expenses of $65.8 million
and $120.0  million for the  three-month  and  six-month  periods ended June 30,
2000.

     Nursing home  expenses for owned and  operated  assets for the  three-month
period and six-month  periods ended June 30, 2001  decreased by $3.2 million and
increased by $12.2 million,  respectively,  from $46.9 million and $77.9 million
for same  periods in 2000.  The decrease in the  three-month  period is due to a
decreased number of facilities  versus the same three-month  period in 2000 as a
result of the closure of certain facilities and their reclassification to Assets
Held for Sale as well as the  re-lease  of three  facilities  during  the  three


                                       22


months  ended June 30, 2001 to a new  operator.  The  increase in the  six-month
period is primarily due to the inclusion of 30 facilities  formerly  operated by
RainTree  for the full  six-month  period ended June 30, 2001 versus four months
during the three-month period ended June 30, 2000.

     The provision for depreciation  and  amortization  totaled $5.5 million and
$11.0 million, respectively,  during the three-month and six-month periods ended
June  30,  2001.   This  is  a  decrease  of  $0.3  million  and  $0.7  million,
respectively,  over the same periods in 2000.  The decrease is primarily  due to
assets sold in 2000 and lower  depreciable  values due to impairment  charges on
owned and operated  properties,  and a reduction in the amortization of goodwill
and non-compete agreements.

     Interest  expense for the three-month and six-month  periods ended June 30,
2001 was  approximately  $9.2  million and $18.9  million,  compared  with $11.3
million  and $22.4  million,  respectively,  for the same  periods in 2000.  The
decrease in 2001 is primarily due to lower average outstanding borrowings during
the 2001 period,  partially offset by slightly higher average interest rates due
to increased  rate spreads under the  Company's  credit  facilities  versus last
year.

     General and  administrative  expenses  for the  three-month  and  six-month
periods ended June 30, 2001 totaled $3.2 million and $5.5 million, respectively,
as compared to $1.2 million and $2.8 million, respectively, for the same periods
in 2000,  an increase  of $1.9  million and $2.7  million.  The  increase is due
primarily  to  consulting  costs  related  to the  efforts  associated  with the
business  objective of  re-leasing  the  Company's  owned and  operated  assets,
restructuring  activities and other  non-recurring  expenses including executive
recruiting fees.

     Legal  expenses for the  three-month  and six-month  periods ended June 30,
2001 totaled $0.8 million and $1.7  million,  respectively,  an increase of $0.3
million  and $1.2  million,  respectively,  over the same  periods in 2000.  The
increase is largely  attributable to legal costs associated with the foreclosure
of assets and other  negotiations with the Company's  troubled operators as well
as the defense of various lawsuits in which the Company is party to. (See Note G
- - Litigation)

     During the  three-month  period ended June 30, 2001 the Company  recorded a
$10 million  litigation  settlement expense related to a suit brought against it
by Karrington, Health, Inc. (See Note G - Litigation)

     A provision for  impairment of $8.4 million is included in expenses for the
six-month  period ended June 30,  2001.  This  provision  was to reduce the cost
basis of assets  recovered  from a defaulting  operator to their fair value less
cost to dispose,  as these assets are being  marketed for sale. A provision  for
impairment of $4.5 million was recognized in the 2000 period.

     A charge of $681,000 for  provision  for  uncollectable  accounts was taken
during the three-month period ended June 30, 2001 relating to write-off of rents
due from and funds advanced to the defaulting operator.


                                       23


     Severance and consulting agreement costs of $466,000 were recognized during
the  three-month  period  ended June 30, 2001 related to the  termination  of an
employment contract with an officer of the Company.

     During the six-month  period ended June 30, 2001, the Company  recognized a
gain on  disposal  of real  estate  of $0.6  million.  For the  three-month  and
six-month periods ended June 30, 2000, a gain of $10.5 million was recognized on
the disposal of real estate.

     Funds from operations (FFO) for the three-month and six-month periods ended
June 30, 2001 were  deficits of $7.5 million and $2.7 million,  respectively,  a
decrease of  approximately  $15.5 million and $21.8  million,  respectively,  as
compared to the $8.0 million and $19.1  million for the same periods in 2000 due
to factors  mentioned above.  Diluted FFO amounts were a deficit of $4.8 million
and a positive $2.4 million,  respectively,  for the  three-month  and six-month
periods  ended June 30, 2001,  as compared to the $9.1 million and $21.3 million
for the same period in 2000 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.  The Company considers FFO
to be one  performance  measure  which is helpful to  investors  of real  estate
companies because,  along with cash flows from operating  activities,  financing
activities and investing activities,  it  provides investors an understanding of
the  ability  of the  Company  to  incur  and  service  debt,  to  make  capital
expenditures and to pay dividends to its shareholders. FFO in and of itself does
not represent cash generated from operating  activities in accordance  with GAAP
and  therefore  should not be considered  an  alternative  to net earnings as an
indication  of  operating  performance  or  to  net  cash  flow  from  operating
activities  as  determined  by  GAAP  as a  measure  of  liquidity  and  is  not
necessarily indicative of cash available to fund cash needs.

     No  provision  for  Federal  income  taxes has been made since the  Company
continues 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 has not been subject to Federal income taxes on amounts
distributed to shareholders, as it distributed at least 95% (90% in 2001) of its
real  estate   investment  trust  taxable  income  and  has  met  certain  other
conditions.


Liquidity and Capital Resources

     The settlement of the lawsuit with Karrington Health, Inc. fixed the amount
of expense associated with this claim against the Company at $10 million and was
therefore  recorded  at June 30,  2001.  The  recognition  of this  expense  has
resulted in a violation of one of the financial covenants in the loan agreements
with the  Company's  primary  lenders.  The lenders  have  granted the Company a
waiver through  September 14, 2001 during which time all parties will be working
together to resolve this covenant violation situation.



                                       24


     At  June  30,  2001  the  Company  had  total  assets  of  $921.8  million,
shareholders'  equity of $459.7  million,  and long-term debt of $425.7 million,
representing  approximately  46.2%  of total  capitalization.  The  Company  has
revolving credit facilities in place, providing up to $250 million of financing,
of which  $198.6  million  was  drawn at June 30,  2001.  As of the date of this
report,  the Company has $14.7  million  available  under its secured  revolving
credit  facilities.  Certain  assets  that served as  collateral  for one of the
credit  facilities  were  recovered  from a customer  during the quarter.  These
assets  are no longer  eligible  to serve as  collateral,  resulting  in reduced
availability  under the credit facility.  The Company has the ability to replace
this  collateral  and  increase  the  availability  under  the  line by up to an
additional  $18.0 million  subject to compliance  with the applicable  financial
covenants.  The Company's ability to draw upon the remaining  availability under
the credit  facilities has been limited by the covenant  violation  waiver noted
above until such time as a permanent resolution is attained.

     As of June 30,  2001,  the  Company  had an  aggregate  of $242  million of
outstanding debt which matures in 2002,  including $103.5 million of 6.95% Notes
due June 2002 and $138 million on credit facilities expiring in 2002.

     The Company has historically distributed to shareholders a large portion of
the cash available from operations.  The Company's historical policy has been to
make  distributions on Common Stock of approximately 80% of FFO, but on February
1, 2001,  the  Company  announced  the  suspension  of all common and  preferred
dividends.  This action is intended to preserve cash to facilitate the Company's
ability to obtain financing to fund the 2002 debt maturities.  Additionally,  on
March 30, 2001, the Company  exercised its option to pay the accrued  $4,666,667
Series C  dividend  from  November  15,  2000 and the  associated  waiver fee by
issuing 48,420 Series C preferred shares to Explorer on April 2, 2001, which are
convertible  into  774,722  shares of the  Company's  common  stock at $6.25 per
share.

     The Company  anticipates that it will reinstate dividends on its common and
preferred stock when the Company determines that it has sufficient  resources or
satisfactory plans to meet its 2002 debt maturities, but the Company can give no
assurance  as to when the  dividends  will be  reinstated  or the  amount of the
dividends if and when such payments are  recommenced.  Prior to recommencing the
payment of  dividends  on the  Company's  Common  stock,  all accrued and unpaid
dividends  on the  Company's  Series A, B and C Preferred  Stock must be paid in
full. The Company has made sufficient  distributions to satisfy the distribution
requirements  under the REIT  rules to  maintain  its REIT  status  for 2000 and
intends to satisfy such requirements under the REIT rules for 2001.

     Cash  dividends  paid totaled  $0.50 per common  share for the  three-month
period ended March 31, 2000. No common  dividends were paid during the first and
second quarters of 2001 nor during the second quarter of 2000.

     The  Company  has $50  million of funding  available  through  July 1, 2001
pursuant to an Investment  Agreement with Explorer Holdings,  L.P.  ("Explorer")
which can be used,  upon  satisfaction  of certain  conditions,  to fund growth.
Following the drawing in full or expiration  of this  commitment,  Explorer will
have the option to provide up to an additional $50 million to fund growth for an
additional twelve-month period.



                                       25


     Management   believes  the  Company's  liquidity  and  various  sources  of
available  capital,  including funds from operations and expected  proceeds from
planned asset sales,  are adequate to finance  operations,  meet  recurring debt
service  requirements  and fund future  investments  through the next 12 months,
including through the waiver period, but is taking immediate steps to facilitate
a  refinancing  of maturing 2002 debt,  including  the  announced  suspension of
dividends  and the  pursuit of  additional  capital.  As a result of the ongoing
financial  challenges  facing long-term care operators,  the availability of the
external capital sources  historically  used by the Company has become extremely
limited  and  expensive,  and,  therefore,  no  assurance  can be given that the
Company will be able to replace or extend the 2002 debt maturities,  or that any
refinancing or replacement financing would be on favorable terms to the Company.
If the  Company  were  unable to  refinance  its 2002 debt  maturities  or other
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,  or to
pursue dilutive equity financing. 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 to its shareholders.



                                       26



Item 3 - Quantitative and Qualitative Disclosure About 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,  but 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 June 30, 2001 was $398 million. A one-percent  increase
in  interest  rates would  result in a decrease  in the fair value of  long-term
borrowings by approximately $4.7 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.  (See  Management's  Discussion and Analysis of Financial
Condition and Results of Operations - Liquidity and Capital Resources.

     The Company utilizes interest rate swaps to fix interest rates on
variable rate debt and reduce certain exposures to interest rate fluctuations.
At June 30, 2001, the Company had two interest rate swaps with notional amounts
of $32 million each, based on 30-day London Interbank Offered Rates (LIBOR).
Under the first $32 million agreement, the Company receives payments when LIBOR
interest rates exceed 6.35% and pays the counterparties when LIBOR rates are
under 6.35%. The amounts exchanged are based on the notional amounts. The $32
million agreement expires in December 2001 but may be extended for an additional
year by the counterparty.

     Under the terms of the second  agreement,  which expires in December  2002,
the  Company  receives  payments  when  LIBOR  rates  exceed  4.89% and pays the
counterparties  when LIBOR rates are under 4.89%. The combined fair value of the
interest  rate swaps at June 30, 2001 was a deficit of  $988,485.  (See Note I -
Effect of New Accounting Pronouncements.)




                                       27



PART II - OTHER INFORMATION

Item 1.           Legal Proceedings

     See Note G and Note J to the Condensed Consolidated Financial Statements in
Item 1 hereto,  which are hereby  incorporated  by reference in response to this
item.


Item 2.           Changes in Securities and Use of Proceeds


     On March 30,  2001,  the  Company  exercised  its option to pay the accrued
$4,666,667  Series C dividend from November 15, 2000 and the  associated  waiver
fee by issuing  48,420  Series C preferred  shares to Explorer on April 2, 2001,
which are convertible into 774,722 shares of the Company's Common Stock at $6.25
per share.

     The shares of Series C Preferred are governed by the Articles Supplementary
for Series C Convertible  Preferred Stock (the "Articles  Supplementary")  filed
with the State  Department of  Assessments  and Taxation of Maryland on July 14,
2000. The shares of Series C Preferred were issued  without  registration  under
the  Securities  Act of 1933,  as amended  (the  "Securities  Act")  because the
issuance did not involve a sale within the meaning of the  Securities Act and/or
in reliance upon the private placement exemption provided by Section 4(2) of the
Securities Act.


Item 3.           Defaults upon Senior Securities

(a)           Payment Defaults.  Not Applicable.

(b)           Dividend Arrearages. On February 1, 2001, the Company announced
              the suspension of dividends on all common and preferred stock. See
              Management's Discussion and Analysis of Financial Condition and
              Results of Operations - Liquidity and Capital Resources. Dividends
              on the Company's preferred stock are cumulative, and therefore all
              accrued and unpaid dividends on the Company's Series A, B and C
              Preferred Stock must be paid in full prior to recommencing the
              payment of cash dividends on the Company's Common Stock. The table
              below sets forth information regarding arrearages in payment of
              preferred stock dividends:


                                       28





                                                                      Annual
                                                 Dividend Per    Arrearage as of
          Title of Class                            Share         June 30, 2001
         --------------                            -----         -------------
9.25% Series A Cumulative Preferred Stock          $2.3125          $2,659,375
8.625% Series B Cumulative Preferred Stock         $2.1563           2,156,250
Series C Preferred Stock                          $10.0000           5,039,443
                                                                     ---------
                                                     TOTAL          $9,855,068
                                                                    ==========



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

      (a) The Company's Annual Meeting of Shareholders was held on May 22, 2001.

      (b) The   following   directors   were  elected  at   the  meeting  for  a
          three-year term: Edward Lowenthal, Christopher W. Mahowald and Stephen
          D. Plavin. Thomas W. Erickson, Donald J. McNamara and Daniel A. Decker
          were elected to complete the  remainder of the terms of the  directors
          who resigned  prior to the  completion  of their terms.  The following
          directors  were not  elected at the  meeting  but their term of office
          continued after the meeting:  Thomas F. Franke,  Harold J. Kloosterman
          and Bernard J. Korman.



                                       29



         (a)  The results of the vote were as follows:


                         

         Manner of Vote        Edward      Christopher      Stephen D.      Thomas W.      Donald J.      Daniel A.
         Cast                Lowenthal     W. Mahowald        Plavin        Erickson       McNamara        Decker
         ----                ---------     -----------        ------        --------       --------        ------
         For                 34,078,188      34,067,752     34,072,686     34,062,778     34,063,083     34,080,253
         Withheld                 9,221          19,657         14,723         27,775         27,470          5,750
         Against                     --              --             --             --             --             --
         Abstentions and
         broker non-votes       463,944         463,944        463,944        460,800        460,800        465,350

         (b)  Not applicable.





                                       30



Item 6.           Exhibits and Reports on Form 8-K

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

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

                  10.1             Letter Agreement between Omega Healthcare
                                   Investors,  Inc. and The Hampstead Group,
                                   L.L.C. dated as of June 1, 2001

                  10.2             Employment Agreement between Omega Healthcare
                                   Investors,  Inc. and C. Taylor Pickett, dated
                                   June 12, 2001


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



                                       31




                                   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:   August 14, 2001                     By:  /s/  C. Taylor Pickett
                                               -------------------------
                                                C. Taylor Pickett
                                                Chief Executive Officer

Date:   August 14, 2001                     By:  /s/  Robert O. Stephenson
                                               ----------------------------
                                                Robert O. Stephenson
                                                Chief Financial Officer




                                       32