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

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

For the quarterly period ended March 31, 2002
                                       or
  ___   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                      SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______________ to _______________

Commission file number 1-11316

                                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.)

                9690 Deereco Road, Suite 100, Timonium, MD 21093
                    (Address of principal executive offices)

                                 (410) 427-1700
                     (Telephone number, including area code)

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

Yes   X                                     No
    -----                                      -----

     Indicate the number of shares  outstanding of each of the issuer's  classes
of common stock as of March 31, 2002

    Common Stock, $.10 par value                          37,127,456
             (Class)                                  (Number of shares)


                        OMEGA HEALTHCARE INVESTORS, INC.
                                    FORM 10-Q
                                 March 31, 2002

                                      INDEX

                                                                      Page No.

PART I   Financial Information

Item 1.  Consolidated Financial Statements:

         Balance Sheets
             March 31, 2002 (unaudited)
             and December 31, 2001.......... .........................   2

         Statements of Operations (unaudited)
             Three-month period ended
             March 31, 2002 and 2001..................................   3

         Statements of Cash Flows (unaudited)
             Three-month period ended
             March 31, 2002 and 2001..................................   4

         Notes to Consolidated Financial Statements
             March 31, 2002 (unaudited)...............................   5

Item 2.  Management's Discussion and Analysis of
             Financial Condition and Results of Operations............   19

Item 3.  Quantitative and Qualitative Disclosures About Market Risk...   23

PART II  Other Information

Item 1.  Legal Proceedings............................................   25

Item 2.  Changes in Securities and Use of Proceeds....................   25

Item 3.  Defaults Upon Senior Securities..............................   25

Item 4.  Submission of Matters to a Vote of Security Holders..........   26

Item 6.  Exhibits and Reports on Form 8-K.............................   27


                         PART 1 - FINANCIAL INFORMATION

Item 1.  Financial Statement
                        OMEGA HEALTHCARE INVESTORS, INC.
                           CONSOLIDATED BALANCE SHEETS
                                 (In Thousands)


                                                                                         March 31,         December 31,
                                                                                          2002                2001
                                                                                     ---------------      --------------
                                                                                        (Unaudited)         (See Note)
                                                                                                         
                                   ASSETS
Real estate properties
   Land and buildings at cost...................................................       $  686,953           $  684,848
   Less accumulated depreciation................................................         (105,113)            (100,038)
                                                                                     ---------------      --------------
      Real estate properties - net..............................................          581,840              584,810
   Mortgage notes receivable - net..............................................          191,252              195,193
                                                                                     ---------------      --------------
                                                                                          773,092              780,003
Other investments - net.........................................................           50,179               50,791
                                                                                     ---------------      --------------
                                                                                          823,271              830,794
Assets held for sale - net......................................................            7,317                7,396
                                                                                     ---------------      --------------
   Total Investments............................................................          830,588              838,190

Cash and cash equivalents.......................................................           44,559               11,445
Accounts receivable - net.......................................................            1,667                4,565
Other assets....................................................................            7,988                6,732
Operating assets for owned properties...........................................           30,156               29,907
                                                                                     ---------------      --------------
   Total Assets.................................................................       $  914,958           $  890,839
                                                                                     ===============      ==============
                    LIABILITIES AND STOCKHOLDERS' EQUITY

Revolving lines of credit.......................................................       $  194,076           $  193,689
Unsecured borrowings............................................................          161,910              197,526
Other long-term borrowings......................................................           35,591               21,957
Accrued expenses and other liabilities..........................................           14,177               16,790
Operating liabilities for owned properties......................................            8,578               10,187
                                                                                     ---------------      --------------
   Total Liabilities............................................................          414,332              440,149

Preferred stock.................................................................          212,342              212,342
Common stock and additional paid-in capital.....................................          484,695              440,071
Cumulative net earnings.........................................................          170,348              165,891
Cumulative dividends paid.......................................................         (365,654)            (365,654)
Unamortized restricted stock awards.............................................             (116)                (142)
Accumulated other comprehensive loss............................................             (989)              (1,818)
                                                                                     ---------------      --------------
   Total Stockholders' Equity...................................................          500,626              450,690
                                                                                     ---------------      --------------
   Total Liabilities and Stockholders' Equity...................................       $  914,958           $  890,839
                                                                                     ===============      ==============


Note - The balance  sheet at December 31, 2001 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
for complete financial statements.

                 See notes to consolidated financial statements.


                        OMEGA HEALTHCARE INVESTORS, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                    Unaudited
                    (In Thousands, Except Per Share Amounts)


                                                                                               Three Months Ended
                                                                                                    March 31,
                                                                                     -----------------------------------
                                                                                           2002                 2001
                                                                                     ---------------      --------------
                                                                                                            
Revenues
   Rental income................................................................       $   15,431           $   16,021
   Mortgage interest income.....................................................            5,412                5,678
   Other investment income - net................................................            1,103                1,258
   Nursing home revenues of owned and operated assets...........................           21,748               45,997
   Miscellaneous................................................................              230                  223
                                                                                     ---------------      --------------
                                                                                           43,924               69,177
                                                                                     ---------------      --------------
Expenses
   Nursing home expenses of owned and operated assets...........................           23,700               46,450
   Depreciation and amortization................................................            5,326                5,541
   Interest.....................................................................            8,166                9,672
   General and administrative...................................................            1,719                2,349
   Legal........................................................................              855                  951
   State taxes..................................................................              129                  106
   Adjustment of derivatives to fair value......................................             (400)                 482
                                                                                     ---------------      --------------
                                                                                           39,495               65,551
                                                                                     ---------------      --------------

Earnings before gain on assets sold and gain on early extinguishment of debt....            4,429                3,626
Gain on assets sold - net.......................................................                -                  619
Gain on extinguishment of debt..................................................               28                  248
                                                                                     ---------------      --------------
Net earnings....................................................................            4,457                4,493
Preferred stock dividends.......................................................           (5,029)              (4,908)
                                                                                     ---------------      --------------

Net loss available to common....................................................       $     (572)          $     (415)
                                                                                     ===============      ==============
Loss per common share:
   Net loss per share - basic...................................................       $    (0.02)          $    (0.02)
                                                                                     ===============      ==============
   Net loss per share - diluted.................................................       $    (0.02)          $    (0.02)
                                                                                     ===============      ==============
Dividends declared and paid per common share....................................       $        -           $        -
                                                                                     ===============      ==============
Weighted-Average Shares Outstanding, Basic......................................           27,421               20,013
                                                                                     ===============      ==============

Weighted-Average Shares Outstanding, Diluted....................................           27,421               20,013
                                                                                     ===============      ==============

Components of other comprehensive income:
   Unrealized gain on Omega Worldwide, Inc......................................       $      547           $        -
                                                                                     ===============      ==============
   Unrealized gain (loss) on hedging contracts..................................       $      283           $     (354)
                                                                                     ===============      ==============
Total comprehensive income......................................................       $    5,287                4,139
                                                                                     ===============      ==============


                 See notes to consolidated financial statements.

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



                                                                                               Three Months Ended
                                                                                                    March 31,
                                                                                     -----------------------------------
                                                                                           2002                 2001
                                                                                     ---------------      --------------
                                                                                                           
Operating activities
Net earnings....................................................................       $    4,457           $    4,493
  Adjustment to reconcile net earnings to cash provided by operating
    activities:
    Depreciation and amortization...............................................            5,326                5,541
    Gain on assets sold - net...................................................                -                 (619)
    Gain on early extinguishment of debt........................................              (28)                (248)
    Adjustment of derivatives to fair value.....................................             (400)                 482
    Other.......................................................................              630                  603
Net change in accounts receivable for Owned and Operated assets - net...........           (1,398)              (1,702)
Net change in accounts payable for Owned and Operated assets....................           (1,658)                 359
Net change in other Owned and Operated assets and liabilities...................            1,197                  811
Net change in operating assets and liabilities..................................            2,064                  739
                                                                                     ---------------      --------------
Net cash provided by operating activities.......................................           10,190               10,459
                                                                                     ---------------      --------------

Cash flows from financing activities
Proceeds from revolving lines of credit - net...................................              387               10,000
Proceeds from long-term borrowings - net........................................           13,635                    -
Payments of long-term borrowings................................................          (35,616)             (18,778)
Receipts from Dividend Reinvestment Plan........................................                1                    9
Proceeds from rights offering and private placement - net.......................           44,600                    -
Deferred financing costs paid...................................................           (1,547)                (370)
Other...........................................................................               23                  (45)
                                                                                     ---------------      --------------
Net cash provided by (used in) financing activities.............................           21,483               (9,184)
                                                                                     ---------------      --------------

Cash flow from investing activities
Proceeds from sale of real estate investments - net.............................                -                1,230
Capital improvements and funding of other investments - net.....................             (501)              (3,167)
Collection of mortgage principal................................................            1,942                  421
                                                                                     ---------------      --------------
Net cash provided by (used in) investing activities.............................            1,441               (1,516)
                                                                                     ---------------      --------------
Increase (decrease) in cash and cash equivalents................................           33,114                 (241)
Cash and cash equivalents at beginning of period................................           11,445                7,172
                                                                                     ---------------      --------------
Cash and cash equivalents at end of period......................................       $   44,559           $    6,931
                                                                                     ===============      ==============

                 See notes to consolidated financial statements.


                        OMEGA HEALTHCARE INVESTORS, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

                                 March 31, 2002

Note A - Basis of Presentation

     The  accompanying  unaudited  consolidated  financial  statements for Omega
Healthcare  Investors,  Inc.  have been prepared in  accordance  with  generally
accepted  accounting  principles  ("GAAP")  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 GAAP for complete financial  statements.  In our opinion,
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.  Operating  results for the  three-month
period ended March 31, 2002 are not  necessarily  indicative of the results that
may be expected for the year ending December 31, 2002. For further  information,
refer to the financial statements and footnotes included in our annual report on
Form 10-K for the year ended December 31, 2001.

Note B - Properties

     In the ordinary course of our business activities, we periodically evaluate
investment  opportunities  and extend  credit to  customers.  We also  regularly
engage in lease and loan extensions and modifications. Additionally, we actively
monitor and manage our  investment  portfolio  with the  objectives of improving
credit quality and increasing returns. In connection with portfolio  management,
we engage in various collection and foreclosure activities.

     When we acquire real estate pursuant to a foreclosure, lease termination or
bankruptcy  proceeding,  and do 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  and an  agreement  is  imminent,  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.

     Upon adoption of FASB 144 as of January 1, 2002,  long-lived assets sold or
designated as held for sale after  January 1, 2002 are reported as  discontinued
operations on our financial statements.

     A summary of the number of  properties  by category  for the quarter  ended
March 31, 2002 follows:



                                                                                             Total
                                      Purchase/                        Owned &            Healthcare        Held for
       Facility Count                 Leaseback       Mortgages       Operated            Facilities          Sale         Total
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Balance at December 31, 2001.....         137             71              33                   241              8             249
Properties transferred to
  Held for Sale..................           -              -               -                     -              -               -
Properties transferred to
  Owned & Operated...............           -              -               -                     -              -               -
Properties Sold /
  Mortgages Paid.................           -             (1)              -                    (1)             -              (1)
Transition Leasehold Interest....           -              -              (5)                   (5)             -              (5)
Properties Leased /
  Mortgages Placed...............           -              -               -                     -              -               -
Properties transferred to
  Purchase / Leaseback...........          10             (1)             (9)                    -              -               -
- ------------------------------------------------------------------------------------------------------------------------------------
  Balance at March 31, 2002......         147             69              19                   235              8             243
====================================================================================================================================

       Gross Investment
- ---------------------------------
Balance at December 31, 2001.....   $ 604,777      $ 195,193       $  80,071             $ 880,041        $ 7,396       $ 887,437
Properties transferred to
  Held for Sale..................           -              -               -                     -              -               -
Properties transferred to
  Owned & Operated...............           -              -               -                     -              -               -
Properties Sold /
  Mortgages Paid.................           -         (1,501)              -                (1,501)             -          (1,501)
Transition Leasehold Interest....           -              -               -                     -              -               -
Properties Leased /
  Mortgages Placed...............           -              -               -                     -              -               -
Properties transferred to
  Purchase / Leaseback...........      45,147         (2,000)        (43,147)                    -              -               -
Capex and other..................          76           (440)             29                  (335)           (79)           (414)
- ------------------------------------------------------------------------------------------------------------------------------------
  Balance at March 31, 2002......   $ 650,000      $ 191,252       $  36,953             $ 878,205        $ 7,317       $ 885,522
====================================================================================================================================


Real Estate Disposition

     During  the  three-month  period  ending  March  31,  2002,  we  leased  13
properties,   previously  classified  as  Owned  and  Operated  Assets,  to  new
operators.  We entered  into  agreements  to lease four  Arizona  facilities  to
subsidiaries  of Infinia Health Care Companies  ("Infinia") and to sublease four
other Arizona  facilities to the same party.  The agreements  initially began as
management  arrangements,  effective March 1, 2002, and convert into leases upon
Infinia  and us  obtaining  various  approvals.  The terms for the four  Arizona
leases and four subleases are ten years and three years,  respectively,  with an
initial  combined  annual net rent  payment of $1.02  million.  Also on March 1,
2002, we leased four facilities in  Massachusetts  to subsidiaries of Harborside
Healthcare  Corporation.  The initial lease term for the four  properties is ten
years with an initial  annual  rent  payment  of $1.675  million.  We leased one
additional  facility  on March 1,  2002,  for an  initial  annual  rent of $0.38
million.  Additionally,  on  February  1, 2002,  the  leasehold  interest in one
facility was terminated by the landlord,  bringing the total number of Owned and
Operated Assets down from 33 at December 31, 2001 to 19 at March 31, 2002.

     There were no real estate dispositions during the three-month period ending
March 31, 2002. For the three-month  period ended March 31, 2001, we disposed of
four  facilities,  including three Indiana  facilities  (previously  included in
owned and operated assets) and one Massachusetts  facility  (previously included
in assets held for sale).

Note and Mortgages Receivable

     Mortgage  interest  income is  recognized  as earned  over the terms of the
related mortgage notes. Reserves are taken against earned revenues from mortgage
interest when collection of amounts due become questionable or when negotiations
for restructurings or troubled  operators lead to lower  expectations  regarding
ultimate collection.  When collection is uncertain,  mortgage interest income on
impaired  mortgage  loans is  recognized  as received  after taking into account
application  of security  deposits.  No provision for loss on mortgages or notes
receivable was recorded during the three-month  periods ended March 31, 2002 and
2001, respectively.

     On February  1, 2001,  four  Michigan  facilities,  previously  operated by
Professional  Health Care  Management  ("PHCM") and subject to our  pre-petition
mortgage, were transferred by PHCM to a new operator who paid for the facilities
by execution of a promissory note that has been assigned to us. PHCM was given a
$4.5 million credit on February 1, 2001 and an additional $3.5 million credit on
September  1, 2001,  both  against  the PHCM loan  balance in  exchange  for the
assignment of the  promissory  note to us. The  promissory  note is secured by a
first mortgage on the four  facilities.  Following the closing of the settlement
agreement,  the outstanding principal balance on the PHCM loan was approximately
$59.7 million.

Owned and Operated Assets

     At March 31, 2002, we own 19 facilities  that were recovered from customers
and are operated for our own account.  These  facilities have 1,567 beds and are
located in seven states.  During the three-month period ended March 31, 2002, we
leased or subleased 13 properties previously classified as Owned and Operated to
three third-party operators. In addition, one leasehold interest was transferred
to a new  operator  with the owner's  consent  (See "Real  Estate  Dispositions"
above).

     We intend to operate  these owned and  operated  assets for our 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 us. In  certain  instances,  we might  determine  that the best
course of action is to close a facility in the event its future prospects appear
limited.  As a result,  these  facilities  and their  respective  operations are
presented on a  consolidated  basis in our  financial  statements.  See Note J -
Subsequent Events.

     The revenues,  expenses,  assets and liabilities  included in our condensed
consolidated financial statements which relate to such owned and operated assets
are set forth in the table  below.  Nursing home  revenues  from these owned and
operated  assets are  recognized as services are provided.  The amounts shown in
the consolidated financial statements are not comparable, as the number of Owned
and  Operated  facilities  and the  timing of the  foreclosures  and  re-leasing
activities have occurred at different times during the periods presented.

     The  revenues,   expenses,  assets  and  liabilities  in  our  consolidated
financial  statements  which  related  to our owned and  operated  assets are as
follows:

                                                       Three Months Ended,
                                                           March 31,
                                                --------------------------------
                                                     2002               2001
                                                --------------------------------
                                                            Unaudited
                                                         (In Thousands)

Revenues(1)
Medicaid....................................      $  13,503          $  27,240
Medicare....................................          4,257             11,190
Private & Other.............................          3,988              7,567
                                                --------------------------------
   Total Revenues...........................         21,748             45,997
                                                --------------------------------
Expenses
Patient Care Expenses.......................         15,278             33,153
Administration..............................          4,502              6,535
Property & Related..........................          1,592              3,214
                                                --------------------------------
   Total Expenses...........................         21,372             42,902

Contribution Margin.........................            376              3,095

Management Fees.............................          1,200              2,449
Rent........................................          1,128              1,099
                                                --------------------------------
EBITDA(2)...................................      $  (1,952)         $    (453)
                                                ================================

(1)  Nursing home revenues from these owned and operated  assets are  recognized
     as services are provided.

(2)  EBITDA represents earnings before interest,  income taxes, depreciation and
     amortization.  We consider it to be a meaningful  measure of performance of
     our Owned and Operated Assets. EBITDA, 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.

                                 (In Thousands)

                                                  March 31,         December 31,
                                                     2002               2001
                                               --------------------------------
                                                 (Unaudited)
             ASSETS
Cash........................................      $   7,772          $   6,549
Accounts Receivable - net...................         28,519             27,121
Other Current Assets........................          1,429              2,125
                                                --------------------------------
   Total Current Assets.....................         37,720             35,795
                                                --------------------------------

Investment in Leasehold - net...............            208                661

Land and Buildings..........................         36,953             80,071
Less Accumulated Depreciation...............         (4,196)            (8,647)
                                                --------------------------------
Land and Buildings - net....................         32,757             71,424
                                                --------------------------------
TOTAL ASSETS................................      $  70,685          $ 107,880
                                                ================================

          LIABILITIES
Accounts Payable............................      $   3,158          $   4,816
Other Current Liabilities...................          5,420              5,371
                                                --------------------------------
   Total Current Liabilities................          8,578             10,187
                                                --------------------------------

TOTAL LIABILITIES...........................      $   8,578          $  10,187
                                                ================================


     Accounts  receivable  for owned and operated  assets is net of an allowance
for doubtful  accounts of approximately  $6.9 million at March 31, 2002 and $8.3
million at December 31, 2001.

Assets Held for Sale

     At March 31, 2002,  the carrying value of assets held for sale totaled $7.3
million (net of  impairment  reserves of $10.6  million).  We intend to sell the
remaining  facilities  as soon as  practicable.  There can be no assurance if or
when such sales will be  completed  or whether  such sales will be  completed on
terms that allow us to realize the carrying value of the assets.

Segment Information

     The following tables set forth the  reconciliation of operating results and
total assets for our reportable segments for the three-month periods ended March
31, 2002 and March 31, 2001.


                                                                    For the three months ended March 31, 2002
                                                    --------------------------------------------------------------------------------
                                                                           Owned and
                                                                         Operated and
                                                          Core            Assets Held         Corporate
                                                       Operations          For Sale           and Other         Consolidated
                                                    --------------------------------------------------------------------------------
                                                                                     Unaudited
                                                                                   (In Thousands)
                                                                                                        
Operating Revenues.................................    $  20,843          $  21,748           $      -            $  42,591
Operating Expenses.................................            -            (23,700)                 -              (23,700)
                                                    --------------------------------------------------------------------------------
   Net operating income............................       20,843             (1,952)                 -               18,891
Adjustments to arrive at net income:
   Other revenues..................................            -                  -              1,333                1,333
   Interest expense................................            -                  -             (8,166)              (8,166)
   Depreciation and amortization...................       (4,606)              (515)              (205)              (5,326)
   General and administrative......................            -                  -             (1,719)              (1,719)
   Legal...........................................            -                  -               (855)                (855)
   State Taxes.....................................            -                  -               (129)                (129)
   Adjustment of derivatives to fair value.........            -                  -                400                  400
                                                    --------------------------------------------------------------------------------
                                                          (4,606)              (515)            (9,341)             (14,462)
                                                    --------------------------------------------------------------------------------
Income (loss) before gain on early extinguishment
   of debt.........................................       16,237             (2,467)            (9,341)               4,429
Gain on early extinguishment of debt...............            -                  -                 28                   28
Preferred dividends................................            -                  -             (5,029)              (5,029)
                                                    --------------------------------------------------------------------------------
Net income (loss) available to common..............    $  16,237          $  (2,467)          $(14,342)           $    (572)
                                                    ================================================================================

Total Assets.......................................    $ 740,335          $  78,002           $ 96,621            $ 914,958
                                                    ================================================================================




                                                                    For the three months ended March 31, 2001
                                                    --------------------------------------------------------------------------------
                                                                          Owned and
                                                                         Operated and
                                                          Core            Assets Held         Corporate
                                                       Operations          For Sale           and Other         Consolidated
                                                      ------------------------------------------------------------------------------
                                                                                     Unaudited
                                                                                   (In Thousands)
                                                                                                        
Operating Revenues.................................    $  21,699          $  45,997           $      -            $  67,696
Operating Expenses.................................            -            (46,450)                 -              (46,450)
                                                    --------------------------------------------------------------------------------
   Net operating income............................       21,699               (453)                 -               21,246
Adjustments to arrive at net income:
   Other revenues..................................            -                  -              1,481                1,481
   Interest expense................................            -                  -             (9,672)              (9,672)
   Depreciation and amortization...................       (4,324)              (996)              (221)              (5,541)
   General and administrative......................            -                  -             (2,349)              (2,349)
   Legal...........................................            -                  -               (951)                (951)
   State Taxes.....................................            -                  -               (106)                (106)
   Adjustment of derivatives to fair value.........            -                  -               (482)                (482)
                                                    --------------------------------------------------------------------------------
                                                          (4,324)              (996)           (12,300)             (17,620)
                                                    --------------------------------------------------------------------------------
Income (loss) before gain on assets sold and gain
   on early extinguishment of debt.................       17,375             (1,449)           (12,300)               3,626
Gain on assets sold - net..........................            -                619                  -                  619
Gain on early extinguishment of debt...............            -                  -                248                  248
Preferred dividends................................            -                  -             (4,908)              (4,908)
                                                    --------------------------------------------------------------------------------
Net income (loss) available to common..............    $  17,375          $    (830)          $(16,960)           $    (415)
                                                    ================================================================================

Total Assets.......................................    $ 724,744          $ 160,777           $ 61,152            $ 946,673
                                                    ================================================================================



Note C - Concentration of Risk and Related Issues

     As of March 31, 2002,  our portfolio of domestic  investments  consisted of
235 healthcare  facilities,  located in 28 states and operated by 37 third-party
operators.  Our  gross  investment  in  these  facilities,  before  reserve  for
uncollectible loans, totaled $881.9 million at March 31, 2002, with 97.3% of our
real estate investments related to long-term care facilities.  This portfolio is
made up of 145 long-term healthcare facilities and two rehabilitation  hospitals
owned and leased to third parties,  fixed rate,  participating  and  convertible
participating  mortgages on 69 long-term healthcare  facilities and 12 long-term
healthcare  facilities  that were  recovered  from  customers  and are currently
operated  through  third-party  management  contracts  for our own  account.  In
addition,  seven  facilities  subject to  third-party  leasehold  interests  are
included in Other Investments. We also hold miscellaneous investments and closed
healthcare  facilities held for sale of approximately $57.5 million at March 31,
2002, including $22.3 million related to two non-healthcare facilities leased by
the United States Postal Service,  a $7.9 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
$14.7 million of notes receivable, net of allowance.

     Approximately  66.6% of our real estate  investments  are operated by seven
public  companies,  including Sun Healthcare  Group,  Inc.  (24.8%),  Integrated
Health Services, Inc. ("IHS") (18.1%, including 10.2% as the manager for and 50%
owner of Lyric  Health Care LLC),  Advocat,  Inc.  (12.1%),  Mariner  Post-Acute
Network (6.8%),  Alterra  Healthcare  Corporation  ("Alterra")  (3.9%),  Kindred
Healthcare,  Inc. ("Kindred") (formerly known as Vencor Operating, Inc.) (0.8%),
and Genesis Health Ventures, Inc. ("Genesis") (0.1%). At March 31, 2002, Kindred
and Genesis manage facilities for our own account that are included in Owned and
Operated  Assets.  The two largest  private  operators  represent 3.6% and 2.6%,
respectively,  of  investments.  No other operator  represents more than 2.6% of
investments.  The three  states in which we have our  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 our properties are used as healthcare facilities;  therefore,
we are directly  affected by the risk associated  with the healthcare  industry.
Our lessees and mortgagors, as well as the facilities owned and operated for our
account,  derive a  substantial  portion of their net  operating  revenues  from
third-party payors, including the Medicare and Medicaid programs. These programs
are highly regulated by federal, state and local laws, rules and regulations and
are subject to frequent and substantial changes.

     In  addition,   private  payors,   including   managed  care  payors,   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. Efforts to impose greater discounts and more stringent cost
controls are expected to continue.  Any changes in  reimbursement  policies that
reduce  reimbursement  levels could adversely affect the amounts we receive with
respect to our owned and operated  portfolio and the revenues of our lessees and
mortgagors and thereby adversely affect those lessees' and mortgagors' abilities
to make their monthly lease or debt payments to us.

     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 our  ability to vary our  portfolio  promptly  in  response  to changes in
economic or other  conditions.  Thus, if the operation of any of our  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.  It is  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.

Potential Risks from Bankruptcies

     Our lease  arrangements  with  operators  who operate  more than one of our
facilities are generally made pursuant to a single master lease ("Master Lease")
covering all of that operator's facilities.  Although each lease or Master Lease
provides  that  we may  terminate  the  Master  Lease  upon  the  bankruptcy  or
insolvency of the tenant,  the Bankruptcy Reform Act of 1978 ("Bankruptcy  Act")
provides that a trustee in a bankruptcy or  reorganization  proceeding under the
Bankruptcy Act, or a debtor-in-possession in a reorganization, 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  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 reorganization,  were required to perform
certain provisions of a lease that the court determined to be unduly burdensome.
It is not possible to determine at this time whether or not any of our leases or
Master Leases  contains any such provision.  If a lease is rejected,  the lessor
has a general  unsecured  claim  limited to any unpaid rent  already due plus an
amount equal to the rent reserved under the lease, without acceleration, for the
greater of one year or 15% of the  remaining  term of such lease,  not to exceed
three years.

     Generally,  with  respect  to our  mortgage  loans,  the  imposition  of an
automatic stay under the Bankruptcy Act precludes us from exercising foreclosure
or other remedies against the debtor.  Pre-petition  creditors  generally do not
have rights to the cash flows from the properties underlying the mortgages.  The
timing of the collection from mortgagors in bankruptcy depends on negotiating an
acceptable  settlement  with the  mortgagor  (and  subject  to  approval  of the
bankruptcy court) or the order of the bankruptcy court in the event a negotiated
settlement  cannot be achieved.  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 ourselves 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  exceeds
the amount of the debt,  interest  and allowed  costs may not be paid during the
bankruptcy proceeding, but accrue until confirmation of a plan of reorganization
or such other time as the court orders. If the value of the collateral held by a
senior creditor is less than the secured debt, interest on the loan for the time
period  between  the  filing  of the case and  confirmation  may be  disallowed.
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 affect a "cramdown" under the Bankruptcy Act.

     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,
some 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 our  investments,  we may take  possession  of a property or even become
licensed  as an  operator,  which  might  expose us to  successor  liability  to
government programs or require us to indemnify  subsequent  operators to whom we
might  transfer the operating  rights and licenses.  Third-party payors may also
suspend  payments to us  following  foreclosure  until we receive  the  required
licenses to operate the  facilities.  Should such events  occur,  our income and
cash flow 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
our operators,  we have  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.  During  2002,  a  number  of  companies  were  actively  marketing
portfolios  of similar  assets  and,  in light of the market  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.

     We are typically  required to hold applicable  licenses and are responsible
for  the  regulatory  compliance  at our  owned  and  operated  facilities.  Our
management  contracts with third-party  operators for these  properties  provide
that the third-party operator is responsible for regulatory  compliance,  but we
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 our owned and operated properties as compared with our
leased and mortgaged assets.

Recent Developments

     During the quarter,  we completed a renegotiated  transaction with Alterra,
whereby we will take back two facilities in June 2002, and Alterra agreed to pay
us a fee of  approximately  $0.7 million and monthly rental payments of $187,000
in 2002, increasing to $268,000 per month in 2003. The total gross investment in
the properties  leased to Alterra is $34.1  million,  including $6.2 million for
the two  facilities  that are to be taken back.  We  currently  expect these two
facilities to be leased to a new operator or marketed for sale.

     In January 2002, Integrated Health Services, Inc., and its affiliate, Lyric
Health Care LLC, resumed payment of rents and mortgage interest to us at reduced
rates. We are currently negotiating with IHS to reach a permanent  restructuring
agreement or to transition the facilities to a new operator or operators.

     As of March 31, 2002,  affiliates of Alden Management,  Inc. ("Alden") were
delinquent in paying their lease and escrow payments on the four facilities they
lease from us. Alden has indicated the delinquency is the result of the State of
Illinois being behind in the processing of Medicaid reimbursements.  Discussions
on ways to address past due amounts are continuing.

Note D - Dividends

     In order to qualify as a real  estate  investment  trust  ("REIT"),  we are
required to  distribute  dividends  (other than capital gain  dividends)  to our
stockholders  in an amount at least equal to (A) the sum of (i) 90% of our "REIT
taxable income" (computed without regard to the dividends paid deduction and our
net  capital  gain) and (ii) 90% of the net income  (after  tax),  if any,  from
foreclosure property,  minus (B) the sum of certain items of non-cash income. In
addition,  if we dispose of any built-in gain asset during a recognition period,
we will be required to distribute at least 90% of the built-in gain (after tax),
if any,  recognized on the disposition of such asset. Such distributions must be
paid in the taxable year to which they relate,  or in the following taxable year
if  declared  before we timely  file our tax return for such year and paid on or
before the first regular dividend payment after such  declaration.  In addition,
such  distributions  are required to be made pro rata, with no preference to any
share of stock as  compared  with other  shares of the same  class,  and with no
preference  to one class of stock as compared  with another  class except to the
extent that such class is entitled to such a  preference.  To the extent that we
do not distribute all of our net capital gain or do distribute at least 90%, but
less than 100% of our "REIT taxable income," as adjusted,  we will be subject to
tax thereon at regular ordinary and capital gain corporate tax rates.

     On  February  1,  2001,  we  announced  the  suspension  of all  common and
preferred dividends. This action was intended to preserve cash to facilitate our
ability  to  obtain  financing  to fund  the  2002  debt  maturities.  Prior  to
recommencing  the  payment of  dividends  on our common  stock,  all accrued and
unpaid  dividends on our Series A, B and C preferred stock must be paid in full.
We have made sufficient  distributions to satisfy the distribution  requirements
under the REIT rules to maintain  our REIT status for 2001 and intend to satisfy
such  requirements  under the REIT rules for 2002.  The  accumulated  and unpaid
dividends  relating to all series of preferred  stocks total $24.9 million as of
March 31, 2002.

     On March 30, 2001,  we exercised  our option to pay the accrued  $4,666,667
Series C dividend  from  November  15, 2000 and the  associated  deferral fee by
issuing 48,420 Series C preferred shares to Explorer Holdings, L.P. ("Explorer")
on April 2, 2001,  which are convertible into 774,722 shares of our 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.  Dividends paid in
stock to a specific class of  stockholders,  such as our payment of our Series C
preferred  stock in  April  2001,  constitute  dividends  eligible  for the 2001
dividends paid deduction.

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 the assumed conversion of the Series C Preferred Stock.

Note F - Omega Worldwide, Inc.

     As of March 31, 2002, we hold a $5.0 million investment in Omega Worldwide,
Inc.  ("Worldwide"),  represented by 1.16 million shares of common stock and 0.3
million  shares of preferred  stock.  We also hold 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

Note G - Litigation

     We are  subject  to various  legal  proceedings,  claims and other  actions
arising out of the normal  course of  business.  While any legal  proceeding  or
claim has an element of uncertainty, we believe that the outcome of each lawsuit
claim or legal preceding that is pending or threatened, or all of them combined,
will not have a material adverse effect on our consolidated  financial  position
or results of operations.

     On June 21,  2000,  we were  named as a  defendant  in  certain  litigation
brought  against us by  Madison/OHI  Liquidity  Investors,  LLC  ("Madison"),  a
customer  that claims that we have  breached  and/or  anticipatorily  breached a
commercial  contract.  Ronald M.  Dickerman  and Bryan  Gordon are  partners  in
Madison and limited  guarantors of Madison's  obligations  to us. 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 an amount
ranging from $15 - $28 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 us. We contend that Madison is in default
under the contract in question. We believe that the litigation is meritless.  We
continue  to  vigorously  defend the case and have filed  counterclaims  against
Madison and the guarantors  seeking  repayment of  approximately  $10.2 million,
including default interest,  which Madison owes us, as well as damages resulting
from the  conversion  of the  collateral  securing  our loan.  The trial in this
matter is set for July 22, 2002.  The  financial  statements  do not contain any
adjustments  relating to the  ultimate  outcome due to the  uncertainty  of such
outcome.

Note H - Borrowing Arrangements

     On December 21, 2001, we reached  amended  agreements  with the bank groups
under both of our revolving credit  facilities.  The amendments became effective
as of the closing of the rights  offering  and private  placement to Explorer on
February 21, 2002. The amendments included  modifications and/or eliminations to
certain financial covenants.

     The  amendment  regarding  our $175.0  million  revolving  credit  facility
included a one-year extension in maturity from December 31, 2002 to December 31,
2003 and a  reduction  in the total  commitment  from  $175.0  million to $160.0
million.  Amounts up to $150.0  million may be drawn upon to repay the  maturing
6.95% Notes due June 2002.

     As part of the  amendment  regarding  our $75.0  million  revolving  credit
facility,  we prepaid $10.0 million in December  2001,  originally  scheduled to
mature in March 2002. This voluntary prepayment results in a permanent reduction
in the total commitment, thereby reducing the credit facility to $65.0 million.

     Our $160.0 million  secured  revolving line of credit  facility  expires on
December 31, 2003.  Borrowings  under this  facility  bear  interest at 2.50% to
3.25% over London  Interbank Offer Rate ("LIBOR")  through December 31, 2002 and
3.00% to 3.25% over LIBOR after December 31, 2002.  Borrowings of  approximately
$129.4  million  were  outstanding  as of March 31,  2002.  Additionally,  $13.4
million of letters of credit were  outstanding  against this credit  facility at
March 31, 2002.  These letters of credit were  collateral for certain  long-term
borrowings and Owned and Operated  insurance  programs.  LIBOR-based  borrowings
under this facility bear interest at a  weighted-average  rate of 5.52% at March
31, 2002. Cost for the letters of credit range from 2.50% to 3.25%, based on our
leverage ratio. Real estate investments with a gross book value of approximately
$239.8  million  are pledged as  collateral  for this  revolving  line of credit
facility at March 31, 2002.

     Our  $65.0  million  line of  credit  facility  expires  on June 30,  2005.
Borrowings  under this  facility  bear  interest  at 2.50% and 3.75% over LIBOR,
based  on  our  leverage   ratio  and  collateral   assignment.   Borrowings  of
approximately  $64.7  million were  outstanding  at March 31, 2002.  LIBOR based
borrowings under this facility bear interest at a weighted-average rate of 5.76%
at  March  31,  2002.  Real  estate  investments  with a  gross  book  value  of
approximately  $117.1  million are pledged as collateral for this revolving line
of credit facility at March 31, 2002.

     During the  three-month  period ended March 31, 2002, we repurchased  $35.6
million of our 6.95%  Notes  maturing  in June 2002.  At March 31,  2002,  $61.9
million of these notes remain  outstanding with a June 2002 maturity (See Note J
- - Subsequent Events).

Note I - Effect of New Accounting Pronouncements

     We utilize  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  ("FASB")  issued  Statement  No.  133,
Accounting for Derivative Instruments and Hedging Activities, which was required
to be  adopted  in years  beginning  after June 15,  2000.  We  adopted  the new
Statement  effective January 1, 2001. The Statement requires us 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 March 31, 2002, we had two interest rate swaps with notional  amounts of
$32.0  million  each,  based on  30-day  LIBOR.  Under  the  terms of the  first
agreement,  which  expires in  December  2003,  we receive  payments  when LIBOR
exceeds 6.35% and pay the  counterparty  when LIBOR is less than 6.35%. At March
31,  2002,  30-day  LIBOR was 1.90%.  This  interest  rate swap was  extended to
December 2003 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 March
31,  2002 and  December  31, 2001 was a liability  of $917,004  and  $1,316,566,
respectively.

     The  initial  liability  at January 1, 2001 was  recorded  as a  transition
adjustment in other  comprehensive  income and was  recognized  over the initial
term of the swap ending  December  31,  2001.  Such  amortization  for the three
month-period ended March 31, 2002 and 2001 was $0 and $87,836, respectively. The
change in fair market of  $399,562  and  $393,794  for the  three-month  periods
ending March 31, 2002 and 2001,  respectively,  along with the  amortization are
included in charges for derivative  accounting in our Consolidated  Statement of
Operations.

     Under the second  agreement,  which  expires  December 31, 2002, we receive
payments when LIBOR exceeds  4.89% and pay the  counterparty  when LIBOR is less
than  4.89%.  The fair value of this  interest  rate swap at March 31,  2002 and
December 31, 2001 was a liability of $566,061 and  $849,122,  respectively.  The
change in fair market of $283,061 and $90,043 for the three-month periods ending
March 31,  2002 and 2001,  respectively,  are  included  in other  comprehensive
income as required under FASB No. 133 for fully effective cash flow hedges.

     The fair  values of these  interest  rate  swaps are  included  in  accrued
expenses and other  liabilities in our  Consolidated  Balance Sheet at March 31,
2002 and December 31, 2001.

Note J - Subsequent Events

     In April 2002, we purchased  $27.0 million of 6.95% Notes due June 2002. As
of the date of this report,  the  remaining  balance on the 6.95% Notes due June
2002 is $34.9 million.

     Also in April 2002,  we closed a 120-bed  nursing  facility  in  Texarkana,
Texas.  We have  recently  instructed  the managers of two other  facilities  in
Massachusetts to begin the necessary steps to close each of those facilities.

     On May 1, 2002, we entered into a Master Lease to lease three facilities in
Colorado to Conifer Care Communities. The initial term of the lease is 4.7 years
with three options to renew for four years each. The initial annual rent payment
is approximately $375,000. As a result of the three re-leased facilities and the
three announced facility closings, the total number of Owned and Operated Assets
is expected to decline by six, leaving 13 remaining facilities.

     Since dividends on the Series A and Series B Preferred Stock are in arrears
for more than 18 months as of April 30,  2002,  the  holders of the Series A and
Series B Preferred  Stock (voting  together as a single class) have the right to
elect two additional  directors to our Board of Directors in accordance with the
terms of the Series A and Series B Preferred Stock and our Bylaws. Explorer, the
sole  holder of the Series C  Preferred  Stock,  also has the right to elect two
other  additional  directors to our Board of Directors  in  accordance  with the
terms of the Series C Preferred  Stock and our  Bylaws.  We are not aware of any
action by holders of our preferred stock to elect additional  directors pursuant
to the procedures set forth in the terms of the preferred  stock and our Bylaws.
Explorer,  without  waiving its rights under the terms of the Series C Preferred
Stock or the  Stockholders  Agreement,  has advised us that it is not  currently
seeking the election of the two additional directors resulting from the Series C
dividend  arrearage  unless the  holders of the Series A and Series B  Preferred
Stock seek to elect additional directors.



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

     The  following  discussion  contains  forward-looking   statements.   These
statements relate to our expectations regarding our beliefs, intentions,  plans,
objectives,  goals,  strategies our future events or performance  and underlying
assumptions and other statements  other than statements of historical  facts. In
some cases,  you can identify  forward-looking  statements by the use of forward
looking terminology such as "may", "will", "anticipates", "expects", "believes",
"intends",   "should"  or  comparable  terms  or  the  negative  thereof.  These
statements  are based on  information  available  on the date of this report and
only  speak  as  of  the  date   hereof  and  no   obligation   to  update  such
forward-looking  statements  should be  assumed.  Our 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) our ability to
dispose of assets  held for sale on a timely  basis and at  appropriate  prices;
(ii)  uncertainties  relating to the operation of our Owned and Operated Assets,
including  those relating to  reimbursement  by third-party  payors,  regulatory
matters and occupancy  levels;  (iii) the ability of our operators in bankruptcy
to reject unexpired lease  obligations,  modify the terms of our mortgages,  and
impede our  ability to  collect  unpaid  rent or  interest  during a  bankruptcy
proceeding and retain security deposits for the debtor's  obligations;  (iv) the
availability  and cost of  capital;  (v)  regulatory  and other  changes  in the
healthcare  sector;  (vi) our ability to manage,  re-lease or sell its owned and
operated   facilities;   (vii)   competition  in  the  financing  of  healthcare
facilities;  (viii) the effect of economic and market conditions generally,  and
particularly in the healthcare industry; (ix) changes in interest rates; (x) the
amount and yield of any  additional  investments;  (xi)  changes in tax laws and
regulations affecting real estate investment trusts; (xii) access to the capital
markets  and the cost of  capital;  (xiii)  changes  in the  ratings of our debt
securities;  and (xiv) the risk factors  discussed in Note C - Concentration  of
Risk and Related Issues.

Results of Operations

     The following is a discussion of our  consolidated  results of  operations,
financial  position and liquidity and capital  resources which should be read in
conjunction with the consolidated  financial  statements and accompanying notes.
(See Note B - Properties and Note C - Concentration of Risk and Related Issues).

     Revenues for the  three-month  period  ending March 31, 2002 totaled  $43.9
million,  a decrease of $25.3  million  over the period  ending  March 31, 2001.
Excluding  nursing home  revenues of Owned and Operated  Assets,  revenues  were
$22.2 for the  three-month  period  ending  March 31,  2002,  a decrease of $1.0
million from the comparable prior year period.

     Rental  income for the  three-month  period ending March 31, 2002 was $15.4
million,  a decrease of $0.6 million over the same period in 2001.  The decrease
is due to $2.1 million from  reductions  in lease  revenue due to  foreclosures,
bankruptcies  and  restructurings.  This  decrease  is  offset  by $0.2  million
relating to  contractual  increases  in rents that became  effective in 2002 and
$1.3 million relating to assets previously classified as owned and operated.

     Mortgage  interest income for the three-month  period ending March 31, 2002
totaled $5.4  million,  a decrease of $0.3 million over the same period in 2001.
The  decrease  is due to  reduced  investments  resulting  from the  payoffs  of
mortgage notes ($0.7 million) offset by $0.4 million of new  investments  placed
in 2001.

     Nursing  home  revenues of owned and  operated  assets for the  three-month
period ending March 31, 2002 totaled $21.7 million,  a decrease of $24.3 million
over the same period in 2001. This is principally  due to a decreased  number of
operated  facilities  versus  the same  period in 2001.  (19 at March 31,  2002,
compared with 66 at March 31, 2001).

     Expenses for the  three-month  period  ending March 31, 2002 totaled  $39.5
million, a decrease of $26.1 million compared with expenses of $65.6 million for
the three-month period ending March 31, 2001. Excluding nursing home expenses of
owned and operated assets,  expenses were $15.9 million versus $19.1 million for
the same period in 2001.

     Nursing home  expenses for owned and  operated  assets for the  three-month
period ending March 31, 2002  decreased by $22.8 million  versus the same period
in 2001. This is primarily a result of a decreased  number of facilities  versus
the same period in 2001

     The provision for depreciation  and  amortization  totaled $5.3 million for
the  three-month  period ending March 31, 2002. This decrease of $0.2 million is
primarily  due to  assets  sold in 2001  and  lower  depreciable  values  due to
impairment charges on owned and operated properties recorded during 2001.

     Interest  expense  for the  three-month  period  ending  March 31, 2002 was
approximately  $8.2  million  compared  with $9.7 million for the same period in
2001.  The  decrease  in the first  quarter  of 2002 is  primarily  due to $51.0
million of reduced total outstanding debt versus the same period in 2001.

     General and administrative expenses for the three-month period ending March
31, 2002,  totaled $1.7 million  compared to $2.3 million for the same period in
2001,  a  decrease  of $0.6  million.  The  decrease  is due to a  reduction  in
staffing,  as well as a reduction in  consulting  costs related to our owned and
operated facilities.

     Legal  expenses for the  three-month  period  ending March 31, 2002 totaled
$0.9 million, a decrease of $0.1 million,  as compared with the same time period
in  2001.  This  decrease  is  due  to a  reduction  in  costs  associated  with
restructuring and releasing of our owned and operated assets.

     There were no real estate dispositions during the three-month period ending
March 31, 2002. For the three-month  period ended March 31, 2001, we disposed of
four  facilities,  including three Indiana  facilities  (previously  included in
owned and operated assets) and one Massachusetts  facility  (previously included
in assets held for sale).

     Funds from operations  ("FFO") for the three-month  period ending March 31,
2002 was $4.3 million, a reduction of $0.4 million as compared with $4.7 million
for the same period in 2001 due to results  described  above.  Fully diluted FFO
was $6.9 million for the  three-month  period ending March 31, 2002, a reduction
of $0.3 million,  as compared with the $7.2 million for the same period in 2001.
FFO is defined as net earnings available to common  stockholders,  excluding any
gains or losses from debt  restructuring and the effects of asset  dispositions,
plus  depreciation  and  amortization  associated with real estate  investments.
Diluted  FFO  and FFO are  adjusted  for the  assumed  conversion  of  Series  C
Preferred Stock and the exercise of in-the-money stock options.  We consider 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
our ability to incur and service debt, to make capital  expenditures  and to pay
dividends to its  stockholders.  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 we continue to
qualify  as a REIT under the  provisions  of  Sections  856  through  860 of the
Internal Revenue Code of 1986, as amended. Accordingly, we have not been subject
to federal income taxes on amounts  distributed to  stockholders,  since we have
distributed  at least 90% of our REIT taxable  income for taxable year 2001 (95%
prior to 2001) and have met certain other conditions.

Portfolio Developments

     In February  2002, we completed a  renegotiated  transaction  with Alterra,
whereby we will take back two facilities in June 2002, and Alterra agreed to pay
us a fee of  approximately  $0.7 million and monthly rental payments of $187,000
in 2002, increasing to $268,000 per month in 2003. The total gross investment in
the properties  leased to Alterra is $34.1  million,  including $6.2 million for
the two  facilities  that are to be taken back.  We  currently  expect these two
facilities to be leased to a new operator or marketed for sale.

     In January, 2002 Integrated Health Services, Inc., and its affiliate, Lyric
Health Care LLC, resumed payment of rents and mortgage interest to us at reduced
rates. We are currently negotiating with IHS to reach a permanent  restructuring
agreement or to transition the facilities to a new operator or operators.

     As of March 31, 2002, affiliates of Alden Management,  Inc. were delinquent
in paying their lease and escrow payments on the four facilities they lease from
us. Alden has indicated the  delinquency  is the result of the State of Illinois
being behind in the processing of Medicaid  reimbursements.  Discussions on ways
to bring their past due amounts current are continuing.

Liquidity and Capital Resources

     At March 31,  2002,  we had total assets of $915.0  million,  stockholders'
equity of $500.6 million and debt of $391.6 million,  representing approximately
43.9% of total  capitalization.  In addition,  as of March 31,  2002,  we had an
aggregate of $62.5  million of  outstanding  debt which matures in the remaining
nine months of 2002, including $61.9 million of 6.95% Notes due June 2002.

     We have two secured revolving credit  facilities in place,  providing up to
$225.0 million of financing,  of which $194.1 million was  outstanding and $13.4
million of which was utilized for the issuance of letters of credit at March 31,
2002.

     On December 21, 2001, we reached  amended  agreements  with the bank groups
under both of our revolving credit  facilities.  The amendments became effective
as of the  closing of the rights  offering  and  private  placement  to Explorer
Holdings,  L.P. on February  21, 2002.  The  amendments  included  modifications
and/or eliminations to certain financial covenants.

     The  amendment  regarding  our $175.0  million  revolving  credit  facility
included a one-year extension in maturity from December 31, 2002 to December 31,
2003 and a  reduction  in the total  commitment  from  $175.0  million to $160.0
million.  Amounts up to $150.0  million may be drawn upon to repay the  maturing
6.95% Notes due June 2002.

     As part of the  amendment  regarding  our $75.0  million  revolving  credit
facility,  we prepaid $10.0 million in December  2001,  originally  scheduled to
mature  in  March  2002.  This  voluntary  prepayment  resulted  in a  permanent
reduction in the total commitment, thereby reducing the credit facility to $65.0
million.  Our $65.0  million line of credit  facility  expires on June 30, 2005.
(See Note H - Borrowing Arrangements).

     In prior years,  we have  historically  distributed to stockholders a large
portion of the cash available from operations. Our historical policy has been to
make  distributions on common stock of approximately 80% of FFO, but on February
1, 2001, we announced the suspension of all common and preferred dividends. This
action  was  intended  to  preserve  cash to  facilitate  our  ability to obtain
financing to fund the 2002 debt maturities.  Additionally, on March 30, 2001, we
exercised  our  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 is convertible into 774,722
shares of our common stock at $6.25 per share.

     We can give no assurance as to when or if the dividends  will be reinstated
on the common stock or preferred  stock,  or the amount of the  dividends if and
when such payments are recommenced. We do not anticipate paying dividends on any
class of capital stock unless and until the  approximately  $61.9 million ($34.9
million as of the date of this  report) of  indebtedness  maturing  in the first
half of 2002 has been repaid.  Prior to recommencing the payment of dividends on
our common  stock,  all  accrued and unpaid  dividends  on our Series A, B and C
preferred stock must be paid in full. We have made sufficient  distributions  to
satisfy the distribution  requirements under the REIT rules to maintain its REIT
status for 2001 and intend to satisfy such requirements under the REIT rules for
2002.

     No common  dividends were paid during the first  quarters  ending March 31,
2002 and 2001, respectively.

     On February 6, 2002, we refinanced our investment in a Baltimore,  Maryland
asset leased by the United States  Postal  Service  ("USPS")  resulting in $13.0
million of net cash proceeds. The new,  fully-amortizing  mortgage has a 20-year
term with a fixed interest rate of 7.26%. This transaction is cash neutral to us
on a monthly  basis,  as lease  payments due from USPS equal debt service on the
new loan.

     On February 21, 2002, we raised gross proceeds of $50.0 million through the
completion of a rights offering and simultaneous  private placement to Explorer.
The  proceeds  from the rights  offering and private  placement  will be used to
repay  outstanding  indebtedness  and for working capital and general  corporate
purposes.

     We  believe  our  liquidity  and  various  sources  of  available  capital,
including funds from  operations and expected  proceeds from planned asset sales
and  refinancings,  are  adequate to finance  operations,  meet  recurring  debt
service  requirements  including  our  2002  debt  maturities  and  fund  future
investments through the next 12 months.

Item 3 - Quantitative and Qualitative Disclosure About Market Risk

     We are  exposed to various  market  risks,  including  the  potential  loss
arising from adverse changes in interest rates. We do not enter into derivatives
or other financial instruments for trading or speculative purposes,  but we seek
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 our 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 our total long-term  borrowings
at March 31, 2002 was $369.8 million.  A one-percent  increase in interest rates
would  result  in a  decrease  in the fair  value  of  long-term  borrowings  by
approximately $4.9 million.

     We are 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).

     We utilize  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 was required to be adopted
in years beginning  after June 15, 2000. We adopted the new Statement  effective
January 1, 2001. The Statement  requires us 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 March 31, 2002, we had two interest rate swaps with notional  amounts of
$32.0  million  each,  based on  30-day  LIBOR.  Under  the  terms of the  first
agreement,  which  expires in  December  2003,  we receive  payments  when LIBOR
exceeds 6.35% and pay the  counterparty  when LIBOR is less than 6.35%. At March
31,  2002,  30-day  LIBOR was 1.90%.  This  interest  rate swap was  extended to
December 2003 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 March
31,  2002 and  December  31, 2001 was a liability  of $917,004  and  $1,316,566,
respectively.

     The  initial  liability  at January 1, 2001 was  recorded  as a  transition
adjustment in other  comprehensive  income and was  recognized  over the initial
term of the swap ending  December  31,  2001.  Such  amortization  for the three
month-period ended March 31, 2002 and 2001 was $0 and $87,836, respectively. The
change in fair market of  $399,562  and  $393,794  for the  three-month  periods
ending March 31, 2002 and 2001,  respectively,  along with the  amortization are
included in charges for derivative  accounting in our Consolidated  Statement of
Operations.

     Under the second  agreement,  which  expires  December 31, 2002, we receive
payments when LIBOR exceeds  4.89% and pay the  counterparty  when LIBOR is less
than  4.89%.  The fair value of this  interest  rate swap at March 31,  2002 and
December 31, 2001 was a liability of $566,061 and  $849,122,  respectively.  The
change in fair market of $283,061 and $90,043 for the three-month periods ending
March 31,  2002 and 2001,  respectively,  are  included  in other  comprehensive
income as required under FASB No. 133 for fully effective cash flow hedges.

     The fair  values of these  interest  rate  swaps are  included  in  accrued
expenses and other  liabilities in our  Consolidated  Balance Sheet at March 31,
2002 and December 31, 2001.



PART II - OTHER INFORMATION

Item 1.  Legal Proceedings

     See Note G to the 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

     In  February   2002,  we  completed  a  registered   rights   offering  and
simultaneous private placement to Explorer.  Stockholders exercised subscription
rights  to  purchase  a  total  of 6.4  million  shares  of  common  stock  at a
subscription price of $2.92 per share,  raising gross proceeds of $18.7 million.
In the private placement with Explorer, we issued a total of 10.7 million shares
of common stock at a price of $2.92 per share,  raising gross  proceeds of $31.3
million.  We expect to use the  proceeds  from the rights  offering  and private
placement to repay outstanding  indebtedness and for working capital and general
corporate  purposes.  The shares of common stock were issued to Explorer without
registration under the Securities Act of 1933, as amended,  in reliance upon the
private placement exemption pursuant to Section 4(2) thereof.

     On February 21, 2002, we filed Articles of Amendment  amending the terms of
our Series C Convertible  Preferred  Stock to: (i) remove the  restriction  that
prevents the voting or conversion  of the Series C preferred  stock in excess of
49.9% of our voting  securities owned by Explorer;  (ii) provide that if we fail
to pay  dividends  owed upon the Series C preferred  stock for a period of time,
the holders of the Series C preferred  stock will be entitled to  designate  two
additional  directors  to our Board of  Directors;  and (iii)  provide  that the
subscription  price in the rights  offering  will not result in an adjustment to
the conversion  price of our Series C preferred  stock.  The stockholders of our
Company  approved the amendment on February 18, 2002.  The Articles of Amendment
amending the terms of our Series C Convertible  Preferred  Stock were previously
filed as an exhibit to the Form 8-K filed by us on March 4, 2002.

Item 3.  Defaults upon Senior Securities

     (a)  Payment Defaults. Not Applicable.

     (b)  Dividend Arrearages.  On February 1, 2001, we 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  our
          preferred stock are  cumulative,  and therefore all accrued and unpaid
          dividends  on our  Series A, B and C  Preferred  Stock must be paid in
          full prior to recommencing the payment of cash dividends on our Common
          Stock. The table below sets forth information  regarding arrearages in
          payment of preferred stock dividends:

(c)



                                                       Annual
                                                    Dividend Per          Arrearage as of
Title of Class                                         Share               March 31, 2002
                                                                          
- ------------------------------------------------------------------------------------------
9.25% Series A Cumulative Preferred Stock            $ 2.3125               $ 6,648,438
- ------------------------------------------------------------------------------------------
8.625% Series B Cumulative Preferred Stock           $ 2.1563               $ 5,390,625
- ------------------------------------------------------------------------------------------
Series C Convertible Preferred Stock                 $10.0000               $12,902,593
- ------------------------------------------------------------------------------------------
TOTAL                                                                       $24,941,656
- ------------------------------------------------------------------------------------------


     Since dividends on the Series A and Series B Preferred Stock are in arrears
for more than 18 months as of April 30,  2002,  the  holders of the Series A and
Series B Preferred  Stock (voting  together as a single class) have the right to
elect two additional  directors to our Board of Directors in accordance with the
terms of the Series A and Series B Preferred Stock and our Bylaws. Explorer, the
sole  holder of the Series C  Preferred  Stock,  also has the right to elect two
other  additional  directors to our Board of Directors  in  accordance  with the
terms of the Series C Preferred  Stock and our  Bylaws.  We are not aware of any
action by holders of our preferred stock to elect additional  directors pursuant
to the procedures set forth in the terms of the preferred  stock and our Bylaws.
Explorer,  without  waiving its rights under the terms of the Series C Preferred
Stock or the  Stockholders  Agreement,  has advised us that it is not  currently
seeking the election of the two additional directors resulting from the Series C
dividend  arrearage  unless the  holders of the Series A and Series B  Preferred
Stock seek to elect additional directors.

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

     A Special  Meeting of  Shareholders  was held on February 18, 2002.  At the
meeting the  shareholders  approved the  issuance of common stock in  connection
with  Explorer  Holdings,  L.P.'s  investment.  The  results of the vote were as
follows:


         Manner of                                             Votes Represented by
         Vote Cast                    Common Stock           Series C Preferred Stock                   Total
         ----------                   ------------           ------------------------                   -----
                                                                                                

         For                             5,063,440                  16,774,722                       21,838,162
         Against                           197,110                       -                              197,110
         Abstain                            44,423                       -                               44,423


     At the meeting, the shareholders also approved an amendment to our Articles
of Incorporation  amending the terms of our Articles  Supplementary for Series C
Convertible Preferred Stock. The results of the vote were as follows:


         Manner of                                             Votes Represented by
         Vote Cast                    Common Stock           Series C Preferred Stock                   Total
         ----------                   ------------           ------------------------                   -----
                                                                                                
         For                             5,057,615                  16,774,722                       21,832,337
         Against                           194,177                       -                              194,177
         Abstain                            53,181                       -                               53,181


Item 6.  Exhibits and Reports on Form 8-K

(a)  Exhibit - The following Exhibit is filed herewith:

     Exhibit      Description

     10.1         Second Amended and Restated Stockholders Agreement between
                  Explorer Holdings, L.P. and Omega Healthcare Investors, Inc.,
                  dated April 30, 2002

(b)  Reports on Form 8-K

     The following reports on Form 8-K were filed since December 31, 2001:

     Form 8-K dated February 21, 2002: Report with the following exhibits:

     4.1          Articles of Amendment amending the terms of our Series C
                  Convertible Preferred Stock

     10.1         Amended  and  Restated  Stockholders  Agreement  between
                  Explorer  Holdings,  L.P.  and Omega  Healthcare Investors,
                  Inc., dated as of February 21, 2002

     10.2         Amended and Restated  Registration  Rights Agreement  between
                  Explorer Holdings,  L.P.  and Omega  Healthcare  Investors,
                  Inc.,  dated as of February 21, 2002

     10.3         Advisory Letter from The Hampstead Group, L.L.C. to Omega
                  Healthcare  Investors,  Inc.,  dated February 21,2002

     10.4         Press Release issued by Omega Healthcare Investors, Inc. on
                  February 21, 2002



                                   SIGNATURES

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

                                          OMEGA HEALTHCARE INVESTORS, INC.
                                                    Registrant


Date:  May 13, 2002                        By:  /s/  C. TAYLOR PICKETT
                                                --------------------------------
                                                     C. Taylor Pickett
                                                     Chief Executive Officer

Date:  May 13, 2002                        By:  /s/  ROBERT O. STEPHENSON
                                                --------------------------------
                                                     Robert O. Stephenson
                                                     Chief Financial Officer